Documente Academic
Documente Profesional
Documente Cultură
PRODUCTO
LAMPARAS ECODEC
MES 1
30
270
PRODUCTO
LAMPARAS
PRODUCTO
LAMPARAS
MES 2
31
MES 3
32
279
288
MES 4
33
297
306
MES 6
35
315
AO 5
660
12%
73.625
TOTAL
2676
AO 4
5,301.00
AO 5
5,940.00
MES 7
36
324
EN 5 AOS
TOTAL
24,084.00
MES 8
37
333
MES 9
38
342
MES 10
39
351
DE PIA
MES 11
40
360
MES 12
42
TOTAL
427
PRIMER AO
378
3843
PLAN DE
RUBRO
1. ACTIVO FIJO
INFRAESTRUCTURA
INSTALACION DE UN BAO PARA EL PERSONAL
EQUIPO
COMPUTADORA LG + IMPRESORA
HERRAMIENTAS
TIJERAS
PINCELES
PISTOLA
ALICATE STANLEY
MUEBLES Y ENSERES
MUEBLES PARA COMPUTADORAS
MESA
SILLAS
VITRINA (AMDAMIOS)
VITRINAS GIRATORIAS
TIJERAS
TOTAL DE ACTIVOS FIJOS
2. GASTOS PRE OPERATIVOS
LICENCIA DE FUNCIONAMIENTO
GASTOS DE CONSTITUCIN LEGAL
LICENCIA DE AVISOS
TOTAL DE GASTOS PRE OPERATIVOS
3. CAPITAL DE TRABAJO
MATERIA PRIMA E INSUMOS
LAMPARAS DE PIA produccion 30
BOTELLAS DESCARTABLES
CUCHARAS
PAPEL BOND VERDE
ESMALTE
CABLE MELLIZO
INTERRUPTOR
ENCHUFE
BASES DE MADERA
SILICONA GRUESA
BOLSAS PLASTICAS PEQUEAS
BOLSAS PLASTICAS GRANDES
JOYERO produccion 20
FLORCITAS PEQUEAS
FLORCITAS GRANDES
ESMALTE
LAMINAS DECORATIVAS GRANDES
PORTALAPICES produccion 15
FLORCITAS PEQUEAS
FLORCITAS GRANDES
ESCARCHE DE VARIOS COLORES
MANO DE OBRA
TRABAJADORES DE PRODUCCION
TOTAL DE CAPITAL DE TRABAJO
4. COSTOS INDIRECTOS
GASTOS ADMINISTRATIVOS
Sueldo del personal
TRABAJADOR DE VENTA
ALMACENERO
AGUA
luz
TELEFONO E INTERNET
utiles de oficina
GASTOS DE VENTAS
publicidad ( volantes)
TOTAL DE COSTOS INDIRECTOS
TOTAL
UNIDADES REQUERIDAS
COSTO TOTAL
FIJO S/.
300
S/.
300.00
1600
S/.
1,600.00
6
1
13
8
3
4
3
2
S/.
S/.
S/.
S/.
18.00
4.00
39.00
16.00
150
60
25
1
3
4
S/.
150.00
S/.
S/.
180.00
100.00
300
S/.
300.00
150
6
2
5
S/.
300.00
250
420
275
1
1
0
100
30
3
12
0.8
100
30
9.6
24
9.6
2.5
10
S/.
30.00
S/.
3,037.00
S/.
250.00
S/.
420.00
S/.
275.00
S/.
945.00
2.5
3
4
2
2
6
2.5
12
400
300
200
30
80
30
20
1
1
1
1
1
1
S/.
S/.
S/.
S/.
S/.
S/.
300.00
200.00
30.00
80.00
30.00
20.00
20
S/.
40.00
S/.
700.00
4,682.00
1404
6,530.40
S/.
9,364.00
COSTO TOTAL
VARIABLE S/.
