Академический Документы
Профессиональный Документы
Культура Документы
ESPECIFICAO
TOTAL
Quantidade
0.00
0.00
FONTES
DISCRIMINAO
ORAMENTO REALIZADO
BNDES
RECURSOS DE TERCEIROS
%
PROGER
RECURSOS PRPRIOS
REALIZADO A REALIZAR
%
Mquinas, equipamentos,
01 blender 2l
01 sanduicheira
01 espagueteira
01 microondas
01 refrigerador 3 niveis
01 expositor aquecido 3 nveis medio
01 refrigerador horiz 3 portas med
01 lavadora de louas fx 40
01 extrator de suco
01 triturador de alimentos 2 litros
01 churrasqueira eletrica
01 forno eletrico
01 ar condicionado split 3,5TR
55,266.94
1,120.82
849.37
359.46
747.29
16,180.00
5,650.00
6,210.00
12,677.00
633.00
556.00
1,304.00
790.00
8,190.00
896.66
679.50
287.57
597.83
12,944.00
4,520.00
4,968.00
10,141.60
506.40
444.80
1,043.20
632.00
6,552.00
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
224.16
169.87
71.89
149.46
3,236.00
1,130.00
1,242.00
2,535.40
126.60
111.20
260.80
158.00
1,638.00
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
Mobilirio
03 bistrs 0,60
02 mesas poli 0,70
01 mesa poli ,20 x 0,70
02 mesas poli 0,80 X0,80
20 poltronas sumatra
03 poltronas damasco
01 mesa barcelona
01 balcao atendimento
01 balcao caixa
01 porta vai e vem
01 portico balcao atendimento 1,00x5,15x0,60
01 painel de madeira
01 estanteria
01 balcao vitrine
01 revisteiro
01 estante lounge
51,921.00
981.00
644.00
473.00
734.00
5,680.00
2,163.00
346.00
8,000.00
4,000.00
600.00
2,000.00
2,500.00
15,000.00
3,000.00
1,800.00
4,000.00
784.80
515.20
378.40
587.20
4,544.00
1,730.40
276.80
6,400.00
3,200.00
480.00
1,600.00
2,000.00
12,000.00
2,400.00
1,440.00
3,200.00
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
196.20
128.80
94.60
146.80
1,136.00
432.60
69.20
1,600.00
800.00
120.00
400.00
500.00
3,000.00
600.00
360.00
800.00
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
98,030.00
16,803.00
9,995.40
14,061.60
15,000.00
8,262.00
5,940.00
9,468.00
3,500.00
3,000.00
4,000.00
8,000.00
13,442.40
7,996.32
11,249.28
12,000.00
6,609.60
4,752.00
7,574.40
2,800.00
2,400.00
3,200.00
6,400.00
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
3,360.60
1,999.08
2,812.32
3,000.00
1,652.40
1,188.00
1,893.60
700.00
600.00
800.00
1,600.00
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
Outros
comunicao / marketing
utensilios cozinha
projeto de arquitetura
projetos complem. (eletr, ar cond, hidraul, etc.)
