Documentos de Académico
Documentos de Profesional
Documentos de Cultura
EMPRESA M
PRODUCTO : MESAS
7 2018 571
b= 10230-(6*3.5*460.83) a= 460.83-(31.58*3.5)
91-(6)(3.5)^2 a= 350.32
b= 552.57
17.5 y= 350.32+(31.58*7)
b= 31.58 y= 571
PRODUCTO : SILLAS
7 2018 899
b= 17680-(6*3.5*824.17) a= 824.17-(21.28*3.5)
91-(6)(3.5)^2 a= 749.68
b= 372.43
17.5 y= 749.68+(21.28*7)
b= 21.28 y= 899
PRODUCTO : TOCADOR
7 2018 509
b= 9680-(6*3.5*445.83) a= 445.83-(18.15*3.5)
91-(6)(3.5)^2 a= 382.32
b= 317.57
17.5 y= 382.32+(18.15*7)
b= 18.15 y= 509
PRACTICO # 1
EMPRESA MODERNO
xy FORMULAS
400
840
1140 n= 6
DATOS
𝑏=(∑128▒𝑥𝑦−
2080 x promedio= 3.5 𝑛𝑥 ̅𝑦 ̅)/
2500 y promedio = 460.83 (∑128▒𝑥^2
3270 −𝑛𝑥^2 )
10230
60.83-(31.58*3.5)
50.32+(31.58*7)
xy
780
1620 DATOS
2310 n= 6
3360 x promedio= 3.5
4300 y promedio = 824.17
5310
17680
24.17-(21.28*3.5)
49.68+(21.28*7)
xy
420
860 DATOS
1170 n= 6
1800 x promedio= 3.5
2400 y promedio = 445.83
3030
9680
45.83-(18.15*3.5)
82.32+(18.15*7)
ORMULAS
a = 𝑦 ̅ -
b𝑥 ̅
y = a + bx
PRACTICO #2
SUBLIME S.A.
PRODUCTO: CHOCOLATE
5 2018 15051
b= 123073-(4*2.5*11621.5)
30-(4)(2.5)^2
b= 6858
5
b= 1371.6
PRODUCTO : BOMBOM
5 2018 24617
b= 220436-(4*2.5*21400.25) a= 21400.25-(1286.7*2.5)
30-(4)(2.5)^2 a= 18183.5
b= 6433.5
5 y= 18183.5+(1286.7*5)
b= 1286.7 y= 24617
PRODUCTO: TABLETA
5 2018 17663
b= 143540-(4*2.5*13526.75) a= 13526.75-(1654.5*2.5)
30-(4)(2.5)^2 a= 9390.5
b= 8272.5
5 y= 9390+(1654.5*5)
b= 1654.5 y= 17663
PRACTICO #2
SUBLIME S.A.
FORMULAS
xy DATOS
10055
20250
n= 4
x promedio= 2.5
𝑏=(∑128▒𝑥𝑦−𝑛
37368 y promedio = 11621.5 𝑥 ̅𝑦 ̅)/
55400 (∑128▒𝑥^2
123073
−𝑛𝑥^2 )
xy
19586 DATOS
41690 n= 4
64560 x promedio= 2.5
94600 y promedio = 21400.25
220436
1400.25-(1286.7*2.5)
8183.5+(1286.7*5)
xy DATOS
10876 n= 4
25308 x promedio= 2.5
44856 y promedio = 13526.75
62500
143540
3526.75-(1654.5*2.5)
390+(1654.5*5)
FORMULAS
128▒𝑥𝑦−𝑛 y = a + bx
BASANDONOS EN LA PRODUCCION MENSUAL VEMOS QUE EL CUADRO B TIENE LAS CONDICIONES MAS ADECU
EMPRESA BELEN
1. UNIDADES
trimestre I II III
Unidades 5,250 4,820 6,230
3. MATERIA PRIMA
CONCEPTO MEDIDA POR UNIDAD COSTO SIN IVA
hilo Mt 100 2
fibra de alpaca Mt 70 7
4. PRESUPUESTO DE PRODUCCIÓN
CONCEPTO I II III
Unidades para venta 5,250 4,820 6,230
(+) inv final 525 482 623
Existencia de Produc 5,775 5,302 6,853
(-) Inv Inicial 500 525 482
Prod requerida 5,275 4,777 6,371
Ventas
(-) costo de produccion
Utilidad bruta
(-) Gasto de operación
Utilidad de operación
(-)IUE 25%
UTILIDAD NETA
IV PCF PSF