0.00
300.00
7.00
48.00
80.00
30.00
28.80
72.00
9.60
2.50
10.00
5.00
6.00
24.00
8.00
2.50
3.00
12.00
1,200.00
1,848.40
1,848.40
AO 0
AO 1
0.00
5,969.90
3,037.00
300.00
1,600.00
77.00
1,060.00
945.00
250.00
420.00
275.00
1,600.00
1,787.90
587.90
1,200.00
200.00
160.00
40.00
5,969.90
3,843.00
2,487.90
5,969.90
1,115.10
4,854.80
1,787.90
587.90
1,200.00
700.00
660.00
40.00
1,355.10
240.00
AO 3
AO 4
AO 5
4,266.00
2,761.90
4,734.00
3,066.90
5,301.00
3,434.90
5,940.00
3,846.90
1,984.90
652.90
1,332.00
777.00
733.00
44.00
1,504.10
240.00
2,203.90
724.90
1,479.00
863.00
814.00
49.00
1,667.10
240.00
2,467.90
811.90
1,656.00
967.00
912.00
55.00
1,866.10
600.00
2,763.90
908.90
1,855.00
1,083.00
1,021.00
62.00
2,093.10
600.00
1,264.10
3,590.70
1,427.10
2,163.60
1,266.10
897.50
1,493.10
-595.60
LIQUIDADCIN
1,280.00
11,208.50
4,390.00
8,485.50
10,911.00
anual
106.666667 mensual
saldo economico
PLAN DE INVERSIN
RUBRO
VALOR UNITARIO
1. ACTIVO FIJO
INFRAESTRUCTURA
INSTALACION DE UN BAO PARA EL PERSONAL
EQUIPO
COMPUTADORA LG + IMPRESORA
HERRAMIENTAS
TIJERAS
PINCELES
PISTOLA
ALICATE STANLEY
MUEBLES Y ENSERES
300
1600
6
1
13
8
150
60
25
VITRINA (AMDAMIOS)
300
VITRINAS GIRATORIAS
TOTAL DE ACTIVOS FIJOS
2. GASTOS PRE OPERATIVOS
LICENCIA DE FUNCIONAMIENTO
150
420
275
250
LAMPARAS produccion 30
BOTELLAS DESCARTABLES
CUCHARAS
0
12
ESMALTE
18
SOLVENTE (GASOLINA)
12
CABLE MELLIZO
0.5
INTERRUPTOR
0.8
ENCHUFE
0.8
BASES DE MADERA
SILICONA GRUESA
0.8
JOYERO produccion 20
FLORCITAS PEQUEAS
FLORCITAS GRANDES
0.2083
0.25
ESMALTE
0.5
SOLVENTE (GASOLINA)
0.75
PORTALAPICES produccion 15
FLORCITAS PEQUEAS
0.2083
FLORCITAS GRANDES
ESMALTE
0.25
0.25
SOLVENTE (GASOLINA)
0.5
1
400
800
30
80
30
20
80
300
20
2.5
10
DE INVERSIN ECODEC
UNIDADES REQUERIDAS
COSTO TOTAL
Und. Med.
FIJO S/.
S/.
300.00
equipo
S/.
1,600.00
3
4
3
2
unidades
unidades
unidades
unidades
S/.
S/.
S/.
S/.
18.00
4.00
39.00
16.00
1
3
4
unidades
unidades
unidades
S/.
150.00
S/.
S/.
180.00
100.00
unidades
S/.
300.00
unidades
S/.
300.00
S/.
3,007.00
S/.
250.00
S/.
420.00
1
1
1
30
3
Unidades
millares
ciento
unidades
unidades
45.00
mts.
30
unidades
30
docenas
30
unidades
12
unidades
20
20
docenas
docenas
S/.
275.00
S/.
945.00
24
unidades
12
unidades
unidades
15
docenas
15
24
docenas
unidades
12
unidades
12
unidades
1
1
1
1
1
1
S/.
S/.
S/.
S/.
S/.
S/.
800.00
30.00
80.00
30.00
20.00
80.00
1
2
S/.
S/.
300.00
40.00
S/.
1,380.00
5,332.00
cientos
1404
6,804.64
ciento
ciento
COSTO TOTAL
VARIABLE S/.
S/.
S/.
36.00
S/.
3.50
S/.
18.00
S/.
6.00
S/.
22.50
S/.
24.00
S/.
24.00
S/.
60.00
S/.
9.60
S/.
S/.
4.17
5.00
S/. 203.60
30 6.78666667
S/.
20
38.17
1.9083
S/.
12.00
S/.
9.00
S/.
8.00
S/.
3.12
S/.
3.75
S/.
6.00
S/.
6.00
S/.
12.00
S/.
1,200.00
1,472.64
1,472.64
S/.
2.50
S/.
10.00
S/.
