Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Estado de resultados
$ 50,320,440.00
$ 12,223,751.00
$ 38,096,689.00
$ 169,200.00
$ 95,900.00
$ 37,831,589.00
$ 13,241,056.00
$ 3,783,159.00
$ 20,807,374.00
AÑO 10
$ 50,320,440.00
$ 12,223,751.00
$ 38,096,689.00
$ 169,200.00
$ 95,900.00
$ 37,831,589.00
$ 13,241,056.00
$ 3,783,159.00
$ 20,807,374.00
Tablas pag 2 y 3
Cuadro 2
FLUJO DE EFECTIVO
INGRESOS
Caja inicial $ - $ 48,599.00 $ 1,402,499.00 $ 3,537,963.00
Aportacion empresario $ 1,134,673.00 $ - $ - $ -
Ventas $ - $ 5,031,950.00 $ 12,580,110.00 $ 25,160,220.00
Total de ingresos $ 1,134,673.00 $ 5,080,549.00 $ 13,982,609.00 $ 28,698,183.00
EGRESOS
Inversion Fija $ 1,051,123.00 $ - $ - $ 11,600.00
Inversion Diferida $ 34,951.00
Gastos de admon $ - $ 169,200.00 $ 169,200.00 $ 169,200.00
Costo fe Produccion $ - $ 1,393,004.00 $ 3,215,148.00 $ 6,242,315.00
Impuestos $ - $ 1,180,846.00 $ 3,184,952.00 $ 6,528,482.00
PTU $ - $ - $ 337,385.00 $ 909,986.00
Total Egresos $ 1,086,074.00 $ 2,743,050.00 $ 6,906,685.00 $ 13,861,583.00
INGRESOS
Caja inicial $ 8,445,668.00 $ 8,801,203.00 $ 8,911,343.00 $ 8,923,386.00
Aportacion empresario $ - $ - $ - $ -
Ventas $ 50,320,440.00 $ 50,320,440.00 $ 50,320,440.00 $ 50,320,440.00
Total de ingresos $ 58,766,108.00 $ 59,121,643.00 $ 59,231,783.00 $ 59,243,826.00
EGRESOS
Inversion Fija $ 11,600.00 $ - $ 70,000.00 $ 11,600.00
Inversion Diferida
Gastos de admon $ 169,200.00 $ 169,200.00 $ 169,200.00 $ 169,200.00
Costo De Produccion $ 12,223,751.00 $ 12,223,751.00 $ 12,223,751.00 $ 12,223,751.00
Impuestos $ 13,241,056.00 $ 13,241,056.00 $ 13,241,056.00 $ 13,241,056.00
PTU $ 3,783,159.00 $ 3,783,159.00 $ 3,783,159.00 $ 3,783,159.00
Total Egresos $ 29,428,766.00 $ 29,417,166.00 $ 29,487,166.00 $ 29,428,766.00
$ 4,450,980.00 $ 6,289,287.00
$ - $ -
$ 37,740,330.00 $ 50,320,440.00
$ 42,191,310.00 $ 56,609,727.00
$ 70,000.00 $ -
$ 169,200.00 $ 169,200.00
$ 9,240,323.00 $ 12,223,751.00
$ 9,882,217.00 $ 13,241,056.00
$ 1,865,280.00 $ 2,823,491.00
$ 21,227,020.00 $ 28,457,498.00
$ 20,964,289.00 $ 28,152,229.00
$ 14,675,002.00 $ 19,706,561.00
$ 6,289,287.00 $ 8,445,668.00
$ 27,253,576.00 $ 36,597,897.00
AÑO 10
$ 8,944,518.00
$ -
$ 50,320,440.00
$ 59,264,958.00
$ -
$ 169,200.00
$ 12,223,751.00
$ 13,239,716.00
$ 3,783,159.00
$ 29,415,826.00
$ 29,849,132.00
$ 20,894,392.00
$ 8,954,740.00
$ 38,803,872.00