gerenciamento de obra - civil
gerenciamento de obra - marcenaria
TOTAL DOS INVESTIMENTOS
Capital de giro
TOTAL DOS INVESTIMENTOS FIXOS + GIRO
38,435.46
5,755.00
5,678.00
9,000.00
7,200.00
6,889.46
3,913.00
243,653.40
0.00
0.00
0.00%
4,604.00
4,542.40
7,200.00
5,760.00
5,511.57
3,130.40
194,922.72
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
80.00%
0.00
1,151.00
1,135.60
1,800.00
1,440.00
1,377.89
782.60
48,730.68
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
20.00%
243,653.40
0.00
0.00
0.00%
194,922.72
80.00%
0.00
48,730.68
20.00%
243,653.40
0.00
0.00
0.00%
194,922.72
80.00%
0.00
48,730.68
20.00%
( * )DISCRIMINAO
Realizado
Jul-11
1 ms
PERIODOS DE EXECUO
2 ms 3 ms 4 ms 5 ms 6 ms
TOTAL
Mquinas, equipamentos,
01 blender 2l
01 sanduicheira
01 espagueteira
01 microondas
01 refrigerador 3 niveis
01 expositor aquecido 3 nveis medio
01 refrigerador horiz 3 portas med
01 lavadora de louas fx 40
01 extrator de suco
01 triturador de alimentos 2 litros
01 churrasqueira eletrica
01 forno eletrico
01 ar condicionado split 3,5TR
1,120.82
849.37
359.46
747.29
16,180.00
5,650.00
6,210.00
12,677.00
633.00
556.00
1,304.00
790.00
8,190.00
1,120.82
849.37
359.46
747.29
16,180.00
5,650.00
6,210.00
12,677.00
633.00
556.00
1,304.00
790.00
8,190.00
Mobilirio
03 bistrs 0,60
02 mesas poli 0,70
01 mesa poli ,20 x 0,70
02 mesas poli 0,80 X0,80
20 poltronas sumatra
03 poltronas damasco
01 mesa barcelona
01 balcao atendimento
01 balcao caixa
01 porta vai e vem
01 portico balcao atendimento 1,00x5,15x0,60
01 painel de madeira
01 estanteria
01 balcao vitrine
01 revisteiro
01 estante lounge
981.00
644.00
473.00
734.00
5,680.00
2,163.00
346.00
8,000.00
4,000.00
600.00
2,000.00
2,500.00
15,000.00
3,000.00
1,800.00
4,000.00
981.00
644.00
473.00
734.00
5,680.00
2,163.00
346.00
8,000.00
4,000.00
600.00
2,000.00
2,500.00
15,000.00
3,000.00
1,800.00
4,000.00
16,803.00
9,995.40
14,061.60
15,000.00
8,262.00
5,940.00
9,468.00
3,500.00
3,000.00
4,000.00
8,000.00
16,803.00
9,995.40
14,061.60
15,000.00
8,262.00
5,940.00
9,468.00
3,500.00
3,000.00
Outros
comunicao / marketing
utensilios cozinha
projeto de arquitetura
projetos complem. (eletr, ar cond, hidraul, etc.)
gerenciamento de obra - civil
gerenciamento de obra - marcenaria
5,755.00
5,678.00
9,000.00
7,200.00
6,889.46
3,913.00
Total
Conforme oramentos e contratos anexos.
0.00
243,653.40
0.00
5,755.00
5,678.00
9,000.00
7,200.00
6,889.46
3,913.00
0.00
0.00
0.00
0.00
0.00
231,653.40
USOS E FONTES
Data base: Jul/11
DISCRIMINAO
TOTAL DO
PROJETO (*)
Realizado at
Jul/11
VALOR
%
Perodo I
VALOR
Perodo II
VALOR %
Perodo III
VALOR
%
Perodo IV
VALOR
%
USOS
Financiveis PROGER
- Terraplenagem
- Reforma civil
- Instalaes
- Equipamentos
98,030.00
0.00
55,266.94
98,030.00
0.00
55,266.94
100.00%
#DIV/0!
100.00%
51,921.00
51,921.00
0.00
38,435.46
100.00%
#DIV/0!
100.00%
- Montagens
- Veculos
- Mobiliario
- Capital de giro
38,435.46
- Outros
Subtotal itens financiveis
243,653.40
0.00
0.00%
243,653.40
100.00%
0.00
0.00
0.00
243,653.40
0.00
0.00%
243,653.40
100.00%
0.00
0.00
0.00
0.00
243,653.40
0.00
0.00
0.00%
0.00%
0.00
243,653.40
0.00%
100.00%
0.00 0%
0.00
0.00
0.00
194,922.72
194,922.72
100.00%
48,730.68
48,730.68
100.00%
243,653.40
100.00%
0.00 0%
0.00
0%
0.00
243,653.40
0.00
0.00%
0.00%
ESTIMATIVA DE RECEITAS
0.05
1.05
Unit.
