Desarrollo de Trab. Acad. Exel

119
PRONOSTICO FINANCIE INVERSIONES BERMUDEZ S.A.C. MESES SOLES AGOSTO 90,000 SETIEMBRE 92,000 OCTUBRE 94,000 NOVIEMBRE 95,000 DICIEMBRE 90,000 COSTO ESTIMADOS MENSUALES FIJOS 4,200 SALDO INICIAL DE CAJA 20,000 EL COSTO DE VENTAS REPRESENTA EL 69% DE LAS VENTAS LA POLITICA DE PAGOS DE LAS COMPRAS ES AL CONTADO POLITICA DE COBRANZAS LAS VENTAS PROYECTADAS SE COBRAN 55% AL CONTADO 45% AL CREDITO A 30 DE LOS SALDOS DE LOS MESES PASADOS AL 31 DE JULIO DE ESTE AÑO SE TI CUENTAS POR COBRAR 35,000 CTAS POR PAGAR 40,000 OTRAS CUENTAS POR PAGAR 3,000 OPERACIONES REALIZADAS DE AGOSTO A DICIEMBRE PROYECTADAS LAS COMPRAS `PROYECTAS SE CANCELA AL CONTADO SALE DEL COSTO DE VTAS LAS CUENTAS POR COBRAR DE MESES PASADOS SE COBRAN 16% CADA MES LAS CTAS POR PAGAR DE PERIODOS PASADOS SE CANCELAN 17% MENSUALES OTRAS CTAS POR PAGAR DE PERIODOS PASADOS SE CANCELAN 10% MENSUALES PREPARAR SE SOLICITA PRESENTAR EL PRESUPUESTO ECONOMICO PRESUPUESTO FINANCIERO EL FLUJO DE CAJA PROYECTADO CASO PRACTICO PRONOSTICO FINANCI paso 1 determinacion del presupuest meses Agosto Setiembre VENTAS PROYECTADAS 90,000 92,000 0.69 (cto ventas) 62,100 63,480 (=) Utilidad Bruta 27,900 28,520 (-) costos fijos 4,200 4,200 (=) margen contrb 23,700 24,320 paso 2 determinacion del presupues Detalle Agosto Setiembre I NGRESOS PROYECTADOS: 90000 92000

description

g

Transcript of Desarrollo de Trab. Acad. Exel

PRONOSTICO FINANCIEROINVERSIONES BERMUDEZ S.A.C.

MESES SOLESAGOSTO 90,000SETIEMBR 92,000OCTUBRE 94,000NOVIEMBR 95,000DICIEMBRE 90,000

COSTO ESTIMADOS MENSUALES FIJOS 4,200

SALDO INICIAL DE CAJA 20,000

EL COSTO DE VENTAS REPRESENTA EL 69% DE LAS VENTAS

LA POLITICA DE PAGOS DE LAS COMPRAS ES AL CONTADO

POLITICA DE COBRANZAS

LAS VENTAS PROYECTADAS SE COBRAN 55% AL CONTADO 45% AL CREDITO A 30 DIAS

DE LOS SALDOS DE LOS MESES PASADOS AL 31 DE JULIO DE ESTE AÑO SE TIENE LO SGTE

CUENTAS POR COBRAR 35,000 5,600

CTAS POR PAGAR 40,000 6,800OTRAS CUENTAS POR PAGAR 3,000 300

OPERACIONES REALIZADAS DE AGOSTO A DICIEMBRE PROYECTADAS

LAS COMPRAS `PROYECTAS SE CANCELA AL CONTADO SALE DEL COSTO DE VTAS

LAS CUENTAS POR COBRAR DE MESES PASADOS SE COBRAN 16% CADA MES

LAS CTAS POR PAGAR DE PERIODOS PASADOS SE CANCELAN 17% MENSUALES OTRAS CTAS POR PAGAR DE PERIODOS PASADOS SE CANCELAN 10% MENSUALES

PREPARARSE SOLICITA PRESENTAR EL PRESUPUESTO ECONOMICOPRESUPUESTO FINANCIEROEL FLUJO DE CAJA PROYECTADO

CASO PRACTICO PRONOSTICO FINANCIERO-ECONOMICO

paso 1 determinacion del presupuesto economico

meses Agosto Setiembre Octubre

VENTAS PROYECTADAS 90,000 92,000 94,0000.69 (cto ventas) 62,100 63,480 64,860(=) Utilidad Bruta 27,900 28,520 29,140(-) costos fijos 4,200 4,200 4,200

(=) margen contrb 23,700 24,320 24,940

paso 2 determinacion del presupuesto financieroDetalle Agosto Setiembre Octubre

I NGRESOS PROYECTADOS: 90000 92000 94000

0.55 1 Cobra mes venta proyect cont 55% 49,500 50,600 51,700

0.45 2 cobra ste mesventa proyt 30d 45% 40,500 41,400

0.16 5,600 5,600 5,600

(=) TOTAL INGRESOS 55,100 96,700 98,700

II EGRESOS PROYECTADOS: 62,100 63,480 64,860

0.69 1 pago compras contado costo ventas 42,849 43,801 44,7530.17 6,800 6,800 6,8000.10 3 pago otras ctas x pagar mes pasad. 10% 300 300 300

4200 4 costos fijos mensuslaes 4200 4,200 4,200 4,200

TOTAL EGRESOS 54,149 55,101 56,053

paso 3 PRESENTACION DEL FLUJO DE CAJA PROYECTADO

meses enero febreo marzo

SALDO INICIAL 20,000 20,951 62,550

(+) INGRESOS TOTALES 55,100 96,700 98,700

(-) (EGRESOS TOTALES) 54,149 55,101 56,053(=) SALDO FINAL 20,951 62,550 105,196

paso 4 PRESENTACION DEL BALANCE PROYECTADO

ACITVO PASIVO

CAJA 192,518 PROVEED.

CLIENTES-ctas x cobra 47,500 T PAS CTE

TOTAL ACT CTE 240,018 PASIVOTOTAL ACT NO CTE 0 50-58-59

TOTAL PATR

TOTAL ACTIVO 240,018 TOT PAS Y PAT

AL 31 DE DICIEMBRE DEL 2013

3 Cobro de ctas x cob mese pasad 16%

2 pago ctas x pagar mes pasad. 17%

PRONOSTICO FINANCIERO

LAS VENTAS PROYECTADAS SE COBRAN 55% AL CONTADO 45% AL CREDITO A 30 DIAS

DE LOS SALDOS DE LOS MESES PASADOS AL 31 DE JULIO DE ESTE AÑO SE TIENE LO SGTE

se cobra 16% mensual

se paga 17% mensualse paga 10% mensual

LAS COMPRAS `PROYECTAS SE CANCELA AL CONTADO SALE DEL COSTO DE VTAS

LAS CUENTAS POR COBRAR DE MESES PASADOS SE COBRAN 16% CADA MES

LAS CTAS POR PAGAR DE PERIODOS PASADOS SE CANCELAN 17% MENSUALES OTRAS CTAS POR PAGAR DE PERIODOS PASADOS SE CANCELAN 10% MENSUALES

CASO PRACTICO PRONOSTICO FINANCIERO-ECONOMICO

determinacion del presupuesto economico

Noviembre Diciembre

95,000 90,000 65,550 62,10029,450 27,9004,200 4,200

25,250 23,700

Enero

determinacion del presupuesto financiero S.F B/G P.

Noviembre Diciembre diferido ANEXO PASO 2

95000 90,000 VENTAS PROYECTADAS

52,250 49,500 AGOSTO 90,000

42,300 42,750 40,500 SETIEMBRE 92,000

5,600 5,600 7,000 35000 OCTUBRE 94,000

100,150 97,850 47,500 NOVIEMBRE 95,000

65,550 62,100 DICEMBRE 90,000

45,230 42,8496,800 6,800 6,800 40000300 300 300 3000

4,200 4,200

56,530 54,149 7,100

PRESENTACION DEL FLUJO DE CAJA PROYECTADO

abril mayo

105,196 148,817

100,150 97,850

56,530 54,149148,817 192,518

PRESENTACION DEL BALANCE PROYECTADO

7,100

7,100

7,100232,918

232,918

240,018

AL 31 DE DICIEMBRE DEL 2013

INGRESOS DEL DE LAS VENTAS PROYECTDAS

0.45 0.55

AGOSTO SETIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE DIFERIDO

40500 49500

41400 50600

42750 52250

40500 49500

PRESUPUESTO MAESTRO

CASO: TALLER DE FABRICACIÓN DE CARTERAS DE CUERO

(expresado en Soles)

Presupuesto de inversión Año 0 Capital de trabajo 45,000 74,340 Máquina 40,000 IGV de máquina 7,200 credito fiscal Muebles y enseres 20,000 IGV de muebles y enseres 3,600 credito fiscal Gastos pre operativos 3,000 IGV de gastos preoperativos 540 credito fiscal

119,340 DESARROLLO

PASO N° 1 DETERMINACION DEL PRESUPUESTO DE VENTAS - PRODUCCION - R .MATERIALES Presupuesto de ventas Año 1 Año 2 Año 3

Cantidad u. 8,000 8,500 9,000 Valor de venta S/u 47 47 47 Total S/ 376,000 399,500 423,000

Presupuesto de producción Año 1 Año 2 Año 3

- Inventario inicial u. - (850) (900) + Ventas u. 8,000 8,500 9,000 + Invent. final 10% ste peri u. 850 900 950 = Producción u. 8,850 8,550 9,050

Presupuesto de materiales - Materia Prima Año 1 Año 2 Año 3

Cuero S/u 10.50 10.50 10.50 Hilos S/u 1.60 1.60 1.60 Cierres 1.00 1.00 1.00 Tintes S/u 0.90 0.90 0.90

pto material = 14.00 14.00 14.00

Total produccion x pto mater.S 123,900 119,700 126,700

PASO N° 2 DETERMINACION DEL PRESUPUESTO DE MANO DE OBRA - CIF - PARA EG/P Y FLUJO CAJA Presupuesto de Mano de Obra Año 1 Año 2 Año 3

S/mes S/ Artesano X 12 MES. 2,890 34,680 34,680 34,680 Gratificaciones 5,780 5,780 5,780 Vacaciones (*) 2,890 2,890 2,890 Aportaciones-ESSALUD 3,902 3,902 3,902 CTS 2,890 2,890 2,890

Costo MOD 1.45 50,142 50,142 50,142

Presupuesto CIF (para el E GyP) Año 1 Año 2 Año 3 S/mes S/

Luz - AREA OPERAT. X 12 MES 250 3,000 3,000 3,000 Alquiler - garaje producc X 12 MES 900 10,800 10,800 10,800 Depreciación máquina y muebles 12,000 12,000 12,000

TOTAL CIF 25,800 25,800 25,800

DATO

Presupuesto CIF (para el flujo de caja) Año 1 Año 2 Año 3 S/mes S/

Luz - AREA OPERAT. 250 3,540 3,540 3,540

Alquiler 900 10,800 10,800 10,800 14,340 14,340 14,340

PASO N° 3 PRESUESTO DE ESTADO DE COSTO PRODUCCION - INVENTARIOS - COSTO VENTAS Presupuesto de costo de producción Año 1 Año 2 Año 3

S/ 1.- Materia prima 123,900 119,700 126,700 2.- Mano de obra directa 50,142 50,142 50,142 3.- Costos indirectos de fabricación 25,800 25,800 25,800

presupuesto de costo total de produccion 199,842 195,642 202,642

Costo unitario Prod. S/u. 22.58 22.88 22.39

Presupuesto de inventarios Año 1 Año 2 Año 3

Inventario u. 850 900 950 Costo unitario S/u 22.58 22.88 22.39

Inventario S/ 19,194 20,594 21,272

Presupuesto de costo de ventas Año 1 Año 2 Año 3 S/

+ Inventario inicial - 19,194 20,594 + Costo de producción 199,842 195,642 202,642 - Inventario final (19,194) (20,594) (21,272) = Costo de ventas 180,648 194,241 201,964

PASO N° 4 PRESUPUESTO DE ESTADO DE GASTOS OPERACIONALES PARA E.G/P Y FLUJO DE CAJA Presupuesto de gastos operativos Año 1 Año 2 Año 3 (para el E GyP) S/

Sueldos - COCOFLITO S/mes 3,700 44,400 44,400 44,400 Gratificaciones 7,400 7,400 7,400 Aportaciones 4,662 4,662 4,662

CTS 3,700 3,700 3,700 Total gasto por sueldos 60,162 60,162 60,162

Gastos preoperativos 3,000 Agua S/mes 200 2,832 2,832 2,832 Teléfono S/mes 350 4,956 4,956 4,956

Promoción-publicidad S/mes 900 12,744 12,744 12,744 Contador S/mes 500 6,000 6,000 6,000

Total gastos operativos 89,694 86,694 86,694

Presupuesto de gastos operativos Año 1 Año 2 Año 3 (para el flujo de caja) S/

Sueldos S/mes 3,700 44,400 44,400 44,400 Gratificaciones 7,400 7,400 7,400 Aportaciones 4,662 4,662 4,662 CTS 3,700 3,700 3,700 Total gasto por sueldos 60,162 60,162 60,162

Gastos preoperativos - Agua S/mes 200 2,832 2,832 2,832 Teléfono S/mes 350 4,956 4,956 4,956 Promoción-Public. S/mes 900 12,744 12,744 12,744 Contador S/mes 500 6,000 6,000 6,000

Total gastos operativos 86,694 86,694 86,694

PASO N° 5 PRESUPUESTO DE ESTADO DE GASTOS FINANCIEROS Presupuesto de gastos financieros Año 1 Año 2 Año 3

Préstamo 45,000 24,730 Amortización 20,270 24,730 Intereses + ITF 22% 9,002 4,947 ITF Préstamo 2.25 Saldo final préstamo 24,730 -

PASO N° 6 ESTADOS FINANCIEROS PROYECTADOS - E.G/P - BALANCE PROYECTADO Estado de ganancias y pérdidas Año 1 Año 2 Año 3

proyectado Ventas 376,000 399,500 423,000

Costo de ventas (180,648) (194,241) (201,964) Utilidad bruta 195,352 205,259 221,036

Gastos operativos (89,694) (86,694) (86,694) Utilidad operativa 105,658 118,565 134,342

Gastos financieros (9,004) (4,947) - Utilidad financiera o antes de impuesto 96,655 113,617 134,342

Impuesto a la renta 30% (28,996) (34,085) (40,303)

Utilidad neta 67,658 79,532 94,040

Cálculo del IGV Año 1 Año 2 Año 3

ventas 376,000 399,500 423,000 igv de ventas 67,680 71,910 76,140

crédito fiscal: gastos preoperativos 3,000 - - maquinas 40,000 muebles 20,000 materiales 123,900 119,700 126,700 luz 3,000 3,000 3,000 agua 2,832 2,832 2,832 teléfono 4,956 4,956 4,956

promociòn Publicidad 12,744 12,744 12,744 210,432 143,232 150,232

crèdito fiscal 37,878 25,782 27,042

IGV neto a pagar (IGV VENT- IGV COMP) 29,802 46,128 49,098

PASO N° 7 PRESENTACION DE FLUJO DE CAJA PROYECTADO Flujo de caja operativo proyectado Año 1 Año 2 Año 3

Entradas COBRANZAS 443,680 471,410 499,140

Ventas contado 443,680 471,410 499,140

Salidas PAGOS 385,450 402,312 390,082

Materiales 146,202 141,246 149,506 Mano de obra 50,142 50,142 50,142 CIF 14,340 14,340 14,340 Gastos operativos 86,694 86,694 86,694 IGV neto a pagar 29,802 46,128 49,098 Impuesto a la renta 28,996 34,085 40,303 Gastos financieros 9,004 4,947 - Amortización de la deuda 20,270 24,730 -

Saldo del perído (cobranzas - pago) 58,230 69,098 109,058 Saldo inicial de caja 45,000 103,230 172,328 Saldo final 103,230 172,328 281,385

Balance proyectado Año 1 Año 2 Año 3

Activo10 Caja 103,230 172,328 281,385 20 Mercadería-Inventarios 19,194 20,594 21,272 33 Activos 60,000 60,000 60,000 39 Depreciación acumulada (12,000) (24,000) (36,000)

TOTAL ACTIVO 170,424 228,922 326,657

Pasivo y Patrimonio

45 Préstamo por pagar 24,730 - - 50 Capital Social datos inicial 74,340 74,340 74,340 59 Utilidad retenida ( utilidad neta) 67,658 147,190 241,230

166,728 221,530 315,570 (3,696) (7,392) (11,087)

Punto de equilibrio Año 1 Año 2 Año 3

Ventas 376,000.00 376,000 399,500 423,000

Costos variables (104,706) (118,300) (126,022)

Margen de contribución -165,635.50 271,294 281,200 296,978

Costos fijos (165,636) (162,636) (162,636)

Utilidad 105,658 118,565 134,342

Razón del margen de contribución 0.7215 0.7039 0.7021

Punto de equilibrio en soles 229,562.73 231,056 231,650

Punto de equilibrio en unidades 4,884.3 4,916 4,929

UNIDADES 4,920

36

47 229,562.73 231,240

AñO 1 UNIDADES V.V.C. RENTABILIDAD

1 47.00 47.00 2 47.00 94.00

3 47.00 141.00 4 47.00 188.00 5 47.00 235.00

6 47.00 282.00 7 47.00 329.00 8 47.00 376.00 9 47.00 423.00

10 47.00 470.00

11 47.00 517.00 12 47.00 564.00 13 47.00 611.00 14 47.00 658.00 15 47.00 705.00 16 47.00 752.00 17 47.00 799.00 18 47.00 846.00 19 47.00 893.00 20 47.00 940.00 21 47.00 987.00 22 47.00 1,034.00 23 47.00 1,081.00 24 47.00 1,128.00 25 47.00 1,175.00 26 47.00 1,222.00 27 47.00 1,269.00

28 47.00 1,316.00 29 47.00 1,363.00 30 47.00 1,410.00 31 47.00 1,457.00 32 47.00 1,504.00 33 47.00 1,551.00 34 47.00 1,598.00 35 47.00 1,645.00 36 47.00 1,692.00 37 47.00 1,739.00 38 47.00 1,786.00 39 47.00 1,833.00 40 47.00 1,880.00 41 47.00 1,927.00 42 47.00 1,974.00 43 47.00 2,021.00 44 47.00 2,068.00 45 47.00 2,115.00 46 47.00 2,162.00 47 47.00 2,209.00 48 47.00 2,256.00 49 47.00 2,303.00 50 47.00 2,350.00 51 47.00 2,397.00 52 47.00 2,444.00 53 47.00 2,491.00 54 47.00 2,538.00 55 47.00 2,585.00 56 47.00 2,632.00 57 47.00 2,679.00 58 47.00 2,726.00 59 47.00 2,773.00 60 47.00 2,820.00 61 47.00 2,867.00

62 47.00 2,914.00 63 47.00 2,961.00 64 47.00 3,008.00 65 47.00 3,055.00 66 47.00 3,102.00 67 47.00 3,149.00 68 47.00 3,196.00 69 47.00 3,243.00 70 47.00 3,290.00 71 47.00 3,337.00 72 47.00 3,384.00 73 47.00 3,431.00 74 47.00 3,478.00 75 47.00 3,525.00 76 47.00 3,572.00 77 47.00 3,619.00 78 47.00 3,666.00 79 47.00 3,713.00 80 47.00 3,760.00 81 47.00 3,807.00 82 47.00 3,854.00 83 47.00 3,901.00 84 47.00 3,948.00 85 47.00 3,995.00 86 47.00 4,042.00 87 47.00 4,089.00 88 47.00 4,136.00 89 47.00 4,183.00 90 47.00 4,230.00 91 47.00 4,277.00 92 47.00 4,324.00 93 47.00 4,371.00 94 47.00 4,418.00 95 47.00 4,465.00 96 47.00 4,512.00 97 47.00 4,559.00 98 47.00 4,606.00 99 47.00 4,653.00

100 47.00 4,700.00 101 47.00 4,747.00 102 47.00 4,794.00 103 47.00 4,841.00 104 47.00 4,888.00 105 47.00 4,935.00 106 47.00 4,982.00 107 47.00 5,029.00 108 47.00 5,076.00 109 47.00 5,123.00 110 47.00 5,170.00 111 47.00 5,217.00 112 47.00 5,264.00 113 47.00 5,311.00 114 47.00 5,358.00 115 47.00 5,405.00 116 47.00 5,452.00 117 47.00 5,499.00 118 47.00 5,546.00

119 47.00 5,593.00 120 47.00 5,640.00 121 47.00 5,687.00 122 47.00 5,734.00 123 47.00 5,781.00 124 47.00 5,828.00 125 47.00 5,875.00 126 47.00 5,922.00 127 47.00 5,969.00 128 47.00 6,016.00 129 47.00 6,063.00 130 47.00 6,110.00 131 47.00 6,157.00 132 47.00 6,204.00 133 47.00 6,251.00 134 47.00 6,298.00 135 47.00 6,345.00 136 47.00 6,392.00 137 47.00 6,439.00 138 47.00 6,486.00 139 47.00 6,533.00 140 47.00 6,580.00 141 47.00 6,627.00 142 47.00 6,674.00 143 47.00 6,721.00 144 47.00 6,768.00 145 47.00 6,815.00 146 47.00 6,862.00 147 47.00 6,909.00 148 47.00 6,956.00 149 47.00 7,003.00 150 47.00 7,050.00 151 47.00 7,097.00 152 47.00 7,144.00 153 47.00 7,191.00 154 47.00 7,238.00 155 47.00 7,285.00 156 47.00 7,332.00 157 47.00 7,379.00 158 47.00 7,426.00 159 47.00 7,473.00 160 47.00 7,520.00 161 47.00 7,567.00 162 47.00 7,614.00 163 47.00 7,661.00 164 47.00 7,708.00 165 47.00 7,755.00 166 47.00 7,802.00 167 47.00 7,849.00 168 47.00 7,896.00 169 47.00 7,943.00 170 47.00 7,990.00 171 47.00 8,037.00 172 47.00 8,084.00 173 47.00 8,131.00 174 47.00 8,178.00 175 47.00 8,225.00

176 47.00 8,272.00 177 47.00 8,319.00 178 47.00 8,366.00 179 47.00 8,413.00 180 47.00 8,460.00 181 47.00 8,507.00 182 47.00 8,554.00 183 47.00 8,601.00 184 47.00 8,648.00 185 47.00 8,695.00 186 47.00 8,742.00 187 47.00 8,789.00 188 47.00 8,836.00 189 47.00 8,883.00 190 47.00 8,930.00 191 47.00 8,977.00 192 47.00 9,024.00 193 47.00 9,071.00 194 47.00 9,118.00 195 47.00 9,165.00 196 47.00 9,212.00 197 47.00 9,259.00 198 47.00 9,306.00 199 47.00 9,353.00 200 47.00 9,400.00 201 47.00 9,447.00 202 47.00 9,494.00 203 47.00 9,541.00 204 47.00 9,588.00 205 47.00 9,635.00 206 47.00 9,682.00 207 47.00 9,729.00 208 47.00 9,776.00 209 47.00 9,823.00 210 47.00 9,870.00 211 47.00 9,917.00 212 47.00 9,964.00 213 47.00 10,011.00 214 47.00 10,058.00 215 47.00 10,105.00 216 47.00 10,152.00 217 47.00 10,199.00 218 47.00 10,246.00 219 47.00 10,293.00 220 47.00 10,340.00 221 47.00 10,387.00 222 47.00 10,434.00 223 47.00 10,481.00 224 47.00 10,528.00 225 47.00 10,575.00 226 47.00 10,622.00 227 47.00 10,669.00 228 47.00 10,716.00 229 47.00 10,763.00 230 47.00 10,810.00 231 47.00 10,857.00 232 47.00 10,904.00

