Академический Документы
Профессиональный Документы
Культура Документы
PRESUPUESTO DE INV
CONCEPTOS
ACTIVO FIJO
CAPITAL DE TRABAJO
Mano de obra
Materia prima e insumos
Servicios y otros
Subtotal
TOTAL
SUPUESTO DE INVERSION
COSTO
UNIDAD CANTIDAD UNITARIO
SOCIOS
equipo
96,900.00
equipo
equipo
pieza
pieza
pieza
lote
pieza
equipo
lote
1
1
1
1
1
1
1
2
1
$
$
$
$
$
$
$
$
$
23,500.00
8,700.00
6,000.00
7,500.00
8,800.00
22,000.00
12,000.00
7,300.00
3,500.00
lote
560.00
Servicio
Servicio
$
$
25,000.00
12,000.00
$ 25,000.00 $25,000.00
$ 12,000.00
###
###
###
###
Presupuesto
Presupuesto
Presupuesto
$
$
$
14,640.00
14,418.80
2,450.00
$ 14,640.00
$ 14,418.80
$ 2,450.00
###
###
###
###
###
###
###
###
90%
10%
$
$
$
$
###
###
8,700.00
6,000.00
7,500.00
8,800.00
###
###
###
$
$
$
$
###
###
8,700.00
6,000.00
7,500.00
8,800.00
###
###
###
$ 3,500.00 $ 3,500.00
$ 2,800.00 $ 2,800.00
###
### $
TOTAL
$
$
$
$
###
###
8,700.00
6,000.00
7,500.00
8,800.00
###
###
###
$ 3,500.00
$ 2,800.00
###
###
###
###
###
###
###
100%
Cafeteria
MEMORIAS DE CALCULO
Costo de Produccion:
Caf Americano 10 Litros
INGREDIENTE
Unidad de
Medida
Caf tostado
Cantidad
1
10
0.4
kg
Agua
litro
Azucar
kg
Total
Tazas
164.80
40
4.12
Unidad de
Medida
Cantidad
kg
litro
kg
0.5
10
0.4
Total
Tazas
INGREDIENTE
Caf tostado
Agua
Crema
204.80
40
5.12
Azucar
0.4
kg
12
4.8
$
Total
Tazas
0.12
98.80
40
2.47
Unidad de
Medida
Caf tostado
kg
Agua
litro
Leche
litro
Canela
kg
Azucar
kg
Cantidad
Precio Unitario Costo total Costo por Taza
0.65
100
65
1.625
10
4
40
1
7
15
105
2.625
0.1
20
2
0.05
0.4
12
4.8
0.12
$
Total
Tazas
216.80
40
5.42
Frapuchino 10 Litros
INGREDIENTE
Caf tostado
Agua
Unidad de
Medida
kg
litro
Leche
litro
Crema
sobre
Azucar
kg
Hielo
cubo
Cantidad
Precio Unitario Costo total Costo por Taza
0.65
100
65
1.625
10
4
40
1
7
15
105
2.625
2
2
4
0.1
0.4
12
4.8
0.12
50
0.2
10
0.25
$
Total
Tazas
228.80
40
5.72
INGREDIENTE
Chocolate
Leche
Azucar
Unidad de
Medida
Cantidad
kg
litro
kg
1.3
7
0.4
Total
Tazas
151.40
40
3.79
U. de MedidaCantidad
salario
jornal
servicio
servicio
servicio
servicio
lote
1
3
1
1
1
1
1
Costo Total
$ 6,000.00
$ 8,640.00
$ 350.00
$ 150.00
$ 650.00
$ 800.00
$ 500.00
Precios de Venta:
Producto
Caf Americano
Caf con Leche
Caf Expreso
Caf Capuchino
Frapuchino
Chocolate caliente
Unidad de Medi
taza
taza
taza
taza
taza
taza
Postres:
Galleta doble chocolote pieza
Galleta chocochips
pieza
Biscotties
Pastel
pieza
rebanada
Precio
$
$
$
$
$
$
10.00
10.00
12.00
12.00
15.00
12.00
3.00
5.00
$
$
6.00
10.00
Cafeteria
PROGRAMA DE INGRESOS Y COSTOS DE OPERACIN
PRESUPUESTO DE VENTA EN UNIDADES MENSUALES
Venta Alta 25%
Venta Media
Venta Alta 50%