3.00
5.00
4.50
7.50
14.50
8.90
3.50
9.00
12.90
24.50
% fat
20%
3%
3%
14%
16%
7%
4%
8%
6%
18%
ANO 1
Valor R$
111,342.60
16,495.20
18,557.10
77,321.25
89,692.65
36,701.82
21,649.95
44,537.04
31,918.21
101,033.10
Total
Crescimento em relao ao primeiro ano
% fat
20%
3%
3%
14%
16%
7%
4%
8%
6%
18%
ANO 2
Valor R$
123,492.60
18,295.20
20,582.10
85,758.75
99,480.15
40,706.82
24,012.45
49,397.04
35,401.21
112,058.10
% fat
20%
3%
3%
14%
16%
7%
4%
8%
6%
18%
ANO 3
Valor R$
129,667.23
19,209.96
21,611.21
90,046.69
104,454.16
42,742.16
25,213.07
51,866.89
37,171.27
117,661.01
1
2
3
4
5
6
7
8
9
10
11
12
Total
609,184.42
11%
639,643.64
16%
671,625.83
22%
705,207.12
28%
479,484.00
503,458.20
527,432.40
671,277.60
527,432.40
R$
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Mar-12
Apr-12
May-12
Jun-12
Jul-12
Aug-12
39,957.00
41,954.85
43,952.70
55,939.80
43,952.70
43,952.70
43,952.70
43,952.70
43,952.70
46,150.34
50,765.37
50,765.37
549,248.92
% fat
20%
3%
3%
14%
16%
7%
4%
8%
6%
18%
ANO 5
Valor R$
142,958.12
21,178.98
23,826.35
99,276.47
115,160.71
47,123.23
27,797.41
57,183.25
40,981.33
129,721.26
549,248.92
Faturamento/Previso
Ms
% fat
20%
3%
3%
14%
16%
7%
4%
8%
6%
18%
ANO 4
Valor R$
136,150.59
20,170.46
22,691.77
94,549.02
109,676.87
44,879.27
26,473.73
54,460.24
39,029.84
123,544.06
Sep-07
33829.00
8.90
9.02
8.77
8.85
8.87
4557
4470
3948
4557
3814
% fat
20%
3%
3%
14%
16%
7%
4%
8%
6%
18%
1
#REF!
ANO 6
Valor R$
150,106.03
22,237.93
25,017.67
104,240.30
120,918.74
49,479.39
29,187.28
60,042.41
43,030.39
136,207.32
740,467.47
35%
% fat.
20.27%
3.00%
3.38%
14.08%
16.33%
6.68%
3.94%
8.11%
5.81%
18.39%
Ticket mdio
Preos
Unitrios R$
3.00
5.00
4.50
7.50
14.50
8.90
3.50
9.00
12.90
24.50
Sep-11
Oct-11
Nov-11
Dec-11
Jan-12
Feb-12
Quant.
2700
240
300
750
450
300
450
360
180
300
Valor
8,100.00
1,200.00
1,350.00
5,625.00
6,525.00
2,670.00
1,575.00
3,240.00
2,322.00
7,350.00
Quant.
2835
252
315
788
473
315
473
378
189
315
Valor
8,505.00
1,260.00
1,417.50
5,906.25
6,851.25
2,803.50
1,653.75
3,402.00
2,438.10
7,717.50
Quant.
2,970
264
330
825
495
330
495
396
198
330
Valor
8,910.00
1,320.00
1,485.00
6,187.50
7,177.50
2,937.00
1,732.50
3,564.00
2,554.20
8,085.00
Quant.
3,780
336
420
1,050
630
420
630
504
252
420
Valor
11,340.00
1,680.00
1,890.00
7,875.00
9,135.00
3,738.00
2,205.00
4,536.00
3,250.80
10,290.00
Quant.
2,970
264
330
825
495
330
495
396
198
330
Valor
8,910.00
1,320.00
1,485.00
6,187.50
7,177.50
2,937.00
1,732.50
3,564.00
2,554.20
8,085.00
Quant.
2,970
264
330
825
495
330
495
396
198
330
Valor
8,910.00
1,320.00
1,485.00
6,187.50
7,177.50
2,937.00
1,732.50
3,564.00
2,554.20
8,085.00
6,030
39,957.00
6,332
41,954.85
6,633
43,952.70
8,442
55,939.80
6,633
43,952.70
6,633
43,952.70
6.63
TOTAL GERAL MDIO/FAT. MS
DISCRIMINAO
FLUXO DE CAIXA
1 - Investimento
Pr existente
Ano 1
Ano 2
Ano 3
Ano 4
Ano 5
Ano 6
0.00
243,653.40
549,248.92
417,863.54
131,385.38
18,483.54
609,184.42
451,223.47
157,960.95
18,483.54
639,643.64
509,469.97
130,173.67
18,483.54
671,625.83
533,129.99
138,495.84
18,483.54
705,207.12
557,900.46
147,306.66
18,483.54
740,467.47
583,834.01
156,633.46
18,483.54
112,901.84
139,477.41
111,690.13
120,012.30
128,823.12
138,149.92
-112,268.02
157,960.95
130,173.67
138,495.84
147,306.66
156,633.46
131,385.38
157,960.95
130,173.67
138,495.84
147,306.66
156,633.46
157,960.95
130,173.67
138,495.84
147,306.66
156,633.46
0.00
157,960.95
299,346.33
25.93%
0.00
130,173.67
429,520.00
20.35%
0.00
138,495.84
568,015.84
20.62%
0.00
147,306.66
715,322.50
20.89%
0.00
156,633.46
871,955.96
21.15%
2 - Receita Operacional
3 - Custos e Despesas Operacionais
4 - Lucro Operacional
5 - Depreciao / Amort. GD
6 - Juros s/ financ.