233 47.00 10,951.00 234 47.00 10,998.00 235 47.00 11,045.00 236 47.00 11,092.00 237 47.00 11,139.00 238 47.00 11,186.00 239 47.00 11,233.00 240 47.00 11,280.00 241 47.00 11,327.00 242 47.00 11,374.00 243 47.00 11,421.00 244 47.00 11,468.00 245 47.00 11,515.00 246 47.00 11,562.00 247 47.00 11,609.00 248 47.00 11,656.00 249 47.00 11,703.00 250 47.00 11,750.00 251 47.00 11,797.00 252 47.00 11,844.00 253 47.00 11,891.00 254 47.00 11,938.00 255 47.00 11,985.00 256 47.00 12,032.00 257 47.00 12,079.00 258 47.00 12,126.00 259 47.00 12,173.00 260 47.00 12,220.00 261 47.00 12,267.00 262 47.00 12,314.00 263 47.00 12,361.00 264 47.00 12,408.00 265 47.00 12,455.00 266 47.00 12,502.00 267 47.00 12,549.00 268 47.00 12,596.00 269 47.00 12,643.00 270 47.00 12,690.00 271 47.00 12,737.00 272 47.00 12,784.00 273 47.00 12,831.00 274 47.00 12,878.00 275 47.00 12,925.00 276 47.00 12,972.00 277 47.00 13,019.00 278 47.00 13,066.00 279 47.00 13,113.00 280 47.00 13,160.00 281 47.00 13,207.00 282 47.00 13,254.00 283 47.00 13,301.00 284 47.00 13,348.00 285 47.00 13,395.00 286 47.00 13,442.00 287 47.00 13,489.00 288 47.00 13,536.00 289 47.00 13,583.00

290 47.00 13,630.00 291 47.00 13,677.00 292 47.00 13,724.00 293 47.00 13,771.00 294 47.00 13,818.00 295 47.00 13,865.00 296 47.00 13,912.00 297 47.00 13,959.00 298 47.00 14,006.00 299 47.00 14,053.00 300 47.00 14,100.00 301 47.00 14,147.00 302 47.00 14,194.00 303 47.00 14,241.00 304 47.00 14,288.00 305 47.00 14,335.00 306 47.00 14,382.00 307 47.00 14,429.00 308 47.00 14,476.00 309 47.00 14,523.00 310 47.00 14,570.00 311 47.00 14,617.00 312 47.00 14,664.00 313 47.00 14,711.00 314 47.00 14,758.00 315 47.00 14,805.00 316 47.00 14,852.00 317 47.00 14,899.00 318 47.00 14,946.00 319 47.00 14,993.00 320 47.00 15,040.00 321 47.00 15,087.00 322 47.00 15,134.00 323 47.00 15,181.00 324 47.00 15,228.00 325 47.00 15,275.00 326 47.00 15,322.00 327 47.00 15,369.00 328 47.00 15,416.00 329 47.00 15,463.00 330 47.00 15,510.00 331 47.00 15,557.00 332 47.00 15,604.00 333 47.00 15,651.00 334 47.00 15,698.00 335 47.00 15,745.00 336 47.00 15,792.00 337 47.00 15,839.00 338 47.00 15,886.00 339 47.00 15,933.00 340 47.00 15,980.00 341 47.00 16,027.00 342 47.00 16,074.00 343 47.00 16,121.00 344 47.00 16,168.00 345 47.00 16,215.00 346 47.00 16,262.00

347 47.00 16,309.00 348 47.00 16,356.00 349 47.00 16,403.00 350 47.00 16,450.00 351 47.00 16,497.00 352 47.00 16,544.00 353 47.00 16,591.00 354 47.00 16,638.00 355 47.00 16,685.00 356 47.00 16,732.00 357 47.00 16,779.00 358 47.00 16,826.00 359 47.00 16,873.00 360 47.00 16,920.00 361 47.00 16,967.00 362 47.00 17,014.00 363 47.00 17,061.00 364 47.00 17,108.00 365 47.00 17,155.00 366 47.00 17,202.00 367 47.00 17,249.00 368 47.00 17,296.00 369 47.00 17,343.00 370 47.00 17,390.00 371 47.00 17,437.00 372 47.00 17,484.00 373 47.00 17,531.00 374 47.00 17,578.00 375 47.00 17,625.00 376 47.00 17,672.00 377 47.00 17,719.00 378 47.00 17,766.00 379 47.00 17,813.00 380 47.00 17,860.00 381 47.00 17,907.00 382 47.00 17,954.00 383 47.00 18,001.00 384 47.00 18,048.00 385 47.00 18,095.00 386 47.00 18,142.00 387 47.00 18,189.00 388 47.00 18,236.00 389 47.00 18,283.00 390 47.00 18,330.00 391 47.00 18,377.00 392 47.00 18,424.00 393 47.00 18,471.00 394 47.00 18,518.00 395 47.00 18,565.00 396 47.00 18,612.00 397 47.00 18,659.00 398 47.00 18,706.00 399 47.00 18,753.00 400 47.00 18,800.00 401 47.00 18,847.00 402 47.00 18,894.00 403 47.00 18,941.00

404 47.00 18,988.00 405 47.00 19,035.00 406 47.00 19,082.00 407 47.00 19,129.00 408 47.00 19,176.00 409 47.00 19,223.00 410 47.00 19,270.00 411 47.00 19,317.00 412 47.00 19,364.00 413 47.00 19,411.00 414 47.00 19,458.00 415 47.00 19,505.00 416 47.00 19,552.00 417 47.00 19,599.00 418 47.00 19,646.00 419 47.00 19,693.00 420 47.00 19,740.00 421 47.00 19,787.00 422 47.00 19,834.00 423 47.00 19,881.00 424 47.00 19,928.00 425 47.00 19,975.00 426 47.00 20,022.00 427 47.00 20,069.00 428 47.00 20,116.00 429 47.00 20,163.00 430 47.00 20,210.00 431 47.00 20,257.00 432 47.00 20,304.00 433 47.00 20,351.00 434 47.00 20,398.00 435 47.00 20,445.00 436 47.00 20,492.00 437 47.00 20,539.00 438 47.00 20,586.00 439 47.00 20,633.00 440 47.00 20,680.00 441 47.00 20,727.00 442 47.00 20,774.00 443 47.00 20,821.00 444 47.00 20,868.00 445 47.00 20,915.00 446 47.00 20,962.00 447 47.00 21,009.00 448 47.00 21,056.00 449 47.00 21,103.00 450 47.00 21,150.00 451 47.00 21,197.00 452 47.00 21,244.00 453 47.00 21,291.00 454 47.00 21,338.00 455 47.00 21,385.00 456 47.00 21,432.00 457 47.00 21,479.00 458 47.00 21,526.00 459 47.00 21,573.00 460 47.00 21,620.00

461 47.00 21,667.00 462 47.00 21,714.00 463 47.00 21,761.00 464 47.00 21,808.00 465 47.00 21,855.00 466 47.00 21,902.00 467 47.00 21,949.00 468 47.00 21,996.00 469 47.00 22,043.00 470 47.00 22,090.00 471 47.00 22,137.00 472 47.00 22,184.00 473 47.00 22,231.00 474 47.00 22,278.00 475 47.00 22,325.00 476 47.00 22,372.00 477 47.00 22,419.00 478 47.00 22,466.00 479 47.00 22,513.00 480 47.00 22,560.00 481 47.00 22,607.00 482 47.00 22,654.00 483 47.00 22,701.00 484 47.00 22,748.00 485 47.00 22,795.00 486 47.00 22,842.00 487 47.00 22,889.00 488 47.00 22,936.00 489 47.00 22,983.00 490 47.00 23,030.00 491 47.00 23,077.00 492 47.00 23,124.00 493 47.00 23,171.00 494 47.00 23,218.00 495 47.00 23,265.00 496 47.00 23,312.00 497 47.00 23,359.00 498 47.00 23,406.00 499 47.00 23,453.00 500 47.00 23,500.00 501 47.00 23,547.00 502 47.00 23,594.00 503 47.00 23,641.00 504 47.00 23,688.00 505 47.00 23,735.00 506 47.00 23,782.00 507 47.00 23,829.00 508 47.00 23,876.00 509 47.00 23,923.00 510 47.00 23,970.00 511 47.00 24,017.00 512 47.00 24,064.00 513 47.00 24,111.00 514 47.00 24,158.00 515 47.00 24,205.00 516 47.00 24,252.00 517 47.00 24,299.00

518 47.00 24,346.00 519 47.00 24,393.00 520 47.00 24,440.00 521 47.00 24,487.00 522 47.00 24,534.00 523 47.00 24,581.00 524 47.00 24,628.00 525 47.00 24,675.00 526 47.00 24,722.00 527 47.00 24,769.00 528 47.00 24,816.00 529 47.00 24,863.00 530 47.00 24,910.00 531 47.00 24,957.00 532 47.00 25,004.00 533 47.00 25,051.00 534 47.00 25,098.00 535 47.00 25,145.00 536 47.00 25,192.00 537 47.00 25,239.00 538 47.00 25,286.00 539 47.00 25,333.00 540 47.00 25,380.00 541 47.00 25,427.00 542 47.00 25,474.00 543 47.00 25,521.00 544 47.00 25,568.00 545 47.00 25,615.00 546 47.00 25,662.00 547 47.00 25,709.00 548 47.00 25,756.00 549 47.00 25,803.00 550 47.00 25,850.00 551 47.00 25,897.00 552 47.00 25,944.00 553 47.00 25,991.00 554 47.00 26,038.00 555 47.00 26,085.00 556 47.00 26,132.00 557 47.00 26,179.00 558 47.00 26,226.00 559 47.00 26,273.00 560 47.00 26,320.00 561 47.00 26,367.00 562 47.00 26,414.00 563 47.00 26,461.00 564 47.00 26,508.00 565 47.00 26,555.00 566 47.00 26,602.00 567 47.00 26,649.00 568 47.00 26,696.00 569 47.00 26,743.00 570 47.00 26,790.00 571 47.00 26,837.00 572 47.00 26,884.00 573 47.00 26,931.00 574 47.00 26,978.00

575 47.00 27,025.00 576 47.00 27,072.00 577 47.00 27,119.00 578 47.00 27,166.00 579 47.00 27,213.00 580 47.00 27,260.00 581 47.00 27,307.00 582 47.00 27,354.00 583 47.00 27,401.00 584 47.00 27,448.00 585 47.00 27,495.00 586 47.00 27,542.00 587 47.00 27,589.00 588 47.00 27,636.00 589 47.00 27,683.00 590 47.00 27,730.00 591 47.00 27,777.00 592 47.00 27,824.00 593 47.00 27,871.00 594 47.00 27,918.00 595 47.00 27,965.00 596 47.00 28,012.00 597 47.00 28,059.00 598 47.00 28,106.00 599 47.00 28,153.00 600 47.00 28,200.00 601 47.00 28,247.00 602 47.00 28,294.00 603 47.00 28,341.00 604 47.00 28,388.00 605 47.00 28,435.00 606 47.00 28,482.00 607 47.00 28,529.00 608 47.00 28,576.00 609 47.00 28,623.00 610 47.00 28,670.00 611 47.00 28,717.00 612 47.00 28,764.00 613 47.00 28,811.00 614 47.00 28,858.00 615 47.00 28,905.00 616 47.00 28,952.00 617 47.00 28,999.00 618 47.00 29,046.00 619 47.00 29,093.00 620 47.00 29,140.00 621 47.00 29,187.00 622 47.00 29,234.00 623 47.00 29,281.00 624 47.00 29,328.00 625 47.00 29,375.00 626 47.00 29,422.00 627 47.00 29,469.00 628 47.00 29,516.00 629 47.00 29,563.00 630 47.00 29,610.00 631 47.00 29,657.00

632 47.00 29,704.00 633 47.00 29,751.00 634 47.00 29,798.00 635 47.00 29,845.00 636 47.00 29,892.00 637 47.00 29,939.00 638 47.00 29,986.00 639 47.00 30,033.00 640 47.00 30,080.00 641 47.00 30,127.00 642 47.00 30,174.00 643 47.00 30,221.00 644 47.00 30,268.00 645 47.00 30,315.00 646 47.00 30,362.00 647 47.00 30,409.00 648 47.00 30,456.00 649 47.00 30,503.00 650 47.00 30,550.00 651 47.00 30,597.00 652 47.00 30,644.00 653 47.00 30,691.00 654 47.00 30,738.00 655 47.00 30,785.00 656 47.00 30,832.00 657 47.00 30,879.00 658 47.00 30,926.00 659 47.00 30,973.00 660 47.00 31,020.00 661 47.00 31,067.00 662 47.00 31,114.00 663 47.00 31,161.00 664 47.00 31,208.00 665 47.00 31,255.00 666 47.00 31,302.00 667 47.00 31,349.00 668 47.00 31,396.00 669 47.00 31,443.00 670 47.00 31,490.00 671 47.00 31,537.00 672 47.00 31,584.00 673 47.00 31,631.00 674 47.00 31,678.00 675 47.00 31,725.00 676 47.00 31,772.00 677 47.00 31,819.00 678 47.00 31,866.00 679 47.00 31,913.00 680 47.00 31,960.00 681 47.00 32,007.00 682 47.00 32,054.00 683 47.00 32,101.00 684 47.00 32,148.00 685 47.00 32,195.00 686 47.00 32,242.00 687 47.00 32,289.00 688 47.00 32,336.00

689 47.00 32,383.00 690 47.00 32,430.00 691 47.00 32,477.00 692 47.00 32,524.00 693 47.00 32,571.00 694 47.00 32,618.00 695 47.00 32,665.00 696 47.00 32,712.00 697 47.00 32,759.00 698 47.00 32,806.00 699 47.00 32,853.00 700 47.00 32,900.00 701 47.00 32,947.00 702 47.00 32,994.00 703 47.00 33,041.00 704 47.00 33,088.00 705 47.00 33,135.00 706 47.00 33,182.00 707 47.00 33,229.00 708 47.00 33,276.00 709 47.00 33,323.00 710 47.00 33,370.00 711 47.00 33,417.00 712 47.00 33,464.00 713 47.00 33,511.00 714 47.00 33,558.00 715 47.00 33,605.00 716 47.00 33,652.00 717 47.00 33,699.00 718 47.00 33,746.00 719 47.00 33,793.00 720 47.00 33,840.00 721 47.00 33,887.00 722 47.00 33,934.00 723 47.00 33,981.00 724 47.00 34,028.00 725 47.00 34,075.00 726 47.00 34,122.00 727 47.00 34,169.00 728 47.00 34,216.00 729 47.00 34,263.00 730 47.00 34,310.00 731 47.00 34,357.00 732 47.00 34,404.00 733 47.00 34,451.00 734 47.00 34,498.00 735 47.00 34,545.00 736 47.00 34,592.00 737 47.00 34,639.00 738 47.00 34,686.00 739 47.00 34,733.00 740 47.00 34,780.00 741 47.00 34,827.00 742 47.00 34,874.00 743 47.00 34,921.00 744 47.00 34,968.00 745 47.00 35,015.00

746 47.00 35,062.00 747 47.00 35,109.00 748 47.00 35,156.00 749 47.00 35,203.00 750 47.00 35,250.00 751 47.00 35,297.00 752 47.00 35,344.00 753 47.00 35,391.00 754 47.00 35,438.00 755 47.00 35,485.00 756 47.00 35,532.00 757 47.00 35,579.00 758 47.00 35,626.00 759 47.00 35,673.00 760 47.00 35,720.00 761 47.00 35,767.00 762 47.00 35,814.00 763 47.00 35,861.00 764 47.00 35,908.00 765 47.00 35,955.00 766 47.00 36,002.00 767 47.00 36,049.00 768 47.00 36,096.00 769 47.00 36,143.00 770 47.00 36,190.00 771 47.00 36,237.00 772 47.00 36,284.00 773 47.00 36,331.00 774 47.00 36,378.00 775 47.00 36,425.00 776 47.00 36,472.00 777 47.00 36,519.00 778 47.00 36,566.00 779 47.00 36,613.00 780 47.00 36,660.00 781 47.00 36,707.00 782 47.00 36,754.00 783 47.00 36,801.00 784 47.00 36,848.00 785 47.00 36,895.00 786 47.00 36,942.00 787 47.00 36,989.00 788 47.00 37,036.00 789 47.00 37,083.00 790 47.00 37,130.00 791 47.00 37,177.00 792 47.00 37,224.00 793 47.00 37,271.00 794 47.00 37,318.00 795 47.00 37,365.00 796 47.00 37,412.00 797 47.00 37,459.00 798 47.00 37,506.00 799 47.00 37,553.00 800 47.00 37,600.00 801 47.00 37,647.00 802 47.00 37,694.00

803 47.00 37,741.00 804 47.00 37,788.00 805 47.00 37,835.00 806 47.00 37,882.00 807 47.00 37,929.00 808 47.00 37,976.00 809 47.00 38,023.00 810 47.00 38,070.00 811 47.00 38,117.00 812 47.00 38,164.00 813 47.00 38,211.00 814 47.00 38,258.00 815 47.00 38,305.00 816 47.00 38,352.00 817 47.00 38,399.00 818 47.00 38,446.00 819 47.00 38,493.00 820 47.00 38,540.00 821 47.00 38,587.00 822 47.00 38,634.00 823 47.00 38,681.00 824 47.00 38,728.00 825 47.00 38,775.00 826 47.00 38,822.00 827 47.00 38,869.00 828 47.00 38,916.00 829 47.00 38,963.00 830 47.00 39,010.00 831 47.00 39,057.00 832 47.00 39,104.00 833 47.00 39,151.00 834 47.00 39,198.00 835 47.00 39,245.00 836 47.00 39,292.00 837 47.00 39,339.00 838 47.00 39,386.00 839 47.00 39,433.00 840 47.00 39,480.00 841 47.00 39,527.00 842 47.00 39,574.00 843 47.00 39,621.00 844 47.00 39,668.00 845 47.00 39,715.00 846 47.00 39,762.00 847 47.00 39,809.00 848 47.00 39,856.00 849 47.00 39,903.00 850 47.00 39,950.00 851 47.00 39,997.00 852 47.00 40,044.00 853 47.00 40,091.00 854 47.00 40,138.00 855 47.00 40,185.00 856 47.00 40,232.00 857 47.00 40,279.00 858 47.00 40,326.00 859 47.00 40,373.00

860 47.00 40,420.00 861 47.00 40,467.00 862 47.00 40,514.00 863 47.00 40,561.00 864 47.00 40,608.00 865 47.00 40,655.00 866 47.00 40,702.00 867 47.00 40,749.00 868 47.00 40,796.00 869 47.00 40,843.00 870 47.00 40,890.00 871 47.00 40,937.00 872 47.00 40,984.00 873 47.00 41,031.00 874 47.00 41,078.00 875 47.00 41,125.00 876 47.00 41,172.00 877 47.00 41,219.00 878 47.00 41,266.00 879 47.00 41,313.00 880 47.00 41,360.00 881 47.00 41,407.00 882 47.00 41,454.00 883 47.00 41,501.00 884 47.00 41,548.00 885 47.00 41,595.00 886 47.00 41,642.00 887 47.00 41,689.00 888 47.00 41,736.00 889 47.00 41,783.00 890 47.00 41,830.00 891 47.00 41,877.00 892 47.00 41,924.00 893 47.00 41,971.00 894 47.00 42,018.00 895 47.00 42,065.00 896 47.00 42,112.00 897 47.00 42,159.00 898 47.00 42,206.00 899 47.00 42,253.00 900 47.00 42,300.00 901 47.00 42,347.00 902 47.00 42,394.00 903 47.00 42,441.00 904 47.00 42,488.00 905 47.00 42,535.00 906 47.00 42,582.00 907 47.00 42,629.00 908 47.00 42,676.00 909 47.00 42,723.00 910 47.00 42,770.00 911 47.00 42,817.00 912 47.00 42,864.00 913 47.00 42,911.00 914 47.00 42,958.00 915 47.00 43,005.00 916 47.00 43,052.00

917 47.00 43,099.00 918 47.00 43,146.00 919 47.00 43,193.00 920 47.00 43,240.00 921 47.00 43,287.00 922 47.00 43,334.00 923 47.00 43,381.00 924 47.00 43,428.00 925 47.00 43,475.00 926 47.00 43,522.00 927 47.00 43,569.00 928 47.00 43,616.00 929 47.00 43,663.00 930 47.00 43,710.00 931 47.00 43,757.00 932 47.00 43,804.00 933 47.00 43,851.00 934 47.00 43,898.00 935 47.00 43,945.00 936 47.00 43,992.00 937 47.00 44,039.00 938 47.00 44,086.00 939 47.00 44,133.00 940 47.00 44,180.00 941 47.00 44,227.00 942 47.00 44,274.00 943 47.00 44,321.00 944 47.00 44,368.00 945 47.00 44,415.00 946 47.00 44,462.00 947 47.00 44,509.00 948 47.00 44,556.00 949 47.00 44,603.00 950 47.00 44,650.00 951 47.00 44,697.00 952 47.00 44,744.00 953 47.00 44,791.00 954 47.00 44,838.00 955 47.00 44,885.00 956 47.00 44,932.00 957 47.00 44,979.00 958 47.00 45,026.00 959 47.00 45,073.00 960 47.00 45,120.00 961 47.00 45,167.00 962 47.00 45,214.00 963 47.00 45,261.00 964 47.00 45,308.00 965 47.00 45,355.00 966 47.00 45,402.00 967 47.00 45,449.00 968 47.00 45,496.00 969 47.00 45,543.00 970 47.00 45,590.00 971 47.00 45,637.00 972 47.00 45,684.00 973 47.00 45,731.00

974 47.00 45,778.00 975 47.00 45,825.00 976 47.00 45,872.00 977 47.00 45,919.00 978 47.00 45,966.00 979 47.00 46,013.00 980 47.00 46,060.00 981 47.00 46,107.00 982 47.00 46,154.00 983 47.00 46,201.00 984 47.00 46,248.00 985 47.00 46,295.00 986 47.00 46,342.00 987 47.00 46,389.00 988 47.00 46,436.00 989 47.00 46,483.00 990 47.00 46,530.00 991 47.00 46,577.00 992 47.00 46,624.00 993 47.00 46,671.00 994 47.00 46,718.00 995 47.00 46,765.00 996 47.00 46,812.00 997 47.00 46,859.00 998 47.00 46,906.00 999 47.00 46,953.00