Venta Media
Venta Media
PRODUCTO
Caf Americano
Caf con Leche
Caf Expreso
Caf Capuchino
Frapuchino
Chocolate caliente
Galleta doble chocolote
Galleta chocochips
Biscotties
Pastel
UNIDAD DE MEDIDA
taza
taza
taza
taza
taza
taza
pieza
pieza
pieza
rebanada
Venta
Venta
Semanal
Diaria
15
22
16
18
20
18
38
33
27
11
Venta
Mensual
360
528
384
432
480
432
916
785
654
262
90
132
96
108
120
108
229
196
164
65
Ene
Feb
360
528
384
432
480
432
916
785
654
262
Mar
450
660
480
540
600
540
1,145
981
818
327
Abr
360
528
384
432
480
432
916
785
654
262
Venta Media
May
540
792
576
648
720
648
1,373
1,177
981
392
Jun
360
528
384
432
480
432
916
785
654
262
360
528
384
432
480
432
916
785
654
262
Precio de Venta
$
$
$
$
$
$
$
$
$
$
10.00
10.00
12.00
12.00
15.00
12.00
1.50
1.50
3.00
5.00
TOTAL INGRESOS
Ene
$
$
$
$
$
$
$
$
$
$
3,600.00
5,280.00
4,608.00
5,184.00
7,200.00
5,184.00
1,373.40
1,177.20
1,962.00
1,308.00
$36,876.60
Feb
$
$
$
$
$
$
$
$
$
$
4,500.00
6,600.00
5,760.00
6,480.00
9,000.00
6,480.00
1,716.75
1,471.50
2,452.50
1,635.00
$46,095.75
Mar
$
$
$
$
$
$
$
$
$
$
Abr
3,600.00
5,280.00
4,608.00
5,184.00
7,200.00
5,184.00
1,373.40
1,177.20
1,962.00
1,308.00
$
$
$
$
$
$
$
$
$
$
5,400.00
7,920.00
6,912.00
7,776.00
10,800.00
7,776.00
2,060.10
1,765.80
2,943.00
1,962.00
$36,876.60
May
$
$
$
$
$
$
$
$
$
$
$55,314.90
3,600.00
5,280.00
4,608.00
5,184.00
7,200.00
5,184.00
1,373.40
1,177.20
1,962.00
1,308.00
Jun
$
$
$
$
$
$
$
$
$
$
$36,876.60
3,600.00
5,280.00
4,608.00
5,184.00
7,200.00
5,184.00
1,373.40
1,177.20
1,962.00
1,308.00
Jul
$
$
$
$
$
$
$
$
$
$
4,500.00
6,600.00
5,760.00
6,480.00
9,000.00
6,480.00
1,716.75
1,471.50
2,452.50
1,635.00
$36,876.60
Ago
$
$
$
$
$
$
$
$
$
$
$46,095.75
4,500.00
6,600.00
5,760.00
6,480.00
9,000.00
6,480.00
1,716.75
1,471.50
2,452.50
1,635.00
Sep
$
$
$
$
$
$
$
$
$
$
$46,095.75
3,600.00
5,280.00
4,608.00
5,184.00
7,200.00
5,184.00
1,373.40
1,177.20
1,962.00
1,308.00
$36,876.60
CONCEPTO
COSTOS FIJOS
$
$
Mes 1
0.10
0.05
MES 1 Venta
Baja
MES 4 Venta
Normal
$3,522.00
$4,402.50
$3,522.00
$1,836.00
$2,295.00
$1,836.00
$313.92
$392.40
$313.92
$5,508.00
$6,885.00
$5,508.00
$86.40
$108.00
$86.40
$21.60
$27.00
$21.60
$120.00
$150.00
$120.00
$449.28
$561.60
$449.28
$261.60
$327.00
$261.60
$
130.80 $
163.50 $
130.80 $
$11,857.20
$14,821.50
$11,857.20
Mes 2
Mes 3
Mes 4
Mes 5
$5,283.00
$2,754.00
$470.88
$8,262.00
$129.60
$32.40
$180.00
$673.92
$392.40
196.20 $
$17,785.80
MES 5 Venta
Normal
$3,522.00
$1,836.00
$313.92
$5,508.00
$86.40
$21.60
$120.00
$449.28
$261.60
130.80 $
$11,857.20
MES 6 Venta
Normal
MES 7 Venta
Normal
$3,522.00
$1,836.00
$313.92
$5,508.00
$86.40
$21.60
$120.00
$449.28
