Enero Febrero Marzo Abril

Capital Final Capital Final Capital Final Capital Final

Efectivo $42.19 Efectivo $113.89 Efectivo $507.57 Efectivo
Banco $6,674.70 Banco $6,764.75 Banco $4,982.70 Banco
Póliza $1,450.23 Póliza $1,450.23 Póliza $1,450.23 Póliza
Préstamo $0.00 Préstamo $0.00 Préstamo $0.00 Préstamo
Varios $0.00 Varios $0.00 Varios $0.00 Varios
$8,167.12 $8,328.87 $6,940.50

Capital Capital Capital Capital

Inicial $7,722.98 Inicial $8,167.12 Inicial $8,328.87 Inicial
Final $8,167.12 Final $8,328.87 Final $6,940.50 Final
Ganancia $444.14 Ganancia $161.75 Ganancia -$1,388.37 Ganancia

Ganancias 2019 Meta $10,000.00 Ingreso Gasto

ENERO $444.14 $1,832.88 723.45 301.96
FEBRERO $161.75 $1,671.13 723.45 186.25
MARZO -$1,388.37 $3,059.50 723.45 321.20
ABRIL $627.27 $2,432.23 723.45 #REF!
MAYO #REF! #REF! 723.45 #REF!
JUNIO #REF! #REF! 723.45 #REF!
JULIO #REF! $10,000.00 723.45
AGOSTO $0.00 $10,000.00 723.45
SEPTIEMBRE 723.45
OCTUBRE 723.45
NOVIEMBRE 723.45
DICIEMBRE 723.45
#REF! 8681.4 #REF!
Abril Mayo Junio Julio Agosto
Capital Final Capital Final Capital Final Capital Final
$1,111.38 Efectivo #REF! Efectivo #REF! Efectivo Efectivo
$4,979.71 Banco #REF! Banco #REF! Banco Banco
$1,476.68 Póliza #REF! Póliza #REF! Póliza Póliza
$0.00 Préstamo $0.00 Préstamo $0.00 Préstamo $0.00 Préstamo
$0.00 Varios $0.00 Varios $0.00 Varios $0.00 Varios
$7,567.77 #REF! #REF! $0.00

Capital Capital Capital Capital

$6,940.50 Inicial $7,567.77 Inicial #REF! Inicial #REF! Inicial
$7,567.77 Final #REF! Final #REF! Final $0.00 Final
$627.27 Ganancia #REF! Ganancia #REF! Ganancia #REF! Ganancia

350 Ahorrado
48.04 421.49
163.75 537.2
28.8 402.25
#REF! #REF!
#REF! #REF!
#REF! #REF!

#REF!
Agosto Septiembre Octubre Noviembre Diciembre
Capital Final Capital Final Capital Final Capital Final
Efectivo Efectivo Efectivo Efectivo
Banco Banco Banco Banco
Póliza Póliza Póliza Póliza
$0.00 Préstamo $0.00 Préstamo $0.00 Préstamo $0.00 Préstamo
$0.00 Varios $0.00 Varios $0.00 Varios $0.00 Varios
$0.00 $0.00 $0.00 $0.00

Capital Capital Capital Capital

$0.00 Inicial $0.00 Inicial $0.00 Inicial $0.00 Inicial
$0.00 Final $0.00 Final $0.00 Final $0.00 Final
$0.00 Ganancia $0.00 Ganancia $0.00 Ganancia $0.00 Ganancia
Diciembre

$0.00
$0.00
$0.00

$0.00
$0.00
$0.00
 PRESUPUESTADO REAL Fecha
Ingresos Sueldo $723.45 Ingresos Sueldo $723.45 12/28/2018
Varios1 $68.06 Varios1 $68.06 12/28/2018
Varios2 $0.00 Varios2 $0.00
Total $791.51 Total $791.51

Gastos Fijos Claro $85.00 Gastos Fijos Claro $79.97

Movistar $15.00 Movistar $13.45
Gasolina $30.00 Gasolina $44.00
$130.00 $137.42

Gastos Varios
Gastos Varios Almuerzo $0.00 Supermaxi $60.85
Bebidas $25.00 Bebidas $4.50
Piqueos $60.00 Piqueos $18.60
Varios1 $250.00 T/Crédito $0.00
Varios2 $0.00 Varios1 $29.64
Varios4 $0.00 Varios2 $50.95
Varios5 $0.00 Varios3 $0.00
$335.00 Varios4 $0.00
Varios5 $0.00
Total $326.51 $164.54