1000 47.00 47,000.00 1001 47.00 47,047.00 1002 47.00 47,094.00 1003 47.00 47,141.00 1004 47.00 47,188.00 1005 47.00 47,235.00 1006 47.00 47,282.00 1007 47.00 47,329.00 1008 47.00 47,376.00 1009 47.00 47,423.00 1010 47.00 47,470.00 1011 47.00 47,517.00 1012 47.00 47,564.00 1013 47.00 47,611.00 1014 47.00 47,658.00 1015 47.00 47,705.00 1016 47.00 47,752.00 1017 47.00 47,799.00 1018 47.00 47,846.00 1019 47.00 47,893.00 1020 47.00 47,940.00 1021 47.00 47,987.00 1022 47.00 48,034.00 1023 47.00 48,081.00 1024 47.00 48,128.00 1025 47.00 48,175.00 1026 47.00 48,222.00 1027 47.00 48,269.00 1028 47.00 48,316.00 1029 47.00 48,363.00 1030 47.00 48,410.00

1031 47.00 48,457.00 1032 47.00 48,504.00 1033 47.00 48,551.00 1034 47.00 48,598.00 1035 47.00 48,645.00 1036 47.00 48,692.00 1037 47.00 48,739.00 1038 47.00 48,786.00 1039 47.00 48,833.00 1040 47.00 48,880.00 1041 47.00 48,927.00 1042 47.00 48,974.00 1043 47.00 49,021.00 1044 47.00 49,068.00 1045 47.00 49,115.00 1046 47.00 49,162.00 1047 47.00 49,209.00 1048 47.00 49,256.00 1049 47.00 49,303.00 1050 47.00 49,350.00 1051 47.00 49,397.00 1052 47.00 49,444.00 1053 47.00 49,491.00 1054 47.00 49,538.00 1055 47.00 49,585.00 1056 47.00 49,632.00 1057 47.00 49,679.00 1058 47.00 49,726.00 1059 47.00 49,773.00 1060 47.00 49,820.00 1061 47.00 49,867.00 1062 47.00 49,914.00 1063 47.00 49,961.00 1064 47.00 50,008.00 1065 47.00 50,055.00 1066 47.00 50,102.00 1067 47.00 50,149.00 1068 47.00 50,196.00 1069 47.00 50,243.00 1070 47.00 50,290.00 1071 47.00 50,337.00 1072 47.00 50,384.00 1073 47.00 50,431.00 1074 47.00 50,478.00 1075 47.00 50,525.00 1076 47.00 50,572.00 1077 47.00 50,619.00 1078 47.00 50,666.00 1079 47.00 50,713.00 1080 47.00 50,760.00 1081 47.00 50,807.00 1082 47.00 50,854.00 1083 47.00 50,901.00 1084 47.00 50,948.00 1085 47.00 50,995.00 1086 47.00 51,042.00 1087 47.00 51,089.00

1088 47.00 51,136.00 1089 47.00 51,183.00 1090 47.00 51,230.00 1091 47.00 51,277.00 1092 47.00 51,324.00 1093 47.00 51,371.00 1094 47.00 51,418.00 1095 47.00 51,465.00 1096 47.00 51,512.00 1097 47.00 51,559.00 1098 47.00 51,606.00 1099 47.00 51,653.00 1100 47.00 51,700.00 1101 47.00 51,747.00 1102 47.00 51,794.00 1103 47.00 51,841.00 1104 47.00 51,888.00 1105 47.00 51,935.00 1106 47.00 51,982.00 1107 47.00 52,029.00 1108 47.00 52,076.00 1109 47.00 52,123.00 1110 47.00 52,170.00 1111 47.00 52,217.00 1112 47.00 52,264.00 1113 47.00 52,311.00 1114 47.00 52,358.00 1115 47.00 52,405.00 1116 47.00 52,452.00 1117 47.00 52,499.00 1118 47.00 52,546.00 1119 47.00 52,593.00 1120 47.00 52,640.00 1121 47.00 52,687.00 1122 47.00 52,734.00 1123 47.00 52,781.00 1124 47.00 52,828.00 1125 47.00 52,875.00 1126 47.00 52,922.00 1127 47.00 52,969.00 1128 47.00 53,016.00 1129 47.00 53,063.00 1130 47.00 53,110.00 1131 47.00 53,157.00 1132 47.00 53,204.00 1133 47.00 53,251.00 1134 47.00 53,298.00 1135 47.00 53,345.00 1136 47.00 53,392.00 1137 47.00 53,439.00 1138 47.00 53,486.00 1139 47.00 53,533.00 1140 47.00 53,580.00 1141 47.00 53,627.00 1142 47.00 53,674.00 1143 47.00 53,721.00 1144 47.00 53,768.00

1145 47.00 53,815.00 1146 47.00 53,862.00 1147 47.00 53,909.00 1148 47.00 53,956.00 1149 47.00 54,003.00 1150 47.00 54,050.00 1151 47.00 54,097.00 1152 47.00 54,144.00 1153 47.00 54,191.00 1154 47.00 54,238.00 1155 47.00 54,285.00 1156 47.00 54,332.00 1157 47.00 54,379.00 1158 47.00 54,426.00 1159 47.00 54,473.00 1160 47.00 54,520.00 1161 47.00 54,567.00 1162 47.00 54,614.00 1163 47.00 54,661.00 1164 47.00 54,708.00 1165 47.00 54,755.00 1166 47.00 54,802.00 1167 47.00 54,849.00 1168 47.00 54,896.00 1169 47.00 54,943.00 1170 47.00 54,990.00 1171 47.00 55,037.00 1172 47.00 55,084.00 1173 47.00 55,131.00 1174 47.00 55,178.00 1175 47.00 55,225.00 1176 47.00 55,272.00 1177 47.00 55,319.00 1178 47.00 55,366.00 1179 47.00 55,413.00 1180 47.00 55,460.00 1181 47.00 55,507.00 1182 47.00 55,554.00 1183 47.00 55,601.00 1184 47.00 55,648.00 1185 47.00 55,695.00 1186 47.00 55,742.00 1187 47.00 55,789.00 1188 47.00 55,836.00 1189 47.00 55,883.00 1190 47.00 55,930.00 1191 47.00 55,977.00 1192 47.00 56,024.00 1193 47.00 56,071.00 1194 47.00 56,118.00 1195 47.00 56,165.00 1196 47.00 56,212.00 1197 47.00 56,259.00 1198 47.00 56,306.00 1199 47.00 56,353.00 1200 47.00 56,400.00 1201 47.00 56,447.00

1202 47.00 56,494.00 1203 47.00 56,541.00 1204 47.00 56,588.00 1205 47.00 56,635.00 1206 47.00 56,682.00 1207 47.00 56,729.00 1208 47.00 56,776.00 1209 47.00 56,823.00 1210 47.00 56,870.00 1211 47.00 56,917.00 1212 47.00 56,964.00 1213 47.00 57,011.00 1214 47.00 57,058.00 1215 47.00 57,105.00 1216 47.00 57,152.00 1217 47.00 57,199.00 1218 47.00 57,246.00 1219 47.00 57,293.00 1220 47.00 57,340.00 1221 47.00 57,387.00 1222 47.00 57,434.00 1223 47.00 57,481.00 1224 47.00 57,528.00 1225 47.00 57,575.00 1226 47.00 57,622.00 1227 47.00 57,669.00 1228 47.00 57,716.00 1229 47.00 57,763.00 1230 47.00 57,810.00 1231 47.00 57,857.00 1232 47.00 57,904.00 1233 47.00 57,951.00 1234 47.00 57,998.00 1235 47.00 58,045.00 1236 47.00 58,092.00 1237 47.00 58,139.00 1238 47.00 58,186.00 1239 47.00 58,233.00 1240 47.00 58,280.00 1241 47.00 58,327.00 1242 47.00 58,374.00 1243 47.00 58,421.00 1244 47.00 58,468.00 1245 47.00 58,515.00 1246 47.00 58,562.00 1247 47.00 58,609.00 1248 47.00 58,656.00 1249 47.00 58,703.00 1250 47.00 58,750.00 1251 47.00 58,797.00 1252 47.00 58,844.00 1253 47.00 58,891.00 1254 47.00 58,938.00 1255 47.00 58,985.00 1256 47.00 59,032.00 1257 47.00 59,079.00 1258 47.00 59,126.00

1259 47.00 59,173.00 1260 47.00 59,220.00 1261 47.00 59,267.00 1262 47.00 59,314.00 1263 47.00 59,361.00 1264 47.00 59,408.00 1265 47.00 59,455.00 1266 47.00 59,502.00 1267 47.00 59,549.00 1268 47.00 59,596.00 1269 47.00 59,643.00 1270 47.00 59,690.00 1271 47.00 59,737.00 1272 47.00 59,784.00 1273 47.00 59,831.00 1274 47.00 59,878.00 1275 47.00 59,925.00 1276 47.00 59,972.00 1277 47.00 60,019.00 1278 47.00 60,066.00 1279 47.00 60,113.00 1280 47.00 60,160.00 1281 47.00 60,207.00 1282 47.00 60,254.00 1283 47.00 60,301.00 1284 47.00 60,348.00 1285 47.00 60,395.00 1286 47.00 60,442.00 1287 47.00 60,489.00 1288 47.00 60,536.00 1289 47.00 60,583.00 1290 47.00 60,630.00 1291 47.00 60,677.00 1292 47.00 60,724.00 1293 47.00 60,771.00 1294 47.00 60,818.00 1295 47.00 60,865.00 1296 47.00 60,912.00 1297 47.00 60,959.00 1298 47.00 61,006.00 1299 47.00 61,053.00 1300 47.00 61,100.00 1301 47.00 61,147.00 1302 47.00 61,194.00 1303 47.00 61,241.00 1304 47.00 61,288.00 1305 47.00 61,335.00 1306 47.00 61,382.00 1307 47.00 61,429.00 1308 47.00 61,476.00 1309 47.00 61,523.00 1310 47.00 61,570.00 1311 47.00 61,617.00 1312 47.00 61,664.00 1313 47.00 61,711.00 1314 47.00 61,758.00 1315 47.00 61,805.00

1316 47.00 61,852.00 1317 47.00 61,899.00 1318 47.00 61,946.00 1319 47.00 61,993.00 1320 47.00 62,040.00 1321 47.00 62,087.00 1322 47.00 62,134.00 1323 47.00 62,181.00 1324 47.00 62,228.00 1325 47.00 62,275.00 1326 47.00 62,322.00 1327 47.00 62,369.00 1328 47.00 62,416.00 1329 47.00 62,463.00 1330 47.00 62,510.00 1331 47.00 62,557.00 1332 47.00 62,604.00 1333 47.00 62,651.00 1334 47.00 62,698.00 1335 47.00 62,745.00 1336 47.00 62,792.00 1337 47.00 62,839.00 1338 47.00 62,886.00 1339 47.00 62,933.00 1340 47.00 62,980.00 1341 47.00 63,027.00 1342 47.00 63,074.00 1343 47.00 63,121.00 1344 47.00 63,168.00 1345 47.00 63,215.00 1346 47.00 63,262.00 1347 47.00 63,309.00 1348 47.00 63,356.00 1349 47.00 63,403.00 1350 47.00 63,450.00 1351 47.00 63,497.00 1352 47.00 63,544.00 1353 47.00 63,591.00 1354 47.00 63,638.00 1355 47.00 63,685.00 1356 47.00 63,732.00 1357 47.00 63,779.00 1358 47.00 63,826.00 1359 47.00 63,873.00 1360 47.00 63,920.00 1361 47.00 63,967.00 1362 47.00 64,014.00 1363 47.00 64,061.00 1364 47.00 64,108.00 1365 47.00 64,155.00 1366 47.00 64,202.00 1367 47.00 64,249.00 1368 47.00 64,296.00 1369 47.00 64,343.00 1370 47.00 64,390.00 1371 47.00 64,437.00 1372 47.00 64,484.00

1373 47.00 64,531.00 1374 47.00 64,578.00 1375 47.00 64,625.00 1376 47.00 64,672.00 1377 47.00 64,719.00 1378 47.00 64,766.00 1379 47.00 64,813.00 1380 47.00 64,860.00 1381 47.00 64,907.00 1382 47.00 64,954.00 1383 47.00 65,001.00 1384 47.00 65,048.00 1385 47.00 65,095.00 1386 47.00 65,142.00 1387 47.00 65,189.00 1388 47.00 65,236.00 1389 47.00 65,283.00 1390 47.00 65,330.00 1391 47.00 65,377.00 1392 47.00 65,424.00 1393 47.00 65,471.00 1394 47.00 65,518.00 1395 47.00 65,565.00 1396 47.00 65,612.00 1397 47.00 65,659.00 1398 47.00 65,706.00 1399 47.00 65,753.00 1400 47.00 65,800.00 1401 47.00 65,847.00 1402 47.00 65,894.00 1403 47.00 65,941.00 1404 47.00 65,988.00 1405 47.00 66,035.00 1406 47.00 66,082.00 1407 47.00 66,129.00 1408 47.00 66,176.00 1409 47.00 66,223.00 1410 47.00 66,270.00 1411 47.00 66,317.00 1412 47.00 66,364.00 1413 47.00 66,411.00 1414 47.00 66,458.00 1415 47.00 66,505.00 1416 47.00 66,552.00 1417 47.00 66,599.00 1418 47.00 66,646.00 1419 47.00 66,693.00 1420 47.00 66,740.00 1421 47.00 66,787.00 1422 47.00 66,834.00 1423 47.00 66,881.00 1424 47.00 66,928.00 1425 47.00 66,975.00 1426 47.00 67,022.00 1427 47.00 67,069.00 1428 47.00 67,116.00 1429 47.00 67,163.00

1430 47.00 67,210.00 1431 47.00 67,257.00 1432 47.00 67,304.00 1433 47.00 67,351.00 1434 47.00 67,398.00 1435 47.00 67,445.00 1436 47.00 67,492.00 1437 47.00 67,539.00 1438 47.00 67,586.00 1439 47.00 67,633.00 1440 47.00 67,680.00 1441 47.00 67,727.00 1442 47.00 67,774.00 1443 47.00 67,821.00 1444 47.00 67,868.00 1445 47.00 67,915.00 1446 47.00 67,962.00 1447 47.00 68,009.00 1448 47.00 68,056.00 1449 47.00 68,103.00 1450 47.00 68,150.00 1451 47.00 68,197.00 1452 47.00 68,244.00 1453 47.00 68,291.00 1454 47.00 68,338.00 1455 47.00 68,385.00 1456 47.00 68,432.00 1457 47.00 68,479.00 1458 47.00 68,526.00 1459 47.00 68,573.00 1460 47.00 68,620.00 1461 47.00 68,667.00 1462 47.00 68,714.00 1463 47.00 68,761.00 1464 47.00 68,808.00 1465 47.00 68,855.00 1466 47.00 68,902.00 1467 47.00 68,949.00 1468 47.00 68,996.00 1469 47.00 69,043.00 1470 47.00 69,090.00 1471 47.00 69,137.00 1472 47.00 69,184.00 1473 47.00 69,231.00 1474 47.00 69,278.00 1475 47.00 69,325.00 1476 47.00 69,372.00 1477 47.00 69,419.00 1478 47.00 69,466.00 1479 47.00 69,513.00 1480 47.00 69,560.00 1481 47.00 69,607.00 1482 47.00 69,654.00 1483 47.00 69,701.00 1484 47.00 69,748.00 1485 47.00 69,795.00 1486 47.00 69,842.00

1487 47.00 69,889.00 1488 47.00 69,936.00 1489 47.00 69,983.00 1490 47.00 70,030.00 1491 47.00 70,077.00 1492 47.00 70,124.00 1493 47.00 70,171.00 1494 47.00 70,218.00 1495 47.00 70,265.00 1496 47.00 70,312.00 1497 47.00 70,359.00 1498 47.00 70,406.00 1499 47.00 70,453.00 1500 47.00 70,500.00 1501 47.00 70,547.00 1502 47.00 70,594.00 1503 47.00 70,641.00 1504 47.00 70,688.00 1505 47.00 70,735.00 1506 47.00 70,782.00 1507 47.00 70,829.00 1508 47.00 70,876.00 1509 47.00 70,923.00 1510 47.00 70,970.00 1511 47.00 71,017.00 1512 47.00 71,064.00 1513 47.00 71,111.00 1514 47.00 71,158.00 1515 47.00 71,205.00 1516 47.00 71,252.00 1517 47.00 71,299.00 1518 47.00 71,346.00 1519 47.00 71,393.00 1520 47.00 71,440.00 1521 47.00 71,487.00 1522 47.00 71,534.00 1523 47.00 71,581.00 1524 47.00 71,628.00 1525 47.00 71,675.00 1526 47.00 71,722.00 1527 47.00 71,769.00 1528 47.00 71,816.00 1529 47.00 71,863.00 1530 47.00 71,910.00 1531 47.00 71,957.00 1532 47.00 72,004.00 1533 47.00 72,051.00 1534 47.00 72,098.00 1535 47.00 72,145.00 1536 47.00 72,192.00 1537 47.00 72,239.00 1538 47.00 72,286.00 1539 47.00 72,333.00 1540 47.00 72,380.00 1541 47.00 72,427.00 1542 47.00 72,474.00 1543 47.00 72,521.00

1544 47.00 72,568.00 1545 47.00 72,615.00 1546 47.00 72,662.00 1547 47.00 72,709.00 1548 47.00 72,756.00 1549 47.00 72,803.00 1550 47.00 72,850.00 1551 47.00 72,897.00 1552 47.00 72,944.00 1553 47.00 72,991.00 1554 47.00 73,038.00 1555 47.00 73,085.00 1556 47.00 73,132.00 1557 47.00 73,179.00 1558 47.00 73,226.00 1559 47.00 73,273.00 1560 47.00 73,320.00 1561 47.00 73,367.00 1562 47.00 73,414.00 1563 47.00 73,461.00 1564 47.00 73,508.00 1565 47.00 73,555.00 1566 47.00 73,602.00 1567 47.00 73,649.00 1568 47.00 73,696.00 1569 47.00 73,743.00 1570 47.00 73,790.00 1571 47.00 73,837.00 1572 47.00 73,884.00 1573 47.00 73,931.00 1574 47.00 73,978.00 1575 47.00 74,025.00 1576 47.00 74,072.00 1577 47.00 74,119.00 1578 47.00 74,166.00 1579 47.00 74,213.00 1580 47.00 74,260.00 1581 47.00 74,307.00 1582 47.00 74,354.00 1583 47.00 74,401.00 1584 47.00 74,448.00 1585 47.00 74,495.00 1586 47.00 74,542.00 1587 47.00 74,589.00 1588 47.00 74,636.00 1589 47.00 74,683.00 1590 47.00 74,730.00 1591 47.00 74,777.00 1592 47.00 74,824.00 1593 47.00 74,871.00 1594 47.00 74,918.00 1595 47.00 74,965.00 1596 47.00 75,012.00 1597 47.00 75,059.00 1598 47.00 75,106.00 1599 47.00 75,153.00 1600 47.00 75,200.00

1601 47.00 75,247.00 1602 47.00 75,294.00 1603 47.00 75,341.00 1604 47.00 75,388.00 1605 47.00 75,435.00 1606 47.00 75,482.00 1607 47.00 75,529.00 1608 47.00 75,576.00 1609 47.00 75,623.00 1610 47.00 75,670.00 1611 47.00 75,717.00 1612 47.00 75,764.00 1613 47.00 75,811.00 1614 47.00 75,858.00 1615 47.00 75,905.00 1616 47.00 75,952.00 1617 47.00 75,999.00 1618 47.00 76,046.00 1619 47.00 76,093.00 1620 47.00 76,140.00 1621 47.00 76,187.00 1622 47.00 76,234.00 1623 47.00 76,281.00 1624 47.00 76,328.00 1625 47.00 76,375.00 1626 47.00 76,422.00 1627 47.00 76,469.00 1628 47.00 76,516.00 1629 47.00 76,563.00 1630 47.00 76,610.00 1631 47.00 76,657.00 1632 47.00 76,704.00 1633 47.00 76,751.00 1634 47.00 76,798.00 1635 47.00 76,845.00 1636 47.00 76,892.00 1637 47.00 76,939.00 1638 47.00 76,986.00 1639 47.00 77,033.00 1640 47.00 77,080.00 1641 47.00 77,127.00 1642 47.00 77,174.00 1643 47.00 77,221.00 1644 47.00 77,268.00 1645 47.00 77,315.00 1646 47.00 77,362.00 1647 47.00 77,409.00 1648 47.00 77,456.00 1649 47.00 77,503.00 1650 47.00 77,550.00 1651 47.00 77,597.00 1652 47.00 77,644.00 1653 47.00 77,691.00 1654 47.00 77,738.00 1655 47.00 77,785.00 1656 47.00 77,832.00 1657 47.00 77,879.00

1658 47.00 77,926.00 1659 47.00 77,973.00 1660 47.00 78,020.00 1661 47.00 78,067.00 1662 47.00 78,114.00 1663 47.00 78,161.00 1664 47.00 78,208.00 1665 47.00 78,255.00 1666 47.00 78,302.00 1667 47.00 78,349.00 1668 47.00 78,396.00 1669 47.00 78,443.00 1670 47.00 78,490.00 1671 47.00 78,537.00 1672 47.00 78,584.00 1673 47.00 78,631.00 1674 47.00 78,678.00 1675 47.00 78,725.00 1676 47.00 78,772.00 1677 47.00 78,819.00 1678 47.00 78,866.00 1679 47.00 78,913.00 1680 47.00 78,960.00 1681 47.00 79,007.00 1682 47.00 79,054.00 1683 47.00 79,101.00 1684 47.00 79,148.00 1685 47.00 79,195.00 1686 47.00 79,242.00 1687 47.00 79,289.00 1688 47.00 79,336.00 1689 47.00 79,383.00 1690 47.00 79,430.00 1691 47.00 79,477.00 1692 47.00 79,524.00 1693 47.00 79,571.00 1694 47.00 79,618.00 1695 47.00 79,665.00 1696 47.00 79,712.00 1697 47.00 79,759.00 1698 47.00 79,806.00 1699 47.00 79,853.00 1700 47.00 79,900.00 1701 47.00 79,947.00 1702 47.00 79,994.00 1703 47.00 80,041.00 1704 47.00 80,088.00 1705 47.00 80,135.00 1706 47.00 80,182.00 1707 47.00 80,229.00 1708 47.00 80,276.00 1709 47.00 80,323.00 1710 47.00 80,370.00 1711 47.00 80,417.00 1712 47.00 80,464.00 1713 47.00 80,511.00 1714 47.00 80,558.00