30.87
15
2.0583
Jan-15
0
0
0
0
EGRESOS
Intangibles
Activos
Gastos Operativos
Gastos Administrativos
Gastos Comercial
Impuestos
TOTAL EGRESOS
945
3007
0
3952
-3952
-3952
Anual
COK
VAN
TIR
INGRESOS FINANCIEROS
EGRESOS FINANCIEROS
26.00%
$ -27,943.40
Err:523
Jan-15
10000
PRODUCTO 1: LAMPARAS
Precio con IGV
Cantidad
Cantidad al contado
Cantidad al crdito
Tiempo de crdito (meses)
180
Ingresos al contado
Ingresos al crdito
INGRESOS PRODUCTO 1: LAMPARAS
INGRESOS PRODUCTO 1: LAMPARAS (Sin IGV)
PRODUCTO 2: JOYERO
Precio con IGV
Cantidad
Cantidad al contado
Cantidad al crdito
Tiempo de crdito (meses)
170
Ingresos al contado
Ingresos al crdito
INGRESOS PRODUCTO 2: JOYEROS
INGRESOS PRODUCTO 2: JOYEROS (Sin IGV)
PRODUCTO 3: PORTALAPICES
Precio con IGV
Cantidad
Cantidad al contado
Cantidad al crdito
Tiempo de crdito (meses)
120
Ingresos al contado
Ingresos al crdito
INGRESOS PRODUCTO 3: PORTALAPICES
INGRESOS PRODUCTO3: PORTALAPICES (Sin IGV)
INTANGIBLES
Jan-15
Constitucin de la empresa
Licencia de Funcionamiento
Trmites Especial
Pagina Web
Logotipo
Licencia de Avisos
420
250
0
0
0
275
TOTAL INTANGIBLES
945
ACTIVOS FIJOS
Inmuebles e Infraestructura
Instalacin de SS.HH
Muebles y Enseres
881
Jan-15
300
300
1030
150
180
100
300
300
Maquinaria y Equipo
Equipo de computadora
1600
1600
Herramientas
tijeras
pinceles
pistola
alicate
TOTAL INVERSIN
TOTAL INVERSIN (Sin IGV)
TOTAL INVERSIN ACUMULADA (Sin IGV)
GASTOS OPERATIVOS
77
18
4
39
16
3007
2548
2548
Jan-15
GASTOS ADMINISTRATIVOS
Jan-15
GASTOS COMERCIALES
Jan-15
IMPUESTOS
Jan-15
IGV - Ventas
Producto 1: Tortas
IGV - Compras (Crdito Fiscal)
Gastos Pre-Operativos
Activos Fijos
Gastos Operativos
Gastos Administrativos
Gastos Comerciales
Saldo Neto
Saldo Acumulado (Crdito Fiscal)
EGRESOS IMPUESTO GENERAL A LAS VENTAS (IGV)
18%
0
0
459
0
459
0
0
0
-459
-459
0
Jan-15
ESTADOS FINANCIEROS
ESTADO DE GANANCIAS Y PRDIDAS
- Gastos de Ventas
- Otros Gastos
= Utilidad Operativa
- Gastos Financieros
+ Ingresos Financieros
= Utilidad antes de Impuestos
- Impuesto a la Renta (30%)
Utilidad Neta
Jan-15
0
0
0
42
42
0
881
-966
0
0
-966
0
-966
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
540
200
120
675
280
153
900
400
216
1125
520
279
1350
640
342
1575
760
405
1800
880
468
860
1108
25
1516
1924
2332
2740
3148
0
0
1,723
1,040
340
11
3114
0
0
1,875
1,950
600
14
4439
0
0
2,027
1,950
600
19
4596
0
0
2,179
1,950
600
24
4753
0
0
2,331
1,950
600
30
4910
0
0
2,483
1,950
600
35
5068
0
0
2,635
1,950
600
40
5225
-2254
-3331
-3080
-2829
-2578
-2328
-2077
-6206
-9536
-12616
-15446
-18024
-20352
-22428
Mensual
1.94%
Err:523
Inters
2%
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
-500
-500
-500
-500
-500
-500
-500
11
14
19
24
30
35
40
18
30
30
0
0
15
45
45
0
0
15
60
60
0
0
15
75
75
0
0
15
90
90
0
0
15
105
105
0
0
15
120
120
0
0
540
675
0
900
0
1125
0
1350
0
1575
0
1800
0
540
675
900
1125
1350
1575
1800
458
572
763
953
1144
1335
1525
10
20
20
0
0
8
35
35
0
0
8
50
50
0
0
8
65
65
0
0
8
80
80
0
0
8
95
95
0
0
8
110
110
0
0
200
280
0
400
0
520
0
640
0
760
0
880
0
200
280
400
520
640
760
880
169
237
339
441
542
644
746
8
15
15
0
0
6
25.5
25.5
0
0
6
36
36
0
0
6
46.5
46.5
0
0
6
57
57
0
0
6
67.5
67.5
0
0
6
78
78
0
0
120
153
0
216
0
279
0
342
0
405
0
468
0
120
153
216
279
342
405
468
102
130
183
236
290
343
397
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
1,033
1,185
273
425
577
729
881
6.79
30
6.79
45
6.79
60
6.79
75
6.79
90
6.79
105
6.79
120
1.91
20
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
15
2.06
675
2.06
900
2.06
1125
2.06
1350
2.06
1575
2.06
1800
1,200
250
1,723
1683
1,200
250
1,875
1835
1,200
250
2,027
1987
1,200
250
2,179
2139
1,200
250
2,331
2291
1,200
250
2,483
2443
1,200
250
2,635
2595
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
800
30
80
30
20
80
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1040
