Machote de Análisis

Proyeccion Semanal Valor Aumento anual
Producto 1 (con la unidad de medida) 2,600 5%

Cantidad de unidades para venta 1,740
Ingreso por semana ₡ 4,524,000
Producto 2 (con la unidad de medida)
Cantidad de unidades para venta
Ingreso por semana
Ingreso por semana ₡ -
Semana 1 2 3
Producto 1 (con la unidad de medida) 4,524,000.0 4,524,000.0 4,524,000.0
Producto 2 (con la unidad de medida) - - -
Ingreso por semana - - -
Total 4,524,000.0 4,524,000.0 4,524,000.0
Semana 1 2 3
Total 4,750,200.0 4,750,200.0 4,750,200.0
Semana 1 2 3
Total 4,987,710.0 4,987,710.0 4,987,710.0
Semana 1 2 3
Total 5,237,095.5 5,237,095.5 5,237,095.5
Semana 1 2 3
Total 5,498,950.3 5,498,950.3 5,498,950.3
Aumento anual
5%
Ingresos Primer Año

4 5 6 7 8
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
Ingresos Segundo Año

4 5 6 7 8
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
Ingresos Tercer Año

4 5 6 7 8
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
Ingresos Cuarto Año

4 5 6 7 8
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
Ingresos Quinto Año
4 5 6 7 8
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
9 10 11 12 13
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
9 10 11 12 13
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
9 10 11 12 13
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
9 10 11 12 13
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
9 10 11 12 13
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
14 15 16 17 18
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
14 15 16 17 18
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
14 15 16 17 18
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
14 15 16 17 18
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
14 15 16 17 18
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
19 20 21 22 23
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
19 20 21 22 23
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
19 20 21 22 23
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
19 20 21 22 23
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
19 20 21 22 23
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
24 25 26 27 28
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
24 25 26 27 28
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
24 25 26 27 28
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
24 25 26 27 28
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
24 25 26 27 28
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
29 30 31 32 33
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
29 30 31 32 33
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
29 30 31 32 33
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
29 30 31 32 33
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
29 30 31 32 33
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
34 35 36 37 38
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
34 35 36 37 38
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
34 35 36 37 38
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
34 35 36 37 38
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
34 35 36 37 38
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
39 40 41 42 43
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
39 40 41 42 43
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
39 40 41 42 43
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
39 40 41 42 43
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
39 40 41 42 43
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
44 45 46 47 48
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0
44 45 46 47 48
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0
44 45 46 47 48
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0
44 45 46 47 48
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5
44 45 46 47 48
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3
49 50 51 52 Total
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 235,248,000.0
- - - - -
- - - - -
- - - - -
- - - - -
4,524,000.0 4,524,000.0 4,524,000.0 4,524,000.0 235,248,000.0
49 50 51 52 Total
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 247,010,400.0
- - - - -
- - - - -
- - - - -
- - - - -
4,750,200.0 4,750,200.0 4,750,200.0 4,750,200.0 247,010,400.0
49 50 51 52 Total
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 259,360,920.0
- - - - -
- - - - -
- - - - -
- - - - -
4,987,710.0 4,987,710.0 4,987,710.0 4,987,710.0 259,360,920.0
49 50 51 52 Total
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 272,328,966.0
- - - - -
- - - - -
- - - - -
- - - - -
5,237,095.5 5,237,095.5 5,237,095.5 5,237,095.5 272,328,966.0
49 50 51 52 Total
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 285,945,414.3
- - - - -
- - - - -
- - - - -
- - - - -
5,498,950.3 5,498,950.3 5,498,950.3 5,498,950.3 285,945,414.3
Inversión Inicial Valor
Instalaciones ₡678,000
Equipos ₡2,680,074
Inversión 1 ₡1
Inversión 2 ₡1
Inversión 3 ₡1
Inversión 4 ₡1
Total de Inversión Inicial a financiar ₡3,508,078
Número de períodos 20
Trimestral
Período 1 2
Cuota (₡219,753.28) (₡219,753.28)
Intereses (₡78,931.76) (₡75,763.28)
Amortización (₡140,821.52) (₡143,990.01)
Amortización ₡140,821.52 ₡143,990.01
Saldos ₡3,367,256.69
Nota:
El financiamiento está hecho a un plazo de 5 años con un interés anual que se puede variar,
previstos para hacerlos cada trimestre por lo que son 20 tractos en total.
% interes Anual
9%
NOTA: gastos de tramites e imprevistos

₡ 150,000.00
3 4 5 6
(₡219,753.28) (₡219,753.28) (₡219,753.28) (₡219,753.28)
(₡72,523.50) (₡69,210.83) (₡65,823.63) (₡62,360.21)
(₡147,229.78) (₡150,542.45) (₡153,929.66) (₡157,393.08)
₡147,229.78 ₡150,542.45 ₡153,929.66 ₡157,393.08
₡3,223,266.68 ₡3,076,036.90 ₡2,925,494.45 ₡2,771,564.79
terés anual que se puede variar, los pagos están
r lo que son 20 tractos en total.