1715 47.00 80,605.00 1716 47.00 80,652.00 1717 47.00 80,699.00 1718 47.00 80,746.00 1719 47.00 80,793.00 1720 47.00 80,840.00 1721 47.00 80,887.00 1722 47.00 80,934.00 1723 47.00 80,981.00 1724 47.00 81,028.00 1725 47.00 81,075.00 1726 47.00 81,122.00 1727 47.00 81,169.00 1728 47.00 81,216.00 1729 47.00 81,263.00 1730 47.00 81,310.00 1731 47.00 81,357.00 1732 47.00 81,404.00 1733 47.00 81,451.00 1734 47.00 81,498.00 1735 47.00 81,545.00 1736 47.00 81,592.00 1737 47.00 81,639.00 1738 47.00 81,686.00 1739 47.00 81,733.00 1740 47.00 81,780.00 1741 47.00 81,827.00 1742 47.00 81,874.00 1743 47.00 81,921.00 1744 47.00 81,968.00 1745 47.00 82,015.00 1746 47.00 82,062.00 1747 47.00 82,109.00 1748 47.00 82,156.00 1749 47.00 82,203.00 1750 47.00 82,250.00 1751 47.00 82,297.00 1752 47.00 82,344.00 1753 47.00 82,391.00 1754 47.00 82,438.00 1755 47.00 82,485.00 1756 47.00 82,532.00 1757 47.00 82,579.00 1758 47.00 82,626.00 1759 47.00 82,673.00 1760 47.00 82,720.00 1761 47.00 82,767.00 1762 47.00 82,814.00 1763 47.00 82,861.00 1764 47.00 82,908.00 1765 47.00 82,955.00 1766 47.00 83,002.00 1767 47.00 83,049.00 1768 47.00 83,096.00 1769 47.00 83,143.00 1770 47.00 83,190.00 1771 47.00 83,237.00

1772 47.00 83,284.00 1773 47.00 83,331.00 1774 47.00 83,378.00 1775 47.00 83,425.00 1776 47.00 83,472.00 1777 47.00 83,519.00 1778 47.00 83,566.00 1779 47.00 83,613.00 1780 47.00 83,660.00 1781 47.00 83,707.00 1782 47.00 83,754.00 1783 47.00 83,801.00 1784 47.00 83,848.00 1785 47.00 83,895.00 1786 47.00 83,942.00 1787 47.00 83,989.00 1788 47.00 84,036.00 1789 47.00 84,083.00 1790 47.00 84,130.00 1791 47.00 84,177.00 1792 47.00 84,224.00 1793 47.00 84,271.00 1794 47.00 84,318.00 1795 47.00 84,365.00 1796 47.00 84,412.00 1797 47.00 84,459.00 1798 47.00 84,506.00 1799 47.00 84,553.00 1800 47.00 84,600.00 1801 47.00 84,647.00 1802 47.00 84,694.00 1803 47.00 84,741.00 1804 47.00 84,788.00 1805 47.00 84,835.00 1806 47.00 84,882.00 1807 47.00 84,929.00 1808 47.00 84,976.00 1809 47.00 85,023.00 1810 47.00 85,070.00 1811 47.00 85,117.00 1812 47.00 85,164.00 1813 47.00 85,211.00 1814 47.00 85,258.00 1815 47.00 85,305.00 1816 47.00 85,352.00 1817 47.00 85,399.00 1818 47.00 85,446.00 1819 47.00 85,493.00 1820 47.00 85,540.00 1821 47.00 85,587.00 1822 47.00 85,634.00 1823 47.00 85,681.00 1824 47.00 85,728.00 1825 47.00 85,775.00 1826 47.00 85,822.00 1827 47.00 85,869.00 1828 47.00 85,916.00

1829 47.00 85,963.00 1830 47.00 86,010.00 1831 47.00 86,057.00 1832 47.00 86,104.00 1833 47.00 86,151.00 1834 47.00 86,198.00 1835 47.00 86,245.00 1836 47.00 86,292.00 1837 47.00 86,339.00 1838 47.00 86,386.00 1839 47.00 86,433.00 1840 47.00 86,480.00 1841 47.00 86,527.00 1842 47.00 86,574.00 1843 47.00 86,621.00 1844 47.00 86,668.00 1845 47.00 86,715.00 1846 47.00 86,762.00 1847 47.00 86,809.00 1848 47.00 86,856.00 1849 47.00 86,903.00 1850 47.00 86,950.00 1851 47.00 86,997.00 1852 47.00 87,044.00 1853 47.00 87,091.00 1854 47.00 87,138.00 1855 47.00 87,185.00 1856 47.00 87,232.00 1857 47.00 87,279.00 1858 47.00 87,326.00 1859 47.00 87,373.00 1860 47.00 87,420.00 1861 47.00 87,467.00 1862 47.00 87,514.00 1863 47.00 87,561.00 1864 47.00 87,608.00 1865 47.00 87,655.00 1866 47.00 87,702.00 1867 47.00 87,749.00 1868 47.00 87,796.00 1869 47.00 87,843.00 1870 47.00 87,890.00 1871 47.00 87,937.00 1872 47.00 87,984.00 1873 47.00 88,031.00 1874 47.00 88,078.00 1875 47.00 88,125.00 1876 47.00 88,172.00 1877 47.00 88,219.00 1878 47.00 88,266.00 1879 47.00 88,313.00 1880 47.00 88,360.00 1881 47.00 88,407.00 1882 47.00 88,454.00 1883 47.00 88,501.00 1884 47.00 88,548.00 1885 47.00 88,595.00

1886 47.00 88,642.00 1887 47.00 88,689.00 1888 47.00 88,736.00 1889 47.00 88,783.00 1890 47.00 88,830.00 1891 47.00 88,877.00 1892 47.00 88,924.00 1893 47.00 88,971.00 1894 47.00 89,018.00 1895 47.00 89,065.00 1896 47.00 89,112.00 1897 47.00 89,159.00 1898 47.00 89,206.00 1899 47.00 89,253.00 1900 47.00 89,300.00 1901 47.00 89,347.00 1902 47.00 89,394.00 1903 47.00 89,441.00 1904 47.00 89,488.00 1905 47.00 89,535.00 1906 47.00 89,582.00 1907 47.00 89,629.00 1908 47.00 89,676.00 1909 47.00 89,723.00 1910 47.00 89,770.00 1911 47.00 89,817.00 1912 47.00 89,864.00 1913 47.00 89,911.00 1914 47.00 89,958.00 1915 47.00 90,005.00 1916 47.00 90,052.00 1917 47.00 90,099.00 1918 47.00 90,146.00 1919 47.00 90,193.00 1920 47.00 90,240.00 1921 47.00 90,287.00 1922 47.00 90,334.00 1923 47.00 90,381.00 1924 47.00 90,428.00 1925 47.00 90,475.00 1926 47.00 90,522.00 1927 47.00 90,569.00 1928 47.00 90,616.00 1929 47.00 90,663.00 1930 47.00 90,710.00 1931 47.00 90,757.00 1932 47.00 90,804.00 1933 47.00 90,851.00 1934 47.00 90,898.00 1935 47.00 90,945.00 1936 47.00 90,992.00 1937 47.00 91,039.00 1938 47.00 91,086.00 1939 47.00 91,133.00 1940 47.00 91,180.00 1941 47.00 91,227.00 1942 47.00 91,274.00

1943 47.00 91,321.00 1944 47.00 91,368.00 1945 47.00 91,415.00 1946 47.00 91,462.00 1947 47.00 91,509.00 1948 47.00 91,556.00 1949 47.00 91,603.00 1950 47.00 91,650.00 1951 47.00 91,697.00 1952 47.00 91,744.00 1953 47.00 91,791.00 1954 47.00 91,838.00 1955 47.00 91,885.00 1956 47.00 91,932.00 1957 47.00 91,979.00 1958 47.00 92,026.00 1959 47.00 92,073.00 1960 47.00 92,120.00 1961 47.00 92,167.00 1962 47.00 92,214.00 1963 47.00 92,261.00 1964 47.00 92,308.00 1965 47.00 92,355.00 1966 47.00 92,402.00 1967 47.00 92,449.00 1968 47.00 92,496.00 1969 47.00 92,543.00 1970 47.00 92,590.00 1971 47.00 92,637.00 1972 47.00 92,684.00 1973 47.00 92,731.00 1974 47.00 92,778.00 1975 47.00 92,825.00 1976 47.00 92,872.00 1977 47.00 92,919.00 1978 47.00 92,966.00 1979 47.00 93,013.00 1980 47.00 93,060.00 1981 47.00 93,107.00 1982 47.00 93,154.00 1983 47.00 93,201.00 1984 47.00 93,248.00 1985 47.00 93,295.00 1986 47.00 93,342.00 1987 47.00 93,389.00 1988 47.00 93,436.00 1989 47.00 93,483.00 1990 47.00 93,530.00 1991 47.00 93,577.00 1992 47.00 93,624.00 1993 47.00 93,671.00 1994 47.00 93,718.00 1995 47.00 93,765.00 1996 47.00 93,812.00 1997 47.00 93,859.00 1998 47.00 93,906.00 1999 47.00 93,953.00

2000 47.00 94,000.00 2001 47.00 94,047.00 2002 47.00 94,094.00 2003 47.00 94,141.00 2004 47.00 94,188.00 2005 47.00 94,235.00 2006 47.00 94,282.00 2007 47.00 94,329.00 2008 47.00 94,376.00 2009 47.00 94,423.00 2010 47.00 94,470.00 2011 47.00 94,517.00 2012 47.00 94,564.00 2013 47.00 94,611.00 2014 47.00 94,658.00 2015 47.00 94,705.00 2016 47.00 94,752.00 2017 47.00 94,799.00 2018 47.00 94,846.00 2019 47.00 94,893.00 2020 47.00 94,940.00 2021 47.00 94,987.00 2022 47.00 95,034.00 2023 47.00 95,081.00 2024 47.00 95,128.00 2025 47.00 95,175.00 2026 47.00 95,222.00 2027 47.00 95,269.00 2028 47.00 95,316.00 2029 47.00 95,363.00 2030 47.00 95,410.00 2031 47.00 95,457.00 2032 47.00 95,504.00 2033 47.00 95,551.00 2034 47.00 95,598.00 2035 47.00 95,645.00 2036 47.00 95,692.00 2037 47.00 95,739.00 2038 47.00 95,786.00 2039 47.00 95,833.00 2040 47.00 95,880.00 2041 47.00 95,927.00 2042 47.00 95,974.00 2043 47.00 96,021.00 2044 47.00 96,068.00 2045 47.00 96,115.00 2046 47.00 96,162.00 2047 47.00 96,209.00 2048 47.00 96,256.00 2049 47.00 96,303.00 2050 47.00 96,350.00 2051 47.00 96,397.00 2052 47.00 96,444.00 2053 47.00 96,491.00 2054 47.00 96,538.00 2055 47.00 96,585.00 2056 47.00 96,632.00

2057 47.00 96,679.00 2058 47.00 96,726.00 2059 47.00 96,773.00 2060 47.00 96,820.00 2061 47.00 96,867.00 2062 47.00 96,914.00 2063 47.00 96,961.00 2064 47.00 97,008.00 2065 47.00 97,055.00 2066 47.00 97,102.00 2067 47.00 97,149.00 2068 47.00 97,196.00 2069 47.00 97,243.00 2070 47.00 97,290.00 2071 47.00 97,337.00 2072 47.00 97,384.00 2073 47.00 97,431.00 2074 47.00 97,478.00 2075 47.00 97,525.00 2076 47.00 97,572.00 2077 47.00 97,619.00 2078 47.00 97,666.00 2079 47.00 97,713.00 2080 47.00 97,760.00 2081 47.00 97,807.00 2082 47.00 97,854.00 2083 47.00 97,901.00 2084 47.00 97,948.00 2085 47.00 97,995.00 2086 47.00 98,042.00 2087 47.00 98,089.00 2088 47.00 98,136.00 2089 47.00 98,183.00 2090 47.00 98,230.00 2091 47.00 98,277.00 2092 47.00 98,324.00 2093 47.00 98,371.00 2094 47.00 98,418.00 2095 47.00 98,465.00 2096 47.00 98,512.00 2097 47.00 98,559.00 2098 47.00 98,606.00 2099 47.00 98,653.00 2100 47.00 98,700.00 2101 47.00 98,747.00 2102 47.00 98,794.00 2103 47.00 98,841.00 2104 47.00 98,888.00 2105 47.00 98,935.00 2106 47.00 98,982.00 2107 47.00 99,029.00 2108 47.00 99,076.00 2109 47.00 99,123.00 2110 47.00 99,170.00 2111 47.00 99,217.00 2112 47.00 99,264.00 2113 47.00 99,311.00

2114 47.00 99,358.00 2115 47.00 99,405.00 2116 47.00 99,452.00 2117 47.00 99,499.00 2118 47.00 99,546.00 2119 47.00 99,593.00 2120 47.00 99,640.00 2121 47.00 99,687.00 2122 47.00 99,734.00 2123 47.00 99,781.00 2124 47.00 99,828.00 2125 47.00 99,875.00 2126 47.00 99,922.00 2127 47.00 99,969.00 2128 47.00 100,016.00 2129 47.00 100,063.00 2130 47.00 100,110.00 2131 47.00 100,157.00 2132 47.00 100,204.00 2133 47.00 100,251.00 2134 47.00 100,298.00 2135 47.00 100,345.00 2136 47.00 100,392.00 2137 47.00 100,439.00 2138 47.00 100,486.00 2139 47.00 100,533.00 2140 47.00 100,580.00 2141 47.00 100,627.00 2142 47.00 100,674.00 2143 47.00 100,721.00 2144 47.00 100,768.00 2145 47.00 100,815.00 2146 47.00 100,862.00 2147 47.00 100,909.00 2148 47.00 100,956.00 2149 47.00 101,003.00 2150 47.00 101,050.00 2151 47.00 101,097.00 2152 47.00 101,144.00 2153 47.00 101,191.00 2154 47.00 101,238.00 2155 47.00 101,285.00 2156 47.00 101,332.00 2157 47.00 101,379.00 2158 47.00 101,426.00 2159 47.00 101,473.00 2160 47.00 101,520.00 2161 47.00 101,567.00 2162 47.00 101,614.00 2163 47.00 101,661.00 2164 47.00 101,708.00 2165 47.00 101,755.00 2166 47.00 101,802.00 2167 47.00 101,849.00 2168 47.00 101,896.00 2169 47.00 101,943.00 2170 47.00 101,990.00

2171 47.00 102,037.00 2172 47.00 102,084.00 2173 47.00 102,131.00 2174 47.00 102,178.00 2175 47.00 102,225.00 2176 47.00 102,272.00 2177 47.00 102,319.00 2178 47.00 102,366.00 2179 47.00 102,413.00 2180 47.00 102,460.00 2181 47.00 102,507.00 2182 47.00 102,554.00 2183 47.00 102,601.00 2184 47.00 102,648.00 2185 47.00 102,695.00 2186 47.00 102,742.00 2187 47.00 102,789.00 2188 47.00 102,836.00 2189 47.00 102,883.00 2190 47.00 102,930.00 2191 47.00 102,977.00 2192 47.00 103,024.00 2193 47.00 103,071.00 2194 47.00 103,118.00 2195 47.00 103,165.00 2196 47.00 103,212.00 2197 47.00 103,259.00 2198 47.00 103,306.00 2199 47.00 103,353.00 2200 47.00 103,400.00 2201 47.00 103,447.00 2202 47.00 103,494.00 2203 47.00 103,541.00 2204 47.00 103,588.00 2205 47.00 103,635.00 2206 47.00 103,682.00 2207 47.00 103,729.00 2208 47.00 103,776.00 2209 47.00 103,823.00 2210 47.00 103,870.00 2211 47.00 103,917.00 2212 47.00 103,964.00 2213 47.00 104,011.00 2214 47.00 104,058.00 2215 47.00 104,105.00 2216 47.00 104,152.00 2217 47.00 104,199.00 2218 47.00 104,246.00 2219 47.00 104,293.00 2220 47.00 104,340.00 2221 47.00 104,387.00 2222 47.00 104,434.00 2223 47.00 104,481.00 2224 47.00 104,528.00 2225 47.00 104,575.00 2226 47.00 104,622.00 2227 47.00 104,669.00

2228 47.00 104,716.00 2229 47.00 104,763.00 2230 47.00 104,810.00 2231 47.00 104,857.00 2232 47.00 104,904.00 2233 47.00 104,951.00 2234 47.00 104,998.00 2235 47.00 105,045.00 2236 47.00 105,092.00 2237 47.00 105,139.00 2238 47.00 105,186.00 2239 47.00 105,233.00 2240 47.00 105,280.00 2241 47.00 105,327.00 2242 47.00 105,374.00 2243 47.00 105,421.00 2244 47.00 105,468.00 2245 47.00 105,515.00 2246 47.00 105,562.00 2247 47.00 105,609.00 2248 47.00 105,656.00 2249 47.00 105,703.00 2250 47.00 105,750.00 2251 47.00 105,797.00 2252 47.00 105,844.00 2253 47.00 105,891.00 2254 47.00 105,938.00 2255 47.00 105,985.00 2256 47.00 106,032.00 2257 47.00 106,079.00 2258 47.00 106,126.00 2259 47.00 106,173.00 2260 47.00 106,220.00 2261 47.00 106,267.00 2262 47.00 106,314.00 2263 47.00 106,361.00 2264 47.00 106,408.00 2265 47.00 106,455.00 2266 47.00 106,502.00 2267 47.00 106,549.00 2268 47.00 106,596.00 2269 47.00 106,643.00 2270 47.00 106,690.00 2271 47.00 106,737.00 2272 47.00 106,784.00 2273 47.00 106,831.00 2274 47.00 106,878.00 2275 47.00 106,925.00 2276 47.00 106,972.00 2277 47.00 107,019.00 2278 47.00 107,066.00 2279 47.00 107,113.00 2280 47.00 107,160.00 2281 47.00 107,207.00 2282 47.00 107,254.00 2283 47.00 107,301.00 2284 47.00 107,348.00

2285 47.00 107,395.00 2286 47.00 107,442.00 2287 47.00 107,489.00 2288 47.00 107,536.00 2289 47.00 107,583.00 2290 47.00 107,630.00 2291 47.00 107,677.00 2292 47.00 107,724.00 2293 47.00 107,771.00 2294 47.00 107,818.00 2295 47.00 107,865.00 2296 47.00 107,912.00 2297 47.00 107,959.00 2298 47.00 108,006.00 2299 47.00 108,053.00 2300 47.00 108,100.00 2301 47.00 108,147.00 2302 47.00 108,194.00 2303 47.00 108,241.00 2304 47.00 108,288.00 2305 47.00 108,335.00 2306 47.00 108,382.00 2307 47.00 108,429.00 2308 47.00 108,476.00 2309 47.00 108,523.00 2310 47.00 108,570.00 2311 47.00 108,617.00 2312 47.00 108,664.00 2313 47.00 108,711.00 2314 47.00 108,758.00 2315 47.00 108,805.00 2316 47.00 108,852.00 2317 47.00 108,899.00 2318 47.00 108,946.00 2319 47.00 108,993.00 2320 47.00 109,040.00 2321 47.00 109,087.00 2322 47.00 109,134.00 2323 47.00 109,181.00 2324 47.00 109,228.00 2325 47.00 109,275.00 2326 47.00 109,322.00 2327 47.00 109,369.00 2328 47.00 109,416.00 2329 47.00 109,463.00 2330 47.00 109,510.00 2331 47.00 109,557.00 2332 47.00 109,604.00 2333 47.00 109,651.00 2334 47.00 109,698.00 2335 47.00 109,745.00 2336 47.00 109,792.00 2337 47.00 109,839.00 2338 47.00 109,886.00 2339 47.00 109,933.00 2340 47.00 109,980.00 2341 47.00 110,027.00

2342 47.00 110,074.00 2343 47.00 110,121.00 2344 47.00 110,168.00 2345 47.00 110,215.00 2346 47.00 110,262.00 2347 47.00 110,309.00 2348 47.00 110,356.00 2349 47.00 110,403.00 2350 47.00 110,450.00 2351 47.00 110,497.00 2352 47.00 110,544.00 2353 47.00 110,591.00 2354 47.00 110,638.00 2355 47.00 110,685.00 2356 47.00 110,732.00 2357 47.00 110,779.00 2358 47.00 110,826.00 2359 47.00 110,873.00 2360 47.00 110,920.00 2361 47.00 110,967.00 2362 47.00 111,014.00 2363 47.00 111,061.00 2364 47.00 111,108.00 2365 47.00 111,155.00 2366 47.00 111,202.00 2367 47.00 111,249.00 2368 47.00 111,296.00 2369 47.00 111,343.00 2370 47.00 111,390.00 2371 47.00 111,437.00 2372 47.00 111,484.00 2373 47.00 111,531.00 2374 47.00 111,578.00 2375 47.00 111,625.00 2376 47.00 111,672.00 2377 47.00 111,719.00 2378 47.00 111,766.00 2379 47.00 111,813.00 2380 47.00 111,860.00 2381 47.00 111,907.00 2382 47.00 111,954.00 2383 47.00 112,001.00 2384 47.00 112,048.00 2385 47.00 112,095.00 2386 47.00 112,142.00 2387 47.00 112,189.00 2388 47.00 112,236.00 2389 47.00 112,283.00 2390 47.00 112,330.00 2391 47.00 112,377.00 2392 47.00 112,424.00 2393 47.00 112,471.00 2394 47.00 112,518.00 2395 47.00 112,565.00 2396 47.00 112,612.00 2397 47.00 112,659.00 2398 47.00 112,706.00

2399 47.00 112,753.00 2400 47.00 112,800.00 2401 47.00 112,847.00 2402 47.00 112,894.00 2403 47.00 112,941.00 2404 47.00 112,988.00 2405 47.00 113,035.00 2406 47.00 113,082.00 2407 47.00 113,129.00 2408 47.00 113,176.00 2409 47.00 113,223.00 2410 47.00 113,270.00 2411 47.00 113,317.00 2412 47.00 113,364.00 2413 47.00 113,411.00 2414 47.00 113,458.00 2415 47.00 113,505.00 2416 47.00 113,552.00 2417 47.00 113,599.00 2418 47.00 113,646.00 2419 47.00 113,693.00 2420 47.00 113,740.00 2421 47.00 113,787.00 2422 47.00 113,834.00 2423 47.00 113,881.00 2424 47.00 113,928.00 2425 47.00 113,975.00 2426 47.00 114,022.00 2427 47.00 114,069.00 2428 47.00 114,116.00 2429 47.00 114,163.00 2430 47.00 114,210.00 2431 47.00 114,257.00 2432 47.00 114,304.00 2433 47.00 114,351.00 2434 47.00 114,398.00 2435 47.00 114,445.00 2436 47.00 114,492.00 2437 47.00 114,539.00 2438 47.00 114,586.00 2439 47.00 114,633.00 2440 47.00 114,680.00 2441 47.00 114,727.00 2442 47.00 114,774.00 2443 47.00 114,821.00 2444 47.00 114,868.00 2445 47.00 114,915.00 2446 47.00 114,962.00 2447 47.00 115,009.00 2448 47.00 115,056.00 2449 47.00 115,103.00 2450 47.00 115,150.00 2451 47.00 115,197.00 2452 47.00 115,244.00 2453 47.00 115,291.00 2454 47.00 115,338.00 2455 47.00 115,385.00

