Database includes 2 years worth of actual data and one year of budget data for a retail business with 2 locations.

In 2017, there was just one location, North.

In January 2018, a new location, South, opened.

Budget data is based on best estimates of business activity.

Actual data included:

Some maintenance costs that were expensed in Q4 Other Expenses North location were unexpected and not budgeted for.

Sales Discounts can be impacted by competition (more competition, more discounts must be offered).

In retail, industry averages include the following:

Percentage of Total Sales

COGS

33%

Wages + Benefits

25%

Rent + Utilities

10%

Requirements:

1. Create an Income Statement by location and in total for both budget and actual data (row format) for both 2017 and 2018.

2. Use common size and specific ratios to analysize year over year results and to compare to budget data.

3. Create a 2019 Income Statement budget by location and in total including the following:

1. provide reasons for values

2. Budget for improved results and explain how the improvement will be achieved. In particular, the Net Profit for the South location must be improved.

Use ratios, common size analysis and trend analysis to support your budget estimates and improvements.

it is a big data sheet which can not be fitted in one screen so i have sent it in 4 pivtures covering the whole data sheet.

ULO 4004 M N en weet Q Pad TATT 2,113 D Fret 2.366 1411 6,05 169 110 Wages 17,614 17.243 28.610 21.017 22,735 20,082 23.143 1.0 4,519 435 WAS 722 76 2017 Fie benefits 2,114 2.000 2,161 3153 2,274 2410 3.121 2.757 2,706 3454 33 3.66 2.987 CE 2.23 2 12 102 Gro Mar 52,841 52.590 74616 6,165 TAN 14,754 57,197 57293 71,818 75.90 U 67,793 SO 61,856 ATS 4,778 AN COLE CHE TAB 2.DOC 3:11 2017 1,500 3. 141 2.1 24 MAS 2,092 1,618 735 3:54 4,10 4.051 225 LIVE 15 4,101 3,115 4135 4,163 41 AT 102 MANT 2,114 1.276 18 1376 1,90 2.100 14 Net 7,014 1481 7,000 7,173 720 7.373 7.096 7.00 7051 7,166 TAS 7315 7.14 7,146 2:24 7.216 7,111 TON 7,141 3,145 15 729 77e 4.00 1.17 BAIT 2018 2. 20 8 D Month Yew Location Bay 2017 North Perry 2017 North March 2017 North AD MY 2017 North 2017 North 2017 Nors August 2017 Norm September 2017 Norm Odober 2017 November 2017 Nerth December 7017 way 2018 North February North Merch 2018 arth AP 2018 May 2018 My 2018 August 2010 September 2018 Ober November 2010 Dewe 2018 Nor ry 2018 More 2018 Mars 2016 Nur 2018 North May 2018 Net June Nors MY 2010 2018 Act/ Acta Actu Aca Amin A AM A A 10 Acto 11 Achi 11 Actu 11 Actual 14 A 15 Actual 10 MM 1 10 A 10 Arti M 21 M 22 A AM 24 AM 25 A 26 Rude a Budo 20 B 29 30 But 31 But 32 Budget Bude 1140 Sales 3114 15.211 1,24,193 95,533 11160 12, 114 8,171 3,120 1,1141 1,12,522 RO 9. 105.00 09.12 102,207 HAN 97 1.15.107 1.09 110 11154 1.2.11 LORER 100 1.15.179 1.0 TI 110,075 94.843 16.167 88.17 86.314 38.705 105527 Welcome Net Sales COGS 1.255 10.519 27,678 1.MS 12,76 10,175 6,270 1,1171 41,5 1,311 01.610 ANG 5,684 1,07,912 37511 85,500 14 1,787 7,34 10, 2,485 BT14 1,543 2,229 1.03.2015 17A 17 109,146 1157 9.053 20170 1. 7,702 29. 