7 - Lucro Tributvel
8 - Contribuio Social
9 - Imposto de Renda
10 - Fluxo de Caixa Liquido
FONTES
RECURSOS PRPRIOS
Fluxo de caixa Bruto
10,000.00
Patrimonio Liquido
48,730.68
194,922.72
Financiamento Proposto
Emprstimos Existentes
p/ Investimentos
p/ Capital de Giro
Fornecedores
Obrigaes fiscais, prev. Trab.
Demais obrigaes/Provises
Outros financiamentos para giro
10,000.00
375,038.78
USOS
243,653.40
Investimentos
JUROS s/ financiamentos
- existentes
- proposto p/ inv. Fixos
- necessrio p/ capital de giro
REPOSIO de financiamento
- existentes
- proposto p/ inv. Fixos e Giro Associado
Dividendos obrigatrios
Dficit financeiro (ex. anterior)
Juros s/ deficit de caixa
12 - Total dos Usos
13 - Disponibilidades/(deficits)
14 - Disponibilidades/(deficits) acumulado
0.00
10,000.00
10,000.00
243,653.40
131,385.38
141,385.38
23.92%
-243,653.40
-243,653.40
49.86%
61.17%
263,837.89
131,385.38
-112,268.02
335,991.90
157,960.95
289,346.33
130,173.67
288,134.62
138,495.84
268,669.51
147,306.66
285,802.50
156,633.46
44%
50%
53%
TIR 4 anos
TIR 5 anos
TIR 6 anos
ANOS
Pay-Back em anos
263,837.89
1.74
Pay-back
400,000.00
300,000.00
200,000.00
R$
100,000.00
0.00
1
-100,000.00
-200,000.00
-300,000.00
Anos
Valor
Base
Depreciao (1)
(%)
Valor
Manuteno
(%)
Valor
Seguros
(%)
Valor
Gastos Diferidos
(%)
Valor
4%
10%
10%
20%
10%
1%
3%
5%
4%
1%
1%
1%
4%
10%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
98,030.00
55,266.94
0.00
4%
10%
10%
3,921.20
5,526.69
0.00
1%
2%
1%
980.30
1,105.34
0.00
1%
1%
1%
980.30
552.67
0.00
51,921.00
38,435.46
243,653.40
243,653.40
10%
-
5,192.10
1%
-
519.21
1%
-
519.21
14,639.99
14,639.99
2,604.85
2,604.85
0.00
0.00
10%
2,052.18
2,052.18
Obs. Depreciao e amortizao dos gastos diferidos esto sendo projetados linearmente no fluxo de caixa e capacidade
de pagamento.
3,843.55
3,843.55
3,843.55
DISCRIMINAO
SUPER SIMPLES
TOTAIS
Aliquota
10.40%
Ano 1
Valor base
549,248.92
Ano 2
Total
57,121.89
57,121.89
Valor base
609,184.42
Ano 3
Total
63,355.18
Valor base
639,643.64
63,355.18
Premissas
Empresa optante do Super Simples, alquota sobre faturamento bruto, alquota mdia utilizada de 10,4%.