2456 47.00 115,432.00 2457 47.00 115,479.00 2458 47.00 115,526.00 2459 47.00 115,573.00 2460 47.00 115,620.00 2461 47.00 115,667.00 2462 47.00 115,714.00 2463 47.00 115,761.00 2464 47.00 115,808.00 2465 47.00 115,855.00 2466 47.00 115,902.00 2467 47.00 115,949.00 2468 47.00 115,996.00 2469 47.00 116,043.00 2470 47.00 116,090.00 2471 47.00 116,137.00 2472 47.00 116,184.00 2473 47.00 116,231.00 2474 47.00 116,278.00 2475 47.00 116,325.00 2476 47.00 116,372.00 2477 47.00 116,419.00 2478 47.00 116,466.00 2479 47.00 116,513.00 2480 47.00 116,560.00 2481 47.00 116,607.00 2482 47.00 116,654.00 2483 47.00 116,701.00 2484 47.00 116,748.00 2485 47.00 116,795.00 2486 47.00 116,842.00 2487 47.00 116,889.00 2488 47.00 116,936.00 2489 47.00 116,983.00 2490 47.00 117,030.00 2491 47.00 117,077.00 2492 47.00 117,124.00 2493 47.00 117,171.00 2494 47.00 117,218.00 2495 47.00 117,265.00 2496 47.00 117,312.00 2497 47.00 117,359.00 2498 47.00 117,406.00 2499 47.00 117,453.00 2500 47.00 117,500.00 2501 47.00 117,547.00 2502 47.00 117,594.00 2503 47.00 117,641.00 2504 47.00 117,688.00 2505 47.00 117,735.00 2506 47.00 117,782.00 2507 47.00 117,829.00 2508 47.00 117,876.00 2509 47.00 117,923.00 2510 47.00 117,970.00 2511 47.00 118,017.00 2512 47.00 118,064.00

2513 47.00 118,111.00 2514 47.00 118,158.00 2515 47.00 118,205.00 2516 47.00 118,252.00 2517 47.00 118,299.00 2518 47.00 118,346.00 2519 47.00 118,393.00 2520 47.00 118,440.00 2521 47.00 118,487.00 2522 47.00 118,534.00 2523 47.00 118,581.00 2524 47.00 118,628.00 2525 47.00 118,675.00 2526 47.00 118,722.00 2527 47.00 118,769.00 2528 47.00 118,816.00 2529 47.00 118,863.00 2530 47.00 118,910.00 2531 47.00 118,957.00 2532 47.00 119,004.00 2533 47.00 119,051.00 2534 47.00 119,098.00 2535 47.00 119,145.00 2536 47.00 119,192.00 2537 47.00 119,239.00 2538 47.00 119,286.00 2539 47.00 119,333.00 2540 47.00 119,380.00 2541 47.00 119,427.00 2542 47.00 119,474.00 2543 47.00 119,521.00 2544 47.00 119,568.00 2545 47.00 119,615.00 2546 47.00 119,662.00 2547 47.00 119,709.00 2548 47.00 119,756.00 2549 47.00 119,803.00 2550 47.00 119,850.00 2551 47.00 119,897.00 2552 47.00 119,944.00 2553 47.00 119,991.00 2554 47.00 120,038.00 2555 47.00 120,085.00 2556 47.00 120,132.00 2557 47.00 120,179.00 2558 47.00 120,226.00 2559 47.00 120,273.00 2560 47.00 120,320.00 2561 47.00 120,367.00 2562 47.00 120,414.00 2563 47.00 120,461.00 2564 47.00 120,508.00 2565 47.00 120,555.00 2566 47.00 120,602.00 2567 47.00 120,649.00 2568 47.00 120,696.00 2569 47.00 120,743.00

2570 47.00 120,790.00 2571 47.00 120,837.00 2572 47.00 120,884.00 2573 47.00 120,931.00 2574 47.00 120,978.00 2575 47.00 121,025.00 2576 47.00 121,072.00 2577 47.00 121,119.00 2578 47.00 121,166.00 2579 47.00 121,213.00 2580 47.00 121,260.00 2581 47.00 121,307.00 2582 47.00 121,354.00 2583 47.00 121,401.00 2584 47.00 121,448.00 2585 47.00 121,495.00 2586 47.00 121,542.00 2587 47.00 121,589.00 2588 47.00 121,636.00 2589 47.00 121,683.00 2590 47.00 121,730.00 2591 47.00 121,777.00 2592 47.00 121,824.00 2593 47.00 121,871.00 2594 47.00 121,918.00 2595 47.00 121,965.00 2596 47.00 122,012.00 2597 47.00 122,059.00 2598 47.00 122,106.00 2599 47.00 122,153.00 2600 47.00 122,200.00 2601 47.00 122,247.00 2602 47.00 122,294.00 2603 47.00 122,341.00 2604 47.00 122,388.00 2605 47.00 122,435.00 2606 47.00 122,482.00 2607 47.00 122,529.00 2608 47.00 122,576.00 2609 47.00 122,623.00 2610 47.00 122,670.00 2611 47.00 122,717.00 2612 47.00 122,764.00 2613 47.00 122,811.00 2614 47.00 122,858.00 2615 47.00 122,905.00 2616 47.00 122,952.00 2617 47.00 122,999.00 2618 47.00 123,046.00 2619 47.00 123,093.00 2620 47.00 123,140.00 2621 47.00 123,187.00 2622 47.00 123,234.00 2623 47.00 123,281.00 2624 47.00 123,328.00 2625 47.00 123,375.00 2626 47.00 123,422.00

2627 47.00 123,469.00 2628 47.00 123,516.00 2629 47.00 123,563.00 2630 47.00 123,610.00 2631 47.00 123,657.00 2632 47.00 123,704.00 2633 47.00 123,751.00 2634 47.00 123,798.00 2635 47.00 123,845.00 2636 47.00 123,892.00 2637 47.00 123,939.00 2638 47.00 123,986.00 2639 47.00 124,033.00 2640 47.00 124,080.00 2641 47.00 124,127.00 2642 47.00 124,174.00 2643 47.00 124,221.00 2644 47.00 124,268.00 2645 47.00 124,315.00 2646 47.00 124,362.00 2647 47.00 124,409.00 2648 47.00 124,456.00 2649 47.00 124,503.00 2650 47.00 124,550.00 2651 47.00 124,597.00 2652 47.00 124,644.00 2653 47.00 124,691.00 2654 47.00 124,738.00 2655 47.00 124,785.00 2656 47.00 124,832.00 2657 47.00 124,879.00 2658 47.00 124,926.00 2659 47.00 124,973.00 2660 47.00 125,020.00 2661 47.00 125,067.00 2662 47.00 125,114.00 2663 47.00 125,161.00 2664 47.00 125,208.00 2665 47.00 125,255.00 2666 47.00 125,302.00 2667 47.00 125,349.00 2668 47.00 125,396.00 2669 47.00 125,443.00 2670 47.00 125,490.00 2671 47.00 125,537.00 2672 47.00 125,584.00 2673 47.00 125,631.00 2674 47.00 125,678.00 2675 47.00 125,725.00 2676 47.00 125,772.00 2677 47.00 125,819.00 2678 47.00 125,866.00 2679 47.00 125,913.00 2680 47.00 125,960.00 2681 47.00 126,007.00 2682 47.00 126,054.00 2683 47.00 126,101.00

2684 47.00 126,148.00 2685 47.00 126,195.00 2686 47.00 126,242.00 2687 47.00 126,289.00 2688 47.00 126,336.00 2689 47.00 126,383.00 2690 47.00 126,430.00 2691 47.00 126,477.00 2692 47.00 126,524.00 2693 47.00 126,571.00 2694 47.00 126,618.00 2695 47.00 126,665.00 2696 47.00 126,712.00 2697 47.00 126,759.00 2698 47.00 126,806.00 2699 47.00 126,853.00 2700 47.00 126,900.00 2701 47.00 126,947.00 2702 47.00 126,994.00 2703 47.00 127,041.00 2704 47.00 127,088.00 2705 47.00 127,135.00 2706 47.00 127,182.00 2707 47.00 127,229.00 2708 47.00 127,276.00 2709 47.00 127,323.00 2710 47.00 127,370.00 2711 47.00 127,417.00 2712 47.00 127,464.00 2713 47.00 127,511.00 2714 47.00 127,558.00 2715 47.00 127,605.00 2716 47.00 127,652.00 2717 47.00 127,699.00 2718 47.00 127,746.00 2719 47.00 127,793.00 2720 47.00 127,840.00 2721 47.00 127,887.00 2722 47.00 127,934.00 2723 47.00 127,981.00 2724 47.00 128,028.00 2725 47.00 128,075.00 2726 47.00 128,122.00 2727 47.00 128,169.00 2728 47.00 128,216.00 2729 47.00 128,263.00 2730 47.00 128,310.00 2731 47.00 128,357.00 2732 47.00 128,404.00 2733 47.00 128,451.00 2734 47.00 128,498.00 2735 47.00 128,545.00 2736 47.00 128,592.00 2737 47.00 128,639.00 2738 47.00 128,686.00 2739 47.00 128,733.00 2740 47.00 128,780.00

2741 47.00 128,827.00 2742 47.00 128,874.00 2743 47.00 128,921.00 2744 47.00 128,968.00 2745 47.00 129,015.00 2746 47.00 129,062.00 2747 47.00 129,109.00 2748 47.00 129,156.00 2749 47.00 129,203.00 2750 47.00 129,250.00 2751 47.00 129,297.00 2752 47.00 129,344.00 2753 47.00 129,391.00 2754 47.00 129,438.00 2755 47.00 129,485.00 2756 47.00 129,532.00 2757 47.00 129,579.00 2758 47.00 129,626.00 2759 47.00 129,673.00 2760 47.00 129,720.00 2761 47.00 129,767.00 2762 47.00 129,814.00 2763 47.00 129,861.00 2764 47.00 129,908.00 2765 47.00 129,955.00 2766 47.00 130,002.00 2767 47.00 130,049.00 2768 47.00 130,096.00 2769 47.00 130,143.00 2770 47.00 130,190.00 2771 47.00 130,237.00 2772 47.00 130,284.00 2773 47.00 130,331.00 2774 47.00 130,378.00 2775 47.00 130,425.00 2776 47.00 130,472.00 2777 47.00 130,519.00 2778 47.00 130,566.00 2779 47.00 130,613.00 2780 47.00 130,660.00 2781 47.00 130,707.00 2782 47.00 130,754.00 2783 47.00 130,801.00 2784 47.00 130,848.00 2785 47.00 130,895.00 2786 47.00 130,942.00 2787 47.00 130,989.00 2788 47.00 131,036.00 2789 47.00 131,083.00 2790 47.00 131,130.00 2791 47.00 131,177.00 2792 47.00 131,224.00 2793 47.00 131,271.00 2794 47.00 131,318.00 2795 47.00 131,365.00 2796 47.00 131,412.00 2797 47.00 131,459.00

2798 47.00 131,506.00 2799 47.00 131,553.00 2800 47.00 131,600.00 2801 47.00 131,647.00 2802 47.00 131,694.00 2803 47.00 131,741.00 2804 47.00 131,788.00 2805 47.00 131,835.00 2806 47.00 131,882.00 2807 47.00 131,929.00 2808 47.00 131,976.00 2809 47.00 132,023.00 2810 47.00 132,070.00 2811 47.00 132,117.00 2812 47.00 132,164.00 2813 47.00 132,211.00 2814 47.00 132,258.00 2815 47.00 132,305.00 2816 47.00 132,352.00 2817 47.00 132,399.00 2818 47.00 132,446.00 2819 47.00 132,493.00 2820 47.00 132,540.00 2821 47.00 132,587.00 2822 47.00 132,634.00 2823 47.00 132,681.00 2824 47.00 132,728.00 2825 47.00 132,775.00 2826 47.00 132,822.00 2827 47.00 132,869.00 2828 47.00 132,916.00 2829 47.00 132,963.00 2830 47.00 133,010.00 2831 47.00 133,057.00 2832 47.00 133,104.00 2833 47.00 133,151.00 2834 47.00 133,198.00 2835 47.00 133,245.00 2836 47.00 133,292.00 2837 47.00 133,339.00 2838 47.00 133,386.00 2839 47.00 133,433.00 2840 47.00 133,480.00 2841 47.00 133,527.00 2842 47.00 133,574.00 2843 47.00 133,621.00 2844 47.00 133,668.00 2845 47.00 133,715.00 2846 47.00 133,762.00 2847 47.00 133,809.00 2848 47.00 133,856.00 2849 47.00 133,903.00 2850 47.00 133,950.00 2851 47.00 133,997.00 2852 47.00 134,044.00 2853 47.00 134,091.00 2854 47.00 134,138.00

2855 47.00 134,185.00 2856 47.00 134,232.00 2857 47.00 134,279.00 2858 47.00 134,326.00 2859 47.00 134,373.00 2860 47.00 134,420.00 2861 47.00 134,467.00 2862 47.00 134,514.00 2863 47.00 134,561.00 2864 47.00 134,608.00 2865 47.00 134,655.00 2866 47.00 134,702.00 2867 47.00 134,749.00 2868 47.00 134,796.00 2869 47.00 134,843.00 2870 47.00 134,890.00 2871 47.00 134,937.00 2872 47.00 134,984.00 2873 47.00 135,031.00 2874 47.00 135,078.00 2875 47.00 135,125.00 2876 47.00 135,172.00 2877 47.00 135,219.00 2878 47.00 135,266.00 2879 47.00 135,313.00 2880 47.00 135,360.00 2881 47.00 135,407.00 2882 47.00 135,454.00 2883 47.00 135,501.00 2884 47.00 135,548.00 2885 47.00 135,595.00 2886 47.00 135,642.00 2887 47.00 135,689.00 2888 47.00 135,736.00 2889 47.00 135,783.00 2890 47.00 135,830.00 2891 47.00 135,877.00 2892 47.00 135,924.00 2893 47.00 135,971.00 2894 47.00 136,018.00 2895 47.00 136,065.00 2896 47.00 136,112.00 2897 47.00 136,159.00 2898 47.00 136,206.00 2899 47.00 136,253.00 2900 47.00 136,300.00 2901 47.00 136,347.00 2902 47.00 136,394.00 2903 47.00 136,441.00 2904 47.00 136,488.00 2905 47.00 136,535.00 2906 47.00 136,582.00 2907 47.00 136,629.00 2908 47.00 136,676.00 2909 47.00 136,723.00 2910 47.00 136,770.00 2911 47.00 136,817.00

2912 47.00 136,864.00 2913 47.00 136,911.00 2914 47.00 136,958.00 2915 47.00 137,005.00 2916 47.00 137,052.00 2917 47.00 137,099.00 2918 47.00 137,146.00 2919 47.00 137,193.00 2920 47.00 137,240.00 2921 47.00 137,287.00 2922 47.00 137,334.00 2923 47.00 137,381.00 2924 47.00 137,428.00 2925 47.00 137,475.00 2926 47.00 137,522.00 2927 47.00 137,569.00 2928 47.00 137,616.00 2929 47.00 137,663.00 2930 47.00 137,710.00 2931 47.00 137,757.00 2932 47.00 137,804.00 2933 47.00 137,851.00 2934 47.00 137,898.00 2935 47.00 137,945.00 2936 47.00 137,992.00 2937 47.00 138,039.00 2938 47.00 138,086.00 2939 47.00 138,133.00 2940 47.00 138,180.00 2941 47.00 138,227.00 2942 47.00 138,274.00 2943 47.00 138,321.00 2944 47.00 138,368.00 2945 47.00 138,415.00 2946 47.00 138,462.00 2947 47.00 138,509.00 2948 47.00 138,556.00 2949 47.00 138,603.00 2950 47.00 138,650.00 2951 47.00 138,697.00 2952 47.00 138,744.00 2953 47.00 138,791.00 2954 47.00 138,838.00 2955 47.00 138,885.00 2956 47.00 138,932.00 2957 47.00 138,979.00 2958 47.00 139,026.00 2959 47.00 139,073.00 2960 47.00 139,120.00 2961 47.00 139,167.00 2962 47.00 139,214.00 2963 47.00 139,261.00 2964 47.00 139,308.00 2965 47.00 139,355.00 2966 47.00 139,402.00 2967 47.00 139,449.00 2968 47.00 139,496.00

2969 47.00 139,543.00 2970 47.00 139,590.00 2971 47.00 139,637.00 2972 47.00 139,684.00 2973 47.00 139,731.00 2974 47.00 139,778.00 2975 47.00 139,825.00 2976 47.00 139,872.00 2977 47.00 139,919.00 2978 47.00 139,966.00 2979 47.00 140,013.00 2980 47.00 140,060.00 2981 47.00 140,107.00 2982 47.00 140,154.00 2983 47.00 140,201.00 2984 47.00 140,248.00 2985 47.00 140,295.00 2986 47.00 140,342.00 2987 47.00 140,389.00 2988 47.00 140,436.00 2989 47.00 140,483.00 2990 47.00 140,530.00 2991 47.00 140,577.00 2992 47.00 140,624.00 2993 47.00 140,671.00 2994 47.00 140,718.00 2995 47.00 140,765.00 2996 47.00 140,812.00 2997 47.00 140,859.00 2998 47.00 140,906.00 2999 47.00 140,953.00 3000 47.00 141,000.00 3001 47.00 141,047.00 3002 47.00 141,094.00 3003 47.00 141,141.00 3004 47.00 141,188.00 3005 47.00 141,235.00 3006 47.00 141,282.00 3007 47.00 141,329.00 3008 47.00 141,376.00 3009 47.00 141,423.00 3010 47.00 141,470.00 3011 47.00 141,517.00 3012 47.00 141,564.00 3013 47.00 141,611.00 3014 47.00 141,658.00 3015 47.00 141,705.00 3016 47.00 141,752.00 3017 47.00 141,799.00 3018 47.00 141,846.00 3019 47.00 141,893.00 3020 47.00 141,940.00 3021 47.00 141,987.00 3022 47.00 142,034.00 3023 47.00 142,081.00 3024 47.00 142,128.00 3025 47.00 142,175.00

3026 47.00 142,222.00 3027 47.00 142,269.00 3028 47.00 142,316.00 3029 47.00 142,363.00 3030 47.00 142,410.00 3031 47.00 142,457.00 3032 47.00 142,504.00 3033 47.00 142,551.00 3034 47.00 142,598.00 3035 47.00 142,645.00 3036 47.00 142,692.00 3037 47.00 142,739.00 3038 47.00 142,786.00 3039 47.00 142,833.00 3040 47.00 142,880.00 3041 47.00 142,927.00 3042 47.00 142,974.00 3043 47.00 143,021.00 3044 47.00 143,068.00 3045 47.00 143,115.00 3046 47.00 143,162.00 3047 47.00 143,209.00 3048 47.00 143,256.00 3049 47.00 143,303.00 3050 47.00 143,350.00 3051 47.00 143,397.00 3052 47.00 143,444.00 3053 47.00 143,491.00 3054 47.00 143,538.00 3055 47.00 143,585.00 3056 47.00 143,632.00 3057 47.00 143,679.00 3058 47.00 143,726.00 3059 47.00 143,773.00 3060 47.00 143,820.00 3061 47.00 143,867.00 3062 47.00 143,914.00 3063 47.00 143,961.00 3064 47.00 144,008.00 3065 47.00 144,055.00 3066 47.00 144,102.00 3067 47.00 144,149.00 3068 47.00 144,196.00 3069 47.00 144,243.00 3070 47.00 144,290.00 3071 47.00 144,337.00 3072 47.00 144,384.00 3073 47.00 144,431.00 3074 47.00 144,478.00 3075 47.00 144,525.00 3076 47.00 144,572.00 3077 47.00 144,619.00 3078 47.00 144,666.00 3079 47.00 144,713.00 3080 47.00 144,760.00 3081 47.00 144,807.00 3082 47.00 144,854.00

3083 47.00 144,901.00 3084 47.00 144,948.00 3085 47.00 144,995.00 3086 47.00 145,042.00 3087 47.00 145,089.00 3088 47.00 145,136.00 3089 47.00 145,183.00 3090 47.00 145,230.00 3091 47.00 145,277.00 3092 47.00 145,324.00 3093 47.00 145,371.00 3094 47.00 145,418.00 3095 47.00 145,465.00 3096 47.00 145,512.00 3097 47.00 145,559.00 3098 47.00 145,606.00 3099 47.00 145,653.00 3100 47.00 145,700.00 3101 47.00 145,747.00 3102 47.00 145,794.00 3103 47.00 145,841.00 3104 47.00 145,888.00 3105 47.00 145,935.00 3106 47.00 145,982.00 3107 47.00 146,029.00 3108 47.00 146,076.00 3109 47.00 146,123.00 3110 47.00 146,170.00 3111 47.00 146,217.00 3112 47.00 146,264.00 3113 47.00 146,311.00 3114 47.00 146,358.00 3115 47.00 146,405.00 3116 47.00 146,452.00 3117 47.00 146,499.00 3118 47.00 146,546.00 3119 47.00 146,593.00 3120 47.00 146,640.00 3121 47.00 146,687.00 3122 47.00 146,734.00 3123 47.00 146,781.00 3124 47.00 146,828.00 3125 47.00 146,875.00 3126 47.00 146,922.00 3127 47.00 146,969.00 3128 47.00 147,016.00 3129 47.00 147,063.00 3130 47.00 147,110.00 3131 47.00 147,157.00 3132 47.00 147,204.00 3133 47.00 147,251.00 3134 47.00 147,298.00 3135 47.00 147,345.00 3136 47.00 147,392.00 3137 47.00 147,439.00 3138 47.00 147,486.00 3139 47.00 147,533.00

3140 47.00 147,580.00 3141 47.00 147,627.00 3142 47.00 147,674.00 3143 47.00 147,721.00 3144 47.00 147,768.00 3145 47.00 147,815.00 3146 47.00 147,862.00 3147 47.00 147,909.00 3148 47.00 147,956.00 3149 47.00 148,003.00 3150 47.00 148,050.00 3151 47.00 148,097.00 3152 47.00 148,144.00 3153 47.00 148,191.00 3154 47.00 148,238.00 3155 47.00 148,285.00 3156 47.00 148,332.00 3157 47.00 148,379.00 3158 47.00 148,426.00 3159 47.00 148,473.00 3160 47.00 148,520.00 3161 47.00 148,567.00 3162 47.00 148,614.00 3163 47.00 148,661.00 3164 47.00 148,708.00 3165 47.00 148,755.00 3166 47.00 148,802.00 3167 47.00 148,849.00 3168 47.00 148,896.00 3169 47.00 148,943.00 3170 47.00 148,990.00 3171 47.00 149,037.00 3172 47.00 149,084.00 3173 47.00 149,131.00 3174 47.00 149,178.00 3175 47.00 149,225.00 3176 47.00 149,272.00 3177 47.00 149,319.00 3178 47.00 149,366.00 3179 47.00 149,413.00 3180 47.00 149,460.00 3181 47.00 149,507.00 3182 47.00 149,554.00 3183 47.00 149,601.00 3184 47.00 149,648.00 3185 47.00 149,695.00 3186 47.00 149,742.00 3187 47.00 149,789.00 3188 47.00 149,836.00 3189 47.00 149,883.00 3190 47.00 149,930.00 3191 47.00 149,977.00 3192 47.00 150,024.00 3193 47.00 150,071.00 3194 47.00 150,118.00 3195 47.00 150,165.00 3196 47.00 150,212.00