$261.60
130.80 $
$11,857.20
PRESUPUESTO DE EGRESOS
MESES DE TRABAJO
Mes 6
Mes 7
Mes 8
$4,402.50
$2,295.00
$392.40
$6,885.00
$108.00
$27.00
$150.00
$561.60
$327.00
163.50 $
$14,821.50
Mes 9
MES 9 Venta
Normal
$4,402.50
$2,295.00
$392.40
$6,885.00
$108.00
$27.00
$150.00
$561.60
$327.00
163.50 $
$14,821.50
$3,522.00
$1,836.00
$313.92
$5,508.00
$86.40
$21.60
$120.00
$449.28
$261.60
130.80
$11,857.20
Mes 10
Administrador
Mano de obra
Luz
Agua
Telefono
Mantenimiento de equipo
Materiales de limpieza
TOTAL COSTOS
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$17,090.00
$17,090.00
$17,090.00
$17,090.00
$17,090.00
$17,090.00
$17,090.00
$17,090.00
$17,090.00
$17,090.00
Venta Media
Venta Media
Venta Media
Jul
Ago
Sep
Oct
Nov
Dic
450
660
480
540
600
540
1,145
981
818
327
450
660
480
540
600
540
1,145
981
818
327
Oct
$
$
$
$
$
$
$
$
$
$
3,600.00
5,280.00
4,608.00
5,184.00
7,200.00
5,184.00
1,373.40
1,177.20
1,962.00
1,308.00
Nov
$
$
$
$
$
$
$
$
$
$
$36,876.60
MES 10 Venta
Normal
Mes 11
360
528
384
432
480
432
916
785
654
262
4,500.00
6,600.00
5,760.00
6,480.00
9,000.00
6,480.00
1,716.75
1,471.50
2,452.50
1,635.00
Dic
$
$
$
$
$
$
$
$
$
$
$46,095.75
MES 11 Venta
Normal
$3,522.00
$1,836.00
$313.92
$5,508.00
$86.40
$21.60
$120.00
$449.28
$261.60
130.80 $
$11,857.20
TOTAL ANUAL
$
50,850.00
$
$
$
$
$
73,224.00
19,399.28
16,627.95
27,713.25
18,475.50
$59,924.48 $
520,881.98
MES 12 Venta
Alta
$4,402.50
$2,295.00
$392.40
$6,885.00
$108.00
$27.00
$150.00
$561.60
$327.00
163.50 $
$14,821.50
Mes 12
5,850.00
8,580.00
7,488.00
8,424.00
11,700.00
8,424.00
2,231.78
1,912.95
3,188.25
2,125.50
360
528
384
432
480
432
916
785
654
262
$5,723.25
$2,983.50
$510.12
$8,950.50
$140.40
$35.10
$195.00
$730.08
$425.10
212.55
$19,267.95
Total Anual
TOTAL ANUAL
$49,748.25
$25,933.50
$4,434.12
$77,800.50
$1,220.40
$305.10
$1,695.00
$6,346.08
$3,695.10
$1,847.55
$167,482.95
450
660
480
540
600
540
1,145
981
818
327
585
858
624
702
780
702
1,488
1,275
1,063
425
TOTAL ANUAL
5,085
7,458
5,424
6,102
6,780
6,102
12,933
11,085
9,238
3,695
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$6,000.00
$8,640.00
$350.00
$150.00
$650.00
$800.00
$500.00
$17,090.00
$17,090.00
$72,000.00
$103,680.00
$4,200.00
$1,800.00
$7,800.00
$9,600.00
$6,000.00
$0.00
$205,080.00
Cafeteria
PROYECCION DE COSTOS
COSTOS DEL PROYECTO
CONCEPTO
Administrador
Mano de obra
Luz
Agua
Telefono
Mantenimiento de equipo
Materiales de limpieza
Caf tostado
Agua
Azucar
Leche
Crema
Canela
Hielo
Chocolate
Cuchara
Popote
TOTAL
COSTOS
PROM. MENSUAL
$
6,000.00
$
8,640.00
$
350.00
$
150.00
$
650.00
$
800.00
$
500.00
$
4,145.69
$
2,161.13
$
369.51
$
6,483.38
$
101.70
