Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INGRESOS
EGRESOS
Intangibles 3220 0 0 0 0
Activos 6800 0 0 0 0
Gastos Operativos 0 1000 1450 1900 2350
Gastos Administrativos 0 1110 1110 1110 1110
Gastos Comercial 0 600 600 600 600
Impuestos 0 25 38 51 64
Anual Mensual
COK 15.00% 1.17%
VAN $ 2,480.68
TIR 23.72% 1.79% Interés 2%
Prestamo 0
Amortización 0 0 0 0
Interés
INGRESOS FINANCIEROS
EGRESOS FINANCIEROS
DISTRIBUCIÓN DE UTILIDADES
PRODUCTO 1: TORTAS
Inmuebles e Infraestructura 0
Ampliación de la Cocina 0
Instalación Eléctrica 0
Herramientas 300
Utencilios 0
Otros 300
ESTADOS FINANCIEROS
4500 5250 6000 6750 7500 8250 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
4500 5250 6000 6750 7500 8250 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1000 0 0 0 0
2800 3250 3700 4150 4600 5050 5500 5500 5500 5500 5500 5500
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
600 600 600 600 600 600 600 600 600 600 600 600
512 761 888 1015 1142 1269 1396 1236 1396 -2179 836 836
5022 5721 6298 6875 7452 8029 8606 9446 8606 5031 8046 8046
-522 -471 -298 -125 48 221 394 -446 394 3969 954 954
-13760 -14231 -14528 -14653 -14605 -14384 -13990 -14437 -14043 -10074 -9119 -8165
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
0 0 0 0 0 0
30 30 30 30 30 30 30 30 30 30 30 30
150 175 200 225 250 275 300 300 300 300 300 300
150 175 200 225 250 275 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
4500 5250 6000 6750 7500 8250 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0
4500 5250 6000 6750 7500 8250 9000 9000 9000 9000 9000 9000
3814 4449 5085 5720 6356 6992 7627 7627 7627 7627 7627 7627
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
1000
0 0 0 0 0 0 0 1000 0 0 0 0
0 0 0 0 0 0 0 840.336134454 0 0 0 0
5714 5714 5714 5714 5714 5714 5714 6555 6555 6555 6555 6555
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
2700 3150 3600 4050 4500 4950 5400 5400 5400 5400 5400 5400
18 18 18 18 18 18 18 18 18 18 18 18
150 175 200 225 250 275 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
150 175 200 225 250 275 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0
100 100 100 100 100 100 100 100 100 100 100 100
2800 3250 3700 4150 4600 5050 5500 5500 5500 5500 5500 5500
2784 3234 3684 4134 4584 5034 5484 5484 5484 5484 5484 5484
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
500 500 500 500 500 500 500 500 500 500 500 500
410 410 410 410 410 410 410 410 410 410 410 410
50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100
0 0 0 0 0 0 0 0 0 0 0 0
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
0 0 0 0 0 0 0 0 0 0 0 0
600 600 600 600 600 600 600 600 600 600 600 600
584 584 584 584 584 584 584 584 584 584 584 584
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
686 801 915 1030 1144 1258 1373 1373 1373 1373 1373 1373
686 801 915 1030 1144 1258 1373 1373 1373 1373 1373 1373
129 129 129 129 129 129 129 289 129 129 129 129
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 160 0 0 0 0
16 16 16 16 16 16 16 16 16 16 16 16
97 97 97 97 97 97 97 97 97 97 97 97
16 16 16 16 16 16 16 16 16 16 16 16
557 672 786 900 1015 1129 1244 1084 1244 1244 1244 1244
436 672 786 900 1015 1129 1244 1084 1244 1244 1244 1244
436 672 786 900 1015 1129 1244 1084 1244 1244 1244 1244
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
-408 -408
-5.35% -5.35%
-3575
76 89 102 114 127 140 153 153 153 -3422 -408 -408
512 761 888 1015 1142 1269 1396 1236 1396 -2179 836 836
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
3782 4412 5042 5672 6303 6933 7563 7563 7563 7563 7563 7563
2784 3234 3684 4134 4584 5034 5484 5484 5484 5484 5484 5484
997 1178 1358 1538 1718 1899 2079 2079 2079 2079 2079 2079
1108 1108 1108 1108 1108 1108 1108 1122 1122 1122 1122 1122
95 95 95 95 95 95 95 109 109 109 109 109
584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0
-790 -609 -429 -249 -69 112 292 264 264 264 264 264
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
-790 -609 -429 -249 -69 112 292 264 264 264 264 264
-237 -183 -129 -75 -21 33 88 79 79 79 79 79
-553 -427 -300 -174 -48 78 204 185 185 185 185 185
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
48529
35574
12955
12282
1143
6424
1760
-8654
0
0
-8654 7000
-2596 2100 4.33%
-6058 1142
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1000 0 0 0 0 0
5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
600 600 600 600 600 600 600 600 600 600 600 600 600
836 836 836 836 836 836 836 676 836 5000 1323 1323 1323
8046 8046 8046 8046 8046 8046 8046 8886 8046 12210 8533 8533 8533
954 954 954 954 954 954 954 114 954 -3210 467 467 467
-7210 -6256 -5301 -4347 -3392 -2438 -1483 -1369 -415 -3625 -3158 -2692 -2225
26 mes mes 29
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
30 30 30 30 30 30 30 30 30 30 30 30 30
300 300 300 300 300 300 300 300 300 300 300 300 300
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
1000
0 0 0 0 0 0 0 1000 0 0 0 0 0
0 0 0 0 0 0 0 840.336134454 0 0 0 0 0