1950
1950
1950
1950
1950
1950
1028
1624
1624
1624
1624
1624
1624
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
500
100
500
100
500
100
500
100
500
100
500
100
340
600
600
600
600
600
600
334
585
585
585
585
585
585
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
82
82
103
103
137
137
172
172
206
206
240
240
275
275
83
0
0
63
13
6
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
0
-459
-278
-737
-244
-982
-210
-1191
-176
-1367
-141
-1508
-107
-1615
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
11
14
19
24
30
35
40
11
14
19
24
30
35
40
11
14
19
24
30
35
40
300
40
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
454
1683
-1229
1070
567
1835
-1268
1666
756
1987
-1230
1666
945
2139
-1193
1666
1134
2291
-1156
1666
1324
2443
-1119
1666
1513
2595
-1082
1666
42
42
42
42
42
42
42
334
0
-2676
0
0
-2676
0
-2676
585
0
-3561
0
0
-3561
0
-3561
585
0
-3524
0
0
-3524
0
-3524
585
0
-3487
0
0
-3487
0
-3487
585
0
-3450
0
0
-3450
0
-3450
585
0
-3413
0
0
-3413
0
-3413
585
0
-3376
0
0
-3376
0
-3376
Feb-15
Mar-15
Apr-15
May-15
Jun-15
Jul-15
Aug-15
15
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
2025
1000
531
2250
1120
594
2475
1240
657
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
3556
3964
4372
4780
4780
4780
4780
0
0
2,787
1,950
600
45
5382
0
0
2,939
1,950
600
50
5539
0
0
3,091
1,950
600
56
5697
0
0
3,243
1,950
600
61
5854
0
0
3,243
1,950
600
61
5854
0
0
3,243
1,950
600
61
5854
0
0
3,243
1,950
600
-324
5469
-1826
-1575
-1325
-1074
-1074
-1074
-689
-24255
-25830
-27154
-28228
-29302
-30376
-31064
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
-500
-500
-500
45
50
56
61
61
61
-324
15
135
135
0
0
15
150
150
0
0
15
165
165
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2025
0
2250
0
2475
0
2700
0
2700
0
2700
0
2700
0
2025
2250
2475
2700
2700
2700
2700
1716
1907
2097
2288
2288
2288
2288
8
125
125
0
0
8
140
140
0
0
8
155
155
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1000
0
1120
0
1240
0
1360
0
1360
0
1360
0
1360
0
1000
1120
1240
1360
1360
1360
1360
847
949
1051
1153
1153
1153
1153
6
88.5
88.5
0
0
6
99
99
0
0
6
109.5
109.5
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
531
0
594
0
657
0
720
0
720
0
720
0
720
0
531
594
657
720
720
720
720
450
503
557
610
610
610
610
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
1,337
1,489
1,641
1,793
1,793
1,793
1,793
6.79
135
6.79
150
6.79
165
6.79
180
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
2025
2.06
2250
2.06
2475
2.06
2700
2.06
2700
2.06
2700
2.06
2700
1,200
250
2,787
2747
1,200
250
2,939
2899
1,200
250
3,091
3051
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1950
1950
1950
1950
1624
1624
1624
1624
1624
1624
1624
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
500
100
500
100
500
100
500
100
500
100
500
100
500
100
600
600
600
600
600
600
600
585
585
585
585
585
585
585
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
309
309
343
343
378
378
412
412
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
-73
-1688
-38
-1726
-4
-1730
30
-1699
30
-1669
30
-1638
30
-1608
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
45
50
56
61
61
61
61
-385
45
50
56
61
61
61
-324
45
50
56
61
61
61
-324
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
1702
2747
-1045
1666
1891
2899
-1008
1666
2080
3051
-971
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
42
42
42
42
585
0
-3339
0
0
-3339
0
-3339
585
0
-3302
0
0
-3302
0
-3302
585
0
-3265
0
0
-3265
0
-3265
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Sep-15
Oct-15
Nov-15
Dec-15
Jan-16
Feb-16
Mar-16
7000
2100
1142
14.35%
14634
26872
-12238
17775
510
6181
881
-37584
0
0
-37584
-37584
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
4780
4780
4780
4780
4780
4780
4780
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