$
25.43
$
141.25
$
528.84
$
307.93
$
153.96
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1
72,000.00
103,680.00
4,200.00
1,800.00
7,800.00
9,600.00
6,000.00
49,748.25
25,933.50
4,434.12
77,800.50
1,220.40
305.10
1,695.00
6,346.08
3,695.10
1,847.55
$378,105.60
Cafeteria
ECCION DE COSTOS
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2
75,600.00
108,864.00
4,410.00
1,890.00
8,190.00
10,080.00
6,300.00
52,235.66
27,230.18
4,655.83
81,690.53
1,281.42
320.36
1,779.75
6,663.38
3,879.86
1,939.93
###
AO
3
$ 79,380.00
$114,307.20
$ 4,630.50
$ 1,984.50
$ 8,599.50
$ 10,584.00
$ 6,615.00
$ 54,847.45
$ 28,591.68
$ 4,888.62
$ 85,775.05
$ 1,345.49
$
336.37
$ 1,868.74
$ 6,996.55
$ 4,073.85
$ 2,036.92
###
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
AO
4
83,349.00
120,022.56
4,862.03
2,083.73
9,029.48
11,113.20
6,945.75
57,589.82
30,021.27
5,133.05
90,063.80
1,412.77
353.19
1,962.17
7,346.38
4,277.54
2,138.77
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5
87,516.45
126,023.69
5,105.13
2,187.91
9,480.95
11,668.86
7,293.04
60,469.31
31,522.33
5,389.70
94,566.99
1,483.40
370.85
2,060.28
7,713.70
4,491.42
2,245.71
### $459,589.72
Cafeteria
COSTOS TOTALES
COSTOS FIJOS
AO 1
AO 2
AO 3
$72,000.00
###
$ 4,200.00
$ 1,800.00
$ 7,800.00
$ 9,600.00
$ 6,000.00
$75,600.00
###
$ 4,410.00
$ 1,890.00
$ 8,190.00
$10,080.00
$ 6,300.00
$79,380.00
###
$ 4,630.50
$ 1,984.50
$ 8,599.50
$10,584.00
$ 6,615.00
TOTAL
###
###
###
COSTOS VARIABLES
AO 1
AO 2
AO 3
$49,748.25
$25,933.50
$ 4,434.12
$77,800.50
$ 1,220.40
$
305.10
$ 1,695.00
$ 6,346.08
$ 3,695.10
$ 1,847.55
$52,235.66
$27,230.18
$ 4,655.83
$81,690.53
$ 1,281.42
$
320.36
$ 1,779.75
$ 6,663.38
$ 3,879.86
$ 1,939.93
$54,847.45
$28,591.68
$ 4,888.62
$85,775.05
$ 1,345.49
$
336.37
$ 1,868.74
$ 6,996.55
$ 4,073.85
$ 2,036.92
###
###
###
AO 1
AO 2
AO 3
Administrador
Mano de obra
Luz
Agua
Telefono
Mantenimiento de equipo
Materiales de limpieza
Caf tostado
Agua
Azucar
Leche
Crema
Canela
Hielo
Chocolate
Cuchara
Popote
TOTAL
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
###
###
###
###
###
###
###
###
###
ALES
AO 4
AO 5
$83,349.00
###
$ 4,862.03
$ 2,083.73
$ 9,029.48
$11,113.20
$ 6,945.75
$
87,516.45
$ 126,023.69
$
5,105.13
$
2,187.91
$
9,480.95
$
11,668.86
$
7,293.04
###
###
AO 4
AO 5
$57,589.82
$30,021.27
$ 5,133.05
$90,063.80
$ 1,412.77
$
353.19
$ 1,962.17
$ 7,346.38
$ 4,277.54
$ 2,138.77
$
$
$
$
$
$
$
$
$
$
60,469.31
31,522.33
5,389.70
94,566.99
1,483.40
370.85
2,060.28
7,713.70
4,491.42
2,245.71
###
###
AO 4
AO 5
### $ 249,276.02
### $ 210,313.70
### $ 459,589.72
Cafeteria
PROYECCION DE INGRESO
VOLUMEN
CONCEPTO
Caf Americano