7 8 9 10 11
(₡219,753.28) (₡219,753.28) (₡219,753.28) (₡219,753.28) (₡219,753.28)
(₡58,818.86) (₡55,197.84) (₡51,495.34) (₡47,709.54) (₡43,838.55)
(₡160,934.42) (₡164,555.44) (₡168,257.94) (₡172,043.75) (₡175,914.73)
₡160,934.42 ₡164,555.44 ₡168,257.94 ₡172,043.75 ₡175,914.73
₡2,614,171.71 ₡2,453,237.29 ₡2,288,681.85 ₡2,120,423.90 ₡1,948,380.16
12 13 14 15 16
(₡219,753.28) (₡219,753.28) (₡219,753.28) (₡219,753.28) (₡219,753.28)
(₡39,880.47) (₡35,833.33) (₡31,695.13) (₡27,463.83) (₡23,137.31)
(₡179,872.81) (₡183,919.95) (₡188,058.15) (₡192,289.46) (₡196,615.97)
₡179,872.81 ₡183,919.95 ₡188,058.15 ₡192,289.46 ₡196,615.97
₡1,772,465.43 ₡1,592,592.62 ₡1,408,672.67 ₡1,220,614.52 ₡1,028,325.06
17 18 19 20
(₡219,753.28) (₡219,753.28) (₡219,753.28) (₡219,753.28)
(₡18,713.45) (₡14,190.06) (₡9,564.89) (₡4,835.65)
(₡201,039.83) (₡205,563.23) (₡210,188.40) (₡214,917.64)
₡201,039.83 ₡205,563.23 ₡210,188.40 ₡214,917.64
₡831,709.09 ₡630,669.26 ₡425,106.03 ₡214,917.64
Valor actual Valor residual Meses
Instalaciones ₡678,000.00 ₡67,800.00 120
Equipo ₡ 2,680,074.21 ₡536,014.84 90
Semana 1 2
Instalaciones ₡1,182.56 ₡1,182.56
Primer Año
Equipo ₡5,540.21 ₡5,540.21
Total ₡6,722.76 ₡6,722.76
Semana 1 2
Instalaciones ₡1,182.56 ₡1,182.56
Segundo año
Equipo ₡5,540.21 ₡5,540.21
Total ₡6,722.76 ₡6,722.76
Semana 1 2
Instalaciones ₡1,182.56 ₡1,182.56
Tercer Año
Equipo ₡5,540.21 ₡5,540.21
Total ₡6,722.76 ₡6,722.76
Semana 1 2
Instalaciones ₡1,182.56 ₡1,182.56
Cuarto Año
Equipo ₡5,540.21 ₡5,540.21
Total ₡6,722.76 ₡6,722.76
Semana 1 2
Instalaciones ₡1,182.56 ₡1,182.56
Quinto Año
Equipo ₡5,540.21 ₡5,540.21
Total ₡6,722.76 ₡6,722.76
Depreciasión mensual Depresiacion semanal
₡5,085.00 ₡1,182.56
₡23,822.88 ₡5,540.21
3 4 5 6 7 8
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
3 4 5 6 7 8
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
3 4 5 6 7 8
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
3 4 5 6 7 8
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
3 4 5 6 7 8
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
9 10 11 12 13 14 15 16
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
9 10 11 12 13 14 15 16
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
9 10 11 12 13 14 15 16
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
9 10 11 12 13 14 15 16
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
9 10 11 12 13 14 15 16
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
17 18 19 20 21 22 23 24
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
17 18 19 20 21 22 23 24
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
17 18 19 20 21 22 23 24
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
17 18 19 20 21 22 23 24
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
17 18 19 20 21 22 23 24
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
25 26 27 28 29 30 31 32
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
25 26 27 28 29 30 31 32
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
25 26 27 28 29 30 31 32
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
25 26 27 28 29 30 31 32
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
25 26 27 28 29 30 31 32
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
33 34 35 36 37 38 39 40
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
33 34 35 36 37 38 39 40
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
33 34 35 36 37 38 39 40
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
33 34 35 36 37 38 39 40
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
33 34 35 36 37 38 39 40
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
41 42 43 44 45 46 47 48
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
41 42 43 44 45 46 47 48
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
41 42 43 44 45 46 47 48
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
41 42 43 44 45 46 47 48
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
41 42 43 44 45 46 47 48
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76
49 50 51 52 Total
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡61,493.02
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ###
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ###
49 50 51 52 Total
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡61,493.02
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ###
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ###
49 50 51 52 Total
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡61,493.02
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ###
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ###
49 50 51 52 Total
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡61,493.02
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ###
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ###
49 50 51 52 Total
₡1,182.56 ₡1,182.56 ₡1,182.56 ₡1,182.56 ₡61,493.02
₡5,540.21 ₡5,540.21 ₡5,540.21 ₡5,540.21 ###
₡6,722.76 ₡6,722.76 ₡6,722.76 ₡6,722.76 ###
Costos de ventas/semana Anual
Publicidad ₡361,920.00 ₡18,819,840 8%
Estrategia de mercado ₡90,480.00 ₡4,704,960 2%
10%
Semana 1 2 3
Publicidad ₡361,920.00 ₡361,920.00 ₡361,920.00
Primer Año
Estrategia de mercado ₡90,480.00 ₡90,480.00 ₡90,480.00
Total ₡452,400.00 ₡452,400.00 ₡452,400.00
Porcentaje de inversión respecto al ingreso 10.0%
Semana 1 2 3
Publicidad ₡380,016.00 ₡380,016.00 ₡380,016.00
Segundo Año
Total ₡475,020.00 ₡475,020.00 ₡475,020.00
Semana 1 2 3
Publicidad ₡399,016.80 ₡399,016.80 ₡399,016.80
Tercer año
Total ₡498,771.00 ₡498,771.00 ₡498,771.00
Semana 1 2 3
Publicidad ₡418,967.64 ₡418,967.64 ₡418,967.64
Cuarto Año
Total ₡523,709.55 ₡523,709.55 ₡523,709.55
Semana 1 2 3
Publicidad ₡439,916.02 ₡439,916.02 ₡439,916.02
Quinto Año
Total ₡549,895.03 ₡549,895.03 ₡549,895.03
4 5 6 7 8 9 10
₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00
₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00
₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00
4 5 6 7 8 9 10
₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00
₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00
₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00
4 5 6 7 8 9 10
₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80
₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20
₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00
4 5 6 7 8 9 10
₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64
₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91
₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55
4 5 6 7 8 9 10
₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02
₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01
₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03
11 12 13 14 15 16 17
₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00
₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00
₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00
11 12 13 14 15 16 17
₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00
₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00
₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00
11 12 13 14 15 16 17
₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80
₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20
₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00
11 12 13 14 15 16 17
₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64
₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91
₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55
11 12 13 14 15 16 17
₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02
₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01
₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03
18 19 20 21 22 23 24 25
₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00
₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00
₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00
18 19 20 21 22 23 24 25
₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00
₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00
₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00
18 19 20 21 22 23 24 25
₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80
₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20
₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00
18 19 20 21 22 23 24 25
₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64
₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91
₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55
18 19 20 21 22 23 24 25
₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02
₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01
₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03
26 27 28 29 30 31 32 33
₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00
₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00
₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00
26 27 28 29 30 31 32 33
₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00
₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00
₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00
26 27 28 29 30 31 32 33
₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80
₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20
₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00
26 27 28 29 30 31 32 33
₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64
₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91
₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55
26 27 28 29 30 31 32 33
₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02
₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01
₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03
34 35 36 37 38 39 40 41
₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00
₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00
₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00
34 35 36 37 38 39 40 41
₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00
₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00
₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00
34 35 36 37 38 39 40 41
₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80
₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20
₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00
34 35 36 37 38 39 40 41
₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64
₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91
₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55
34 35 36 37 38 39 40 41
₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02
₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01
₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03
42 43 44 45 46 47 48 49
₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00 ₡361,920.00
₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00 ₡90,480.00
₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00 ₡452,400.00
42 43 44 45 46 47 48 49
₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00 ₡380,016.00
₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00 ₡95,004.00
₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00 ₡475,020.00
42 43 44 45 46 47 48 49
₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80 ₡399,016.80
₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20 ₡99,754.20
₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00 ₡498,771.00
42 43 44 45 46 47 48 49
₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64 ₡418,967.64
₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91 ₡104,741.91
₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55 ₡523,709.55
42 43 44 45 46 47 48 49
₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02 ₡439,916.02
₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01 ₡109,979.01
₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03 ₡549,895.03
50 51 52 Total
₡361,920.00 ₡361,920.00 ₡361,920.00 ₡ 18,819,840.00
₡90,480.00 ₡90,480.00 ₡90,480.00 ₡ 4,704,960.00
₡452,400.00 ₡452,400.00 ₡452,400.00 ₡ 23,524,800.00
50 51 52 Total
₡380,016.00 ₡380,016.00 ₡380,016.00 ₡ 19,760,832.00
₡95,004.00 ₡95,004.00 ₡95,004.00 ₡ 4,940,208.00
₡475,020.00 ₡475,020.00 ₡475,020.00 ₡ 24,701,040.00
50 51 52 Total
₡399,016.80 ₡399,016.80 ₡399,016.80 ₡ 20,748,873.60
₡99,754.20 ₡99,754.20 ₡99,754.20 ₡ 5,187,218.40
₡498,771.00 ₡498,771.00 ₡498,771.00 ₡ 25,936,092.00
50 51 52 Total
₡418,967.64 ₡418,967.64 ₡418,967.64 ₡ 21,786,317.28
₡104,741.91 ₡104,741.91 ₡104,741.91 ₡ 5,446,579.32
₡523,709.55 ₡523,709.55 ₡523,709.55 ₡ 27,232,896.60
50 51 52 Total
₡439,916.02 ₡439,916.02 ₡439,916.02 ₡ 22,875,633.14
₡109,979.01 ₡109,979.01 ₡109,979.01 ₡ 5,718,908.29
₡549,895.03 ₡549,895.03 ₡549,895.03 ₡ 28,594,541.43
Gastos de producción/semana Presup. mensual Presup. anual
Agua y Electricidad ₡25,000.00 ₡ 108,333 ₡1,300,000
Teléfono e internet ₡ 5,000.00 ₡ 21,667 ₡260,000
Producto 1 ₡22,431,630.00 ₡ 97,203,730 ₡1,166,444,760
Producto 2 ₡0.00 ₡ - ₡0
Producto 3 ₡0.00 ₡ - ₡0
Producto 4 ₡0.00 ₡ - ₡0
Plan de ayuda social ₡226,200 ₡ 980,200 ₡11,762,400
IVA ₡588,120.00 ₡ 2,548,520 ₡30,582,240
Semana 1 2
Agua y Electricidad ₡ 25,000 ₡ 25,000
Teléfono e internet ₡ 5,000 ₡ 5,000
Producto 1 ₡ 22,431,630 ₡ 22,431,630
Producto 2 ₡ - ₡ -
Primer Año
Plan de ayuda social ₡ 226,200 ₡ 226,200
IVA ₡ 588,120 ₡ 588,120
Total ₡ 23,275,950 ₡ 23,275,950
Semana 1 2
Producto 1 ₡ 23,553,211 ₡ 23,553,211
Segundo Año
IVA ₡ 617,526 ₡ 617,526
Total ₡ 24,439,747 ₡ 24,439,747
Semana 1 2
Producto 1 ₡ 24,730,872 ₡ 24,730,872
Tercer año
IVA ₡ 648,402 ₡ 648,402
Total ₡ 25,661,735 ₡ 25,661,735
Semana 1 2
Producto 1 ₡ 25,967,416 ₡ 25,967,416
Cuarto año
Cuarto año
IVA ₡ 680,822 ₡ 680,822
Total ₡ 26,944,822 ₡ 26,944,822
Semana 1 2
Producto 1 ₡ 27,265,786 ₡ 27,265,786
Quinto año
IVA ₡ 714,864 ₡ 714,864
Total ₡ 28,292,063 ₡ 28,292,063
Aumento de Costo Anual
5%
3 4 5 6 7
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
3 4 5 6 7
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
3 4 5 6 7
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
3 4 5 6 7