5.275 1.00233 1.997 11.978 11,141 1062 1.117 TOP . 40 1,282 1,03,357 11 16.146 34918 2,287 1.113 30 14 111444 18404 SA 1024 1780 4.135 99,245 11.014 2,104 212275 19.151 3,296 1,06575 19 AGB 1.02 14,121 1897 9.46 HADI 3451 2816 25.00 1.577 14.646 26457 1.727 34T 2,154 15,157 TAS 103.33 BAS ATT 4.19 2. VE EEVE EE TATI FICE 26.744 7111 1901 16 22,157 10:36 24,510 10,27 11,549 101 400 MASH 17.00 22.04 71.710 17643 ITAL ur 1, 70.315 70073 2018 ar 10 MAI 1441 H 4004 4,18 142 LIE 14 S. 4,711 1.40 TUL w BAH 1734 2016 143 ATE 7132 DE DE BIR MINE 74 6.40 ar 2.16 BASY 2.758 1917 1,147 3.414 2.1 2011 SITT 5.140 1011 2181 4,10 73,275 PLAN 71.54 145 56. 54,104 55.254 576 20.025 21414 19.441 . 100 Apr 106 14 2018 18 AR 10 BAI 63 44 4,500 SELE PETE TAS DE SA 1.515 24574 C D W Y Year Location is 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North Data + Marketing Other Exp 4,021 4,026 4,756 3,311 3,527 7,090 4,536 4,681 3,350 6,480 3,159 4,278 3,392 4,379 4,289 2,605 4,837 5,460 3,562 6,549 4,197 5,343 4,017 2,931 3,284 4,009 4,402 2,878 4,410 3,966 4,472 4,056 3,359 2,821 3,162 3,281 4,314 5,292 4,025 6,710 3,653 5,972 3,130 5,163 4,701 5,955 4,641 3,386 3,987 4,263 3,520 5,284 3,795 2,788 3,779 2,484 3,226 2,539 3,089 3,384 3,097 4,258 3,426 4,137 Total Expenses 47,627 52,728 67,337 56,476 60,977 55,187 55,672 51,985 64,185 66,774 53,761 54,117 59,518 52,318 61,957 53,032 55,550 58,615 60,617 69,137 66,542 56,903 59,578 62,916 59,661 60,079 52,365 49,211 48,506 51,499 53,219 60,023 Op Income 5,214 (138) 7,299 3,708 9,502 1,567 1,525 5,308 7,133 8,616 7,122 13,677 9,062 11,638 6,522 1,043 4,199 11,600 10,311 2,755 13,497 11,571 8,653 10,799 11,755 11,470 11,180 7,726 9,688 3,755 4,440 10,350 Interest Exp Net Income 4,196 1,018 4,138 (4,276) 3,535 3,764 4,368 (660) 4,123 5,379 4,305 (2,738) 4,163 (2,638) 3,833 1,475 4,343 2,790 3,976 4,640 3,746 3,376 4,318 9,359 4,109 4,953 4,402 7,236 4,239 2,333 4,284 (3,241) 4,362 (163) 3,720 7,880 4,196 6,115 4,254 (1,499) 3,973 9,524 4,253 7,318 4,092 4,561 4,041 6,758 3,492 8,263 4,262 7,208 4,241 6,939 4,875 2,851 4,279 5,409 3,409 346 3,810 630 4,588 5,762 2018 V 1 Act/Bud Month 32 Budget July 33 Budget August 34 Budget September 35 Budget October 36 Budget November 37 Budget December 38 Actual January 39 Actual February 40 Actual March 41 Actual April 42 Actual May 43 Actual June 44 Actual July 45 Actual August 46 Actual September 47 Actual October 48 Actual November 49 Actual December 50 Budget January 51 Budget February 52 Budget March 53 Budget April 54 Budget May 55 Budget June 56 Budget July 57 Budget August 58 Budget September 59 Budget October 60 Budget November 61 Budget December 62 63 Year Location Iris 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South South 2018 South 2018 South 2018 South South 2018 South SP 2018 South 2018 South 2018 South Marketing Other Exp 3,097 4,258 3,426 4,137 3,281 4,764 3,261 2,721 3,533 3,887 3,610 3,052 3,366 3,833 4,510 4,163 4,597 6,059 3,164 4,910 4,665 4,763 4,478 5,745 3,376 6,904 3,092 5,647 3,000 2,687 4,482 4,058 3,777 7,008 3,099 4,623 4,000 1,535 4,000 1,535 4,000 1,535 4,000 