Ano 4
Total
66,522.94
66,522.94
Valor base
671,625.83
Ano 5
Total
69,849.09
69,849.09
Valor base
705,207.12
Ano 6
Total
73,341.54
73,341.54
Valor base
740,467.47
Total
77,008.62
77,008.62
INSUMOS REQUERIDOS
Ano 1
R$
Ano 2
R$
Ano 3
R$
Ano 4
R$
Em R$
Ano 5
R$
Ano 6
R$
142,755.65
15,587.96
3,793.90
3,896.99
13,144.61
25,113.94
10,276.51
6,494.99
21,823.15
8,777.51
33,846.09
158,333.52
17,288.96
4,207.90
4,322.24
14,578.99
27,854.44
11,397.91
7,203.74
24,204.55
9,735.33
37,539.46
166,250.20
18,153.41
4,418.29
4,538.35
15,307.94
29,247.16
11,967.81
7,563.92
25,414.78
10,222.10
39,416.44
174,562.71
19,061.08
4,639.21
4,765.27
16,073.33
30,709.52
12,566.20
7,942.12
26,685.52
10,733.20
41,387.26
183,290.84
20,014.14
4,871.17
5,003.53
16,877.00
32,245.00
13,194.51
8,339.22
28,019.79
11,269.87
43,456.62
192,455.38
21,014.84
5,114.72
5,253.71
17,720.85
33,857.25
13,854.23
8,756.18
29,420.78
11,833.36
45,629.45
16,200.00
17,010.00
17,860.50
18,753.53
19,691.20
20,675.76
1,200.00
3,000.00
2,400.00
7,200.00
1,260.00
3,150.00
2,520.00
7,560.00
1,323.00
3,307.50
2,646.00
7,938.00
1,389.15
3,472.88
2,778.30
8,334.90
1,458.61
3,646.52
2,917.22
8,751.65
1,531.54
3,828.84
3,063.08
9,189.23
315,511.29
348,167.04
365,575.40
383,854.16
403,046.87
423,199.22
DISCRIMINAO
Materias Primas
cafes tradicionais
cafes especiais
bebidas (quente)
salgados
sanduiches
saladas
refrigerante
sucos
doces
outros
Energia Eltrica
Energia Eltrica
Outros
gua
Telefone
Material de uso e consumo
Servios de terceiros
Total
Premissas
Matria-prima/mercadorias para revenda: Custos de produo conforme tabela abaixo.
Outros: gua e telefone, valores mdios da loja atual, atualizados por outras lojas da rede.
INSUMOS REQUERIDOS
Linha de produtos
cafes tradicionais
cafes especiais
bebidas (quente)
salgados
sanduiches
saladas
refrigerante
sucos
doces
outros
CMV (%)
14.0%
23.0%
21.0%
17.0%
28.0%
28.0%
30.0%
49.0%
27.5%
33.5%
% de vendas
20.27%
3.00%
3.38%
14.08%
16.33%
6.68%
3.94%
8.11%
5.81%
18.39%
ponderada
2.84%
0.69%
0.71%
2.39%
4.57%
1.87%
1.18%
3.97%
1.60%
6.16%
TOTAL
25.99%
Direo
R$
1,500.00
Gerente
TOTAL
Salrio Mdio Gerncia
ESPECIALIZADA FIXA
Caixa
Atendente
Total
Salrios Pagos
1,500.00
1,500.00
N Funcionrios
1
3
Salrios Pagos
1,100.00
2,550.00
1,500.00
1,100.00
850.00
N Funcionrios
1
1
912.50
4
Premissas
Quadro de funcionrios definido pelo franqueador em conjunto com o franqueado.
Os scios participaro da operao diria da escola.
3,650.00
MO-DE-OBRA REQUERIDA
Data base: Jul/11
DISCRIMINAO
MO DE OBRA FIXA a contratar
Diretoria
Gerncia
Especializada
Semi-especializada
No especializada
TOTAL M. OBRA FIXA
MO DE OBRA ATUAL
Especializada
Semi-especializada
No especializada
TOTAL M. OBRA atual
ENCARGOS SOCIAIS
S/Honorrios
S/M.Obra fixa a contratar
S/M.Obra Atual
TOTAL DE ENCARGOS
MO DE OBRA TOTAL
TOTAL GERAL
Salrio mdio
Ano 1
Ano 2
Ano 3
Ano 4
Ano 5
mensal (R$) Quant. Custo anual Quant. Custo anual Quant. Custo anual Quant. Custo anual Quant. Custo anual
2,500.00
1,500.00
912.50
4,912.50
0.00
Incidncia (%)
20.00%
48.00%
48.00%
X
X
X
MEMRIAS
FGTS
FRIAS
FGTS s/FRIAS
13 SALRIO
FGTS s/13
Transporte
TOTAL
12
12
48
8.00%
11.11%
0.89%
8.33%
0.67%
19.00%
48.00%
30,000.00
18,000.00
43,800.00
12
12
48
91,800.00
0
0.00
31,500.00
18,900.00
45,990.00
12
12
48
96,390.00
0
0.00
33,075.00
19,845.00
72,434.25
12
12
48
125,354.25
0
0.00
34,398.00
20,638.80
75,331.62
12
12
48
130,368.42
0
0.00
35,773.92
21,464.35
78,344.88
R$
Ano 6
Quant.