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
3 4 5 6 7
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
8 9 10 11 12
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
8 9 10 11 12
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
8 9 10 11 12
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
8 9 10 11 12
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
8 9 10 11 12
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
13 14 15 16 17
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
13 14 15 16 17
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
13 14 15 16 17
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
13 14 15 16 17
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
13 14 15 16 17
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
18 19 20 21 22
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
18 19 20 21 22
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
18 19 20 21 22
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
18 19 20 21 22
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
18 19 20 21 22
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
23 24 25 26 27
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
23 24 25 26 27
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
23 24 25 26 27
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
23 24 25 26 27
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
23 24 25 26 27
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
28 29 30 31 32
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
28 29 30 31 32
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
28 29 30 31 32
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
28 29 30 31 32
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
28 29 30 31 32
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
33 34 35 36 37
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
33 34 35 36 37
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
33 34 35 36 37
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
33 34 35 36 37
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
33 34 35 36 37
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
38 39 40 41 42
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
38 39 40 41 42
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
38 39 40 41 42
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
38 39 40 41 42
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
38 39 40 41 42
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
43 44 45 46 47
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
43 44 45 46 47
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
43 44 45 46 47
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
43 44 45 46 47
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
43 44 45 46 47
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
48 49 50 51 52
₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000 ₡ 25,000
₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000 ₡ 5,000
₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630 ₡ 22,431,630
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200 ₡ 226,200
₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120 ₡ 588,120
₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950 ₡ 23,275,950
48 49 50 51 52
₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250 ₡ 26,250
₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250 ₡ 5,250
₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211 ₡ 23,553,211
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510 ₡ 237,510
₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526 ₡ 617,526
₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747 ₡ 24,439,747
48 49 50 51 52
₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563 ₡ 27,563
₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513 ₡ 5,513
₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872 ₡ 24,730,872
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386 ₡ 249,386
₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402 ₡ 648,402
₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735 ₡ 25,661,735
48 49 50 51 52
₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941 ₡ 28,941
₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788 ₡ 5,788
₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416 ₡ 25,967,416
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855 ₡ 261,855
₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822 ₡ 680,822
₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822 ₡ 26,944,822
48 49 50 51 52
₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388 ₡ 30,388
₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078 ₡ 6,078
₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786 ₡ 27,265,786
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ - ₡ - ₡ - ₡ - ₡ -
₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948 ₡ 274,948
₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864 ₡ 714,864
₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063 ₡ 28,292,063
Total
₡ 1,300,000
₡ 260,000
₡ 1,166,444,760
₡ -
₡ -
₡ -
₡ 11,762,400
₡ 30,582,240
₡ 1,210,349,400
Total
₡ 1,365,000
₡ 273,000
₡ 1,224,766,998
₡ -
₡ -
₡ -
₡ 12,350,520
₡ 32,111,352
₡ 1,270,866,870
Total
₡ 1,433,250
₡ 286,650
₡ 1,286,005,348
₡ -
₡ -
₡ -
₡ 12,968,046
₡ 33,716,920
₡ 1,334,410,213
Total
₡ 1,504,913
₡ 300,983
₡ 1,350,305,615
₡ -
₡ -
₡ -
₡ 13,616,448
₡ 35,402,766
₡ 1,401,130,724
Total
₡ 1,580,158
₡ 316,032
₡ 1,417,820,896
₡ -
₡ -
₡ -
₡ 14,297,271
₡ 37,172,904
₡ 1,471,187,260
Gastos Semanal Mensual Salario Bruto/mes Salario Neto/mes
Trabajador 1 ₡ 82,000.00 ₡ 342,500.00 ₡ 276,250.00 ₡ 250,000.00
Trabajador 2 ₡ 75,000.00 ₡ 685,000.00 ₡ 552,500.00 ₡ 500,000.00
Liquidación (Aguinaldo ₡ 32,122.09 ₡ 138,125.00
Alquileres ₡ 26,279.07 ₡ 113,000.00
Otros ₡ 10,520.93 ₡ 45,240.00
1 2 3
Trabajador 1 ₡82,000.00 ₡82,000.00 ₡82,000.00
Trabajador 2 ₡75,000.00 ₡75,000.00 ₡75,000.00
Liquidación (Aguinal ₡32,122.09 ₡32,122.09 ₡32,122.09
Primer Año
Alquileres ₡26,279.07 ₡26,279.07 ₡26,279.07
Otros ₡10,520.93 ₡10,520.93 ₡10,520.93
Total ₡225,922.09 ₡225,922.09 ₡225,922.09
1 2 3
Trabajador 1 ₡86,100.00 ₡86,100.00 ₡86,100.00
Trabajador 2 ₡78,750.00 ₡78,750.00 ₡78,750.00
Segundo Año
Alquileres ₡27,593.02 ₡27,593.02 ₡27,593.02
Otros ₡11,046.98 ₡11,046.98 ₡11,046.98
Total ₡237,218.20 ₡237,218.20 ₡237,218.20
1 2 3
Trabajador 1 ₡90,405.00 ₡90,405.00 ₡90,405.00
Trabajador 2 ₡82,687.50 ₡82,687.50 ₡82,687.50
Tercer Año
Alquileres ₡28,972.67 ₡28,972.67 ₡28,972.67
Otros ₡11,599.33 ₡11,599.33 ₡11,599.33
Total ₡249,079.11 ₡249,079.11 ₡249,079.11
1 2 3
Trabajador 1 ₡94,925.25 ₡94,925.25 ₡94,925.25
Trabajador 2 ₡86,821.88 ₡86,821.88 ₡86,821.88
Cuarto Año
Alquileres ₡30,421.31 ₡30,421.31 ₡30,421.31
Otros ₡12,179.29 ₡12,179.29 ₡12,179.29
Total ₡261,533.06 ₡261,533.06 ₡261,533.06
1 2 3
Trabajador 1 ₡99,671.51 ₡99,671.51 ₡99,671.51
Trabajador 2 ₡91,162.97 ₡91,162.97 ₡91,162.97