1,535 4,000 1,535 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 Total Expenses 53,219 60,023 62,569 55,280 48,047 57,175 55,507 56,144 58,672 52,954 70,182 65,138 70,887 55,508 48,575 59,079 63,133 61,409 41,722 41,722 41,722 41,722 41,722 41,694 41,694 41,694 41,694 41,694 41,694 41,694 Op Income 4,440 10,350 20,065 7,075 3,246 8,893 10,980 (66) 7,960 (647) 11,223 7,867 2,226 8,839 13,010 7,863 17,171 15,638 12,278 12,278 12,278 12,278 12,278 11,306 11,306 11,306 11,306 11,306 11,306 11,306 W Interest Exp 3,810 4,588 3,210 4,675 3,829 3,607 4,277 4.486 4488 3,794 4,002 3,640 3,675 4,091 4,282 3.827 3,786 4,490 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 Net Income 630 5,762 16,855 2.400 (583) 5,286 6,703 14,552) 3472 14.441) 7,221 4,227 (1449) 4,748 8,728 4,036 13,385 11,148 7478 7,478 7.478 7,478 7,478 6,506 6,506 6,506 6,506 6,506 6,506 6,506 2018 2018 Check for Update 4004 a 0 A/ H COGS 24 Month Veer Location BE Sales Seso Notes L Rest ONCE Fringeben Freihe Phone & ineret DIE SSH ES 005 We 24,524 26,735 22,074 17.632 28092 7146 18.693 20.023 31.012 Depreciation HAR 3305 2,523 2,779 2.620 1.166 1,636 1,01423 1,19,00 90,607 77.742 1.01.25 95.820 2 1.00, BASS 1,19,070 2.698 3.961 2494 1.340 2,511 2.16 2.104 Gro Mer 30 70,376 12.614 2354 511 16.06 664 56,071 66,632 52,107 11.405 71,00 73,113 SUS 4011 5,093 4,641 5.955 1417 501 992 1ASE 1.703 1,322 100 Am 2.A30 1,779 2.44 3,146 1856 1.099 212) 2,531 2.410 &187 194 1.821 3.712 311 2.646 4.050 7.55 2.645 2,252 3.539 4.07 14 1.A 4530 45 5.171 3355 4,335 2,333 4. 1,816 4161 5.04 MASS 54 BAT 2.101 1,111 4101 SUR22 6.744 6233 6994 5,465 7072 7255 149 7,12 2/447 7056 7.154 7,102 PA25 7,122 9.048 715 676 700 750 36 1,61 1,718 2,109 1.151 3,267 2.553 2.317 1,667 1,645 10 2017 CE 220 2,812 25.133 29.5 22.041 NE 'S An 2018 North September 2018 North 35 urt Oster 2018 Wor 38 Badge November 2018 North 37 December 2011 North 18 Atual 2018 South 19 M February 2018 South 40 March 2018 South 41 Actus Aort 2010 South Athu May 2011 South 43 A une 2018 South 44 AM May 2018 South 45 Seun 46 Actu Sen 2018 South C Acts October 2011 40 Ah November Soum 40 A December 2018 South 50 x 2018 South Suge South S2 but Marth 2011 South 33 Budget Apr 2018 Souts su MWY 2018 South SS Bum South 56 Bu South 57 Budget Anet 2018 South 56 Budge September 2030 October 2018 SO 40 but 2018 tot a Budem December 2012 Sun 109 2,426 1 1 106.627 1.21.521 94,46 0,346 1.06.173 17.776 14956 104,113 4.366 121.500 1.13.680 13:56 96,041 93,111 1,047 1,21,673 1.20.306 100,000 1.00,000 100,000 1,00.000 100.000 100.000 1.100.000 100.000 100.000 1,00.000 1.00.000 1.000.000 137) 2.799 TO 31,054 14,456 28,343 26 ALB 15656 29,00 27,19 14,157 29,528 17 ES RE 11,000 29,723 27993 14 17 16.03 1,524 49.00 45.000 5,000 45.000 15.000 5.000 1.000 45.000 45.000 45.000 45,000 000 120 19.579 101.450 1.16806 571 95.000 99.000 110 1.400 LAS 1141 2010 01. 