3197 47.00 150,259.00 3198 47.00 150,306.00 3199 47.00 150,353.00 3200 47.00 150,400.00 3201 47.00 150,447.00 3202 47.00 150,494.00 3203 47.00 150,541.00 3204 47.00 150,588.00 3205 47.00 150,635.00 3206 47.00 150,682.00 3207 47.00 150,729.00 3208 47.00 150,776.00 3209 47.00 150,823.00 3210 47.00 150,870.00 3211 47.00 150,917.00 3212 47.00 150,964.00 3213 47.00 151,011.00 3214 47.00 151,058.00 3215 47.00 151,105.00 3216 47.00 151,152.00 3217 47.00 151,199.00 3218 47.00 151,246.00 3219 47.00 151,293.00 3220 47.00 151,340.00 3221 47.00 151,387.00 3222 47.00 151,434.00 3223 47.00 151,481.00 3224 47.00 151,528.00 3225 47.00 151,575.00 3226 47.00 151,622.00 3227 47.00 151,669.00 3228 47.00 151,716.00 3229 47.00 151,763.00 3230 47.00 151,810.00 3231 47.00 151,857.00 3232 47.00 151,904.00 3233 47.00 151,951.00 3234 47.00 151,998.00 3235 47.00 152,045.00 3236 47.00 152,092.00 3237 47.00 152,139.00 3238 47.00 152,186.00 3239 47.00 152,233.00 3240 47.00 152,280.00 3241 47.00 152,327.00 3242 47.00 152,374.00 3243 47.00 152,421.00 3244 47.00 152,468.00 3245 47.00 152,515.00 3246 47.00 152,562.00 3247 47.00 152,609.00 3248 47.00 152,656.00 3249 47.00 152,703.00 3250 47.00 152,750.00 3251 47.00 152,797.00 3252 47.00 152,844.00 3253 47.00 152,891.00

3254 47.00 152,938.00 3255 47.00 152,985.00 3256 47.00 153,032.00 3257 47.00 153,079.00 3258 47.00 153,126.00 3259 47.00 153,173.00 3260 47.00 153,220.00 3261 47.00 153,267.00 3262 47.00 153,314.00 3263 47.00 153,361.00 3264 47.00 153,408.00 3265 47.00 153,455.00 3266 47.00 153,502.00 3267 47.00 153,549.00 3268 47.00 153,596.00 3269 47.00 153,643.00 3270 47.00 153,690.00 3271 47.00 153,737.00 3272 47.00 153,784.00 3273 47.00 153,831.00 3274 47.00 153,878.00 3275 47.00 153,925.00 3276 47.00 153,972.00 3277 47.00 154,019.00 3278 47.00 154,066.00 3279 47.00 154,113.00 3280 47.00 154,160.00 3281 47.00 154,207.00 3282 47.00 154,254.00 3283 47.00 154,301.00 3284 47.00 154,348.00 3285 47.00 154,395.00 3286 47.00 154,442.00 3287 47.00 154,489.00 3288 47.00 154,536.00 3289 47.00 154,583.00 3290 47.00 154,630.00 3291 47.00 154,677.00 3292 47.00 154,724.00 3293 47.00 154,771.00 3294 47.00 154,818.00 3295 47.00 154,865.00 3296 47.00 154,912.00 3297 47.00 154,959.00 3298 47.00 155,006.00 3299 47.00 155,053.00 3300 47.00 155,100.00 3301 47.00 155,147.00 3302 47.00 155,194.00 3303 47.00 155,241.00 3304 47.00 155,288.00 3305 47.00 155,335.00 3306 47.00 155,382.00 3307 47.00 155,429.00 3308 47.00 155,476.00 3309 47.00 155,523.00 3310 47.00 155,570.00

3311 47.00 155,617.00 3312 47.00 155,664.00 3313 47.00 155,711.00 3314 47.00 155,758.00 3315 47.00 155,805.00 3316 47.00 155,852.00 3317 47.00 155,899.00 3318 47.00 155,946.00 3319 47.00 155,993.00 3320 47.00 156,040.00 3321 47.00 156,087.00 3322 47.00 156,134.00 3323 47.00 156,181.00 3324 47.00 156,228.00 3325 47.00 156,275.00 3326 47.00 156,322.00 3327 47.00 156,369.00 3328 47.00 156,416.00 3329 47.00 156,463.00 3330 47.00 156,510.00 3331 47.00 156,557.00 3332 47.00 156,604.00 3333 47.00 156,651.00 3334 47.00 156,698.00 3335 47.00 156,745.00 3336 47.00 156,792.00 3337 47.00 156,839.00 3338 47.00 156,886.00 3339 47.00 156,933.00 3340 47.00 156,980.00 3341 47.00 157,027.00 3342 47.00 157,074.00 3343 47.00 157,121.00 3344 47.00 157,168.00 3345 47.00 157,215.00 3346 47.00 157,262.00 3347 47.00 157,309.00 3348 47.00 157,356.00 3349 47.00 157,403.00 3350 47.00 157,450.00 3351 47.00 157,497.00 3352 47.00 157,544.00 3353 47.00 157,591.00 3354 47.00 157,638.00 3355 47.00 157,685.00 3356 47.00 157,732.00 3357 47.00 157,779.00 3358 47.00 157,826.00 3359 47.00 157,873.00 3360 47.00 157,920.00 3361 47.00 157,967.00 3362 47.00 158,014.00 3363 47.00 158,061.00 3364 47.00 158,108.00 3365 47.00 158,155.00 3366 47.00 158,202.00 3367 47.00 158,249.00

3368 47.00 158,296.00 3369 47.00 158,343.00 3370 47.00 158,390.00 3371 47.00 158,437.00 3372 47.00 158,484.00 3373 47.00 158,531.00 3374 47.00 158,578.00 3375 47.00 158,625.00 3376 47.00 158,672.00 3377 47.00 158,719.00 3378 47.00 158,766.00 3379 47.00 158,813.00 3380 47.00 158,860.00 3381 47.00 158,907.00 3382 47.00 158,954.00 3383 47.00 159,001.00 3384 47.00 159,048.00 3385 47.00 159,095.00 3386 47.00 159,142.00 3387 47.00 159,189.00 3388 47.00 159,236.00 3389 47.00 159,283.00 3390 47.00 159,330.00 3391 47.00 159,377.00 3392 47.00 159,424.00 3393 47.00 159,471.00 3394 47.00 159,518.00 3395 47.00 159,565.00 3396 47.00 159,612.00 3397 47.00 159,659.00 3398 47.00 159,706.00 3399 47.00 159,753.00 3400 47.00 159,800.00 3401 47.00 159,847.00 3402 47.00 159,894.00 3403 47.00 159,941.00 3404 47.00 159,988.00 3405 47.00 160,035.00 3406 47.00 160,082.00 3407 47.00 160,129.00 3408 47.00 160,176.00 3409 47.00 160,223.00 3410 47.00 160,270.00 3411 47.00 160,317.00 3412 47.00 160,364.00 3413 47.00 160,411.00 3414 47.00 160,458.00 3415 47.00 160,505.00 3416 47.00 160,552.00 3417 47.00 160,599.00 3418 47.00 160,646.00 3419 47.00 160,693.00 3420 47.00 160,740.00 3421 47.00 160,787.00 3422 47.00 160,834.00 3423 47.00 160,881.00 3424 47.00 160,928.00

3425 47.00 160,975.00 3426 47.00 161,022.00 3427 47.00 161,069.00 3428 47.00 161,116.00 3429 47.00 161,163.00 3430 47.00 161,210.00 3431 47.00 161,257.00 3432 47.00 161,304.00 3433 47.00 161,351.00 3434 47.00 161,398.00 3435 47.00 161,445.00 3436 47.00 161,492.00 3437 47.00 161,539.00 3438 47.00 161,586.00 3439 47.00 161,633.00 3440 47.00 161,680.00 3441 47.00 161,727.00 3442 47.00 161,774.00 3443 47.00 161,821.00 3444 47.00 161,868.00 3445 47.00 161,915.00 3446 47.00 161,962.00 3447 47.00 162,009.00 3448 47.00 162,056.00 3449 47.00 162,103.00 3450 47.00 162,150.00 3451 47.00 162,197.00 3452 47.00 162,244.00 3453 47.00 162,291.00 3454 47.00 162,338.00 3455 47.00 162,385.00 3456 47.00 162,432.00 3457 47.00 162,479.00 3458 47.00 162,526.00 3459 47.00 162,573.00 3460 47.00 162,620.00 3461 47.00 162,667.00 3462 47.00 162,714.00 3463 47.00 162,761.00 3464 47.00 162,808.00 3465 47.00 162,855.00 3466 47.00 162,902.00 3467 47.00 162,949.00 3468 47.00 162,996.00 3469 47.00 163,043.00 3470 47.00 163,090.00 3471 47.00 163,137.00 3472 47.00 163,184.00 3473 47.00 163,231.00 3474 47.00 163,278.00 3475 47.00 163,325.00 3476 47.00 163,372.00 3477 47.00 163,419.00 3478 47.00 163,466.00 3479 47.00 163,513.00 3480 47.00 163,560.00 3481 47.00 163,607.00

3482 47.00 163,654.00 3483 47.00 163,701.00 3484 47.00 163,748.00 3485 47.00 163,795.00 3486 47.00 163,842.00 3487 47.00 163,889.00 3488 47.00 163,936.00 3489 47.00 163,983.00 3490 47.00 164,030.00 3491 47.00 164,077.00 3492 47.00 164,124.00 3493 47.00 164,171.00 3494 47.00 164,218.00 3495 47.00 164,265.00 3496 47.00 164,312.00 3497 47.00 164,359.00 3498 47.00 164,406.00 3499 47.00 164,453.00 3500 47.00 164,500.00 3501 47.00 164,547.00 3502 47.00 164,594.00 3503 47.00 164,641.00 3504 47.00 164,688.00 3505 47.00 164,735.00 3506 47.00 164,782.00 3507 47.00 164,829.00 3508 47.00 164,876.00 3509 47.00 164,923.00 3510 47.00 164,970.00 3511 47.00 165,017.00 3512 47.00 165,064.00 3513 47.00 165,111.00 3514 47.00 165,158.00 3515 47.00 165,205.00 3516 47.00 165,252.00 3517 47.00 165,299.00 3518 47.00 165,346.00 3519 47.00 165,393.00 3520 47.00 165,440.00 3521 47.00 165,487.00 3522 47.00 165,534.00 3523 47.00 165,581.00 3524 47.00 165,628.00 3525 47.00 165,675.00 3526 47.00 165,722.00 3527 47.00 165,769.00 3528 47.00 165,816.00 3529 47.00 165,863.00 3530 47.00 165,910.00 3531 47.00 165,957.00 3532 47.00 166,004.00 3533 47.00 166,051.00 3534 47.00 166,098.00 3535 47.00 166,145.00 3536 47.00 166,192.00 3537 47.00 166,239.00 3538 47.00 166,286.00

3539 47.00 166,333.00 3540 47.00 166,380.00 3541 47.00 166,427.00 3542 47.00 166,474.00 3543 47.00 166,521.00 3544 47.00 166,568.00 3545 47.00 166,615.00 3546 47.00 166,662.00 3547 47.00 166,709.00 3548 47.00 166,756.00 3549 47.00 166,803.00 3550 47.00 166,850.00 3551 47.00 166,897.00 3552 47.00 166,944.00 3553 47.00 166,991.00 3554 47.00 167,038.00 3555 47.00 167,085.00 3556 47.00 167,132.00 3557 47.00 167,179.00 3558 47.00 167,226.00 3559 47.00 167,273.00 3560 47.00 167,320.00 3561 47.00 167,367.00 3562 47.00 167,414.00 3563 47.00 167,461.00 3564 47.00 167,508.00 3565 47.00 167,555.00 3566 47.00 167,602.00 3567 47.00 167,649.00 3568 47.00 167,696.00 3569 47.00 167,743.00 3570 47.00 167,790.00 3571 47.00 167,837.00 3572 47.00 167,884.00 3573 47.00 167,931.00 3574 47.00 167,978.00 3575 47.00 168,025.00 3576 47.00 168,072.00 3577 47.00 168,119.00 3578 47.00 168,166.00 3579 47.00 168,213.00 3580 47.00 168,260.00 3581 47.00 168,307.00 3582 47.00 168,354.00 3583 47.00 168,401.00 3584 47.00 168,448.00 3585 47.00 168,495.00 3586 47.00 168,542.00 3587 47.00 168,589.00 3588 47.00 168,636.00 3589 47.00 168,683.00 3590 47.00 168,730.00 3591 47.00 168,777.00 3592 47.00 168,824.00 3593 47.00 168,871.00 3594 47.00 168,918.00 3595 47.00 168,965.00

3596 47.00 169,012.00 3597 47.00 169,059.00 3598 47.00 169,106.00 3599 47.00 169,153.00 3600 47.00 169,200.00 3601 47.00 169,247.00 3602 47.00 169,294.00 3603 47.00 169,341.00 3604 47.00 169,388.00 3605 47.00 169,435.00 3606 47.00 169,482.00 3607 47.00 169,529.00 3608 47.00 169,576.00 3609 47.00 169,623.00 3610 47.00 169,670.00 3611 47.00 169,717.00 3612 47.00 169,764.00 3613 47.00 169,811.00 3614 47.00 169,858.00 3615 47.00 169,905.00 3616 47.00 169,952.00 3617 47.00 169,999.00 3618 47.00 170,046.00 3619 47.00 170,093.00 3620 47.00 170,140.00 3621 47.00 170,187.00 3622 47.00 170,234.00 3623 47.00 170,281.00 3624 47.00 170,328.00 3625 47.00 170,375.00 3626 47.00 170,422.00 3627 47.00 170,469.00 3628 47.00 170,516.00 3629 47.00 170,563.00 3630 47.00 170,610.00 3631 47.00 170,657.00 3632 47.00 170,704.00 3633 47.00 170,751.00 3634 47.00 170,798.00 3635 47.00 170,845.00 3636 47.00 170,892.00 3637 47.00 170,939.00 3638 47.00 170,986.00 3639 47.00 171,033.00 3640 47.00 171,080.00 3641 47.00 171,127.00 3642 47.00 171,174.00 3643 47.00 171,221.00 3644 47.00 171,268.00 3645 47.00 171,315.00 3646 47.00 171,362.00 3647 47.00 171,409.00 3648 47.00 171,456.00 3649 47.00 171,503.00 3650 47.00 171,550.00 3651 47.00 171,597.00 3652 47.00 171,644.00

3653 47.00 171,691.00 3654 47.00 171,738.00 3655 47.00 171,785.00 3656 47.00 171,832.00 3657 47.00 171,879.00 3658 47.00 171,926.00 3659 47.00 171,973.00 3660 47.00 172,020.00 3661 47.00 172,067.00 3662 47.00 172,114.00 3663 47.00 172,161.00 3664 47.00 172,208.00 3665 47.00 172,255.00 3666 47.00 172,302.00 3667 47.00 172,349.00 3668 47.00 172,396.00 3669 47.00 172,443.00 3670 47.00 172,490.00 3671 47.00 172,537.00 3672 47.00 172,584.00 3673 47.00 172,631.00 3674 47.00 172,678.00 3675 47.00 172,725.00 3676 47.00 172,772.00 3677 47.00 172,819.00 3678 47.00 172,866.00 3679 47.00 172,913.00 3680 47.00 172,960.00 3681 47.00 173,007.00 3682 47.00 173,054.00 3683 47.00 173,101.00 3684 47.00 173,148.00 3685 47.00 173,195.00 3686 47.00 173,242.00 3687 47.00 173,289.00 3688 47.00 173,336.00 3689 47.00 173,383.00 3690 47.00 173,430.00 3691 47.00 173,477.00 3692 47.00 173,524.00 3693 47.00 173,571.00 3694 47.00 173,618.00 3695 47.00 173,665.00 3696 47.00 173,712.00 3697 47.00 173,759.00 3698 47.00 173,806.00 3699 47.00 173,853.00 3700 47.00 173,900.00 3701 47.00 173,947.00 3702 47.00 173,994.00 3703 47.00 174,041.00 3704 47.00 174,088.00 3705 47.00 174,135.00 3706 47.00 174,182.00 3707 47.00 174,229.00 3708 47.00 174,276.00 3709 47.00 174,323.00

3710 47.00 174,370.00 3711 47.00 174,417.00 3712 47.00 174,464.00 3713 47.00 174,511.00 3714 47.00 174,558.00 3715 47.00 174,605.00 3716 47.00 174,652.00 3717 47.00 174,699.00 3718 47.00 174,746.00 3719 47.00 174,793.00 3720 47.00 174,840.00 3721 47.00 174,887.00 3722 47.00 174,934.00 3723 47.00 174,981.00 3724 47.00 175,028.00 3725 47.00 175,075.00 3726 47.00 175,122.00 3727 47.00 175,169.00 3728 47.00 175,216.00 3729 47.00 175,263.00 3730 47.00 175,310.00 3731 47.00 175,357.00 3732 47.00 175,404.00 3733 47.00 175,451.00 3734 47.00 175,498.00 3735 47.00 175,545.00 3736 47.00 175,592.00 3737 47.00 175,639.00 3738 47.00 175,686.00 3739 47.00 175,733.00 3740 47.00 175,780.00 3741 47.00 175,827.00 3742 47.00 175,874.00 3743 47.00 175,921.00 3744 47.00 175,968.00 3745 47.00 176,015.00 3746 47.00 176,062.00 3747 47.00 176,109.00 3748 47.00 176,156.00 3749 47.00 176,203.00 3750 47.00 176,250.00 3751 47.00 176,297.00 3752 47.00 176,344.00 3753 47.00 176,391.00 3754 47.00 176,438.00 3755 47.00 176,485.00 3756 47.00 176,532.00 3757 47.00 176,579.00 3758 47.00 176,626.00 3759 47.00 176,673.00 3760 47.00 176,720.00 3761 47.00 176,767.00 3762 47.00 176,814.00 3763 47.00 176,861.00 3764 47.00 176,908.00 3765 47.00 176,955.00 3766 47.00 177,002.00

3767 47.00 177,049.00 3768 47.00 177,096.00 3769 47.00 177,143.00 3770 47.00 177,190.00 3771 47.00 177,237.00 3772 47.00 177,284.00 3773 47.00 177,331.00 3774 47.00 177,378.00 3775 47.00 177,425.00 3776 47.00 177,472.00 3777 47.00 177,519.00 3778 47.00 177,566.00 3779 47.00 177,613.00 3780 47.00 177,660.00 3781 47.00 177,707.00 3782 47.00 177,754.00 3783 47.00 177,801.00 3784 47.00 177,848.00 3785 47.00 177,895.00 3786 47.00 177,942.00 3787 47.00 177,989.00 3788 47.00 178,036.00 3789 47.00 178,083.00 3790 47.00 178,130.00 3791 47.00 178,177.00 3792 47.00 178,224.00 3793 47.00 178,271.00 3794 47.00 178,318.00 3795 47.00 178,365.00 3796 47.00 178,412.00 3797 47.00 178,459.00 3798 47.00 178,506.00 3799 47.00 178,553.00 3800 47.00 178,600.00 3801 47.00 178,647.00 3802 47.00 178,694.00 3803 47.00 178,741.00 3804 47.00 178,788.00 3805 47.00 178,835.00 3806 47.00 178,882.00 3807 47.00 178,929.00 3808 47.00 178,976.00 3809 47.00 179,023.00 3810 47.00 179,070.00 3811 47.00 179,117.00 3812 47.00 179,164.00 3813 47.00 179,211.00 3814 47.00 179,258.00 3815 47.00 179,305.00 3816 47.00 179,352.00 3817 47.00 179,399.00 3818 47.00 179,446.00 3819 47.00 179,493.00 3820 47.00 179,540.00 3821 47.00 179,587.00 3822 47.00 179,634.00 3823 47.00 179,681.00

3824 47.00 179,728.00 3825 47.00 179,775.00 3826 47.00 179,822.00 3827 47.00 179,869.00 3828 47.00 179,916.00 3829 47.00 179,963.00 3830 47.00 180,010.00 3831 47.00 180,057.00 3832 47.00 180,104.00 3833 47.00 180,151.00 3834 47.00 180,198.00 3835 47.00 180,245.00 3836 47.00 180,292.00 3837 47.00 180,339.00 3838 47.00 180,386.00 3839 47.00 180,433.00 3840 47.00 180,480.00 3841 47.00 180,527.00 3842 47.00 180,574.00 3843 47.00 180,621.00 3844 47.00 180,668.00 3845 47.00 180,715.00 3846 47.00 180,762.00 3847 47.00 180,809.00 3848 47.00 180,856.00 3849 47.00 180,903.00 3850 47.00 180,950.00 3851 47.00 180,997.00 3852 47.00 181,044.00 3853 47.00 181,091.00 3854 47.00 181,138.00 3855 47.00 181,185.00 3856 47.00 181,232.00 3857 47.00 181,279.00 3858 47.00 181,326.00 3859 47.00 181,373.00 3860 47.00 181,420.00 3861 47.00 181,467.00 3862 47.00 181,514.00 3863 47.00 181,561.00 3864 47.00 181,608.00 3865 47.00 181,655.00 3866 47.00 181,702.00 3867 47.00 181,749.00 3868 47.00 181,796.00 3869 47.00 181,843.00 3870 47.00 181,890.00 3871 47.00 181,937.00 3872 47.00 181,984.00 3873 47.00 182,031.00 3874 47.00 182,078.00 3875 47.00 182,125.00 3876 47.00 182,172.00 3877 47.00 182,219.00 3878 47.00 182,266.00 3879 47.00 182,313.00 3880 47.00 182,360.00

3881 47.00 182,407.00 3882 47.00 182,454.00 3883 47.00 182,501.00 3884 47.00 182,548.00 3885 47.00 182,595.00 3886 47.00 182,642.00 3887 47.00 182,689.00 3888 47.00 182,736.00 3889 47.00 182,783.00 3890 47.00 182,830.00 3891 47.00 182,877.00 3892 47.00 182,924.00 3893 47.00 182,971.00 3894 47.00 183,018.00 3895 47.00 183,065.00 3896 47.00 183,112.00 3897 47.00 183,159.00 3898 47.00 183,206.00 3899 47.00 183,253.00 3900 47.00 183,300.00 3901 47.00 183,347.00 3902 47.00 183,394.00 3903 47.00 183,441.00 3904 47.00 183,488.00 3905 47.00 183,535.00 3906 47.00 183,582.00 3907 47.00 183,629.00 3908 47.00 183,676.00 3909 47.00 183,723.00 3910 47.00 183,770.00 3911 47.00 183,817.00 3912 47.00 183,864.00 3913 47.00 183,911.00 3914 47.00 183,958.00 3915 47.00 184,005.00 3916 47.00 184,052.00 3917 47.00 184,099.00 3918 47.00 184,146.00 3919 47.00 184,193.00 3920 47.00 184,240.00 3921 47.00 184,287.00 3922 47.00 184,334.00 3923 47.00 184,381.00 3924 47.00 184,428.00 3925 47.00 184,475.00 3926 47.00 184,522.00 3927 47.00 184,569.00 3928 47.00 184,616.00 3929 47.00 184,663.00 3930 47.00 184,710.00 3931 47.00 184,757.00 3932 47.00 184,804.00 3933 47.00 184,851.00 3934 47.00 184,898.00 3935 47.00 184,945.00 3936 47.00 184,992.00 3937 47.00 185,039.00