7,215 574.70 500
Abril Total
Bs 4,146,460.50 Bs 13,514,070.50
Bs 619,481.20 Bs 2,019,002.13
Bs 3,526,979.30 Bs 11,495,068.37
IV TOTAL
7,215 23,515
500 2,130
7,715 25,645
623 2,130
7,092 23,515
III IV TOTAL
637,100.00 709,200.00 2,351,500.00
445,970.00 496,440.00 1,646,050.00
1,083,070 1,205,640 3,997,550.00
IV TOTAL
709,200.00 2,351,500
15,000.00 179,230
63,710.00 185,230
660,490.00 2,345,500
2.30 9
1,519,127.00 5,394,650
IV TOTAL
496,440.00 1,646,050.00
0.00 0.00
0.00 0.00
496,440.00 1,646,050.00
8.05 8.05
3,996,342.00 13,250,702.50
IV TOTAL
5,515,469.00 18,645,352.50
824,011.07 2,785,615.66
6,339,480.07 21,430,968.16
IV TOTAL DIFERIDO
6,339,480 21,430,968.16
- -
IV TOTAL
7,092 23,515
4.00 4.00
28,368 94,060
21 21
595,728 1,975,260
IV TOTAL
138,000.00 552,000.00
32,000.00 128,000.00
29,500.00 118,000.00
625,000.00 2,500,000.00
15,625.00 62,500.00
840,125.00 3,360,500.00 CUADRO DE GASTOS DE FABRICACION
29.62 146.37
IV TOTAL
1,215,690.00 4,862,760.00 PORCENTAJES DE DEPRECIACIONES
160,230.00 640,920.00 Años de
Bienes
103,446.00 413,784.00 vida util
50,400.00 201,600.00 Edificaciones 40 años
41,464.61 135,140.71 Muebles y ens 10 años
20,732.30 67,570.35 Maquinaria e 8 años
15,625.00 62,500.00 Vehículos au 5 años
5,000.00 20,000.00 Equipo de computacion
1,612,587.91 6,404,275.06
ABRIL TOTAL
5,515,469.00 18,645,352.50
595,728.00 1,975,260.00
840,125.00 3,360,500.00
6,951,322.00 23,981,112.50
510,204.39
6,951,322.00 24,491,316.89
510,204.39 510,204.39
6,441,117.61 23,981,112.50
DOS
11,495,068.37
23,981,112.50
-12,486,044.13
6,404,275.06
-18,890,319.19
-18,890,319.19
595,728.00 1,975,260.00
138,000.00 552,000.00
32,000.00 128,000.00
29,500.00 118,000.00
1,215,690.00 4,862,760.00
160,230.00 640,920.00
103,446.00 413,784.00
41,464.61 135,140.71
20,732.30 67,570.35
50,400.00 201,600.00
-204,529.87 -766,613.53
8,522,141.11 29,759,389.69
ABRIL TOTAL
3,863,420.75
8,522,141.11
-4,658,720.36
CAJA BG DE LA GUIA
-4,658,720.36
0.00
-4,658,720.36
S DE DEPRECIACIONES
Coeficiente %
2.50%
10.00%
12.50%
20.00%
25.00%
EMPRESA TATTO
1. UNIDADES
Meses Ene Feb Mar
Unidades 2,920 2,015 1,575
3. MATERIA PRIMA
CONCEPTO COSTO EN BS INV INICIAL
Lana Mt 1.20 140 120
forro Mt 1.00 15 100
hilo Mt 2.80 30 10
cierre U 3.00 12 300
4. PRESUPUESTO DE PRODUCCIÓN
CONCEPTO ENERO FEBRERO MARZO
Unidades para venta 2,920 2,015 1,575
(+) inv final 292 202 158
Existencia de Produc 3,212 2,217 1,733
(-) Inv Inicial 450 292 202
Prod requerida 2,762 1,925 1,531
16.