44.942 10.14 71043 54.000 $4.00 56.000 54.000 14.000 31.000 53.000 S2000 53.00 000 53,000 $1,000 719 67 710 796 350 750 250 750 AT 23 1,750 1.750 1.750 1.10 TO 10 41 4.000 4,000 4.000 4.000 7.500 7.500 7.500 7.100 7.500 RECE 4815 1.000 1000 1.000 1000 1.000 2.000 000 7.000 2.000 3.000 2.000 2.000 20.015 2335 M07 14 DO 14.000 14 14,000 34.000 14.000 14.000 14.000 14.000 14.000 14.000 16.00 11 1.650 RAZ 2,200 2.100 2.100 7.200 2.100 3.100 2.100 2.00 1.100 2011 3,127 2432 3.500 2.500 2.500 2.300 2.500 2.500 7.500 2.100 2.500 2.500 2.500 2.500 99.000 29.000 90.000 14.000 12 000 98.000 be 90.000 98.000 4.000 2.100 1225 AN 4.000 400 200 3.110 2. 2.110 2.1 2.290 250 2.330 2.250 3,210 2.250 1.250 7.500 1.500 7.500 7.500 7.100 000 HO 750 10 Se The 710 110 1.750 1,750 1.750 1,750 1,750 1225 275 7.100 4.000 000 2200 200 15 1235 OSTE ULO 4004 M N en weet Q Pad TATT 2,113 D Fret 2.366 1411 6,05 169 110 Wages 17,614 17.243 28.610 21.017 22,735 20,082 23.143 1.0 4,519 435 WAS 722 76 2017 Fie benefits 2,114 2.000 2,161 3153 2,274 2410 3.121 2.757 2,706 3454 33 3.66 2.987 CE 2.23 2 12 102 Gro Mar 52,841 52.590 74616 6,165 TAN 14,754 57,197 57293 71,818 75.90 U 67,793 SO 61,856 ATS 4,778 AN COLE CHE TAB 2.DOC 3:11 2017 1,500 3. 141 2.1 24 MAS 2,092 1,618 735 3:54 4,10 4.051 225 LIVE 15 4,101 3,115 4135 4,163 41 AT 102 MANT 2,114 1.276 18 1376 1,90 2.100 14 Net 7,014 1481 7,000 7,173 720 7.373 7.096 7.00 7051 7,166 TAS 7315 7.14 7,146 2:24 7.216 7,111 TON 7,141 3,145 15 729 77e 4.00 1.17 BAIT 2018 2. 20 8 D Month Yew Location Bay 2017 North Perry 2017 North March 2017 North AD MY 2017 North 2017 North 2017 Nors August 2017 Norm September 2017 Norm Odober 2017 November 2017 Nerth December 7017 way 2018 North February North Merch 2018 arth AP 2018 May 2018 My 2018 August 2010 September 2018 Ober November 2010 Dewe 2018 Nor ry 2018 More 2018 Mars 2016 Nur 2018 North May 2018 Net June Nors MY 2010 2018 Act/ Acta Actu Aca Amin A AM A A 10 Acto 11 Achi 11 Actu 11 Actual 14 A 15 Actual 10 MM 1 10 A 10 Arti M 21 M 22 A AM 24 AM 25 A 26 Rude a Budo 20 B 29 30 But 31 But 32 Budget Bude 1140 Sales 3114 15.211 1,24,193 95,533 11160 12, 114 8,171 3,120 1,1141 1,12,522 RO 9. 105.00 09.12 102,207 HAN 97 1.15.107 1.09 110 11154 1.2.11 LORER 100 1.15.179 1.0 TI 110,075 94.843 16.167 88.17 86.314 38.705 105527 Welcome Net Sales COGS 1.255 10.519 27,678 1.MS 12,76 10,175 6,270 1,1171 41,5 1,311 01.610 ANG 5,684 1,07,912 37511 85,500 14 1,787 7,34 10, 2,485 BT14 1,543 2,229 1.03.2015 17A 17 109,146 1157 9.053 20170 1. 7,702 29. 5.275 1.00233 1.997 11.978 11,141 1062 1.117 TOP . 40 1,282 1,03,357 11 16.146 34918 2,287 1.113 30 14 111444 18404 SA 1024 1780 4.135 99,245 11.014 2,104 212275 19.151 3,296 1,06575 19 AGB 1.02 14,121 1897 9.46 HADI 3451 2816 25.00 1.577 14.646 26457 1.727 34T 2,154 15,157 TAS 103.33 BAS ATT 4.19 2. VE EEVE EE TATI FICE 26.744 7111 1901 16 22,157 10:36 24,510 10,27 11,549 101 400 MASH 17.00 22.04 71.710 17643 ITAL ur 1, 70.315 70073 2018 ar 10 MAI 1441 H 4004 4,18 142 LIE 14 S. 4,711 1.40 TUL w BAH 1734 2016 143 ATE 7132 DE DE BIR MINE 74 6.40 ar 2.16 BASY 2.758 1917 1,147 3.414 2.1 2011 SITT 5.140 1011 2181 4,10 73,275 PLAN 71.54 145 56. 54,104 55.254 576 20.025 21414 19.441 . 