-1013
-1013
-1013
-1013
-1013
-1013
-1013
-32077
-33090
-34103
-35116
-36129
-37142
-38155
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
2700
2700
2700
2700
2700
2700
2288
2288
2288
2288
2288
2288
2288
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
1360
1360
1360
1360
1360
1360
1153
1153
1153
1153
1153
1153
1153
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
720
0
720
0
720
0
720
0
720
0
720
0
720
0
720
720
720
720
720
720
720
610
610
610
610
610
610
610
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
1,793
1,793
1,793
1,793
1,793
1,793
1,793
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1950
1950
1950
1950
1624
1624
1624
1624
1624
1624
1624
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
500
100
500
100
500
100
500
100
500
100
500
100
500
100
600
600
600
600
600
600
600
585
585
585
585
585
585
585
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
412
412
412
412
412
412
412
412
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
30
-1578
30
-1547
30
-1517
30
-1486
30
-1456
30
-1425
30
-1395
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
42
42
42
42
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Apr-16
May-16
Jun-16
Jul-16
Aug-16
Sep-16
Oct-16
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
4780
4780
4780
4780
4780
4780
4780
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
0
5793
0
0
3,243
1,950
600
-11802
-6009
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
-1013
-1013
-1013
-1013
10789
-37
-37
-39168
-40181
-41194
-42207
26 mes
-31419
-31455
-31492
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
-11802
-976
-976
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
2700
2700
2700
2700
2700
2700
2288
2288
2288
2288
2288
2288
2288
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
1360
1360
1360
1360
1360
1360
1153
1153
1153
1153
1153
1153
1153
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
720
0
720
0
720
0
720
0
720
0
720
0
720
0
720
720
720
720
720
720
720
610
610
610
610
610
610
610
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
1,793
1,793
1,793
1,793
1,793
1,793
1,793
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1950
1950
1950
1950
1624
1624
1624
1624
1624
1624
1624
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
500
100
500
100
500
100
500
100
500
100
500
100
500
100
600
600
600
600
600
600
600
585
585
585
585
585
585
585
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
412
412
412
412
412
412
412
412
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
30
-1365
30
-1334
30
-1304
30
-1273
30
-1243
30
-1212
30
-1182
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
-976
-976
0.00%
0.00%
0.00%
0.00%
0.00%
-42.68%
-42.68%
-11802
0
-11802
-976
-976
-11802
-976
-976
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
42
42
42
42
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Nov-16
Dec-16
Jan-17
Feb-17
Mar-17
Apr-17
May-17
27227
38437
-11210
19994
510
7017
0
-38731
0
0
-38731
-11619
-27112
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
4780
4780
4780
4780
4780
4780
4780
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
-37
-37
-37
-37
-37
-37
-37
-31528
mes 29
-31565
-31601
-31638
-31674
-31711
-31747
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
-976
-976
-976
-976
-976
-976
-976
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
2700
2700
2700
2700
2700
2700
2288
2288
2288
2288
2288
2288
2288
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
1360
1360
1360
1360
1360
1360
1153
1153
1153
1153
1153
1153
1153
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
720
0
720
0
720
0
720
0
720
0
720
0
720
0
720
720
720
720
720
720
720
610
610
610
610
610
610
610
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
1,793
1,793
1,793
1,793
1,793
1,793
1,793