ESTADO DE RESULTADOS
Ventas
(-) costo de produccion
Utilidad bruta
(-) Gasto de operación
Utilidad de operación
(-) Gastos financieros
Utilidad antes de impuestos
(-)IUE 25%
UTILIDAD NETA
17. PRESUPUESTO ENTRADAS PLANIFICADAS
CONCEPTO ENERO FEBRERO MARZO
Pronostico de venta 2,482,000.00 1,712,750.00 1,338,750.00
Ventas al contado 1,737,400.00 1,198,925.00 937,125.00
(+) cobranza 346,111.50
(+) ventas al credito 744,600.00 513,825.00
TOTAL INGRESO 2,083,511.50 1,943,525.00 1,450,950.00
Abril PCF
604 850
Abril Total
Bs 513,400.00 6,046,900
76,702 903,407
436,698 5,143,493
INV FINAL
120
100
10
300
ABRIL TOTAL
604 7,114
60 712
664 7,826
158 1,102
506 6,724
ABRIL TOTAL
607.20 8,069
120.00 120
120.00 120
607.20 8,069
140.00 140
85,008.00 1,129,632
ABRIL TOTAL
506 6,724
100 100
100 100
506 6,724
15 15
7,590 100,860
ABRIL TOTAL
1,416.80 18,827
10 10
10 10
1,416.80 18,827
30 30
42,504 564,816
ABRIL TOTAL
1,518 20,172
300 300
300 300
1,518.00 20,172
12 12
18,216 242,064
ABRIL TOTAL
153,318 2,037,372
22,906 304,383
176,224 2,341,755
CIERRE TOTAL
FISICO VALOR FISICO VALOR
300 3,600 530 22,200
20,172 242,064 53,792 2,037,372
20,172 242,064 53,792 2,037,372
300 3,600 530 22,200
ABRIL TOTAL
506 6,724
1.20 1.20
608 8,068
20 20
12,154 608
ABRIL TOTAL
2,900.00 11,600.00
- 23,000.00
3,500.00 14,000.00
11,458.33 45,833.33
4,666.67 18,666.67
520.83 2,083.33
291.67 1,166.67
23,337.50 116,350.00
38.40 75.20
ABRIL TOTAL
37,904.00 151,616.00
27,655.50 110,622.00
5,459.00 21,836.00
5,407.50 21,630.00
10,268.00 120,938.00
5,134.00 60,469.00
4,614.40 18,457.60
15,402.00 181,407.00
988.80 3,955.20
2,000.00 8,000.00
2,083.33 8,333.33
1,166.67 4,666.67
1,666.67 6,666.67
119,749.87 718,597.47
343.80
ABRIL TOTAL
153,318.00 2,037,372.00
12,153.60 161,373.60
23,337.50 116,350.00
188,809.10 2,315,095.60
154,710.00
20,765.52 20,765.52
209,574.62 2,490,571.12
DOS
5,143,493.14
2,449,180.00
2,694,313.14
718,597.47
1,975,715.67
0.00
1,975,715.67
493,928.92
1,481,786.76
ABRIL TOTAL DIFERIDO
513,400.00 6,046,900.00
359,380.00 4,232,830.00
346,111.50
401,625.00 1,660,050.00
761,005.00 6,238,991.50
ABRIL TOTAL
761,005.00
539,884.61
221,120.39
2,164,297.31
2,385,417.69
0.00
2,385,417.69
trimestres enero febrero marzo
unidades 2,920 2,015 1,575
2-A. PRESUPUESTO DE VENTAS
concepto enero febrero marzo
Ventas C/F 2,482,000 1,712,750 1,338,750
IVA 14.94% 370,811 255,885 200,009
Ventas S/F 2,111,189 1,456,865 1,138,741
2-B. PAGO DE VENTAS
concepto enero febrero marzo
contado 70.00% 1,737,400 1,198,925 937,125
credito 30.00% 0 744,600 513,825
3. MATERIA PRIMA
material por unidad costo Bs inv. Inicial
lona Mt 1.20 140 120
forro Mt 1.00 15 100
hilo Mt 2.80 30 10
cierre u 3.00 12 300
4. PRESUPUESTO DE PRODUCCIÓN
concepto 1t 2t 3t
presupuesto de venta 2,920 2,015 1,575
inv final 292 202 158
existencia de prod. 3,212 407,030 1,733
inv inicial 450 292 202
prod requerida 2,762 406,738 1,531
5. PRESUPUESTO DE MATERIA PRIMA
concepto medidas 1t 2t
tela 1.20 3,314 488,086
forro 1.00 2,762 406,738
hilo 2.80 7,734 5,390
cierre 3.00 8,286 5,775
totales 22,096 905,989
16.