3938 47.00 185,086.00 3939 47.00 185,133.00 3940 47.00 185,180.00 3941 47.00 185,227.00 3942 47.00 185,274.00 3943 47.00 185,321.00 3944 47.00 185,368.00 3945 47.00 185,415.00 3946 47.00 185,462.00 3947 47.00 185,509.00 3948 47.00 185,556.00 3949 47.00 185,603.00 3950 47.00 185,650.00 3951 47.00 185,697.00 3952 47.00 185,744.00 3953 47.00 185,791.00 3954 47.00 185,838.00 3955 47.00 185,885.00 3956 47.00 185,932.00 3957 47.00 185,979.00 3958 47.00 186,026.00 3959 47.00 186,073.00 3960 47.00 186,120.00 3961 47.00 186,167.00 3962 47.00 186,214.00 3963 47.00 186,261.00 3964 47.00 186,308.00 3965 47.00 186,355.00 3966 47.00 186,402.00 3967 47.00 186,449.00 3968 47.00 186,496.00 3969 47.00 186,543.00 3970 47.00 186,590.00 3971 47.00 186,637.00 3972 47.00 186,684.00 3973 47.00 186,731.00 3974 47.00 186,778.00 3975 47.00 186,825.00 3976 47.00 186,872.00 3977 47.00 186,919.00 3978 47.00 186,966.00 3979 47.00 187,013.00 3980 47.00 187,060.00 3981 47.00 187,107.00 3982 47.00 187,154.00 3983 47.00 187,201.00 3984 47.00 187,248.00 3985 47.00 187,295.00 3986 47.00 187,342.00 3987 47.00 187,389.00 3988 47.00 187,436.00 3989 47.00 187,483.00 3990 47.00 187,530.00 3991 47.00 187,577.00 3992 47.00 187,624.00 3993 47.00 187,671.00 3994 47.00 187,718.00

3995 47.00 187,765.00 3996 47.00 187,812.00 3997 47.00 187,859.00 3998 47.00 187,906.00 3999 47.00 187,953.00 4000 47.00 188,000.00 4001 47.00 188,047.00 4002 47.00 188,094.00 4003 47.00 188,141.00 4004 47.00 188,188.00 4005 47.00 188,235.00 4006 47.00 188,282.00 4007 47.00 188,329.00 4008 47.00 188,376.00 4009 47.00 188,423.00 4010 47.00 188,470.00 4011 47.00 188,517.00 4012 47.00 188,564.00 4013 47.00 188,611.00 4014 47.00 188,658.00 4015 47.00 188,705.00 4016 47.00 188,752.00 4017 47.00 188,799.00 4018 47.00 188,846.00 4019 47.00 188,893.00 4020 47.00 188,940.00 4021 47.00 188,987.00 4022 47.00 189,034.00 4023 47.00 189,081.00 4024 47.00 189,128.00 4025 47.00 189,175.00 4026 47.00 189,222.00 4027 47.00 189,269.00 4028 47.00 189,316.00 4029 47.00 189,363.00 4030 47.00 189,410.00 4031 47.00 189,457.00 4032 47.00 189,504.00 4033 47.00 189,551.00 4034 47.00 189,598.00 4035 47.00 189,645.00 4036 47.00 189,692.00 4037 47.00 189,739.00 4038 47.00 189,786.00 4039 47.00 189,833.00 4040 47.00 189,880.00 4041 47.00 189,927.00 4042 47.00 189,974.00 4043 47.00 190,021.00 4044 47.00 190,068.00 4045 47.00 190,115.00 4046 47.00 190,162.00 4047 47.00 190,209.00 4048 47.00 190,256.00 4049 47.00 190,303.00 4050 47.00 190,350.00 4051 47.00 190,397.00

4052 47.00 190,444.00 4053 47.00 190,491.00 4054 47.00 190,538.00 4055 47.00 190,585.00 4056 47.00 190,632.00 4057 47.00 190,679.00 4058 47.00 190,726.00 4059 47.00 190,773.00 4060 47.00 190,820.00 4061 47.00 190,867.00 4062 47.00 190,914.00 4063 47.00 190,961.00 4064 47.00 191,008.00 4065 47.00 191,055.00 4066 47.00 191,102.00 4067 47.00 191,149.00 4068 47.00 191,196.00 4069 47.00 191,243.00 4070 47.00 191,290.00 4071 47.00 191,337.00 4072 47.00 191,384.00 4073 47.00 191,431.00 4074 47.00 191,478.00 4075 47.00 191,525.00 4076 47.00 191,572.00 4077 47.00 191,619.00 4078 47.00 191,666.00 4079 47.00 191,713.00 4080 47.00 191,760.00 4081 47.00 191,807.00 4082 47.00 191,854.00 4083 47.00 191,901.00 4084 47.00 191,948.00 4085 47.00 191,995.00 4086 47.00 192,042.00 4087 47.00 192,089.00 4088 47.00 192,136.00 4089 47.00 192,183.00 4090 47.00 192,230.00 4091 47.00 192,277.00 4092 47.00 192,324.00 4093 47.00 192,371.00 4094 47.00 192,418.00 4095 47.00 192,465.00 4096 47.00 192,512.00 4097 47.00 192,559.00 4098 47.00 192,606.00 4099 47.00 192,653.00 4100 47.00 192,700.00 4101 47.00 192,747.00 4102 47.00 192,794.00 4103 47.00 192,841.00 4104 47.00 192,888.00 4105 47.00 192,935.00 4106 47.00 192,982.00 4107 47.00 193,029.00 4108 47.00 193,076.00

4109 47.00 193,123.00 4110 47.00 193,170.00 4111 47.00 193,217.00 4112 47.00 193,264.00 4113 47.00 193,311.00 4114 47.00 193,358.00 4115 47.00 193,405.00 4116 47.00 193,452.00 4117 47.00 193,499.00 4118 47.00 193,546.00 4119 47.00 193,593.00 4120 47.00 193,640.00 4121 47.00 193,687.00 4122 47.00 193,734.00 4123 47.00 193,781.00 4124 47.00 193,828.00 4125 47.00 193,875.00 4126 47.00 193,922.00 4127 47.00 193,969.00 4128 47.00 194,016.00 4129 47.00 194,063.00 4130 47.00 194,110.00 4131 47.00 194,157.00 4132 47.00 194,204.00 4133 47.00 194,251.00 4134 47.00 194,298.00 4135 47.00 194,345.00 4136 47.00 194,392.00 4137 47.00 194,439.00 4138 47.00 194,486.00 4139 47.00 194,533.00 4140 47.00 194,580.00 4141 47.00 194,627.00 4142 47.00 194,674.00 4143 47.00 194,721.00 4144 47.00 194,768.00 4145 47.00 194,815.00 4146 47.00 194,862.00 4147 47.00 194,909.00 4148 47.00 194,956.00 4149 47.00 195,003.00 4150 47.00 195,050.00 4151 47.00 195,097.00 4152 47.00 195,144.00 4153 47.00 195,191.00 4154 47.00 195,238.00 4155 47.00 195,285.00 4156 47.00 195,332.00 4157 47.00 195,379.00 4158 47.00 195,426.00 4159 47.00 195,473.00 4160 47.00 195,520.00 4161 47.00 195,567.00 4162 47.00 195,614.00 4163 47.00 195,661.00 4164 47.00 195,708.00 4165 47.00 195,755.00

4166 47.00 195,802.00 4167 47.00 195,849.00 4168 47.00 195,896.00 4169 47.00 195,943.00 4170 47.00 195,990.00 4171 47.00 196,037.00 4172 47.00 196,084.00 4173 47.00 196,131.00 4174 47.00 196,178.00 4175 47.00 196,225.00 4176 47.00 196,272.00 4177 47.00 196,319.00 4178 47.00 196,366.00 4179 47.00 196,413.00 4180 47.00 196,460.00 4181 47.00 196,507.00 4182 47.00 196,554.00 4183 47.00 196,601.00 4184 47.00 196,648.00 4185 47.00 196,695.00 4186 47.00 196,742.00 4187 47.00 196,789.00 4188 47.00 196,836.00 4189 47.00 196,883.00 4190 47.00 196,930.00 4191 47.00 196,977.00 4192 47.00 197,024.00 4193 47.00 197,071.00 4194 47.00 197,118.00 4195 47.00 197,165.00 4196 47.00 197,212.00 4197 47.00 197,259.00 4198 47.00 197,306.00 4199 47.00 197,353.00 4200 47.00 197,400.00 4201 47.00 197,447.00 4202 47.00 197,494.00 4203 47.00 197,541.00 4204 47.00 197,588.00 4205 47.00 197,635.00 4206 47.00 197,682.00 4207 47.00 197,729.00 4208 47.00 197,776.00 4209 47.00 197,823.00 4210 47.00 197,870.00 4211 47.00 197,917.00 4212 47.00 197,964.00 4213 47.00 198,011.00 4214 47.00 198,058.00 4215 47.00 198,105.00 4216 47.00 198,152.00 4217 47.00 198,199.00 4218 47.00 198,246.00 4219 47.00 198,293.00 4220 47.00 198,340.00 4221 47.00 198,387.00 4222 47.00 198,434.00

4223 47.00 198,481.00 4224 47.00 198,528.00 4225 47.00 198,575.00 4226 47.00 198,622.00 4227 47.00 198,669.00 4228 47.00 198,716.00 4229 47.00 198,763.00 4230 47.00 198,810.00 4231 47.00 198,857.00 4232 47.00 198,904.00 4233 47.00 198,951.00 4234 47.00 198,998.00 4235 47.00 199,045.00 4236 47.00 199,092.00 4237 47.00 199,139.00 4238 47.00 199,186.00 4239 47.00 199,233.00 4240 47.00 199,280.00 4241 47.00 199,327.00 4242 47.00 199,374.00 4243 47.00 199,421.00 4244 47.00 199,468.00 4245 47.00 199,515.00 4246 47.00 199,562.00 4247 47.00 199,609.00 4248 47.00 199,656.00 4249 47.00 199,703.00 4250 47.00 199,750.00 4251 47.00 199,797.00 4252 47.00 199,844.00 4253 47.00 199,891.00 4254 47.00 199,938.00 4255 47.00 199,985.00 4256 47.00 200,032.00 4257 47.00 200,079.00 4258 47.00 200,126.00 4259 47.00 200,173.00 4260 47.00 200,220.00 4261 47.00 200,267.00 4262 47.00 200,314.00 4263 47.00 200,361.00 4264 47.00 200,408.00 4265 47.00 200,455.00 4266 47.00 200,502.00 4267 47.00 200,549.00 4268 47.00 200,596.00 4269 47.00 200,643.00 4270 47.00 200,690.00 4271 47.00 200,737.00 4272 47.00 200,784.00 4273 47.00 200,831.00 4274 47.00 200,878.00 4275 47.00 200,925.00 4276 47.00 200,972.00 4277 47.00 201,019.00 4278 47.00 201,066.00 4279 47.00 201,113.00

4280 47.00 201,160.00 4281 47.00 201,207.00 4282 47.00 201,254.00 4283 47.00 201,301.00 4284 47.00 201,348.00 4285 47.00 201,395.00 4286 47.00 201,442.00 4287 47.00 201,489.00 4288 47.00 201,536.00 4289 47.00 201,583.00 4290 47.00 201,630.00 4291 47.00 201,677.00 4292 47.00 201,724.00 4293 47.00 201,771.00 4294 47.00 201,818.00 4295 47.00 201,865.00 4296 47.00 201,912.00 4297 47.00 201,959.00 4298 47.00 202,006.00 4299 47.00 202,053.00 4300 47.00 202,100.00 4301 47.00 202,147.00 4302 47.00 202,194.00 4303 47.00 202,241.00 4304 47.00 202,288.00 4305 47.00 202,335.00 4306 47.00 202,382.00 4307 47.00 202,429.00 4308 47.00 202,476.00 4309 47.00 202,523.00 4310 47.00 202,570.00 4311 47.00 202,617.00 4312 47.00 202,664.00 4313 47.00 202,711.00 4314 47.00 202,758.00 4315 47.00 202,805.00 4316 47.00 202,852.00 4317 47.00 202,899.00 4318 47.00 202,946.00 4319 47.00 202,993.00 4320 47.00 203,040.00 4321 47.00 203,087.00 4322 47.00 203,134.00 4323 47.00 203,181.00 4324 47.00 203,228.00 4325 47.00 203,275.00 4326 47.00 203,322.00 4327 47.00 203,369.00 4328 47.00 203,416.00 4329 47.00 203,463.00 4330 47.00 203,510.00 4331 47.00 203,557.00 4332 47.00 203,604.00 4333 47.00 203,651.00 4334 47.00 203,698.00 4335 47.00 203,745.00 4336 47.00 203,792.00

4337 47.00 203,839.00 4338 47.00 203,886.00 4339 47.00 203,933.00 4340 47.00 203,980.00 4341 47.00 204,027.00 4342 47.00 204,074.00 4343 47.00 204,121.00 4344 47.00 204,168.00 4345 47.00 204,215.00 4346 47.00 204,262.00 4347 47.00 204,309.00 4348 47.00 204,356.00 4349 47.00 204,403.00 4350 47.00 204,450.00 4351 47.00 204,497.00 4352 47.00 204,544.00 4353 47.00 204,591.00 4354 47.00 204,638.00 4355 47.00 204,685.00 4356 47.00 204,732.00 4357 47.00 204,779.00 4358 47.00 204,826.00 4359 47.00 204,873.00 4360 47.00 204,920.00 4361 47.00 204,967.00 4362 47.00 205,014.00 4363 47.00 205,061.00 4364 47.00 205,108.00 4365 47.00 205,155.00 4366 47.00 205,202.00 4367 47.00 205,249.00 4368 47.00 205,296.00 4369 47.00 205,343.00 4370 47.00 205,390.00 4371 47.00 205,437.00 4372 47.00 205,484.00 4373 47.00 205,531.00 4374 47.00 205,578.00 4375 47.00 205,625.00 4376 47.00 205,672.00 4377 47.00 205,719.00 4378 47.00 205,766.00 4379 47.00 205,813.00 4380 47.00 205,860.00 4381 47.00 205,907.00 4382 47.00 205,954.00 4383 47.00 206,001.00 4384 47.00 206,048.00 4385 47.00 206,095.00 4386 47.00 206,142.00 4387 47.00 206,189.00 4388 47.00 206,236.00 4389 47.00 206,283.00 4390 47.00 206,330.00 4391 47.00 206,377.00 4392 47.00 206,424.00 4393 47.00 206,471.00

4394 47.00 206,518.00 4395 47.00 206,565.00 4396 47.00 206,612.00 4397 47.00 206,659.00 4398 47.00 206,706.00 4399 47.00 206,753.00 4400 47.00 206,800.00 4401 47.00 206,847.00 4402 47.00 206,894.00 4403 47.00 206,941.00 4404 47.00 206,988.00 4405 47.00 207,035.00 4406 47.00 207,082.00 4407 47.00 207,129.00 4408 47.00 207,176.00 4409 47.00 207,223.00 4410 47.00 207,270.00 4411 47.00 207,317.00 4412 47.00 207,364.00 4413 47.00 207,411.00 4414 47.00 207,458.00 4415 47.00 207,505.00 4416 47.00 207,552.00 4417 47.00 207,599.00 4418 47.00 207,646.00 4419 47.00 207,693.00 4420 47.00 207,740.00 4421 47.00 207,787.00 4422 47.00 207,834.00 4423 47.00 207,881.00 4424 47.00 207,928.00 4425 47.00 207,975.00 4426 47.00 208,022.00 4427 47.00 208,069.00 4428 47.00 208,116.00 4429 47.00 208,163.00 4430 47.00 208,210.00 4431 47.00 208,257.00 4432 47.00 208,304.00 4433 47.00 208,351.00 4434 47.00 208,398.00 4435 47.00 208,445.00 4436 47.00 208,492.00 4437 47.00 208,539.00 4438 47.00 208,586.00 4439 47.00 208,633.00 4440 47.00 208,680.00 4441 47.00 208,727.00 4442 47.00 208,774.00 4443 47.00 208,821.00 4444 47.00 208,868.00 4445 47.00 208,915.00 4446 47.00 208,962.00 4447 47.00 209,009.00 4448 47.00 209,056.00 4449 47.00 209,103.00 4450 47.00 209,150.00

4451 47.00 209,197.00 4452 47.00 209,244.00 4453 47.00 209,291.00 4454 47.00 209,338.00 4455 47.00 209,385.00 4456 47.00 209,432.00 4457 47.00 209,479.00 4458 47.00 209,526.00 4459 47.00 209,573.00 4460 47.00 209,620.00 4461 47.00 209,667.00 4462 47.00 209,714.00 4463 47.00 209,761.00 4464 47.00 209,808.00 4465 47.00 209,855.00 4466 47.00 209,902.00 4467 47.00 209,949.00 4468 47.00 209,996.00 4469 47.00 210,043.00 4470 47.00 210,090.00 4471 47.00 210,137.00 4472 47.00 210,184.00 4473 47.00 210,231.00 4474 47.00 210,278.00 4475 47.00 210,325.00 4476 47.00 210,372.00 4477 47.00 210,419.00 4478 47.00 210,466.00 4479 47.00 210,513.00 4480 47.00 210,560.00 4481 47.00 210,607.00 4482 47.00 210,654.00 4483 47.00 210,701.00 4484 47.00 210,748.00 4485 47.00 210,795.00 4486 47.00 210,842.00 4487 47.00 210,889.00 4488 47.00 210,936.00 4489 47.00 210,983.00 4490 47.00 211,030.00 4491 47.00 211,077.00 4492 47.00 211,124.00 4493 47.00 211,171.00 4494 47.00 211,218.00 4495 47.00 211,265.00 4496 47.00 211,312.00 4497 47.00 211,359.00 4498 47.00 211,406.00 4499 47.00 211,453.00 4500 47.00 211,500.00 4501 47.00 211,547.00 4502 47.00 211,594.00 4503 47.00 211,641.00 4504 47.00 211,688.00 4505 47.00 211,735.00 4506 47.00 211,782.00 4507 47.00 211,829.00

4508 47.00 211,876.00 4509 47.00 211,923.00 4510 47.00 211,970.00 4511 47.00 212,017.00 4512 47.00 212,064.00 4513 47.00 212,111.00 4514 47.00 212,158.00 4515 47.00 212,205.00 4516 47.00 212,252.00 4517 47.00 212,299.00 4518 47.00 212,346.00 4519 47.00 212,393.00 4520 47.00 212,440.00 4521 47.00 212,487.00 4522 47.00 212,534.00 4523 47.00 212,581.00 4524 47.00 212,628.00 4525 47.00 212,675.00 4526 47.00 212,722.00 4527 47.00 212,769.00 4528 47.00 212,816.00 4529 47.00 212,863.00 4530 47.00 212,910.00 4531 47.00 212,957.00 4532 47.00 213,004.00 4533 47.00 213,051.00 4534 47.00 213,098.00 4535 47.00 213,145.00 4536 47.00 213,192.00 4537 47.00 213,239.00 4538 47.00 213,286.00 4539 47.00 213,333.00 4540 47.00 213,380.00 4541 47.00 213,427.00 4542 47.00 213,474.00 4543 47.00 213,521.00 4544 47.00 213,568.00 4545 47.00 213,615.00 4546 47.00 213,662.00 4547 47.00 213,709.00 4548 47.00 213,756.00 4549 47.00 213,803.00 4550 47.00 213,850.00 4551 47.00 213,897.00 4552 47.00 213,944.00 4553 47.00 213,991.00 4554 47.00 214,038.00 4555 47.00 214,085.00 4556 47.00 214,132.00 4557 47.00 214,179.00 4558 47.00 214,226.00 4559 47.00 214,273.00 4560 47.00 214,320.00 4561 47.00 214,367.00 4562 47.00 214,414.00 4563 47.00 214,461.00 4564 47.00 214,508.00

4565 47.00 214,555.00 4566 47.00 214,602.00 4567 47.00 214,649.00 4568 47.00 214,696.00 4569 47.00 214,743.00 4570 47.00 214,790.00 4571 47.00 214,837.00 4572 47.00 214,884.00 4573 47.00 214,931.00 4574 47.00 214,978.00 4575 47.00 215,025.00 4576 47.00 215,072.00 4577 47.00 215,119.00 4578 47.00 215,166.00 4579 47.00 215,213.00 4580 47.00 215,260.00 4581 47.00 215,307.00 4582 47.00 215,354.00 4583 47.00 215,401.00 4584 47.00 215,448.00 4585 47.00 215,495.00 4586 47.00 215,542.00 4587 47.00 215,589.00 4588 47.00 215,636.00 4589 47.00 215,683.00 4590 47.00 215,730.00 4591 47.00 215,777.00 4592 47.00 215,824.00 4593 47.00 215,871.00 4594 47.00 215,918.00 4595 47.00 215,965.00 4596 47.00 216,012.00 4597 47.00 216,059.00 4598 47.00 216,106.00 4599 47.00 216,153.00 4600 47.00 216,200.00 4601 47.00 216,247.00 4602 47.00 216,294.00 4603 47.00 216,341.00 4604 47.00 216,388.00 4605 47.00 216,435.00 4606 47.00 216,482.00 4607 47.00 216,529.00 4608 47.00 216,576.00 4609 47.00 216,623.00 4610 47.00 216,670.00 4611 47.00 216,717.00 4612 47.00 216,764.00 4613 47.00 216,811.00 4614 47.00 216,858.00 4615 47.00 216,905.00 4616 47.00 216,952.00 4617 47.00 216,999.00 4618 47.00 217,046.00 4619 47.00 217,093.00 4620 47.00 217,140.00 4621 47.00 217,187.00

4622 47.00 217,234.00 4623 47.00 217,281.00 4624 47.00 217,328.00 4625 47.00 217,375.00 4626 47.00 217,422.00 4627 47.00 217,469.00 4628 47.00 217,516.00 4629 47.00 217,563.00 4630 47.00 217,610.00 4631 47.00 217,657.00 4632 47.00 217,704.00 4633 47.00 217,751.00 4634 47.00 217,798.00 4635 47.00 217,845.00 4636 47.00 217,892.00 4637 47.00 217,939.00 4638 47.00 217,986.00 4639 47.00 218,033.00 4640 47.00 218,080.00 4641 47.00 218,127.00 4642 47.00 218,174.00 4643 47.00 218,221.00 4644 47.00 218,268.00 4645 47.00 218,315.00 4646 47.00 218,362.00 4647 47.00 218,409.00 4648 47.00 218,456.00 4649 47.00 218,503.00 4650 47.00 218,550.00 4651 47.00 218,597.00 4652 47.00 218,644.00 4653 47.00 218,691.00 4654 47.00 218,738.00 4655 47.00 218,785.00 4656 47.00 218,832.00 4657 47.00 218,879.00 4658 47.00 218,926.00 4659 47.00 218,973.00 4660 47.00 219,020.00 4661 47.00 219,067.00 4662 47.00 219,114.00 4663 47.00 219,161.00 4664 47.00 219,208.00 4665 47.00 219,255.00 4666 47.00 219,302.00 4667 47.00 219,349.00 4668 47.00 219,396.00 4669 47.00 219,443.00 4670 47.00 219,490.00 4671 47.00 219,537.00 4672 47.00 219,584.00 4673 47.00 219,631.00 4674 47.00 219,678.00 4675 47.00 219,725.00 4676 47.00 219,772.00 4677 47.00 219,819.00 4678 47.00 219,866.00

