Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Se pide:
amortizacion saldo
375000
$19,870.12 $355,129.88
$22,552.58 $332,577.30
$25,597.18 $306,980.12
$29,052.80 $277,927.32
$32,974.93 $244,952.39
$37,426.54 $207,525.85
$42,479.13 $165,046.72
$48,213.81 $116,832.91
$54,722.67 $62,110.24
$62,110.24 -$0.00
Año 10
922884.328
304675.091
649,205
288007.227
5076.413
293083.64
356,121
Suma de Importe Año
Clasificacion Nombre Cve Subclasificación 2023
R Ingresos RA-10 RA 58,693.19
RA-20 RA 5,037.41
RB-10 RB 205,335.44
RB-20 RB 176,763.41
Ingresos Result 445,829.45
R Result 445,829.45
S Costo de Ventas SA-10 SA 99,638.01
SA-20 SA 14,541.22
SB-10 SB 81,120.04
SB-20 SB 78,380.28
Costo de Ventas Result 273,679.55
S Result 273,679.55
T Gastos de Operación TA-10 TA 37,144.68
TA-20 TA 151,858.55
TA-30 TA 26,884.81
TB-10 TB 1,505.04
TB-20 TB 103,242.85
TB-30 TB 86,211.92
TC-10 TC 4,956.58
Gastos de Operación Result 411,804.43
T Result 411,804.43
Total Result 1,131,313.42
2024 2025 2026 2027 2028 2029 2030
56,594.09 57,668.58 56,111.27 54,930.46 52,512.54 54,417.79 56,301.61
4,976.80 4,549.67 4,692.98 4,333.26 4,139.93 3,726.76 3,829.88
199,778.27 193,174.27 204,826.96 216,162.13 217,310.29 216,741.13 228,672.96
180,087.17 178,917.40 189,289.37 173,687.94 178,485.39 180,571.08 204,706.82
441,436.32 434,309.93 454,920.58 449,113.78 452,448.15 455,456.75 493,511.27
441,436.32 434,309.93 454,920.58 449,113.78 452,448.15 455,456.75 493,511.27
91,280.13 98,220.94 95,027.51 87,064.51 85,742.77 88,734.16 81,315.22
14,613.26 14,076.53 16,006.90 17,563.62 18,479.77 19,455.28 19,173.07
81,180.79 75,116.23 88,921.79 100,568.99 115,544.05 120,061.89 127,556.50
76,264.47 85,168.32 87,300.48 94,424.45 97,873.32 95,041.92 156,302.60
263,338.64 272,582.02 287,256.68 299,621.57 317,639.91 323,293.24 384,347.39
263,338.64 272,582.02 287,256.68 299,621.57 317,639.91 323,293.24 384,347.39
40,174.41 47,892.81 51,172.64 46,744.75 36,580.83 9,566.31 9,837.55
50,514.02 49,661.52 49,501.55 51,633.60 46,275.09 42,906.76 60,446.10
25,777.89 27,044.73 27,570.03 29,765.95 29,077.61 29,457.14 28,750.74
1,355.70 1,263.53 1,174.89 1,269.65 1,250.37 1,241.09 1,187.77
101,393.66 101,190.80 104,815.30 110,660.31 112,167.06 112,788.30 114,928.29
82,025.05 92,691.71 92,179.58 97,513.87 95,945.41 96,879.46 96,224.38
4,672.87 4,482.02 4,908.86 5,590.10 5,467.88 5,769.33 5,836.40
305,913.59 324,227.13 331,322.85 343,178.23 326,764.24 298,608.40 317,211.23
305,913.59 324,227.13 331,322.85 343,178.23 326,764.24 298,608.40 317,211.23
1,010,688.55 1,031,119.07 1,073,500.10 1,091,913.58 1,096,852.30 1,077,358.39 1,195,069.89
2031 2032 Total Result
57,373.77 54,173.11 558,776.40
3,213.35 3,308.36 41,808.39
226,085.56 217,101.76 2,125,188.76
185,182.47 186,858.94 1,834,549.99
471,855.15 461,442.16 4,560,323.54
471,855.15 461,442.16 4,560,323.54
56,803.72 63,971.56 847,798.53
19,718.92 19,115.58 172,744.15
130,028.63 127,826.03 1,047,924.94 445829.445 441436.32 434309.927 454920.578 449113.784
38,552.49 93,761.92 903,070.25 891658.89 882872.64 868619.854 909841.156 898227.568
245,103.78 304,675.09 2,971,537.86
245,103.78 304,675.09 2,971,537.86
8,054.74 10,531.57 297,700.29
19,791.22 43,131.05 565,719.46
29,450.43 27,820.31 281,599.63
1,054.59 933.27 12,235.90
115,428.74 111,086.52 1,087,701.83
91,188.91 94,504.51 925,364.80
5,406.67 5,076.41 52,167.12
270,375.29 293,083.64 3,222,489.03
270,375.29 293,083.64 3,222,489.03
987,334.22 1,059,200.89 ###
452448.15 455456.752 493511.266 471855.152 461442.164
904896.3 910913.504 987022.532 943710.304 922884.328
Cve Año Importe Clasificacion Nombre Subclasificación
RA-10 2023 58,693.19 R Ingresos RA
RA-20 2023 5,037.41 R Ingresos RA
RB-10 2023 205,335.44 R Ingresos RB
RB-20 2023 176,763.41 R Ingresos RB
Nombre
Ventas al contado
Ventas al contado
Ventas a crédito
Ventas a crédito