ESTADO DE RESULTADOS
al 31 de diciembre del 2017
expresado en BS
ventas
(-) costo de produccion
utilidad bruta
(-) gastos operativos
utilidad de operación
(-) gastos financieros
utilidad antes de impuesto
(-) IUE 25%
UTILIDAD NETA
17. PRESUPUESTO ENTRADAS PLANIFICADAS
CONCEPTOS ENERO FEBRERO MARZO
PRONOSTICO DE VENTAS 2,482,000 1,712,750 1,338,750
V. efectivo 1,737,400 1,198,925 937,125
(+) Cobranzas 346,112
(+) V. al credito 0 744,600 513,825
Total ingreso 2,083,512 1,943,525 1,450,950
18. PRESUPUESTO SALIDAS PLANIFICADAS
CONCEPTOS ENERO FEBRERO MARZO
compra MP 836,886.00 583,275.00 463,893.00
compra C/IVA 961,916.77 670,416.29 533,198.61
compra efectivo 480,958.38 335,208.14 266,599.31
(+) compra al credito 250,000.00 480,958.38 335,208.14
(+) MOD 66,288.00 46,200.00 36,744.00
mantenimiento de e. 2,900.00 2,900.00 2,900.00
seguro de planta 23,000.00 - -
servicios basicos planta 3,500.00 3,500.00 3,500.00
sueldos y salarios 37,904.00 37,904.00 37,904.00
alquiler 27,655.50 27,655.50 27,655.50
transporte 5,459.00 5,459.00 5,459.00
servicios basicos 5,407.50 5,407.50 5,407.50
comision de 2% S/venta 49,640.00 34,255.00 26,775.00
publicidad 1% S/venta 24,820.00 17,127.50 13,387.50
pago de intereses y deuda 4,614.40 4,614.40 4,614.40
impuestos 74,460.00 51,382.50 40,162.50
gastos varios 988.80 988.80 988.80
(+) IVA 245,780.03 168,743.57 130,703.64
Total egresos 1,303,375.62 1,222,304.29 938,009.29
1. UNIDADES
abril mayo junio julio
604 592 533 500
inv. Final
120
100
10
300
4t 5t 6t 7t
604 592 533 500
60 59 53 50
664 651 586 550
158 60 59 53
507 591 527 497
3t 4t 5t 6t
1,837 608 709 633
1,531 507 591 527
4,287 1,419 1,654 1,476
4,593 1,521 1,772 1,581
12,248 4,055 4,726 4,217
cierre total
precio material
fisico valor fisico valor
300 3,600 530 22,200 140 lona
39,346 472,147 509,735 10,046,101 15 forro
39,346 472,147 509,735 10,046,101 30 hilo
300 3,600 530 22,200 12 cierre
###
###
462,384.74
###
###
-
###
-321,772.67
-965,318.00
8t 9t 10t 11t
525 552 805 857
53 55 81 86
578 607 886 943
50 53 55 81
528 555 830 862
7t 8t 9t 10t
596 633 666 996
497 528 555 830
1,391 1,477 1,553 2,325
1,490 1,583 1,664 2,491
3,974 4,220 4,438 6,642
diciembre total
1,612,450 6,046,900
240,900 903,407
1,371,550 5,143,493
12t total
1,897 13,375
190 1,338
2,087 419,526
86 1,598
2,001 417,928 6,725
diciembre total
2,401 15,738.24
120 120.00
120 120.00
2,401 15,738.24
140 140.00
336,168 2,203,353.60
diciembre total
2,001 417,928
100 100
100 100
2,001 417,928
15 15
30,015 196,728
diciembre total
5,603 36,723
10 10
10 10
5,603 36,723
30 30
168,084 1,101,677
diciembre total
6,003 39,346
300 300
300 300
6,003 39,346
12 12
72,036 472,147
diciembre total
606,303 3,973,906
90,582 593,701
696,885 4,567,607
diciembre total
2,001 417,928
1.20 1
2,401 15,738
20 20
48,024 314,745
diciembre total
2,900.00 34,800.00
23,000.00
3,500.00 42,000.00
11,458.33 137,500.00 137,500 1100000
4,666.67 56,000.00 56,000 2240000