Caf con Leche
Caf Expreso
Caf Capuchino
Frapuchino
Chocolate caliente
Galleta doble chocolote
Galleta chocochips
Biscotties
Pastel
TOTAL
PRECIO
PROMEDIO MENSUALUNITARIO
424
622
452
509
565
509
1,078
924
770
308
$
$
$
$
$
$
$
$
$
$
10.00
10.00
12.00
12.00
15.00
12.00
1.50
1.50
3.00
5.00
VENTAS
MENSUALES
$
4,237.50
$
6,215.00
$
5,424.00
$
6,102.00
$
8,475.00
$
6,102.00
$
1,616.61
$
1,385.66
$
2,309.44
$
1,539.63
eteria
N DE INGRESOS
AO
AO
AO
AO
AO
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
Cafeteria
PUNTO DE EQUILIBRIO
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
###
###
###
###
###
59%
AO 2
###
###
###
###
###
59%
AO 3
$
$
$
$
$
574,272.38
226,100.70
190,760.72
416,861.42
338,564.38
59%
INTERPRETACION
__________________________________________________________________________________________
__________________________________________________________________________________________
__________________________________________________________________________________________
UILIBRIO
AO 4
$
$
$
$
$
602,986.00
237,405.74
200,298.76
437,704.50
355,492.60
59%
AO 5
###
###
###
###
###
59%
_______________________________________________
_______________________________________________
_______________________________________________
Ao 1
Ao 2
Proyectados
Ao 3
520,881.98
173,025.60
546,926.07
181,676.88
574,272.38
190,760.72
UTILIDAD BRUTA
347,856.38
365,249.19
383,511.65
205,080.00
215,334.00
226,100.70
UTILIDAD DE OPERACIN
142,776.38
149,915.19
157,410.95
142,776.38
149,915.19
157,410.95
I.S.R. (30%)
P.T.U. (10%)
42,832.91
14,277.64
44,974.56
14,991.52
47,223.29
15,741.10
UTILIDAD NETA
85,665.83
89,949.12
94,446.57
435,216.15
456,976.96
479,825.81
Reintegros
Intereses
Egresos Totales
O PROYECTADO
yectados
Ao 4
Ao 5
602,986.00
200,298.76
633,135.30
210,313.70
402,687.24
422,821.60
237,405.74
249,276.02
165,281.50
173,545.58
165,281.50
173,545.58
49,584.45
16,528.15
52,063.67
17,354.56
99,168.90
104,127.35
503,817.10
529,007.95
EVALUACION FINANCIERA
INDICADORES FINANCIEROS
FLUJO NETO DE EFECTIVO
Ao de
Ingresos
operacin totales*
0
1
###
2
###
3
###
4
###
5
###
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 10%
Ao
Costos Beneficios
Factor de
Costos
Beneficios
de
totales
totales actualizacin actualizados
actualizados
operacin
($)
($)
10.0%
($)
($)
0
257,940
0
1.000
257,940.00
0.00
1
435,216
520,882
0.909
395,651.05
473,529.07
2
456,977
546,926
0.826
377,666.91
452,005.02
3
479,826
574,272
0.751
360,500.23
431,459.34
4
503,817
602,986
0.683
344,113.86
411,847.55
5
529,008
695,774
0.621
328,472.32
432,020.61
Total
2,133,776
2,940,840
2,064,344.35
2,200,861.58
136,517.23
#VALUE!