Custo anual
12
12
48
135,583.16
0
0.00
37,204.88
22,322.93
81,478.68
141,006.48
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6,000.00
29,664.00
0.00
35,664.00
91,800.00
127,464.00
6,300.00
31,147.20
0.00
37,447.20
96,390.00
133,837.20
6,615.00
44,294.04
0.00
50,909.04
125,354.25
176,263.29
6,879.60
46,065.80
0.00
52,945.40
130,368.42
183,313.82
7,154.78
47,908.43
0.00
55,063.22
135,583.16
190,646.37
7,440.98
49,824.77
0.00
57,265.75
141,006.48
198,272.23
DISCRIMINAO
Custos Fixos
1 - M.O.Fixa / Honorrios
2 - Encargos sciais
3 - Manuteno
4 - Seguros
5 - Aluguis e condominio
6 - Diversos (at 5%, conforme o caso)
7 - CUSTOS FIXOS MONETRIOS (1+...+6)
8 - Depreciao
9 - Amortizao de Gastos Diferidos
10- CUSTOS FIXOS NO MONETRIOS (8+9)
11- CUSTOS FIXOS TOTAIS (7+10)
Custos Variveis:
12 - Materia-prima
13 - Matria-prima secundria
14- Fretes
15 - Encargos sociais mo de obra varivel
16 - Royalties
17 - Publicidade (cfe. Poltica da empresa)
18 - Despesas tributrias
19 - Diversos (at 5%, conforme o caso)
20 - CUSTOS VAR. MONETRIOS (12+...+19)
21 - Despesas financeiras (Cap. Giro)
22 - CUSTOS VARIVEIS TOTAIS (20+21)
23 - CUSTOS MONET. (7+20, s/desp. Financ.)
24 - CUSTOS MONETRIOS TOTAIS (21+23)
25 - Produtos em elaborao
26 - Produtos acabados
27 - CUSTOS TOTAIS (10+24+25+26)
Ano 1
Ano 2
Ano 3
Ano 4
Ano 5
Ano 6
91,800.00
35,664.00
2,604.85
2,052.18
44,880.00
30,000.00
207,001.03
14,639.99
3,843.55
18,483.54
225,484.57
96,390.00
37,447.20
2,735.09
2,154.79
47,124.00
31,500.00
217,351.08
14,639.99
3,843.55
18,483.54
235,834.62
125,354.25
50,909.04
2,844.49
2,240.98
49,480.20
33,075.00
263,903.96
14,639.99
3,843.55
18,483.54
282,387.50
130,368.42
52,945.40
2,958.27
2,330.62
51,954.21
34,728.75
275,285.68
14,639.99
3,843.55
18,483.54
293,769.22
135,583.16
55,063.22
3,076.61
2,423.84
54,551.92
36,465.19
287,163.93
14,639.99
3,843.55
18,483.54
305,647.47
141,006.48
57,265.75
3,199.67
2,520.80
57,279.52
38,288.45
299,560.66
14,639.99
3,843.55
18,483.54
318,044.20
142,755.65
158,333.52
166,250.20
174,562.71
183,290.84
192,455.38
10,984.98
57,121.89
12,183.69
63,355.18
12,792.87
66,522.94
13,432.52
69,849.09
14,104.14
73,341.54
14,809.35
77,008.62
210,862.51
233,872.39
245,566.01
257,844.31
270,736.53
284,273.35
210,862.51
417,863.54
417,863.54
233,872.39
451,223.47
451,223.47
245,566.01
509,469.97
509,469.97
257,844.31
533,129.99
533,129.99
270,736.53
557,900.46
557,900.46
284,273.35
583,834.01
583,834.01
436,347.08
469,707.01
527,953.51
551,613.53
576,384.00
602,317.55