Quinto Año
Alquileres ₡31,942.37 ₡31,942.37 ₡31,942.37
Otros ₡12,788.26 ₡12,788.26 ₡12,788.26
Quinto Año
Total ₡274,609.72 ₡274,609.72 ₡274,609.72

Aporte del trab. Aporte del Patr. Aumento de salario Anual
₡ 26,250.00 ₡ 66,250.00 1.7%
5%
₡ 52,500.00 ₡ 132,500.00 3.5%
% cargas sociales 0.7%
Patrono Trabajador 0.6%
26.50% 10.50% 0.2%
6.8%
4 5 6 7 8 9
₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00
₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00
₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09
₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07
₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93
₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09
4 5 6 7 8 9
₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00
₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00
₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20
₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02
₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98
₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20
4 5 6 7 8 9
₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00
₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50
₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61
₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67
₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33
₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11
4 5 6 7 8 9
₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25
₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88
₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34
₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31
₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29
₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06
4 5 6 7 8 9
₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51
₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97
₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60
₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37
₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26
₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72
10 11 12 13 14 15 16
₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00
₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00
₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09
₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07
₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93
₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09
10 11 12 13 14 15 16
₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00
₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00
₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20
₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02
₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98
₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20
10 11 12 13 14 15 16
₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00
₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50
₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61
₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67
₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33
₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11
10 11 12 13 14 15 16
₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25
₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88
₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34
₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31
₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29
₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06
10 11 12 13 14 15 16
₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51
₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97
₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60
₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37
₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26
₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72
17 18 19 20 21 22 23 24
₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00
₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00
₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09
₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07
₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93
₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09
17 18 19 20 21 22 23 24
₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00
₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00
₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20
₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02
₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98
₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20
17 18 19 20 21 22 23 24
₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00
₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50
₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61
₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67
₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33
₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11
17 18 19 20 21 22 23 24
₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25
₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88
₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34
₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31
₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29
₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06
17 18 19 20 21 22 23 24
₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51
₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97
₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60
₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37
₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26
₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72
25 26 27 28 29 30 31 32
₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00
₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00
₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09
₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07
₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93
₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09
25 26 27 28 29 30 31 32
₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00
₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00
₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20
₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02
₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98
₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20
25 26 27 28 29 30 31 32
₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00
₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50
₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61
₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67
₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33
₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11
25 26 27 28 29 30 31 32
₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25
₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88
₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34
₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31
₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29
₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06
25 26 27 28 29 30 31 32
₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51
₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97
₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60
₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37
₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26
₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72
33 34 35 36 37 38 39 40
₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00
₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00
₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09
₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07
₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93
₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09
33 34 35 36 37 38 39 40
₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00
₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00
₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20
₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02
₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98
₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20
33 34 35 36 37 38 39 40
₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00
₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50
₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61
₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67
₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33
₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11
33 34 35 36 37 38 39 40
₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25
₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88
₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34
₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31
₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29
₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06
33 34 35 36 37 38 39 40
₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51
₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97
₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60
₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37
₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26
₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72
41 42 43 44 45 46 47 48
₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00
₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00
₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09
₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07
₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93
₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09
41 42 43 44 45 46 47 48
₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00
₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00
₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20
₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02
₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98
₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20
41 42 43 44 45 46 47 48
₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00
₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50
₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61
₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67
₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33
₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11
41 42 43 44 45 46 47 48
₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25
₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88
₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34
₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31
₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29
₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06
41 42 43 44 45 46 47 48
₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51
₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97
₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60
₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37
₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26
₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72
49 50 51 52 Total
₡82,000.00 ₡82,000.00 ₡82,000.00 ₡82,000.00 ₡4,264,000.0
₡75,000.00 ₡75,000.00 ₡75,000.00 ₡75,000.00 ₡3,900,000.0
₡32,122.09 ₡32,122.09 ₡32,122.09 ₡32,122.09 ₡1,670,348.8
₡26,279.07 ₡26,279.07 ₡26,279.07 ₡26,279.07 ₡1,366,511.6
₡10,520.93 ₡10,520.93 ₡10,520.93 ₡10,520.93 ₡547,088.4
₡225,922.09 ₡225,922.09 ₡225,922.09 ₡225,922.09 ₡11,747,948.8
49 50 51 52 Total
₡86,100.00 ₡86,100.00 ₡86,100.00 ₡86,100.00 ₡4,477,200.0
₡78,750.00 ₡78,750.00 ₡78,750.00 ₡78,750.00 ₡4,095,000.0
₡33,728.20 ₡33,728.20 ₡33,728.20 ₡33,728.20 ₡1,753,866.3
₡27,593.02 ₡27,593.02 ₡27,593.02 ₡27,593.02 ₡1,434,837.2
₡11,046.98 ₡11,046.98 ₡11,046.98 ₡11,046.98 ₡574,442.8
₡237,218.20 ₡237,218.20 ₡237,218.20 ₡237,218.20 ₡12,335,346.3
49 50 51 52 Total
₡90,405.00 ₡90,405.00 ₡90,405.00 ₡90,405.00 ₡4,701,060.0
₡82,687.50 ₡82,687.50 ₡82,687.50 ₡82,687.50 ₡4,299,750.0
₡35,414.61 ₡35,414.61 ₡35,414.61 ₡35,414.61 ₡1,841,559.6
₡28,972.67 ₡28,972.67 ₡28,972.67 ₡28,972.67 ₡1,506,579.1
₡11,599.33 ₡11,599.33 ₡11,599.33 ₡11,599.33 ₡603,164.9
₡249,079.11 ₡249,079.11 ₡249,079.11 ₡249,079.11 ₡12,952,113.6
49 50 51 52 Total
₡94,925.25 ₡94,925.25 ₡94,925.25 ₡94,925.25 ₡4,936,113.0
₡86,821.88 ₡86,821.88 ₡86,821.88 ₡86,821.88 ₡4,514,737.5
₡37,185.34 ₡37,185.34 ₡37,185.34 ₡37,185.34 ₡1,933,637.6
₡30,421.31 ₡30,421.31 ₡30,421.31 ₡30,421.31 ₡1,581,908.0
₡12,179.29 ₡12,179.29 ₡12,179.29 ₡12,179.29 ₡633,323.2
₡261,533.06 ₡261,533.06 ₡261,533.06 ₡261,533.06 ₡13,599,719.3
49 50 51 52 Total
₡99,671.51 ₡99,671.51 ₡99,671.51 ₡99,671.51 ₡5,182,918.7
₡91,162.97 ₡91,162.97 ₡91,162.97 ₡91,162.97 ₡4,740,474.4
₡39,044.60 ₡39,044.60 ₡39,044.60 ₡39,044.60 ₡2,030,319.5
₡31,942.37 ₡31,942.37 ₡31,942.37 ₡31,942.37 ₡1,661,003.4
₡12,788.26 ₡12,788.26 ₡12,788.26 ₡12,788.26 ₡664,989.3
₡274,609.72 ₡274,609.72 ₡274,609.72 ₡274,609.72 ₡14,279,705.2
Gastos de Administrativos/ sem
Detalle Período de Gracia 1
Ingreso por ventas
Producto 1 (con la unidad de medida) ₡4,524,000
Producto 2 (con la unidad de medida) ₡0
Ingreso por semana ₡0
Total de Inversión Inicial a financiar ₡3,508,078
Total de ingresos ₡3,508,078 ₡4,524,000
Costos de producción
Agua y Electricidad ₡25,000
Teléfono e internet ₡5,000
Producto 1 ₡22,431,630
Producto 2 ₡0
Producto 3 ₡0
Producto 4 ₡0
Plan de ayuda social ₡226,200
IVA ₡588,120
Total de Costos de producción ₡23,275,950
Margen de contribución -₡18,751,950
Gastos de administrativos
Trabajador 1 ₡82,000
Liquidación (Aguinaldo+Vacasiones+Cesantía) ₡32,122
Alquileres ₡26,279
Otros ₡10,521
Total de Gastos Administrativos ₡225,922
Gastos financieros
Cuota ₡0
Total de gastos financieros ₡0
Gastos por depresiaciones