6555 6555 6555 6555 6555 6555 6555 7395 7395 7395 7395 7395 7395
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400
18 18 18 18 18 18 18 18 18 18 18 18 18
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
100 100 100 100 100 100 100 100 100 100 100 100 100
5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500
5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
500 500 500 500 500 500 500 500 500 500 500 500 500
410 410 410 410 410 410 410 410 410 410 410 410 410
50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
500 500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100 100
0 0 0 0 0 0 0 0 0 0 0 0 0
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
0 0 0 0 0 0 0 0 0 0 0 0 0
600 600 600 600 600 600 600 600 600 600 600 600 600
584 584 584 584 584 584 584 584 584 584 584 584 584
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373
1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373
129 129 129 129 129 129 129 289 129 129 129 129 129
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 160 0 0 0 0 0
16 16 16 16 16 16 16 16 16 16 16 16 16
97 97 97 97 97 97 97 97 97 97 97 97 97
16 16 16 16 16 16 16 16 16 16 16 16 16
1244 1244 1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244
1244 1244 1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244
1244 1244 1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
-408 -408 -408 -408 -408 -408 -408 -408 -408 -408 80 80 80
-5.35% -5.35% -5.35% -5.35% -5.35% -5.35% -5.35% -5.35% -5.35% -5.35% 1.05% 1.05% 1.05%
4165
-408 -408 -408 -408 -408 -408 -408 -408 -408 3757 80 80 80
836 836 836 836 836 836 836 676 836 5000 1323 1323 1323
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563
5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484
2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079
1122 1122 1122 1122 1122 1122 1122 1136 1136 1136 1136 1136 1136
109 109 109 109 109 109 109 123 123 123 123 123 123
584 584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0 0
264 264 264 264 264 264 264 236 236 236 236 236 236
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
264 264 264 264 264 264 264 236 236 236 236 236 236
79 79 79 79 79 79 79 71 71 71 71 71 71
185 185 185 185 185 185 185 165 165 165 165 165 165
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
90756
65808
24948
13462
1311
7008
0
3166
0
0
3166
950
2216
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 1000 0 0 0 0 0 0
5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
600 600 600 600 600 600 600 600 600 600 600 600 600
1323 1323 1323 1323 1323 1323 1164 1323 2678 1315 1315 1315 1315
8533 8533 8533 8533 8533 8533 9374 8533 9888 8525 8525 8525 8525
467 467 467 467 467 467 -374 467 -888 475 475 475 475
-1758 -1292 -825 -359 108 575 201 668 -220 255 730 1205 1680
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
30 30 30 30 30 30 30 30 30 30 30 30 30
300 300 300 300 300 300 300 300 300 300 300 300 300
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
1000
0 0 0 0 0 0 1000 0 0 0 0 0 0
0 0 0 0 0 0 840.336134454 0 0 0 0 0 0
7395 7395 7395 7395 7395 7395 8235 8235 8235 8235 8235 8235 8235
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400
18 18 18 18 18 18 18 18 18 18 18 18 18
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
100 100 100 100 100 100 100 100 100 100 100 100 100
5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500
5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
500 500 500 500 500 500 500 500 500 500 500 500 500
410 410 410 410 410 410 410 410 410 410 410 410 410
50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
500 500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100 100
0 0 0 0 0 0 0 0 0 0 0 0 0
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
0 0 0 0 0 0 0 0 0 0 0 0 0
600 600 600 600 600 600 600 600 600 600 600 600 600
584 584 584 584 584 584 584 584 584 584 584 584 584
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373
1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373
129 129 129 129 129 129 289 129 129 129 129 129 129
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 160 0 0 0 0 0 0
16 16 16 16 16 16 16 16 16 16 16 16 16
97 97 97 97 97 97 97 97 97 97 97 97 97
16 16 16 16 16 16 16 16 16 16 16 16 16
1244 1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244 1244
1244 1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244 1244
1244 1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244 1244
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
80 80 80 80 80 80 80 80 80 71 71 71 71
1.05% 1.05% 1.05% 1.05% 1.05% 1.05% 1.05% 1.05% 1.05% 0.94% 0.94% 0.94% 0.94%
1355
80 80 80 80 80 80 80 80 1435 71 71 71 71
1323 1323 1323 1323 1323 1323 1164 1323 2678 1315 1315 1315 1315
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563
5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484
2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079
1136 1136 1136 1136 1136 1136 1150 1150 1150 1150 1150 1150 1150