100 Apr 106 14 2018 18 AR 10 BAI 63 44 4,500 SELE PETE TAS DE SA 1.515 24574 C D W Y Year Location is 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2017 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North Data + Marketing Other Exp 4,021 4,026 4,756 3,311 3,527 7,090 4,536 4,681 3,350 6,480 3,159 4,278 3,392 4,379 4,289 2,605 4,837 5,460 3,562 6,549 4,197 5,343 4,017 2,931 3,284 4,009 4,402 2,878 4,410 3,966 4,472 4,056 3,359 2,821 3,162 3,281 4,314 5,292 4,025 6,710 3,653 5,972 3,130 5,163 4,701 5,955 4,641 3,386 3,987 4,263 3,520 5,284 3,795 2,788 3,779 2,484 3,226 2,539 3,089 3,384 3,097 4,258 3,426 4,137 Total Expenses 47,627 52,728 67,337 56,476 60,977 55,187 55,672 51,985 64,185 66,774 53,761 54,117 59,518 52,318 61,957 53,032 55,550 58,615 60,617 69,137 66,542 56,903 59,578 62,916 59,661 60,079 52,365 49,211 48,506 51,499 53,219 60,023 Op Income 5,214 (138) 7,299 3,708 9,502 1,567 1,525 5,308 7,133 8,616 7,122 13,677 9,062 11,638 6,522 1,043 4,199 11,600 10,311 2,755 13,497 11,571 8,653 10,799 11,755 11,470 11,180 7,726 9,688 3,755 4,440 10,350 Interest Exp Net Income 4,196 1,018 4,138 (4,276) 3,535 3,764 4,368 (660) 4,123 5,379 4,305 (2,738) 4,163 (2,638) 3,833 1,475 4,343 2,790 3,976 4,640 3,746 3,376 4,318 9,359 4,109 4,953 4,402 7,236 4,239 2,333 4,284 (3,241) 4,362 (163) 3,720 7,880 4,196 6,115 4,254 (1,499) 3,973 9,524 4,253 7,318 4,092 4,561 4,041 6,758 3,492 8,263 4,262 7,208 4,241 6,939 4,875 2,851 4,279 5,409 3,409 346 3,810 630 4,588 5,762 2018 V 1 Act/Bud Month 32 Budget July 33 Budget August 34 Budget September 35 Budget October 36 Budget November 37 Budget December 38 Actual January 39 Actual February 40 Actual March 41 Actual April 42 Actual May 43 Actual June 44 Actual July 45 Actual August 46 Actual September 47 Actual October 48 Actual November 49 Actual December 50 Budget January 51 Budget February 52 Budget March 53 Budget April 54 Budget May 55 Budget June 56 Budget July 57 Budget August 58 Budget September 59 Budget October 60 Budget November 61 Budget December 62 63 Year Location Iris 2018 North 2018 North 2018 North 2018 North 2018 North 2018 North 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South 2018 South South 2018 South 2018 South 2018 South South 2018 South SP 2018 South 2018 South 2018 South Marketing Other Exp 3,097 4,258 3,426 4,137 3,281 4,764 3,261 2,721 3,533 3,887 3,610 3,052 3,366 3,833 4,510 4,163 4,597 6,059 3,164 4,910 4,665 4,763 4,478 5,745 3,376 6,904 3,092 5,647 3,000 2,687 4,482 4,058 3,777 7,008 3,099 4,623 4,000 1,535 4,000 1,535 4,000 1,535 4,000 1,535 4,000 1,535 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 4,000 1,519 Total Expenses 53,219 60,023 62,569 55,280 48,047 57,175 55,507 56,144 58,672 52,954 70,182 65,138 70,887 55,508 48,575 59,079 63,133 61,409 41,722 41,722 41,722 41,722 41,722 41,694 41,694 41,694 41,694 41,694 41,694 41,694 Op Income 4,440 10,350 20,065 7,075 3,246 8,893 10,980 (66) 7,960 (647) 11,223 7,867 2,226 8,839 13,010 7,863 17,171 15,638 12,278 12,278 12,278 12,278 12,278 11,306 11,306 11,306 11,306 11,306 11,306 11,306 W Interest Exp 3,810 4,588 3,210 4,675 3,829 3,607 4,277 4.486 4488 3,794 4,002 3,640 3,675 4,091 4,282 3.827 3,786 4,490 