Total $489.55
Banco $6,257.95 Fecha Poliza $1,423.78 Fecha
Retiro1 -$300.00 1/5/2019 Intereses $26.45 4/1/2019
Retiro2 $0.00 Total $1,450.23
Retiro3 $0.00
$5,957.95
Gastos Banco -$8.28
Intereses $1.58
Sueldo $723.45
$6,674.70

Efectivo Gastos Semana1 Semana2 Semana3

Inicial $20.45 Supermaxi $20.00 $0.00 $0.00
Ingreso1 $300.00 Bebidas $4.00 $0.50 $0.00
Ingreso2 $5.00 Piqueos $2.10 $16.00 $0.00
Ingreso3 $18.70 Gasolina $6.00 $8.00 $10.00
$344.15 Varios1 $2.64 $27.00 $0.00
Gastos Fijos $137.42 Varios2 $40.00 $10.95 $0.00
Gastos Varios $164.54 Varios3 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00
Total $42.19 Varios5 $0.00 $0.00 $0.00
$74.74 $62.45 $10.00
Semana4 Total
$40.85 $60.85
$0.00 $4.50
$0.50 $18.60
$20.00 $44.00
$0.00 $29.64
$0.00 $50.95
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$61.35 $208.54
 PRESUPUESTADO REAL Fecha
Ingresos Sueldo $723.45 Ingresos Sueldo $723.45 1/31/2019
Varios1 $68.06 Varios1 $68.06 2/8/2019
Varios2 $0.00 Varios2 $0.00
Total $791.51 Total $791.51

Gastos Fijos Claro $85.00 Gastos Fijos Claro $95.45

Movistar $15.00 Movistar $13.45
Gasolina $30.00 Gasolina $40.00
$130.00 $148.90

Gastos Varios
Gastos Varios Almuerzo $0.00 Supermaxi $0.00
Bebidas $25.00 Bebidas $0.00
Piqueos $60.00 Piqueos $23.75
Varios1 $250.00 T/Crédito $0.00
Varios2 $0.00 Varios1 $12.60
Varios4 $0.00 Varios2 $1.00
Varios5 $0.00 Varios3 $0.00
$335.00 Varios4 $0.00
Varios5 $0.00
Total $326.51 $37.35

Total $605.26
Banco $6,674.70 Fecha Poliza $1,423.78 Fecha
Retiro1 -$150.00 2/9/2019 Intereses $26.45 4/1/2019
Retiro2 -$517.44 2/1/2019 Total $1,450.23
Retiro3 -$26.88 2/25/2019
$5,980.38
Gastos Banco -$8.58
Intereses $1.44
Sueldo $791.51
$6,764.75

Efectivo Gastos Semana1 Semana2 Semana3

Inicial $42.19 Supermaxi $0.00 $0.00 $0.00
Ingreso1 $150.00 Bebidas $0.00 $0.00 $0.00
Ingreso2 $100.00 Piqueos $3.00 $0.00 $19.25
Ingreso3 $7.95 Gasolina $10.00 $10.00 $10.00
$300.14 Varios1 $12.60 $0.00 $0.00
Gastos Fijos $148.90 Varios2 $0.00 $0.00 $0.00
Gastos Varios $37.35 Varios3 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00
Total $113.89 Varios5 $0.00 $0.00 $0.00
$25.60 $10.00 $29.25
Semana4 Total
$0.00 $0.00
$0.00 $0.00
$1.50 $23.75
$10.00 $40.00
$0.00 $12.60
$1.00 $1.00
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$12.50 $77.35
 PRESUPUESTADO REAL Fecha
Ingresos Sueldo $723.45 Ingresos Sueldo $723.45 2/27/2019
Varios1 $68.06 Varios1 $0.00
Varios2 $0.00 Varios2 $0.00
Total $791.51 Total $723.45

Gastos Fijos Claro $100.00 Gastos Fijos Claro $97.70

Movistar $15.00 Movistar $14.05
Gasolina $40.00 Gasolina $10.00
$155.00 $121.75

Gastos Varios
Gastos Varios Almuerzo $0.00 Supermaxi $0.00
Bebidas $0.00 Bebidas $0.00
Piqueos $80.00 Piqueos $16.70
Varios1 $250.00 T/Crédito $0.00
Varios2 $0.00 Varios1 $61.57
Varios4 $0.00 Varios2 $121.18
Varios5 $0.00 Varios3 $0.00
$330.00 Varios4 $0.00
Varios5 $0.00
Total $306.51 $199.45

Total $402.25
Banco $6,764.75 Fecha Poliza $1,423.78 Fecha
Retiro1 -$2,518.00 3/1/2019 Intereses $26.45 4/1/2019
Retiro2 -$300.00 3/4/2019 Total $1,450.23
Retiro3 -$141.88 3/25/2019
$3,804.87
Gastos Banco -$8.88
Intereses $1.20
Sueldo $1,185.51
$4,982.70