4679 47.00 219,913.00 4680 47.00 219,960.00 4681 47.00 220,007.00 4682 47.00 220,054.00 4683 47.00 220,101.00 4684 47.00 220,148.00 4685 47.00 220,195.00 4686 47.00 220,242.00 4687 47.00 220,289.00 4688 47.00 220,336.00 4689 47.00 220,383.00 4690 47.00 220,430.00 4691 47.00 220,477.00 4692 47.00 220,524.00 4693 47.00 220,571.00 4694 47.00 220,618.00 4695 47.00 220,665.00 4696 47.00 220,712.00 4697 47.00 220,759.00 4698 47.00 220,806.00 4699 47.00 220,853.00 4700 47.00 220,900.00 4701 47.00 220,947.00 4702 47.00 220,994.00 4703 47.00 221,041.00 4704 47.00 221,088.00 4705 47.00 221,135.00 4706 47.00 221,182.00 4707 47.00 221,229.00 4708 47.00 221,276.00 4709 47.00 221,323.00 4710 47.00 221,370.00 4711 47.00 221,417.00 4712 47.00 221,464.00 4713 47.00 221,511.00 4714 47.00 221,558.00 4715 47.00 221,605.00 4716 47.00 221,652.00 4717 47.00 221,699.00 4718 47.00 221,746.00 4719 47.00 221,793.00 4720 47.00 221,840.00 4721 47.00 221,887.00 4722 47.00 221,934.00 4723 47.00 221,981.00 4724 47.00 222,028.00 4725 47.00 222,075.00 4726 47.00 222,122.00 4727 47.00 222,169.00 4728 47.00 222,216.00 4729 47.00 222,263.00 4730 47.00 222,310.00 4731 47.00 222,357.00 4732 47.00 222,404.00 4733 47.00 222,451.00 4734 47.00 222,498.00 4735 47.00 222,545.00

4736 47.00 222,592.00 4737 47.00 222,639.00 4738 47.00 222,686.00 4739 47.00 222,733.00 4740 47.00 222,780.00 4741 47.00 222,827.00 4742 47.00 222,874.00 4743 47.00 222,921.00 4744 47.00 222,968.00 4745 47.00 223,015.00 4746 47.00 223,062.00 4747 47.00 223,109.00 4748 47.00 223,156.00 4749 47.00 223,203.00 4750 47.00 223,250.00 4751 47.00 223,297.00 4752 47.00 223,344.00 4753 47.00 223,391.00 4754 47.00 223,438.00 4755 47.00 223,485.00 4756 47.00 223,532.00 4757 47.00 223,579.00 4758 47.00 223,626.00 4759 47.00 223,673.00 4760 47.00 223,720.00 4761 47.00 223,767.00 4762 47.00 223,814.00 4763 47.00 223,861.00 4764 47.00 223,908.00 4765 47.00 223,955.00 4766 47.00 224,002.00 4767 47.00 224,049.00 4768 47.00 224,096.00 4769 47.00 224,143.00 4770 47.00 224,190.00 4771 47.00 224,237.00 4772 47.00 224,284.00 4773 47.00 224,331.00 4774 47.00 224,378.00 4775 47.00 224,425.00 4776 47.00 224,472.00 4777 47.00 224,519.00 4778 47.00 224,566.00 4779 47.00 224,613.00 4780 47.00 224,660.00 4781 47.00 224,707.00 4782 47.00 224,754.00 4783 47.00 224,801.00 4784 47.00 224,848.00 4785 47.00 224,895.00 4786 47.00 224,942.00 4787 47.00 224,989.00 4788 47.00 225,036.00 4789 47.00 225,083.00 4790 47.00 225,130.00 4791 47.00 225,177.00 4792 47.00 225,224.00

4793 47.00 225,271.00 4794 47.00 225,318.00 4795 47.00 225,365.00 4796 47.00 225,412.00 4797 47.00 225,459.00 4798 47.00 225,506.00 4799 47.00 225,553.00 4800 47.00 225,600.00 4801 47.00 225,647.00 4802 47.00 225,694.00 4803 47.00 225,741.00 4804 47.00 225,788.00 4805 47.00 225,835.00 4806 47.00 225,882.00 4807 47.00 225,929.00 4808 47.00 225,976.00 4809 47.00 226,023.00 4810 47.00 226,070.00 4811 47.00 226,117.00 4812 47.00 226,164.00 4813 47.00 226,211.00 4814 47.00 226,258.00 4815 47.00 226,305.00 4816 47.00 226,352.00 4817 47.00 226,399.00 4818 47.00 226,446.00 4819 47.00 226,493.00 4820 47.00 226,540.00 4821 47.00 226,587.00 4822 47.00 226,634.00 4823 47.00 226,681.00 4824 47.00 226,728.00 4825 47.00 226,775.00 4826 47.00 226,822.00 4827 47.00 226,869.00 4828 47.00 226,916.00 4829 47.00 226,963.00 4830 47.00 227,010.00 4831 47.00 227,057.00 4832 47.00 227,104.00 4833 47.00 227,151.00 4834 47.00 227,198.00 4835 47.00 227,245.00 4836 47.00 227,292.00 4837 47.00 227,339.00 4838 47.00 227,386.00 4839 47.00 227,433.00 4840 47.00 227,480.00 4841 47.00 227,527.00 4842 47.00 227,574.00 4843 47.00 227,621.00 4844 47.00 227,668.00 4845 47.00 227,715.00 4846 47.00 227,762.00 4847 47.00 227,809.00 4848 47.00 227,856.00 4849 47.00 227,903.00

4850 47.00 227,950.00 4851 47.00 227,997.00 4852 47.00 228,044.00 4853 47.00 228,091.00 4854 47.00 228,138.00 4855 47.00 228,185.00 4856 47.00 228,232.00 4857 47.00 228,279.00 4858 47.00 228,326.00 4859 47.00 228,373.00 4860 47.00 228,420.00 4861 47.00 228,467.00 4862 47.00 228,514.00 4863 47.00 228,561.00 4864 47.00 228,608.00 4865 47.00 228,655.00 4866 47.00 228,702.00 4867 47.00 228,749.00 4868 47.00 228,796.00 4869 47.00 228,843.00 4870 47.00 228,890.00 4871 47.00 228,937.00 4872 47.00 228,984.00 4873 47.00 229,031.00 4874 47.00 229,078.00 4875 47.00 229,125.00 4876 47.00 229,172.00 4877 47.00 229,219.00 4878 47.00 229,266.00 4879 47.00 229,313.00 4880 47.00 229,360.00 4881 47.00 229,407.00 4882 47.00 229,454.00 4883 47.00 229,501.00 4884 47.00 229,548.00

4884.3 47.00 229,562.10 - 4886 47.00 229,642.00 80 4887 47.00 229,689.00 127 4888 47.00 229,736.00 174 4889 47.00 229,783.00 221 4890 47.00 229,830.00 268 4891 47.00 229,877.00 315 4892 47.00 229,924.00 362 4893 47.00 229,971.00 409 4894 47.00 230,018.00 456 4895 47.00 230,065.00 503 4896 47.00 230,112.00 550 4897 47.00 230,159.00 597 4898 47.00 230,206.00 644 4899 47.00 230,253.00 691 4900 47.00 230,300.00 738 4901 47.00 230,347.00 785 4902 47.00 230,394.00 832 4903 47.00 230,441.00 879 4904 47.00 230,488.00 926 4905 47.00 230,535.00 973 4906 47.00 230,582.00 1,020

4907 47.00 230,629.00 1,067 4908 47.00 230,676.00 1,114 4909 47.00 230,723.00 1,161 4910 47.00 230,770.00 1,208 4911 47.00 230,817.00 1,255 4912 47.00 230,864.00 1,302 4913 47.00 230,911.00 1,349 4914 47.00 230,958.00 1,396 4915 47.00 231,005.00 1,443 4916 47.00 231,052.00 1,490 4917 47.00 231,099.00 1,537 4918 47.00 231,146.00 1,584 4919 47.00 231,193.00 1,631 4920 47.00 231,240.00 1,678

PRESUPUESTO MAESTRO

CASO: TALLER DE FABRICACIÓN DE CARTERAS DE CUERO

(expresado en Soles)

DESARROLLO

DETERMINACION DEL PRESUPUESTO DE VENTAS - PRODUCCION - R .MATERIALES Año 4 Año 5

9,500 10,000 47 47 446,500 470,000

politica de la empresa Año 4 Año 5 10% SALDO MATERIAL

(950) (1,000) 9,500 10,000 1,000 - 9,550 9,000

Año 4 Año 5

10.50 10.50 1.60 1.60 1.00 1.00 0.90 0.90 14.00 14.00

133,700 126,000

DETERMINACION DEL PRESUPUESTO DE MANO DE OBRA - CIF - PARA EG/P Y FLUJO CAJA Año 4 Año 5

34,680 34,680 5,780 5,780 2,890 2,890 3,902 3,902 2,890 2,890

50,142 50,142 m.o.d

Año 4 Año 5

3,000 3,000 10,800 10,800 12,000 12,000 25,800 25,800

DATO

Año 4 Año 5

3,540 3,540 SALIDA REAL

10,800 10,800 IGV 14,340 14,340

PRESUESTO DE ESTADO DE COSTO PRODUCCION - INVENTARIOS - COSTO VENTAS Año 4 Año 5

133,700 126,000 -104,706.18 50,142 50,142 -165,635.50 25,800 25,800 209,642 201,942 199,841.50

21.95 22.44

Año 4 Año 5

1,000 - MATENER MINIMO 21.95 10% DE INV DEL ESTE Año

21,952 -

Año 4 Año 5

21,272 21,952 209,642 201,942 (21,952) - 208,961 223,893

PRESUPUESTO DE ESTADO DE GASTOS OPERACIONALES PARA E.G/P Y FLUJO DE CAJA Año 4 Año 5

44,400 44,400 7,400 7,400 4,662 4,662

3,700 3,700 60,162 60,162

2,832 2,832 SALIDA REAL 4,956 4,956 IGV

12,744 12,744

6,000 6,000

86,694 86,694

Año 4 Año 5 CT= CV+CF

44,400 44,400 7,400 7,400 4,662 4,662 3,700 3,700 60,162 60,162

2,832 2,832 4,956 4,956 12,744 12,744 6,000 6,000

86,694 86,694

PRESUPUESTO DE ESTADO DE GASTOS FINANCIEROS Año 4 Año 5 Año Saldo deudor Cuota

0 45,0001 24,730 30,1702 0 30,170

2.25 ITF DEL PRESTAMO

ESTADOS FINANCIEROS PROYECTADOS - E.G/P - BALANCE PROYECTADO Año 4 Año 5

446,500 470,000 (208,961) (223,893) 237,539 246,107

(86,694) (86,694) 150,845 159,413

- - 150,845 159,413 (45,253) (47,824)

105,591 111,589

Año 4 Año 5

446,500 470,000 80,370 84,600 igv ventas 67,680.00

igv compras 37,877.76 29,802.24

- -

133,700 126,000 3,000 3,000 2,832 2,832 4,956 4,956

12,744 12,744 157,232 149,532

28,302 26,916

52,068 57,684

PRESENTACION DE FLUJO DE CAJA PROYECTADO Año 4 Año 5

526,870 554,600

526,870 554,600

406,263 405,363

157,766 148,680 50,142 50,142 14,340 14,340 86,694 86,694 52,068 57,684 45,253 47,824 - - - -

120,607 149,237 281,385 401,992 401,992 551,229 saldo.final. Caja

Año 4 Año 5

401,992 551,229 21,952 - 60,000 60,000 (48,000) (60,000) 435,944 551,229

- - VALOR NOMINAL C/ ACCION S/.1 = 66,670 ACCIONES

74,340 74,340 346,821 458,410 (E144+F200) 421,161 532,750 (14,783) (18,479)

Año 4 Año 5 COSTO - VOLUMEN - UTILIDAD PUNTO DE EQUILIBRIO

446,500 470,000

(133,020) (147,952) 1 PUNTO EQUILIBRIO UNIDADES 313,480 322,048

(162,636) (162,636) PEU

C.F.T. 150,845 159,413 V.V.u.

0.7021 0.6852

231,647 237,352 EMPRESA ´´COCOFLITO E.I.R.L.

ESTADO DE GANANCIAS Y PERDIDAS

4,929 5,050 AL 31 DE ENERO DEL 2013

(expresado en nuevos soles )

1,677.27 VENTAS BRUTAS

1,677 DESCUENTOS CONCEDIDOS

DEVOLUCIONES DE VENTAS

VENTAS NETAS

(-) (COSTO DE VENTAS)

RTA 1 = UTILIDAD BRUTA

(GASTOS OPERACIONALES)

(-) 1.- (GASTOS ADMINISTRATIVOS)

(-) 2.- (GASTOS VENTAS)

RTA 2 = UTILIDAD OPERATIVA

OTROS INGRESOS /OTROS GASTOS

(+) 1.- INGRESOS FINANCIEROS

intereses ganado

ganancia x diferencia de cambio

(-) 2.- GASTOS FINANCIEROS

intereses pagados

perdida x diferencia de cambio

(+) 3.- OTROS INGRESOS

descuentos obtenidos

alquiler de nuestro local a 3eros

ganancia por enajenacion de mquin

ganancia por enajenacion de valores

(-) 4.- OTROS GASTOS

perdida x pago juicio al trabajador

RTA 3 = UTILIDAD ANTES PART E IMP REN

RTA 4 = BASE IMPONIBLE DEL IMP RENTA

(-) impuesto a la renta 30%

RTA 5 = UTILIDAD NETA

RTA 6 = UTILIDAD A DISTRIBUIR

Amortización Interés ITF CUOTAS

20,270 9,900 1.5124,730 5,441 1.51

COSTO - VOLUMEN - UTILIDAD PUNTO DE EQUILIBRIO

C.F.T. C.V.u.

EMPRESA ´´COCOFLITO E.I.R.L. EMPRESA ´´COCOFLITO E.I.R.L.

ESTADO DE GANANCIAS Y PERDIDAS ESTADO DE SITUACION FINANCIERA

AL 31 DE ENERO DEL 2013 AL 31 DE ENERO DEL 2013

(expresado en nuevos soles ) (expresado en nuevos soles )

376,000

- ACTIVOS

- Activos Corrientes

376,000 Efectivo y Equivalentes de efect 103,230

- 180,648 Inversiones Financieras

195,352 Cuentas por Cobrar Comerciales

- 89,694 Otras cuentas por cobrar

- Existencias 19,194

Gastos contrat por anticipado

Total de Activos Corrientes 122,424

-

Activos No Corrientes

Cuentas por cobrar comerciales LP

105,658 Inversiones Financieras

OTROS INGRESOS /OTROS GASTOS Inmuebles Maquinarias y Equipos 48,000

- Activos Intangibles

Activos por Imto a la Renta y Part

Credito Mercantil

- 9,004 Total de activos No Corrientes 48,000

-

TOTAL ACTIVO 170,424

96,655 BASE 1

96,655 BASE 2

28,996 0.30

67,658 BASE 3

67,658

2 PUNTO EQUILIBRIO SOLES

PEU C.F.T.

1.00 C.V.u. V.V.u.

EMPRESA ´´COCOFLITO E.I.R.L.

ESTADO DE SITUACION FINANCIERA

AL 31 DE ENERO DEL 2013

(expresado en nuevos soles )

PASIVOS Y PATRIMONIO

Pasivo Corrientes

Sobregiros Bancarios

Obligaciones Financieras a CP 24,730

Cuentas por pagar comerciales

imp renta y part x pagar 28,996

Otras cuentas por pagar 0

Total Pasivo Corriente 53,726

Pasivo No Corriente

Obligacs financiadas a L/p

Ctas por pagar a largo plazo

Total de Pasivos No Ctes 0

TOTAL PASIVOS 53,726

Patrimonio Neto

Capital 74,340

Acciones de Inversion

capital adicional

exedente de revaluacion

reservas Legales 0

Resultados Ejercicio 67,658

Total Patromonio Neto 141,998

TOTAL PASIVO Y PATRIMONIO NETO 195,724

Toma de decisiones sobre financiamiento – Deudas - Bonos – Acciones – Bancos

El Gerente Financiero de la empresa grafica PACIFICO S.A.C.”; efectuó una reestructuración operativa de la empresa, llegando a la conclusión que la empresa necesita un financiamiento de S/. 2.000.000 con la finalidad de cumplir con el plan operativo correspondiente al año 2013. (Del 01/01/2013 al 31/12/2013)Para lo cual planifica solicitar una línea de financiamiento al Banco del CONTINENTAL por un importe de S/.2.000.000, con la respectiva tasa de interés efectiva anual de 30%A su vez el gerente financiero, cuenta con la siguiente información adicional:Considerando la alternativa de solicitar el préstamo, el gerente financiero plantea las siguientes alternativas de financiamiento:

Se estima lo siguiente:

Tasa de Impuesto a la Renta 30%

DATOS REALES O ACTULAES:

Se pide:1 Cuál es la alternativa favorable para la empresa ?.2 Determine la utilidad neta por acción (U.A.)

3. Si. Ud. Elige una de las alternativas determine el cronograma de pagos a realizarse según la Opción que elija (el cuadro de las amortizaciones por los 12 meses – un año)

ANEXO 1: Determinacion de los Gastos Financieros (Alternativas)

1.- Dato deuda actual 1,000,000 anual1.- Dato deuda actual 1,000,000 prestamo 2,000,000 0.3 600,000 1,600,0001.- Dato deuda actual 1,000,000 prestamo 5,000,000 0.32 1,600,000 2,600,0001.- Dato deuda actual 1,000,000 prestamo 1,000,000 0.3 300,000 1,300,000

ANEXO 2: Determinacion de la deuda total (Alternativas)

1.- Dato total 4,000,0001.- Dato total 4,000,000 prestamo 2,000,000 = 6,000,0001.- Dato total 4,000,000 prestamo 5,000,000 = 9,000,0001.- Dato total 4,000,000 prestamo 1,000,000 = 5,000,000

1. Pedir al banco s/.2,000,000 pagando el 30% anual2. Los mismos accionistas presten el dinero a la empresa y se pagaría 32% anual3. Emitir 100.000 acciones a un valor nominal de S/.204. Emitir 100.000 bonos a un valor nominal de s/.20 ( es por 4 años se va pagar interés anual 10% ) considere solo 1 año5. Emitir 50.000 bonos a un valor nominal de s/.20 y 50,000 acciones a un valor nominal de s/.206. Emitir 80.000 bonos a un valor nominal de s/.20 y 20,000 acciones a un valor nominal de s/.207. Emitir 80.000 acciones a un valor nominal de S/.20 y 20.000 bonos a un valor nominal de /.20 8. Emitir 25.000 acciones a un valor nominal de S/.20, ; 25.000 bonos a un valor nominal de s/.20 gestionar un préstamo financiero de S/.1,000.0000

• Utilidad antes de Intereses e Impuesto a la Renta S/.3,500.000

· EL TOTAL ACTIVO DE AL EMPRESA ES: S/. 10’000,000· LAS DEUDAS O PASIVO TOTAL ES : S /. 4’000,000· LOS GASTOS FINANCIEROS DEL PERIODO A DEVENGAR SON: S/.1’000,000· HALAR EL NUMERO DE ACCIONES SABIENDO QUE TIENEN UN VALOR NOMINAL DE S/20.

ANEXO 3: Calculo del patrimonio neto (alternativas)

Activo Total - Pasivo Total 10,000,000 menos 4,000,000 = 6,000,000Activo Total - Pasivo Total 10,000,000 menos 6,000,000 = 4,000,000Activo Total - Pasivo Total 10,000,000 menos 9,000,000 = 1,000,000Activo Total - Pasivo Total 10,000,000 menos 5,000,000 = 5,000,000

ANEXO 4: Determinacion de las acciones sucritas y pagadas(Alternativas)

275,000 mas 0 = 275,000275,000 mas 100,000 = 375,000 ACCIONES275,000 mas 50,000 = 325,000 ACCIONES275,000 mas 20,000 = 295,000 ACCIONES275,000 mas 80,000 = 355,000 ACCIONES275,000 mas 25,000 = 300,000 ACCIONES

CALCULO DE LA UTILIDAD NETA

Utilidad antesa de intereses e imp. 3,500,000gastos financieros 1,000,000GANACIA 2,500,000Renta 30% 750,000utilidad actual 1,750,000

Utilidad antesa de intereses e imp. 3,500,000gastos financieros 1,600,000GANACIA 1,900,000Renta 30% 570,000utilidad actual 1,330,000

Utilidad antesa de intereses e imp. 3,500,000gastos financieros 2,600,000GANACIA 900,000Renta 30% 270,000utilidad actual 630,000

Utilidad antesa de intereses e imp. 3,500,000gastos financieros 300,000GANACIA 3,200,000Renta 30% 960,000utilidad actual 2,240,000

ANEXO 6: Determinacion de la Utilidad Neta por accion(UA)

UA 1,750,000 / 275,000 6.36 S/.UA 1,330,000 / 375,000 3.55 S/.UA 630,000 / 325,000 1.94 S/.UA 2,240,000 / 295,000 7.59 S/.

RPTALA PRIMERA OPCION SERIA LE ELECCION CORRECTA

El Gerente Financiero de la empresa grafica PACIFICO S.A.C.”; efectuó una reestructuración operativa de la empresa, llegando a la conclusión que la empresa necesita un financiamiento de S/. 2.000.000 con la finalidad de cumplir con el plan operativo correspondiente al año 2013. (Del 01/01/2013 al 31/12/2013)Para lo cual planifica solicitar una línea de financiamiento al Banco del CONTINENTAL por un importe de S/.2.000.000, con la respectiva tasa de interés efectiva anual de 30%

Considerando la alternativa de solicitar el préstamo, el gerente financiero plantea las siguientes alternativas de financiamiento:

prestamo bancarioprestamo de accionistasprestamo financiero

4. Emitir 100.000 bonos a un valor nominal de s/.20 ( es por 4 años se va pagar interés anual 10% ) considere solo 1 año

7. Emitir 80.000 acciones a un valor nominal de S/.20 y 20.000 bonos a un valor nominal de /.20 8. Emitir 25.000 acciones a un valor nominal de S/.20, ; 25.000 bonos a un valor nominal de s/.20 gestionar un préstamo financiero de S/.1,000.0000

El Gerente Financiero de la empresa grafica PACIFICO S.A.C.”; efectuó una reestructuración operativa de la empresa, llegando a la conclusión que la empresa necesita un financiamiento de S/. 2.000.000 con la finalidad de cumplir con el plan operativo correspondiente al año 2013. (Del 01/01/2013 al 31/12/2013)