Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ejemplo Estado Result A Dos
Ejemplo Estado Result A Dos
7,131,713.24
4,064,486.48
Proyectados
Ao 4
Ao 2
Ao 3
7,488,298.90
4,267,010.81
7,862,713.85
4,479,661.35
8,255,849.54
4,702,944.41
Ao 5
Ao 6
8,668,642.02
4,937,391.64
9,102,074.12
5,183,561.22
3,067,226.76
3,221,288.09
3,383,052.50
3,552,905.12
3,731,250.38
3,918,512.90
180,000.00
567,000.83
189,000.00
590,550.88
198,450.00
615,278.42
208,372.50
641,242.34
218,791.13
668,504.46
229,730.68
697,129.68
2,320,225.92
2,441,737.22
2,569,324.08
2,703,290.28
2,843,954.80
2,991,652.54
167,410.62
448,033.93
156,811.87
167,410.62
448,033.93
134,410.18
167,410.62
448,033.93
112,008.48
167,410.62
448,033.93
89,606.79
167,410.62
448,033.93
67,205.09
167,410.62
448,033.93
44,803.39
1,547,969.51
1,691,882.50
1,841,871.06
1,998,238.96
2,161,305.17
2,331,404.60
I.S.R. (28%)
P.T.U. (10%)
433,431.46
154,796.95
473,727.10
169,188.25
515,723.90
184,187.11
559,506.91
199,823.90
605,165.45
216,130.52
652,793.29
233,140.46
UTILIDAD NETA
959,741.09
1,048,967.15
1,141,960.05
1,238,908.15
1,340,009.20
1,445,470.85
GASTOS DE ADMINISTRACION
GASTOS DE VENTA
UTILIDAD DE OPERACIN
DEPRECIACION Y AMORTIZACION
GASTOS FINANCIEROS (REINTEGRO A SEDESOL)
INTERESES
UTILIDADES ANTES DE IMPUESTOS
Proyectados
Ao 7
9,557,177.82
5,442,039.28
4,115,138.54
241,217.22
727,186.16
3,146,735.17
167,410.62
448,033.93
22,401.70
2,508,888.93
702,488.90
250,888.89
1,555,511.13