Efectivo Gastos Semana1 Semana2 Semana3

Inicial $113.89 Supermaxi $0.00 $0.00 $0.00
Ingreso1 $300.00 Bebidas $0.00 $0.00 $0.00
Ingreso2 $14.88 Piqueos $14.45 $0.00 $0.00
Ingreso3 $400.00 Gasolina $0.00 $0.00 $0.00
$828.77 Varios1 $15.67 $45.90 $0.00
Gastos Fijos $121.75 Varios2 $111.08 $0.10 $0.00
Gastos Varios $199.45 Varios3 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00
Total $507.57 Varios5 $0.00 $0.00 $0.00
$141.20 $46.00 $0.00
Megamaxi 28.38
Cervantes 16

Total $2,518.00 Abono C.por Cobrar

Mami $839.33 400 $439.33
Ñaña $839.33 840 -$0.67
Yo $839.33 839.33 $0.00
Recibir $1,678.67 1240 $438.67
Semana4 Total
$0.00 $0.00
$0.00 $0.00
$2.25 $16.70
$10.00 $10.00
$0.00 $61.57
$10.00 $121.18
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$22.25 $209.45
 PRESUPUESTADO REAL Fecha
Ingresos Sueldo $723.45 Ingresos Sueldo $723.45 2/27/2019
Varios1 $68.06 Varios1 $0.00
Varios2 $0.00 Varios2 $0.00
Total $791.51 Total $723.45

Gastos Fijos Claro $100.00 Gastos Fijos Claro $98.03

Movistar $15.00 Movistar $14.00
Gasolina $40.00 Gasolina $20.00
$155.00 $132.03

Gastos Varios
Gastos Varios Almuerzo $0.00 Supermaxi $77.56
Bebidas $0.00 Bebidas $3.10
Piqueos $80.00 Piqueos $6.45
Varios1 $250.00 T/Crédito $0.00
Varios2 $0.00 Varios1 $14.92
Varios4 $0.00 Varios2 $2.13
Varios5 $0.00 Varios3 $0.00
$330.00 Varios4 $0.00
Varios5 $0.00
Total $306.51 $104.16

Total $487.26
Banco $4,982.70 Fecha Poliza $1,450.23 Fecha
Retiro1 $0.00 Intereses $26.45 10/3/2019
Retiro2 $0.00 Total $1,476.68
Retiro3 $0.00
$4,982.70
Gastos Banco -$2.99
Intereses $0.00
Sueldo $0.00
$4,979.71

Efectivo Gastos Semana1 Semana2 Semana3

Inicial $507.57 Supermaxi $20.00 $0.00 $57.56
Ingreso1 $440.00 Bebidas $0.00 $2.70 $0.40
Ingreso2 $400.00 Piqueos $2.50 $2.50 $1.45
Ingreso3 $0.00 Gasolina $10.00 $0.00 $10.00
$1,347.57 Varios1 $14.92 $0.00 $0.00
Gastos Fijos $132.03 Varios2 $0.60 $1.53 $0.00
Gastos Varios $104.16 Varios3 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00
Total $1,111.38 Varios5 $0.00 $0.00 $0.00
$48.02 $6.73 $69.41

$600.00
$300.00
$275.00
$13.25
$3.00
$0.24
$8.50
$88.61 $1,199.99
Semana4 Total
$0.00 $77.56
$0.00 $3.10
$0.00 $6.45
$0.00 $20.00
$0.00 $14.92
$0.00 $2.13
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
$0.00 $124.16
Gastos Enero 1 2 3 4 5 6 T1 7 8 9
Supermaxi $0.00 $0.00 $0.00 $0.00 $20.00 $0.00 $20.00 $0.00 $0.00 $0.00
Bebidas $0.00 $0.00 $0.00 $0.00 $4.00 $0.00 $4.00 $0.50 $0.00 $0.00
Piqueos $0.00 $0.00 $0.00 $0.00 $2.10 $0.00 $2.10 $0.00 $0.00 $0.00
Gasolina $0.00 $6.00 $0.00 $0.00 $0.00 $0.00 $6.00 $8.00 $0.00 $0.00
Varios1 $0.00 $0.00 $0.00 $0.00 $2.64 $0.00 $2.64 $0.00 $2.00 $0.00
Varios2 $0.00 $0.00 $0.00 $0.00 $40.00 $0.00 $40.00 $0.00 $0.50 $0.00
Varios3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios5 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $0.00 $6.00 $0.00 $0.00 $68.74 $0.00 $74.74 $8.50 $2.50 $0.00