520.83 6,250.00 6,250 25,000 125000
291.67 3,500.00 3,500 35,000 175000
23,337.50 303,050.00
9.72 311.75
19.26
diciembre total
37,904.00 454,848.00
27,655.50 331,866.00
5,459.00 65,508.00
5,407.50 64,890.00
32,249.00 227,375.00
16,124.50 113,687.50
4,614.40 55,372.80
48,373.50 341,062.50
988.80 11,865.60
2,000.00 24,000.00 2000 24,000 960,000
2,083.33 25,000.00 2083.33333 25,000 100,000
1,166.67 14,000.00 1166.66667 14,000 140,000
1,666.67 20,000.00 1666.66667 20,000 100,000
185,692.87 1,749,475.40
diciembre total
606,303.00 3,973,905.60
48,024.00 314,764.80
23,337.50 303,050.00
677,664.50 4,591,720.40
154,710.00
65,322 65,322.00
612,342.50 4,681,108.40
diciembre total
1,347,250 11,231,127
882,099 7,654,995
465,151 3,576,132
3,260,953 27,151,834 sacado de "caja" en balance general
3,726,104 30,727,966
8 36
3,726,096 30,727,930
ance general "cuentas por cobrar"
ance general "cuentas por pagar"
EMPRESA RAFAEL
TRIMESTRE 1 2 3
Unidades 2,560 2,816 2,929
1. PRESUPUESTO DE VENTAS
Concepto 1 2 3
Ventas C/F Bs 4,454,400.00 Bs 4,899,840.00 Bs 5,096,460.00
Iva 14.94% Bs 665,487.36 Bs 732,036.10 Bs 761,411.12
Ventas S/F Bs 3,788,912.64 Bs 4,167,803.90 Bs 4,335,048.88
ESTADO DE RESULTADOS
Ventas
(-) costo de produccion
Utilidad bruta
(-) Gasto de operación
Gasto administrativo
(-) Gasto de comercializacion
IT
(-) Gastos financieros
Utilidad de la gestion
IUE 25%
UTILIDAD NETA
3 4 PCF
2,929 5,564 1,740
3 4 Total
Bs 5,096,460.00 Bs 9,681,360.00 Bs 24,132,060.00
Bs 761,411.12 Bs 1,446,395.18 Bs 3,605,329.76
Bs 4,335,048.88 Bs 8,234,964.82 Bs 20,526,730.24 EERR
3 4 Total
2,038,584 3,872,544 9,652,824
3 4 Total Diferido
2,939,904 3,057,876 8,670,420
3 4 TOTAL
323,770.00
323,770.00
3 4 TOTAL
1,288,760.00 2,448,160.00 6,102,360.00
192,540.74 365,755.10 911,692.58
3 4 TOTAL
3,051,180.00
2,440,944.00
610,236.00 610,236.00
0.00 610,236.00 6,102,360.00
3 4 TOTAL
273,506.00
95,005.00
368,511.00
3 4 TOTAL
39,000.00 39,000.00 156,000.00
90,000.00 90,000.00 360,000.00
9,900.00 9,900.00 39,600.00
16,284.00 16,284.00 65,136.00
155,184.00 155,184.00 620,736.00
3 4 TOTAL
152,893.80 290,440.80 723,961.80
6,900.00 6,900.00 27,600.00
159,793.80 297,340.80 751,561.80
3 4 TOTAL
150,000.00 150,000.00 guia
150,000.00 150,000.00
22410
3 4 TOTAL
2,300.00 2,300.00 9,200.00
35,000.00 70,000.00
2,300.00 37,300.00 79,200.00
3 4 TOTAL
761,411.12 1,446,395.18 3,605,329.76
192,540.74 365,755.10 911,692.58
22,410.00 22,410.00
546,460.38 1,080,640.08 2,671,227.18
3 4 TOTAL
546,460.38 1,080,640.08 2,671,227.18
152,893.80 290,440.80 723,961.80
699,354.18 1,371,080.88 3,395,188.98
O DE RESULTADOS
20,526,730.24
6,102,360.00
14,424,370.24
2,175,459.60
620,736.00
751,561.80
723,961.80
79,200.00
12,248,910.64
3,062,227.66
9,186,682.98
3 4 TOTAL
5,096,460.00 9,681,360.00 24,132,060.00
2,038,584.00 3,872,544.00 9,652,824.00
0.00 0.00 323,770.00
2,939,904.00 3,057,876.00 8,670,420.00
4,978,488.00 6,930,420.00 18,647,014.00
