Beruflich Dokumente
Kultur Dokumente
Ao
(=)
100 Ingresos
(+)
(+)
(+)
(=)
200 Costos
(-)
(-)
220 Depreciaciones
(-)
230 Amortizaciones
(-)
(-)
(=)
(-)
(=)
(+)
220 Depreciaciones
(+)
230 Amortizaciones
(+)
(-)
(-)
(-)
(-)
(+)
1000 Prstamo
(-)
(+)
10
CAAMA SRL
11
12
13
14
15
16
17
18
19
20
(=)
(+)
(+)
(+)
(=)
(-)
(-)
(-)
(-)
(-)
(=)
(-)
(=)
(+)
(+)
(+)
(-)
(-)
(-)
(-)
(+)
(-)
(+)
(=)
Ao
100 Ingresos
110 Ingresos por ventas
120 Venta de activos
130 Otros ingresos
200 Costos
210 Costos de operacin
220 Depreciaciones
230 Amortizaciones
240 Valor en libro (o contable)
250 Costos financieros (intereses)
300 Utilidad gravable (100 - 200)
400 IUE (25% de 300)
500 Utilidad Neta (300-400)
220 Depreciaciones
230 Amortizaciones
240 Valor en libro (o contable)
600 Inversion inicial (Fija + Diferida)
700 Inversin de reemplazo
800 Inversin de ampliacin
900 Capital de trabajo
1000 Prstamo
1100 Amortizacin de la deuda
1200 Valor residual
FLUJO NETO
575,000
575,000
575,000
575,000
575,000
575,000
1,050,000
1,050,000
1,200,000
1,050,000
150,000
716,571
338,000
350,000
28,571
716,571
338,000
350,000
28,571
716,571
338,000
350,000
28,571
830,571
452,000
350,000
28,571
980,571
452,000
350,000
28,571
150,000
0
0
0
-141,571
0
-141,571
350,000
28,571
-141,571
0
-141,571
350,000
28,571
-141,571
0
-141,571
350,000
28,571
219,429
54,857
164,571
350,000
28,571
219,429
54,857
164,571
350,000
28,571
150,000
-4,950,000
750,000
-56,333
-5,006,333
237,000
237,000
237,000
543,143
-56,857
10
1,050,000
1,050,000
1,050,000
1,050,000
1,197,000
1,197,000
1,197,000
1,197,000
1,197,000
1,197,000
830,571
452,000
350,000
28,571
830,571
452,000
350,000
28,571
837,280
487,280
350,000
837,280
487,280
350,000
837,280
487,280
350,000
219,429
54,857
164,571
350,000
28,571
219,429
54,857
164,571
350,000
28,571
359,720
89,930
269,790
350,000
359,720
89,930
269,790
350,000
359,720
89,930
269,790
350,000
543,143
543,143
619,790
619,790
2,450,000
3,069,790
(=)
(+)
(+)
(+)
(=)
(-)
(-)
(-)
(-)
(-)
(=)
(-)
(=)
(+)
(+)
(+)
(-)
(-)
(-)
(-)
(+)
(-)
(+)
(=)
Ao
100 Ingresos
110 Ingresos por ventas
120 Venta de activos
130 Otros ingresos
200 Costos
210 Costos de operacin
220 Depreciaciones
230 Amortizaciones
240 Valor en libro (o contable)
250 Costos financieros (intereses)
300 Utilidad gravable (100 - 200)
400 IUE (25% de 300)
500 Utilidad Neta (300-400)
220 Depreciaciones
230 Amortizaciones
240 Valor en libro (o contable)
600 Inversion inicial (Fija + Diferida)
700 Inversin de reemplazo
800 Inversin de ampliacin
900 Capital de trabajo
1000 Prstamo
1100 Amortizacin de la deuda
1200 Valor residual
FLUJO NETO
575,000
575,000
575,000
575,000
575,000
575,000
1,050,000
1,050,000
1,200,000
1,050,000
150,000
802,071
338,000
350,000
28,571
789,857
338,000
350,000
28,571
777,643
338,000
350,000
28,571
879,429
452,000
350,000
28,571
85,500
-227,071
0
-227,071
350,000
28,571
73,286
-214,857
0
-214,857
350,000
28,571
61,071
-202,643
0
-202,643
350,000
28,571
48,857
170,571
42,643
127,929
350,000
28,571
1,017,214
452,000
350,000
28,571
150,000
36,643
182,786
45,696
137,089
350,000
28,571
150,000
0
0
0
-3,050,000
750,000
-56,333
1,900,000
-1,206,333
271,429
271,429
271,429
271,429
271,429
-119,929
-107,714
-95,500
235,071
-355,768
10
1,050,000
1,050,000
1,050,000
1,050,000
1,197,000
1,197,000
1,197,000
1,197,000
1,197,000
1,197,000
855,000
452,000
350,000
28,571
842,786
452,000
350,000
28,571
837,280
487,280
350,000
837,280
487,280
350,000
837,280
487,280
350,000
24,429
195,000
48,750
146,250
350,000
28,571
12,214
207,214
51,804
155,411
350,000
28,571
359,720
89,930
269,790
350,000
359,720
89,930
269,790
350,000
359,720
89,930
269,790
350,000
271,429
271,429
253,393
262,554
619,790
619,790
2,450,000
3,069,790
575,000
575,000
575,000
575,000
1,761,500
575,000
1,186,500
1,050,000
1,050,000
1,200,000
1,050,000
150,000
716,571
338,000
350,000
28,571
716,571
338,000
350,000
28,571
1,766,571
338,000
350,000
28,571
1,050,000
865,371
386,800
450,000
28,571
1,015,371
386,800
450,000
28,571
150,000
0
0
0
-141,571
0
-141,571
350,000
28,571
-141,571
0
-141,571
350,000
28,571
-5,071
0
-5,071
350,000
28,571
1,050,000
184,629
46,157
138,471
450,000
28,571
184,629
46,157
138,471
450,000
28,571
150,000
4,950,000
2,500,000
750,000
56,333
-5,006,333
237,000
237,000 -1,076,500
617,043
17,043
10
1,050,000
1,050,000
1,050,000
1,050,000
1,197,000
1,197,000
1,364,580
1,364,580
1,555,621
1,555,621
865,371
386,800
450,000
28,571
865,371
386,800
450,000
28,571
868,552
418,552
450,000
908,771
458,771
450,000
950,599
500,599
450,000
184,629
46,157
138,471
450,000
28,571
184,629
46,157
138,471
450,000
28,571
328,448
82,112
246,336
450,000
455,809
113,952
341,857
450,000
605,022
151,256
453,767
450,000
791,857
950,000
1,853,767
617,043
617,043
696,336
FLUJO NETO
FLUJO NETO
-5,006,333
-5,006,333
237,000
237,000
237,000
237,000
237,000
-1,076,500
543,143
592,043
-56,857
-7,957
543,143
592,043
10
543,143
592,043
619,790
671,336
715,311
766,857
1,774,204
1,828,767