Beruflich Dokumente
Kultur Dokumente
PARTIDAS
INGRESOS:
Ingresos Generales
Otros Ingresos
COSTOS:
Depreciacin y Amortizacin
Mano de Obra Indirecta
Energa y Combustibles
Telfonos
Agua
Imprevisto
Subtotal
GASTOS GENERALES Y ADM.
Materia Prima
Insumos
Reparacin y Mantenimiento
Costos Financieros
Material Gastable Oficina
Imprevisto
Subtotal
UTILIDAD EN OPERACIONES
COSTOS FINANCIEROS
UTILIDAD ANTES DE BONIFICACIONES
Bonificaciones (10%)
UTILIDAD ANTES DE IMPUESTOS
Impuestos sobre la Renta (29%)
UTILIDAD NETA
21,957,660.00
22,660,305.12
23,385,434.88
1,499,854.80
875,000.00
66,000.00
43,486.45
74,992.74
6,452,834
1,308,426.58
4,049,240.00
910,000.00
68,640.00
45,225.91
65,421.33
6,446,954
1,144,297.59
4,211,209.60
946,400.00
71,385.60
47,034.94
57,214.88
6,477,543
1,945,800
486,450
2,021,943
505,421
2,101,132
525,149
3,893,500
62,118
63,360
64,628
754,965.00
37,800.00
37,748.25
3,324,881
724,410.58
39,312.00
36,220.53
3,390,667
688,050.82
40,884.48
34,402.54
3,454,246
12,179,945
12,822,684
13,453,646
915,777.75
915,777.75
915,777.75
11,264,167
11,906,907
12,537,869
1,126,417
1,190,691
1,253,787
10,137,750
10,716,216
11,284,082
2,939,948
3,107,703
3,272,384
7,197,803
7,608,513
8,011,698
24,133,768.80
24,906,049.40
25,703,042.98
26,525,540.36
27,374,357.65
1,003,443.70
4,379,657.98
984,256.00
74,241.02
48,916.34
50,172.19
6,540,687
882,440.86
4,554,844.30
1,023,626.24
77,210.66
50,873.00
44,122.04
6,633,117
778,375
4,737,038.08
1,064,571.29
80,299.09
52,907.92
38,918.76
6,752,110
688,766.97
4,926,519.60
1,107,154.14
83,511.06
55,024.23
34,438.35
6,895,414
611,505.03
5,123,580.38
1,151,440.31
86,851.50
57,225.20
30,575.25
7,061,178
2,183,490
545,666
2,269,147
567,004
2,358,238
589,197
2,450,901
612,278
2,547,284
636,285
65,920
67,239
68,583
69,955
71,354
644,782.70
42,519.86
32,239.13
3,514,618
593,293.64
44,220.65
29,664.68
3,570,569
532,021.66
45,989.48
26,601.08
3,620,630
459,108.00
47,829.06
22,955.40
3,663,027
372,340.75
49,742.22
18,617.04
3,695,623
14,078,464
14,702,363
15,330,303
15,967,099
16,617,557
915,777.75
915,777.75
915,777.75
915,777.75
915,777.75
13,162,686
13,786,586
14,414,525
15,051,321
15,701,779
1,316,269
1,378,659
1,441,453
1,505,132
1,570,178
11,846,417
12,407,927
12,973,073
13,546,189
14,131,601
3,435,461
3,598,299
3,762,191
3,928,395
4,098,164
8,410,956
8,809,628
9,210,882
9,617,794
10,033,437
10
28,250,337.09
29,154,347.88
544,792.22
5,328,523.60
1,197,497.92
90,325.56
59,514.21
27,239.61
7,247,893
487,098.18
5,541,664.54
1,245,397.84
93,938.58
61,894.78
24,354.91
7,454,349
2,647,538
661,255
2,751,820
687,228
72,781
74,237
269,087.72
51,731.91
13,454.39
3,715,848
146,216.62
53,801.19
7,310.83
3,720,613
17,286,596
17,979,386
915,777.75
915,777.75
16,370,818
17,063,608
1,637,082
1,706,361
14,733,736
15,357,247
4,272,784
4,453,602
10,460,953
10,903,646
Flujo de Caja
Partidas
Aos
Utilidad Neta
Depreciacin
Valor de Rescate
Capital de Trabajo