3 4 TOTAL
1,288,760.00 2,448,160.00 6,102,360.00
0.00 0.00 3,051,180.00
0.00 0.00 2,440,944.00
0.00 610,236.00 610,236.00
0.00 0.00 273,506.00
0.00 0.00 95,005.00
546,460.38 1,080,640.08 2,671,227.18
152,893.80 290,440.80 723,961.80
155,184.00 155,184.00 620,736.00
159,793.80 297,340.80 751,561.80
150,000.00 0.00 150,000.00
2,300.00 37,300.00 79,200.00
1,166,631.98 2,471,141.68 11,467,557.78
3 4 TOTAL
4,978,488.00 6,930,420.00 18,647,014.00
1,166,631.98 2,471,141.68 11,467,557.78
3,811,856.02 4,459,278.32 7,179,456.22
-971,678.12 2,840,177.90 -164,020.42
2,840,177.90 7,299,456.22 7,015,435.80
100,000.00 100,000.00
2,740,177.90 7,199,456.22
PRACTICO# 8 JORGIÑO
PRESUPUESTO DE VENTAS
DETALLE ENERO FEBRERO MARZO ABRIL MAYO JUNIO
procc ventas 12,000.00 14,000.00 16,000.00 18,000.00 20,000.00 22,000.00
precio unit 35.00 35.00 35.00 35.00 35.00 35.00
costo bs 420,000.00 490,000.00 560,000.00 630,000.00 700,000.00 770,000.00
DF 62,748.00 73,206.00 83,664.00 94,122.00 104,580.00 115,038.00
IT 12,600.00 14,700.00 16,800.00 18,900.00 21,000.00 23,100.00
5.PRESUPUESTO DE COMPRA
DETALLE ENERO FEBRERO MARZO ABRIL MAYO JUNIO
compras 8,400.00 9,600.00 10,800.00 12,000.00 13,200.00 14,400.00
C/U 35.00 35.00 35.00 35.00 35.00 35.00
TOTAL 294,000.00 336,000.00 378,000.00 420,000.00 462,000.00 504,000.00
CF 43,923.60 50,198.40 56,473.20 62,748.00 69,022.80 75,297.60
8.PRESUPUESTO DE GASTOS
DETALLE ENERO FEBRERO MARZO ABRIL MAYO JUNIO
40% gastos comerc 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00
60% gastos admini 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00
TOTAL 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00 30,000.00
11.PRESUPUESTO ECONOMICO
DETALLE ENERO FEBRERO MARZO ABRIL MAYO JUNIO
ventas 420,000.00 490,000.00 560,000.00 630,000.00 700,000.00 770,000.00
costo de vent 252,000.00 294,000.00 336,000.00 378,000.00 420,000.00 462,000.00
utilidad bruta 168,000.00 196,000.00 224,000.00 252,000.00 280,000.00 308,000.00
GASTOS
comerciales 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00 12,000.00
administrativ 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00 18,000.00
financieros 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
TOTAL GASTO 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00 35,000.00
utilidad neta 133,000.00 161,000.00 189,000.00 217,000.00 245,000.00 273,000.00
iue 25% 33,250.00 40,250.00 47,250.00 54,250.00 61,250.00 68,250.00
UTILIDAD DE 99,750.00 120,750.00 141,750.00 162,750.00 183,750.00 204,750.00
TOTAL
90,000.00
90,000.00
TOTAL
68,400.00
35.00
###
357,663.60
TOTAL
72,000.00
108,000.00
180,000.00
TOTAL
18,000.00
18,000.00
TOTAL
30,000.00
30,000.00
TOTAL
###
###
###
0.00
72,000.00
108,000.00
30,000.00
210,000.00
###
304,500.00
913,500.00
TOTAL
90,000.00
###
###
###
60,000.00
72,000.00
108,000.00
18,000.00
30,000.00
175,694.40
107,100.00
304,500.00
###
-139,194.40
-610,880.00
-750,074.40