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1950
1950
1950
1950
1624
1624
1624
1624
1624
1624
1624
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
500
100
500
100
500
100
500
100
500
100
500
100
500
100
600
600
600
600
600
600
600
585
585
585
585
585
585
585
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
412
412
412
412
412
412
412
412
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
30
-1152
30
-1121
30
-1091
30
-1060
30
-1030
30
-1000
30
-969
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
-976
-976
-976
-976
-976
-976
-976
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
42
42
42
42
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Jun-17
Jul-17
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
27227
38437
-11210
19994
510
7017
0
-38731
0
0
-38731
-11619
-27112
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
4780
4780
4780
4780
4780
4780
4780
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-3807
1986
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
-37
-37
2794
-37
-37
-37
-37
-31784
-31821
-29026
-29063
-29099
-29136
-29172
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
-976
-976
-3807
-976
-976
-976
-976
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
2700
2700
2700
2700
2700
2700
2288
2288
2288
2288
2288
2288
2288
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
1360
1360
1360
1360
1360
1360
1153
1153
1153
1153
1153
1153
1153
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
720
0
720
0
720
0
720
0
720
0
720
0
720
0
720
720
720
720
720
720
720
610
610
610
610
610
610
610
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
1,793
1,793
1,793
1,793
1,793
1,793
1,793
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1950
1950
1950
1950
1624
1624
1624
1624
1624
1624
1624
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
500
100
500
100
500
100
500
100
500
100
500
100
500
100
600
600
600
600
600
600
600
585
585
585
585
585
585
585
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
412
412
412
412
412
412
412
412
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
30
-939
30
-908
30
-878
30
-847
30
-817
30
-787
30
-756
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
-976
-976
-976
-976
-976
-976
-976
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-2831
-976
-976
-3807
-976
-976
-976
-976
-976
-976
-3807
-976
-976
-976
-976
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
42
42
42
42
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Jan-18
Feb-18
Mar-18
Apr-18
May-18
Jun-18
Jul-18
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
4780
4780
4780
4780
4780
4780
4780
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
-37
-37
-37
-37
-37
-37
-37
-29209
-29245
-29282
-29318
-29355
-29391
-29428
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
-976
-976
-976
-976
-976
-976
-976
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
2700
2700
2700
2700
2700
2700
2288
2288
2288
2288
2288
2288
2288
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
1360
1360
1360
1360
1360
1360
1153
1153
1153
1153
1153
1153
1153
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
720
0
720
0
720
0
720
0
720
0
720
0
720
0
720
720
720
720
720
720
720
610
610
610
610
610
610
610
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
1,793
1,793
1,793
1,793
1,793
1,793
1,793
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1950
1950
1950
1950
1624
1624
1624
1624
1624
1624
1624
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
500
100
500
100
500
100
500
100
500
100
500
100
500
100
600
600
600
600
600
600
600
585
585
585
585
585
585
585
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
412
412
412
412
412
412
412
412
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
30
-726
30
-695
30
-665
30
-634
30
-604
30
-574