1.07
Invertir
#VALUE!
Invertir
OS
Valor de Rescate
Flujo
Valor
Recup. De Neto de
Residualcap. De Trab. Efectivo
-257,940.00
85,665.83
89,949.12
94,446.57
99,168.90
47,998
14,640 166,765.56
Flujo neto de
efectivo act.
($)
###
77,878.02
74,338.11
70,959.11
67,733.69
###
136,517.23
2
3
74,338.11
70,959.11
105,723.86
-34,764.76
Periodo de recuperacion
3.00
aos
4
67,733.69
###
RSION
5
103,548.29
###
CONCEPTO
UNIDAD
Subtotal
CANTIDAD
1.00
equipo
1.00
equipo
1.00
pieza
1.00
pieza
1.00
pieza
1.00
lote
pieza
equipo
1.00
1.00
2.00
lote
1.00
lote
5.00
COSTO
UNITARIO
COSTO
TOTAL
Aos de
Vida Util
Drepreciaci
on en el
Depreciacio
periodo (5
n Anual
Aos)
Valor
Residual
96,900.00
23,500.00
8,700.00
96,900.00
23,500.00
7.00
8.00
13,842.86
2,937.50
69,214.29
14,687.50
27,685.71
8,812.50
8,700.00
6.00
1,450.00
7,250.00
1,450.00
6,000.00
10.00
600.00
3,000.00
3,000.00
7,500.00
10.00
750.00
3,750.00
3,750.00
8,800.00
22,000.00
12,000.00
14,600.00
8.00
5.00
5.00
5.00
1,100.00
4,400.00
2,400.00
2,920.00
5,500.00
22,000.00
12,000.00
14,600.00
3,300.00
-
3,500.00
2,800.00
5.00
5.00
700.00
560.00
3,500.00
2,800.00
31,660.36
158,301.79
47,998.21
31,660.36
158,301.79
47,998.21
6,000.00
7,500.00
8,800.00
22,000.00
12,000.00
7,300.00
3,500.00
560.00
206,300.00
206,300.00
5.00
BALANCE GENERAL
ACTIVOS:
ACTIVO CIRCULANTE:
BANCOS
INVENTARIOS
pasivos en ceros
a corto plazo
prestamos bancarios
impuestos por pagar
etc.
14,640.00
14,640.00
ACTIVO FIJO:
MAQUINA PARA HACER CAF SE
Molino dosificador Marca La Pavoni
Licuadora comercial Marca Hamilt
CAPITAL CONTABLE:
resultado de ejercicios anteriore ya sea pe
CAPITAL SOCIAL (APORTACION
96,900.00
23,500.00
8,700.00
6,000.00
7,500.00
8,800.00
Caja registradora y equipo de comp 22,000.00
Vitrinas Pasteleras
12,000.00
Refrigerador
14,600.00
Compactador, dispensador de crema 3,500.00
Juego de tazas de porcelana 10 on
2,800.00
206,300.00
ACTIVO DIFERIDO
Asistencia Tecnica
Constitucion legal
TOTAL ACTIVO
25,000.00
12,000.00
37,000.00
7500
7500
15000
231,300.00
257,940.00