Inversin en Activos. Fijos e Intangibles
Flujo de Caja
(4,856,500.00)
(8,830,000.00)
(13,686,500.00)
1
7,197,802.72
2
7,608,513.38
1,499,855
1,308,427
(1,955,543.05)
(1,967,524.14)
6,742,114.47
6,949,415.82
4
8,410,956.32
5
8,809,628.26
6
9,210,881.52
7
9,617,794.32
8
10,033,436.74
1,144,298
1,003,444
882,441
778,375
688,767
611,505
9,989,256.78
10,306,561.29
10,644,941.77
(1,986,357.70)
(2,011,061.02)
(2,040,737.19)
7,169,637.96
7,403,339.00
7,651,331.92
9
10,460,952.83
10
10,903,645.53
544,792
487,098
4,940,031
11,005,745.04
16,330,774.52
Flujo de Caja de
Partidas
Utilidad Neta
Depreciacin
Valor de Rescate
Capital de Trabajo
Prstamo
Amortizacin del Prstamo
Inversin en Act. Fijos e Intangibles
Flujo de Caja
Aos
(4,856,500.00)
1
7,197,802.72
1,499,854.80
2
7,608,513.38
1,308,426.58
(1,955,543.05)
(1,967,524.14)
(1,158,992.53)
(1,379,201.12)
5,583,121.94
5,570,214.71
3,973,500.00
(8,830,000.00)
(9,713,000.00)
4
8,410,956.32
1,003,443.70
5
8,809,628.26
882,440.86
6
9,210,881.52
778,375.26
7
9,617,794.32
688,766.97
(1,986,357.70)
(2,011,061.02)
(2,040,737.19)
(1,641,249.33)
(1,953,086.70)
(2,324,173.17)
(2,765,766.07)
(3,291,261.63)
5,528,388.63
5,450,252.30
5,327,158.75
7,223,490.71
7,015,299.66
8
10,033,436.74
611,505.03
9
10,460,952.83
544,792.22
10
10,903,645.53
487,098.18
4,940,030.81
(3,916,601.34)
(4,660,755.59)
(5,546,299.16)
6,728,340.43
6,344,989.45
10,784,475.37
Flujo d
Partidas
Utilidad Neta
Depreciacin
Capital de Trabajo
Prstamo
Amortizacin del Prstamo
Inversin en Act. Fijos e Intangibles
Flujo de Caja
Aos
(4,856,500.00)
1
7,197,802.72
1,499,854.80
(1,955,543.05)
2
7,608,513.38
1,308,426.58
(1,967,524.14)
(1,158,992.53)
(1,379,201.12)
5,583,121.94
5,570,214.71
28,637,386.64
(8,830,000.00)
14,950,886.64
4
8,410,956.32
1,003,443.70
(2,011,061.02)
5
8,809,628.26
882,440.86
(2,040,737.19)
6
9,210,881.52
778,375.26
7
9,617,794.32
688,766.97
8
10,033,436.74
611,505.03
(1,641,249.33)
(1,953,086.70)
(2,324,173.17)
(2,765,766.07)
(3,291,261.63)
(3,916,601.34)
5,528,388.63
5,450,252.30
5,327,158.75
7,223,490.71
7,015,299.66
6,728,340.43
Pago
9
10,460,952.83
544,792.22
10
10,903,645.53
487,098.18
(4,660,755.59)
(5,546,299.16)
6,344,989.45
5,844,444.56
Estado de Re
PARTIDAS
INGRESOS:
Ingresos Generales
Otros Ingresos
43,991,349.35
45,638,200.69
COSTOS:
Depreciacin y Amortizacin
Mano de Obra Indirecta
Energa y Combustibles
Telfonos
Agua
Imprevisto
Subtotal
1,499,854.80
5,271,500.00
661,150.00
421,708.30
43,486.45
717,972.69
8,615,672
1,308,426.58
5,482,360.00
687,596.00
438,576.63
45,225.91
723,835.01
8,686,020
4,049,423.00
1,487,612.00
3,867,500.00
5,441,103.46
1,227,850.00
227,073.70
43,486.45
37,800.00
1,651,957.90
18,033,807
4,198,793.69
1,542,099.37
4,022,200.00
5,220,894.88
1,276,964.00
236,156.65
45,225.91
39,312.00
1,676,608.14
18,258,255
UTILIDAD EN OPERACIONES
17,341,871
18,693,926
5,441,103.46
5,220,894.88
11,900,767
13,473,031
1,190,077
1,347,303
10,710,690