123 123 123 123 123 123 137 137 137 137 137 137 137
584 584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0 0
236 236 236 236 236 236 208 208 208 208 208 208 208
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
236 236 236 236 236 236 208 208 208 208 208 208 208
71 71 71 71 71 71 62 62 62 62 62 62 62
165 165 165 165 165 165 145 145 145 145 145 145 145
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
90756
65808
24948
13630
1479
7008
0
2830
0
0
2830
849
1981
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 1000 0 0 0 0 0 0 0
5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
600 600 600 600 600 600 600 600 600 600 600 600 600
1315 1315 1315 1315 1315 1155 1315 1181 1306 1306 1306 1306 1306
8525 8525 8525 8525 8525 9365 8525 8391 8516 8516 8516 8516 8516
475 475 475 475 475 -365 475 609 484 484 484 484 484
2155 2630 3105 3580 4055 3690 4165 4774 5257 5741 6224 6708 7192
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
30 30 30 30 30 30 30 30 30 30 30 30 30
300 300 300 300 300 300 300 300 300 300 300 300 300
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
0 0 0 0 0 0 0 0 0 0 0 0 0
9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000 9000
7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627 7627
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
1000
0 0 0 0 0 1000 0 0 0 0 0 0 0
0 0 0 0 0 840.336134454 0 0 0 0 0 0 0
8235 8235 8235 8235 8235 9076 9076 9076 9076 9076 9076 9076 9076
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400 5400
18 18 18 18 18 18 18 18 18 18 18 18 18
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
300 300 300 300 300 300 300 300 300 300 300 300 300
0 0 0 0 0 0 0 0 0 0 0 0 0
100 100 100 100 100 100 100 100 100 100 100 100 100
5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500 5500
5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
500 500 500 500 500 500 500 500 500 500 500 500 500
410 410 410 410 410 410 410 410 410 410 410 410 410
50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50
100 100 100 100 100 100 100 100 100 100 100 100 100
1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110 1110
1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013 1013
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
500 500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100 100
0 0 0 0 0 0 0 0 0 0 0 0 0
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
0 0 0 0 0 0 0 0 0 0 0 0 0
600 600 600 600 600 600 600 600 600 600 600 600 600
584 584 584 584 584 584 584 584 584 584 584 584 584
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373
1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373 1373
129 129 129 129 129 289 129 129 129 129 129 129 129
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 160 0 0 0 0 0 0 0
16 16 16 16 16 16 16 16 16 16 16 16 16
97 97 97 97 97 97 97 97 97 97 97 97 97
16 16 16 16 16 16 16 16 16 16 16 16 16
1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244 1244 1244
1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244 1244 1244
1244 1244 1244 1244 1244 1084 1244 1244 1244 1244 1244 1244 1244
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
71 71 71 71 71 71 71 71 63 63 63 63 63
0.94% 0.94% 0.94% 0.94% 0.94% 0.94% 0.94% 0.94% 0.82% 0.82% 0.82% 0.82% 0.82%
-133
71 71 71 71 71 71 71 -62 63 63 63 63 63
1315 1315 1315 1315 1315 1155 1315 1181 1306 1306 1306 1306 1306
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563 7563
5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484 5484
2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079 2079
1150 1150 1150 1150 1150 1164 1164 1164 1164 1164 1164 1164 1164
137 137 137 137 137 151 151 151 151 151 151 151 151
584 584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0 0
208 208 208 208 208 180 180 180 180 180 180 180 180
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
208 208 208 208 208 180 180 180 180 180 180 180 180
62 62 62 62 62 54 54 54 54 54 54 54 54
145 145 145 145 145 126 126 126 126 126 126 126 126
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
90756
65808
24948
13798
1647
7008
0
2494
0
0
2494
748
1746
Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17
0 0 0 0 0 0 0
0 0 0 0 0 0 0
5500 5500 5500 5500 0 0 0
1110 1110 1110 1110 0 0 0
600 600 600 600 0 0 0
1306 1306 1306 1306 0 0 -133
70%
Renta Anual 11.2%
0 0 0 0
0 0 0 0
0 0 0 0
9076 9076 9076 9076
63 63 63 63
0.82% 0.82% 0.82% 0.82%
-133
63 63 63 63 0 0 -133
90756
65808
24948
13966
1815
7008
0
2158
0
0
2158
647
1511
TEA: 25.00%
TEM: 1.88%
CUOTAS: 24
PASTELERÍA
Jan-12 Feb-12 Mar-12
En Nuevos Soles ( S/. )
483.57 - - 132.61
483.57 - - 132.61
Valor de: RUS
ventas Compras compras
1 5000 3500 0 20 0.40%
2 8000 5600 0 50 0.63%
3 13000 9100 0 200 1.54%
4 20000 14000 0 400 2.00%
5 30000 21000 0 600 2.00%
RE 0%
IR (1.5%) IGV ventas IGV compras IGV Impuestos
75 900 630 270 345 6.9%
120 1440 1008 432 552 6.9%
195 2340 1638 702 897 6.9%
300 3600 2520 1080 1380 6.9%
450 5400 3780 1620 2070 6.9%