Equipo ₡5,540
Total de depresiaciones ₡6,723
Costos de ventas
Publicidad ₡361,920
Estrategia de mercado ₡90,480
Total de costos de ventas ₡452,400
Total de Gastos ₡232,645
Flujo disponible -₡18,984,595
Gastos sin depresiación ₡225,922
Flujo de efectivo -₡18,977,872
Utlidad Acumulada -₡18,977,872
Ingreso por ventas
Total de ingresos ₡4,750,200
Producto 1 ₡23,553,211
Producto 2 ₡0
Producto 3 ₡0
Producto 4 ₡0
IVA ₡617,526
Otros ₡11,047
Gastos financieros
Cuota ₡0
Equipo ₡5,540
Costos de ventas
Utlidad Acumulada -₡1,007,655,128
Ingreso por ventas
Producto 1 ₡24,730,872
Producto 2 ₡0
Producto 3 ₡0
Producto 4 ₡0
IVA ₡648,402
Otros ₡11,599
Gastos financieros
Cuota ₡0
Equipo ₡5,540
Costos de ventas
Ingreso por ventas
Producto 1 ₡25,967,416
Producto 2 ₡0
Producto 3 ₡0
Producto 4 ₡0
IVA ₡680,822
Otros ₡12,179
Gastos financieros
Cuota ₡0
Equipo ₡5,540
Costos de ventas
Ingreso por ventas
Producto 1 ₡27,265,786
Producto 2 ₡0
Producto 3 ₡0
Producto 4 ₡0
IVA ₡714,864
Otros ₡12,788
Gastos financieros
Cuota ₡0
Equipo ₡5,540
Costos de ventas
Utlidad Acumulada - 4,280,027,824.34
Primer año
2 3 4 5
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡37,955,744.2 -₡56,933,616.3 -₡75,911,488.4 -₡94,889,360.5
Segundo Año
2 3 4 5
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,027,581,893 -₡1,047,508,659.1 -₡1,067,435,424.8 -₡1,087,362,190.5
Tercer Año
2 3 4 5
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,066,645,399.4 -₡2,087,568,503.3 -₡2,108,491,607.3 -₡2,129,414,711.3
Cuarto año
2 3 4 5
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡3,157,618,130.0 -₡3,179,587,389.2 -₡3,201,556,648.3 -₡3,223,525,907.5
Quinto Año
2 3 4 5
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 4,303,095,546.48 - 4,326,163,268.62 - 4,349,230,990.76 - 4,372,298,712.90
Primer año
6 7 8 9
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡113,867,232.6 -₡132,845,104.7 -₡151,822,976.7 -₡170,800,848.8
Segundo Año
6 7 8 9
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,107,288,956.2 -₡1,127,215,721.9 -₡1,147,142,487.6 -₡1,167,069,253.3
Tercer Año
6 7 8 9
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,150,337,815.3 -₡2,171,260,919.3 -₡2,192,184,023.2 -₡2,213,107,127.2
Cuarto año
6 7 8 9
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡3,245,495,166.7 -₡3,267,464,425.9 -₡3,289,433,685.1 -₡3,311,402,944.2
Quinto Año
6 7 8 9
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 4,395,366,435.04 - 4,418,434,157.18 - 4,441,501,879.32 - 4,464,569,601.46
10 11 12 13 14
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡219,753 ₡0
₡0 ₡0 ₡0 ₡219,753 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡452,398 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡19,204,348 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡445,675 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡19,197,625 -₡18,977,872
-₡189,778,720.9 -₡208,756,593.0 -₡227,734,465.1 -₡246,932,090.5 -₡265,909,962.6
10 11 12 13 14
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡219,753 ₡0
₡0 ₡0 ₡0 ₡219,753 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡463,694 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡20,153,242 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡456,971 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡20,146,519 -₡19,926,766
-₡1,186,996,018.9 -₡1,206,922,784.6 -₡1,226,849,550.3 ### -₡1,266,922,835.0
10 11 12 13 14
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡219,753 ₡0
₡0 ₡0 ₡0 ₡219,753 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡475,555 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡21,149,580 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡468,832 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡21,142,857 -₡20,923,104
-₡2,234,030,231.2 -₡2,254,953,335.2 -₡2,275,876,439.2 ### -₡2,317,942,400.4
10 11 12 13 14
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡219,753 ₡0
₡0 ₡0 ₡0 ₡219,753 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡488,009 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡22,195,735 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡481,286 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡22,189,012 -₡21,969,259
-₡3,333,372,203.4 -₡3,355,341,462.6 -₡3,377,310,721.8 ### -₡3,421,468,993.4
10 11 12 13 14
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡219,753 ₡0
₡0 ₡0 ₡0 ₡219,753 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡501,086 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,294,198 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡494,363 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,287,475 -₡23,067,722
- 4,487,637,323.60 - 4,510,705,045.75 - 4,533,772,767.89 ### - 4,580,127,965.45
15 16 17 18
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡284,887,834.7 -₡303,865,706.8 -₡322,843,578.9 -₡341,821,451.0
15 16 17 18
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,286,849,600.7 -₡1,306,776,366.4 -₡1,326,703,132.1 -₡1,346,629,897.8
15 16 17 18
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,338,865,504.4 -₡2,359,788,608.4 -₡2,380,711,712.4 -₡2,401,634,816.4
15 16 17 18
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡3,443,438,252.6 -₡3,465,407,511.8 -₡3,487,376,771.0 -₡3,509,346,030.2
15 16 17 18
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 4,603,195,687.59 - 4,626,263,409.73 - 4,649,331,131.87 - 4,672,398,854.01
19 20 21 22
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡360,799,323.1 -₡379,777,195.1 -₡398,755,067.2 -₡417,732,939.3
19 20 21 22
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,366,556,663.5 -₡1,386,483,429.2 -₡1,406,410,194.9 -₡1,426,336,960.6
19 20 21 22
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,422,557,920.3 -₡2,443,481,024.3 -₡2,464,404,128.3 -₡2,485,327,232.3
19 20 21 22
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡3,531,315,289.4 -₡3,553,284,548.5 -₡3,575,253,807.7 -₡3,597,223,066.9
19 20 21 22
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 4,695,466,576.16 - 4,718,534,298.30 - 4,741,602,020.44 - 4,764,669,742.58
23 24 25 26
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡219,753
₡0 ₡0 ₡0 ₡219,753
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡452,398
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡19,204,348
₡225,922 ₡225,922 ₡225,922 ₡445,675
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡19,197,625
-₡436,710,811.4 -₡455,688,683.5 -₡474,666,555.6 -₡493,864,181.0
23 24 25 26
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡219,753
₡0 ₡0 ₡0 ₡219,753
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡463,694
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡20,153,242
₡237,218 ₡237,218 ₡237,218 ₡456,971
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡20,146,519
-₡1,446,263,726.3 -₡1,466,190,492.0 -₡1,486,117,257.7 -₡1,506,263,776.7
23 24 25 26
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡219,753
₡0 ₡0 ₡0 ₡219,753