Gastos Febrero 1 2 3 4 5 6 7 8 9 10
Supermaxi $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Bebidas $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Piqueos $0.00 $2.00 $0.00 $0.00 $0.00 $1.00 $0.00 $0.00 $0.00 $0.00
Gasolina $0.00 $0.00 $0.00 $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios1 $0.00 $0.00 $0.00 $1.00 $0.00 $0.00 $0.00 $0.00 $0.00 $11.60
Varios2 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios5 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $0.00 $2.00 $0.00 $11.00 $0.00 $1.00 $0.00 $0.00 $0.00 $11.60

Gastos Marzo 1 2 3 4 5 6 7 8 9 10
Supermaxi $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Bebidas $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Piqueos $0.00 $0.00 $0.00 $4.45 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00
Gasolina $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios1 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.67 $0.00 $0.00 $0.00
Varios2 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $111.08 $0.00 $0.00 $0.00
Varios3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios5 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00 $4.45 $0.00 $0.00 $126.75 $0.00 $0.00 $10.00

Gastos Abril 1 2 3 4 5 6 7 T1 8 9
Supermaxi $0.00 $0.00 $20.00 $0.00 $0.00 $0.00 $0.00 $20.00 $0.00 $0.00
Bebidas $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Piqueos $1.75 $0.75 $0.00 $0.00 $0.00 $0.00 $0.00 $2.50 $0.00 $0.00
Gasolina $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $0.00 $0.00
Varios1 $0.00 $0.00 $0.00 $1.50 $12.92 $0.00 $0.50 $14.92 $0.00 $0.00
Varios2 $0.00 $0.00 $0.00 $0.00 $0.60 $0.00 $0.00 $0.60 $0.00 $1.53
Varios3 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios4 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Varios5 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total $11.75 $0.75 $20.00 $1.50 $13.52 $0.00 $0.50 $48.02 $0.00 $1.53
 10 11 12 13 T2 14 15 16 17 18 19 20 T3
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $16.00 $0.00 $16.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $8.00 $0.00 $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00
$0.00 $0.00 $25.00 $0.00 $27.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $10.45 $0.00 $10.95 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $51.45 $0.00 $62.45 $0.00 $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00

T1 11 12 13 14 15 16 17 T2 18 19 20 21
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$3.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.75 $0.75 $1.00 $0.75
$10.00 $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $10.00 $0.00 $0.00 $0.00
$12.60 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$25.60 $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $10.75 $0.75 $1.00 $0.75

T1 11 12 13 14 15 16 17 T2 18 19 20 21
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$14.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$15.67 $0.00 $25.90 $0.00 $0.00 $20.00 $0.00 $0.00 $45.90 $0.00 $0.00 $0.00 $0.00
$111.08 $0.00 $0.00 $0.00 $0.00 $0.10 $0.00 $0.00 $0.10 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$141.20 $0.00 $25.90 $0.00 $0.00 $20.10 $0.00 $0.00 $46.00 $0.00 $0.00 $0.00 $0.00

10 11 12 13 14 T2 15 16 17 18 19 20 21
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $19.50 $0.00 $38.06 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $2.70 $2.70 $0.00 $0.00 $0.40 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $2.50 $0.00 $2.50 $0.70 $0.75 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $5.00 $5.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $1.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $2.50 $2.70 $6.73 $0.70 $25.25 $5.40 $38.06 $0.00 $0.00 $0.00
 21 22 23 24 25 26 27 28 29 30 31 T4
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.85 $0.00 $0.00 $0.00 $0.00 $40.85
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.50 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.50
$0.00 $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $0.00 $0.00 $0.00 $20.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $10.00 $0.00 $0.50 $0.00 $0.00 $40.85 $10.00 $0.00 $0.00 $0.00 $51.35

22 23 24 T3 25 26 27 28 T4
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$16.00 $0.00 $0.00 $19.25 $0.00 $0.75 $0.75 $0.00 $1.50
$0.00 $0.00 $0.00 $10.00 $10.00 $0.00 $0.00 $0.00 $10.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.00 $1.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$16.00 $0.00 $0.00 $29.25 $10.00 $0.75 $0.75 $1.00 $12.50

22 23 24 T3 25 26 27 28 29 30 31 T4
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.50 $0.75 $0.00 $0.00 $0.00 $2.25
$0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $0.00 $10.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $10.00 $1.50 $0.75 $0.00 $10.00 $0.00 $22.25

T3 22 23 24 25 26 27 28 29 30 T4
$57.56 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.40 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$1.45 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$10.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
$69.41 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00