12,125,728
3,106,100
3,516,461
7,604,590
8,609,267
1,499,855
1,308,427
COSTOS FINANCIEROS
UTILIDAD ANTES DE BONIFICACIONES
Bonificaciones (10%)
UTILIDAD NETA
Depreciacin
Valor de Rescate
Capital de Trabajo
Inversin en Activos. Fijos e Intangibles
(6,930,354.64)
(28,637,386.64)
(5,329,895.75)
(5,388,854.95)
Flujo de Caja
(35,567,741.28)
3,774,549.25
4,528,838.46
47,348,997.56
49,126,295.24
50,972,753.33
52,891,140.10
54,884,336.97
1,144,297.59
5,701,654.40
715,099.84
456,119.70
47,034.94
733,109.68
8,797,316
1,003,443.70
5,929,720.58
743,703.83
474,364.49
48,916.34
745,468.09
8,945,617
882,440.86
6,166,909.40
773,451.99
493,339.06
50,873.00
760,637.66
9,127,652
778,375.26
6,413,585.78
804,390.07
513,072.63
52,907.92
778,393.79
9,340,725
688,766.97
6,670,129.21
836,565.67
533,595.53
55,024.23
798,552.87
9,582,634
4,353,836.70
1,598,649.87
4,183,088.00
4,958,846.67
1,328,042.56
245,602.91
47,034.94
40,884.48
1,699,208.73
18,455,195
4,514,772.91
1,657,343.84
4,350,411.52
4,647,009.30
1,381,164.26
255,427.03
48,916.34
42,519.86
1,719,106.80
18,616,672
4,681,831.97
1,718,264.80
4,524,427.98
4,275,922.82
1,436,410.83
265,644.11
50,873.00
44,220.65
1,735,514.96
18,733,111
4,855,252.70
1,781,499.60
4,705,405.10
3,834,329.92
1,493,867.27
276,269.88
52,907.92
45,989.48
1,747,485.36
18,793,007
5,035,283.40
1,847,138.56
4,893,621.30
3,308,834.37
1,553,621.96
287,320.67
55,024.23
47,829.06
1,753,878.75
18,782,552
20,096,487
21,564,006
23,111,990
24,757,407
26,519,150
4,958,846.67
4,647,009.30
4,275,922.82
3,834,329.92
3,308,834.37
15,137,640
16,916,997
18,836,067
20,923,078
23,210,316
1,513,764
1,691,700
1,883,607
2,092,308
2,321,032
13,623,876
15,225,297
16,952,461
18,830,770
20,889,284
3,950,924
4,415,336
4,916,214
5,460,923
6,057,892
9,672,952
10,809,961
12,036,247
13,369,847
14,831,392
1,144,298
1,003,444
882,441
778,375
688,767
(5,450,502.21)
(5,512,457.78)
(5,572,152.62)
5,366,747.26
6,300,947.05
7,346,535.32
14,148,221.80
15,520,158.78
10
56,955,343.24
59,107,280.98
61,343,400.09
611,505.03
6,936,934.37
870,028.30
554,939.35
57,225.20
820,966.57
9,851,599
544,792.22
7,214,411.75
904,829.43
577,136.93
59,514.21
845,516.78
10,146,201
487,098.18
7,502,988.22
941,022.60
600,222.40
61,894.78
872,111.47
10,465,338
5,222,182.28
1,915,275.61
5,089,366.16
2,683,494.66
1,615,766.84
298,813.50
57,225.20
49,742.22
1,753,327.64
18,685,194
5,416,217.83
1,986,008.41
5,292,940.80
1,939,340.40
1,680,397.51
310,766.04
59,514.21
51,731.91
1,744,192.48
18,481,110
5,617,669.27
2,059,438.55
5,504,658.43
1,053,796.84
1,747,613.41
323,196.68
61,894.78
53,801.19
1,724,509.50
18,146,579
28,418,550
30,479,970
32,731,484
2,683,494.66
1,939,340.40
1,053,796.84
25,735,056
28,540,630
31,677,687
2,573,506
2,854,063
3,167,769
23,161,550
25,686,567
28,509,918
6,716,850
7,449,104
8,267,876
16,444,701
18,237,462
20,242,042
611,505
544,792
487,098
4,940,031
17,056,205.60
18,782,254.57
25,669,170.94