30
-543
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
-976
-976
-976
-976
-976
-976
-976
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
-976
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
42
42
42
42
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Aug-18
Sep-18
Oct-18
Nov-18
Dec-18
Jan-19
Feb-19
27227
38437
-11210
19994
510
7017
0
-38731
0
0
-38731
-11619
-27112
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
2700
1360
720
4780
4780
4780
4780
4780
4780
4780
0
0
3,243
1,950
600
-878
4915
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
-135
-37
-37
-37
-37
-37
-37
-29563
-29599
-29636
-29672
-29709
-29745
-29782
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
-878
-976
-976
-976
-976
-976
-976
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
0
2700
2700
2700
2700
2700
2700
2700
2288
2288
2288
2288
2288
2288
2288
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
0
1360
1360
1360
1360
1360
1360
1360
1153
1153
1153
1153
1153
1153
1153
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
720
0
720
0
720
0
720
0
720
0
720
0
720
0
720
720
720
720
720
720
720
610
610
610
610
610
610
610
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
0
2548
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
1,793
1,793
1,793
1,793
1,793
1,793
1,793
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
1.91
0
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
2.06
2700
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1950
1950
1950
1950
1624
1624
1624
1624
1624
1624
1624
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
500
100
500
100
500
100
500
100
500
100
500
100
500
100
600
600
600
600
600
600
600
585
585
585
585
585
585
585
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
412
412
412
412
412
412
412
412
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
30
-513
30
-482
30
-452
30
-421
30
-391
30
-361
30
-330
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
-976
-976
-976
-976
-976
-976
-976
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-42.68%
-878
-976
-976
-976
-976
-976
-976
-878
-976
-976
-976
-976
-976
-976
98
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
42
42
42
42
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Mar-19
Apr-19
May-19
Jun-19
Jul-19
Aug-19
Sep-19
Oct-19
Nov-19
Dec-19
Jan-20
Feb-20
Mar-20
2700
1360
720
2700
1360
720
2700
1360
720
0
0
0
0
0
0
0
0
0
4780
4780
4780
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
3,243
1,950
600
-976
4817
0
0
0
0
0
0
0
0
0
0
98
98
-37
-37
-37
-98
-29818
-29855
-29891
-29891
-29891
-29990
Renta Anual
Oct-19
Nov-19
Dec-19
-194%
-198.8%
-39%
-976
-976
-976
15
180
180
0
0
15
180
180
0
0
15
180
180
0
0
2700
0
2700
0
2700
0
2700
2700
2700
2288
2288
2288
8
170
170
0
0
8
170
170
0
0
8
170
170
0
0
1360
0
1360
0
1360
0
1360
1360
1360
1153
1153
1153
6
120
120
0
0
6
120
120
0
0
6
120
120
0
0
720
0
720
0
720
0
720
720
720
610
610
610
Oct-19
Nov-19
Dec-19
98
Jan-20
Feb-20
Mar-20
Oct-19
Nov-19
Dec-19
0
2548
0
2548
0
2548
Oct-19
Nov-19
Dec-19
1,793
1,793
1,793
6.79
180
6.79
180
6.79
180
1.91
0
1.91
0
1.91
0
2.06
2700
2.06
2700
2.06
2700
1,200
250
3,243
3203
1,200
250
3,243
3203
1,200
250
3,243
3203
Jan-20
Feb-20
Mar-20
Jan-20
Feb-20
Mar-20
Oct-19
Nov-19
Dec-19
Jan-20
Feb-20
Mar-20
1200
250
250
50
50
150
1200
250
250
50
50
150
1200
250
250
50
50
150
1950
1950
1950
1624
1624
1624
Oct-19
Nov-19
Dec-19
Jan-20
Feb-20
Mar-20
500
100
500
100
500
100
600
600
600
585
585
585
Oct-19
Nov-19
Dec-19
Jan-20
Feb-20
Mar-20
412
412
412
412
412
412
381
0
0
40
326
15
381
0
0
40
326
15
381
0
0
40
326
15
30
-300
30
-269
30
-239
Oct-19
Nov-19
Dec-19
Jan-20
Feb-20
Mar-20
-976
-976
-976
-42.68%
-42.68%
-42.68%
98
-976
-976
-976
98
-976
-976
-976
98
Oct-19
Nov-19
Dec-19
2269
3203
-934
1666
2269
3203
-934
1666
2269
3203