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 4,800 Net Income 630 5,762 16,855 2.400 (583) 5,286 6,703 14,552) 3472 14.441) 7,221 4,227 (1449) 4,748 8,728 4,036 13,385 11,148 7478 7,478 7.478 7,478 7,478 6,506 6,506 6,506 6,506 6,506 6,506 6,506 2018 2018 Check for Update 4004 a 0 A/ H COGS 24 Month Veer Location BE Sales Seso Notes L Rest ONCE Fringeben Freihe Phone & ineret DIE SSH ES 005 We 24,524 26,735 22,074 17.632 28092 7146 18.693 20.023 31.012 Depreciation HAR 3305 2,523 2,779 2.620 1.166 1,636 1,01423 1,19,00 90,607 77.742 1.01.25 95.820 2 1.00, BASS 1,19,070 2.698 3.961 2494 1.340 2,511 2.16 2.104 Gro Mer 30 70,376 12.614 2354 511 16.06 664 56,071 66,632 52,107 11.405 71,00 73,113 SUS 4011 5,093 4,641 5.955 1417 501 992 1ASE 1.703 1,322 100 Am 2.A30 1,779 2.44 3,146 1856 1.099 212) 2,531 2.410 &187 194 1.821 3.712 311 2.646 4.050 7.55 2.645 2,252 3.539 4.07 14 1.A 4530 45 5.171 3355 4,335 2,333 4. 1,816 4161 5.04 MASS 54 BAT 2.101 1,111 4101 SUR22 6.744 6233 6994 5,465 7072 7255 149 7,12 2/447 7056 7.154 7,102 PA25 7,122 9.048 715 676 700 750 36 1,61 1,718 2,109 1.151 3,267 2.553 2.317 1,667 1,645 10 2017 CE 220 2,812 25.133 29.5 22.041 NE 'S An 2018 North September 2018 North 35 urt Oster 2018 Wor 38 Badge November 2018 North 37 December 2011 North 18 Atual 2018 South 19 M February 2018 South 40 March 2018 South 41 Actus Aort 2010 South Athu May 2011 South 43 A une 2018 South 44 AM May 2018 South 45 Seun 46 Actu Sen 2018 South C Acts October 2011 40 Ah November Soum 40 A December 2018 South 50 x 2018 South Suge South S2 but Marth 2011 South 33 Budget Apr 2018 Souts su MWY 2018 South SS Bum South 56 Bu South 57 Budget Anet 2018 South 56 Budge September 2030 October 2018 SO 40 but 2018 tot a Budem December 2012 Sun 109 2,426 1 1 106.627 1.21.521 94,46 0,346 1.06.173 17.776 14956 104,113 4.366 121.500 1.13.680 13:56 96,041 93,111 1,047 1,21,673 1.20.306 100,000 1.00,000 100,000 1,00.000 100.000 100.000 1.100.000 100.000 100.000 1,00.000 1.00.000 1.000.000 137) 2.799 TO 31,054 14,456 28,343 26 ALB 15656 29,00 27,19 14,157 29,528 17 ES RE 11,000 29,723 27993 14 17 16.03 1,524 49.00 45.000 5,000 45.000 15.000 5.000 1.000 45.000 45.000 45.000 45,000 000 120 19.579 101.450 1.16806 571 95.000 99.000 110 1.400 LAS 1141 2010 01. 44.942 10.14 71043 54.000 $4.00 56.000 54.000 14.000 31.000 53.000 S2000 53.00 000 53,000 $1,000 719 67 710 796 350 750 250 750 AT 23 1,750 1.750 1.750 1.10 TO 10 41 4.000 4,000 4.000 4.000 7.500 7.500 7.500 7.100 7.500 RECE 4815 1.000 1000 1.000 1000 1.000 2.000 000 7.000 2.000 3.000 2.000 2.000 20.015 2335 M07 14 DO 14.000 14 14,000 34.000 14.000 14.000 14.000 14.000 14.000 14.000 16.00 11 1.650 RAZ 2,200 2.100 2.100 7.200 2.100 3.100 2.100 2.00 1.100 2011 3,127 2432 3.500 2.500 2.500 2.300 2.500 2.500 7.500 2.100 2.500 2.500 2.500 2.500 99.000 29.000 90.000 14.000 12 000 98.000 be 90.000 98.000 4.000 2.100 1225 AN 4.000 400 200 3.110 2. 2.110 2.1 2.290 250 2.330 2.250 3,210 2.250 1.250 7.500 1.500 7.500 7.500 7.100 000 HO 750 10 Se The 710 110 1.750 1,750 1.750 1,750 1,750 1225 275 7.100 4.000 000 2200 200 15 1235 OSTE