-934
1666
42
42
42
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
585
0
-3228
0
0
-3228
0
-3228
Oct-19
Nov-19
Dec-19
27227
38437
-11210
19994
510
7017
0
-38731
0
0
-38731
-11619
-27112
Jan-20
Feb-20
Mar-20
Jan-20
Feb-20
Mar-20
PASTELERA
Jan-15
En Nuevos Soles ( S/. )
(10,970.00)
10,000.00
ESCUDO TRIBUTARIO
FLUJO DE CAJA FINANCIERO
TIR FINANCIERO MENSUAL
TIR FINANCIERO ANUAL
INGRESOS TOTALES
INVERSIN INICIAL
RATIO INGRESO TOTAL/INVERSION TOTAL
-970.00
13.40%
352.43%
89,142.46
-7,034.79
1267.17%
68.72%
TEA:
TEM:
CUOTAS:
5 aos
anual
17.09%
1.32%
36
Feb-15
Mar-15
Apr-15
May-15
Jun-15
(2,879.95)
(1,144.98)
(648.15)
(151.32)
345.51
1
(350.99)
132.35
218.64
9,781.36
2
(350.99)
129.45
221.53
9,559.83
3
(350.99)
126.52
224.47
9,335.36
4
(350.99)
123.55
227.44
9,107.92
5
(350.99)
120.54
230.45
8,877.48
39.70
38.84
37.96
37.06
36.16
-3,190.23
-1,455.13
-958.18
-461.24
35.68
Jul-15
Aug-15
Sep-15
Oct-15
Nov-15
325.68
719.76
1,130.46
1,541.16
1,951.86
6
(350.99)
117.49
233.50
8,643.98
7
(350.99)
114.40
236.59
8,407.40
8
(350.99)
111.27
239.72
8,167.68
9
(350.99)
108.10
242.89
7,924.79
10
(350.99)
104.88
246.10
7,678.69
35.25
34.32
33.38
32.43
31.46
15.94
410.10
820.86
1,231.61
1,642.34
Dec-15
Jan-16
Feb-16
Mar-16
Apr-16
2,362.56
1,771.38
2,611.71
3,884.41
2,811.90
11
(350.99)
101.62
249.36
7,429.32
12
(350.99)
98.32
252.66
7,176.66
13
(350.99)
94.98
256.01
6,920.66
14
(350.99)
91.59
259.39
6,661.26
15
(350.99)
88.16
262.83
6,398.44
30.49
29.50
28.49
27.48
26.45
2,053.06
1,461.89
2,302.22
3,574.90
2,502.36
May-16
Jun-16
Jul-16
Aug-16
Sep-16
2,811.90
2,811.90
2,811.90
2,811.90
2,811.90
16
(350.99)
84.68
266.30
6,132.13
17
(350.99)
81.16
269.83
5,862.30
18
(350.99)
77.58
273.40
5,588.90
19
(350.99)
73.97
277.02
5,311.88
20
(350.99)
70.30
280.68
5,031.20
25.40
24.35
23.28
22.19
21.09
2,502.32
2,502.26
2,502.19
2,502.10
2,502.00
Oct-16
Nov-16
Dec-16
Jan-17
Feb-17
2,811.90
2,811.90
2,811.90
1,971.56
2,811.90
21
(350.99)
66.59
284.40
4,746.80
22
(350.99)
62.82
288.16
4,458.63
23
(350.99)
59.01
291.98
4,166.66
24
(350.99)
55.14
295.84
3,870.82
25
(350.99)
51.23
299.76
3,571.06
19.98
18.85
17.70
16.54
15.37
2,501.89
2,501.76
2,501.61
1,661.12
2,501.28
Mar-17
Apr-17
May-17
Jun-17
Jul-17
(6,120.10)
2,011.33
2,011.33
2,011.33
2,011.33
26
(350.99)
47.26
303.72
3,267.33
27
(350.99)
43.24
307.74
2,959.59
28
(350.99)
39.17
311.82
2,647.77
29
(350.99)
35.04
315.94
2,331.83
30
(350.99)
30.86
320.12
2,011.71
14.18
12.97
11.75
10.51
9.26
-6,430.90
1,700.32
1,700.10
1,699.86
1,699.61
Aug-17
Sep-17
Oct-17
Nov-17
Dec-17
2,011.33
2,011.33
2,011.33
2,011.33
2,011.33
31
(350.99)
26.62
324.36
1,687.35
32
(350.99)
22.33
328.65
1,358.69
33
(350.99)
17.98
333.00
1,025.69
34
(350.99)
13.57
337.41
688.28
35
(350.99)
9.11
341.88
346.40
7.99
6.70
5.39
4.07
2.73
1,699.34
1,699.05
1,698.74
1,698.42
1,698.08
Jan-18
1,171.00
Feb-18
Mar-18
Apr-18
May-18
2,011.33
(215.30)
2,019.81
2,019.81
2,011.33
-215.30
2,019.81
2,019.81
36
(350.99)
4.58
346.40
1.38
857.39
Jun-18
Jul-18
Aug-18
Sep-18
Oct-18
2,019.81
2,019.81
2,019.81
2,019.81
2,019.81
2,019.81
2,019.81
2,019.81
2,019.81
2,019.81
Nov-18
Dec-18
Jan-19
Feb-19
Mar-19
2,019.81
2,019.81
1,179.47
2,019.81
2,219.43
2,019.81
2,019.81
1,179.47
2,019.81
2,219.43
Apr-19
May-19
Jun-19
Jul-19
Aug-19
2,028.28
2,028.28
2,028.28
2,028.28
2,028.28
2,028.28
2,028.28
2,028.28
2,028.28
2,028.28
Sep-19
Oct-19
Nov-19
Dec-19
Jan-20
2,028.28
2,028.28
2,028.28
5,058.60
2,028.28
2,028.28
2,028.28
5,058.60
Feb-20
Mar-20
(450.12)
-450.12
N
1
PRODUCTO
P.U
LAMPARAS S/.16.00
AO 1
AO 2
AO 4
AO 5
PRODUCTO
MES 1
MES 2
MES 3
MES 4
LAMPARAS
ECODEC
320.00
352.00
384.00
416.00
20
22
24
26
ALES EN SOLES
MES 5
MES 6
MES 7
MES 8
MES 9
MES 10
464.00
512.00
560.00
624.00
688.00
752.00
29
32
35
39
43
47
MES 11
MES 12
832.00
928.00 6,832.00
52
58
TOTAL
ANUAL