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡475,555
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡21,149,580
₡249,079 ₡249,079 ₡249,079 ₡468,832
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡21,142,857
-₡2,506,250,336.3 -₡2,527,173,440.3 -₡2,548,096,544.2 -₡2,569,239,401.5
23 24 25 26
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡219,753
₡0 ₡0 ₡0 ₡219,753
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡488,009
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡22,195,735
₡261,533 ₡261,533 ₡261,533 ₡481,286
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡22,189,012
-₡3,619,192,326.1 -₡3,641,161,585.3 -₡3,663,130,844.4 -₡3,685,319,856.9
23 24 25 26
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡219,753
₡0 ₡0 ₡0 ₡219,753
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡501,086
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,294,198
₡274,610 ₡274,610 ₡274,610 ₡494,363
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,287,475
- 4,787,737,464.72 - 4,810,805,186.86 - 4,833,872,909.00 - 4,857,160,384.42
27 28 29 30
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡512,842,053.1 -₡531,819,925.2 -₡550,797,797.3 -₡569,775,669.4
27 28 29 30
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,526,190,542.4 -₡1,546,117,308.1 -₡1,566,044,073.8 -₡1,585,970,839.5
27 28 29 30
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,590,162,505.5 -₡2,611,085,609.5 -₡2,632,008,713.4 -₡2,652,931,817.4
27 28 29 30
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡3,707,289,116.1 -₡3,729,258,375.3 -₡3,751,227,634.5 -₡3,773,196,893.6
27 28 29 30
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 4,880,228,106.57 - 4,903,295,828.71 - 4,926,363,550.85 - 4,949,431,272.99
31 32 33 34
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡588,753,541.5 -₡607,731,413.5 -₡626,709,285.6 -₡645,687,157.7
31 32 33 34
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,605,897,605.2 -₡1,625,824,370.9 -₡1,645,751,136.6 -₡1,665,677,902.3
31 32 33 34
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,673,854,921.4 -₡2,694,778,025.4 -₡2,715,701,129.4 -₡2,736,624,233.4
31 32 33 34
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡3,795,166,152.8 -₡3,817,135,412.0 -₡3,839,104,671.2 -₡3,861,073,930.4
31 32 33 34
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 4,972,498,995.13 - 4,995,566,717.27 - 5,018,634,439.41 - 5,041,702,161.55
35 36 37 38
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡664,665,029.8 -₡683,642,901.9 -₡702,620,774.0 -₡721,598,646.1
35 36 37 38
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,685,604,668.0 -₡1,705,531,433.7 -₡1,725,458,199.4 -₡1,745,384,965.1
35 36 37 38
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,757,547,337.3 -₡2,778,470,441.3 -₡2,799,393,545.3 -₡2,820,316,649.3
35 36 37 38
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡3,883,043,189.5 -₡3,905,012,448.7 -₡3,926,981,707.9 -₡3,948,950,967.1
35 36 37 38
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 5,064,769,883.69 - 5,087,837,605.83 - 5,110,905,327.97 - 5,133,973,050.11
39 40 41 42
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡219,753 ₡0 ₡0
₡0 ₡219,753 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡452,398 ₡232,645 ₡232,645
-₡18,984,595 -₡19,204,348 -₡18,984,595 -₡18,984,595
₡225,922 ₡445,675 ₡225,922 ₡225,922
-₡18,977,872 -₡19,197,625 -₡18,977,872 -₡18,977,872
-₡740,576,518.2 -₡759,774,143.6 -₡778,752,015.7 -₡797,729,887.8
39 40 41 42
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡219,753 ₡0 ₡0
₡0 ₡219,753 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡463,694 ₡243,941 ₡243,941
-₡19,933,488 -₡20,153,242 -₡19,933,488 -₡19,933,488
₡237,218 ₡456,971 ₡237,218 ₡237,218
-₡19,926,766 -₡20,146,519 -₡19,926,766 -₡19,926,766
-₡1,765,311,730.7 -₡1,785,458,249.7 -₡1,805,385,015.4 -₡1,825,311,781.1
39 40 41 42
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡219,753 ₡0 ₡0
₡0 ₡219,753 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡475,555 ₡255,802 ₡255,802
-₡20,929,827 -₡21,149,580 -₡20,929,827 -₡20,929,827
₡249,079 ₡468,832 ₡249,079 ₡249,079
-₡20,923,104 -₡21,142,857 -₡20,923,104 -₡20,923,104
-₡2,841,239,753.3 -₡2,862,382,610.5 -₡2,883,305,714.5 -₡2,904,228,818.5
39 40 41 42
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡219,753 ₡0 ₡0
₡0 ₡219,753 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡488,009 ₡268,256 ₡268,256
-₡21,975,982 -₡22,195,735 -₡21,975,982 -₡21,975,982
₡261,533 ₡481,286 ₡261,533 ₡261,533
-₡21,969,259 -₡22,189,012 -₡21,969,259 -₡21,969,259
-₡3,970,920,226.3 -₡3,993,109,238.7 -₡4,015,078,497.9 -₡4,037,047,757.1
39 40 41 42
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡219,753 ₡0 ₡0
₡0 ₡219,753 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡501,086 ₡281,332 ₡281,332
-₡23,074,445 -₡23,294,198 -₡23,074,445 -₡23,074,445
₡274,610 ₡494,363 ₡274,610 ₡274,610
-₡23,067,722 -₡23,287,475 -₡23,067,722 -₡23,067,722
- 5,157,040,772.25 - 5,180,328,247.68 - 5,203,395,969.82 - 5,226,463,691.96
43 44 45 46
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡816,707,759.9 -₡835,685,631.9 -₡854,663,504.0 -₡873,641,376.1
43 44 45 46
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,845,238,546.8 -₡1,865,165,312.5 -₡1,885,092,078.2 -₡1,905,018,843.9
43 44 45 46
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡2,925,151,922.5 -₡2,946,075,026.5 -₡2,966,998,130.5 -₡2,987,921,234.4
43 44 45 46
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡4,059,017,016.3 -₡4,080,986,275.5 -₡4,102,955,534.6 -₡4,124,924,793.8
43 44 45 46
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 5,249,531,414.10 - 5,272,599,136.24 - 5,295,666,858.38 - 5,318,734,580.52
47 48 49 50
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000
₡25,000 ₡25,000 ₡25,000 ₡25,000

₡5,000 ₡5,000 ₡5,000 ₡5,000
₡22,431,630 ₡22,431,630 ₡22,431,630 ₡22,431,630
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡226,200 ₡226,200
₡588,120 ₡588,120 ₡588,120 ₡588,120
₡23,275,950 ₡23,275,950 ₡23,275,950 ₡23,275,950
-₡18,751,950 -₡18,751,950 -₡18,751,950 -₡18,751,950
₡82,000 ₡82,000 ₡82,000 ₡82,000

₡75,000 ₡75,000 ₡75,000 ₡75,000
₡32,122 ₡32,122 ₡32,122 ₡32,122
₡26,279 ₡26,279 ₡26,279 ₡26,279
₡10,521 ₡10,521 ₡10,521 ₡10,521
₡225,922 ₡225,922 ₡225,922 ₡225,922
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡361,920 ₡361,920 ₡361,920 ₡361,920

₡90,480 ₡90,480 ₡90,480 ₡90,480
₡452,400 ₡452,400 ₡452,400 ₡452,400
₡232,645 ₡232,645 ₡232,645 ₡232,645
-₡18,984,595 -₡18,984,595 -₡18,984,595 -₡18,984,595
₡225,922 ₡225,922 ₡225,922 ₡225,922
-₡18,977,872 -₡18,977,872 -₡18,977,872 -₡18,977,872
-₡892,619,248.2 -₡911,597,120.3 -₡930,574,992.4 -₡949,552,864.5
47 48 49 50
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200
₡26,250 ₡26,250 ₡26,250 ₡26,250

₡5,250 ₡5,250 ₡5,250 ₡5,250
₡23,553,211 ₡23,553,211 ₡23,553,211 ₡23,553,211
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡237,510 ₡237,510
₡617,526 ₡617,526 ₡617,526 ₡617,526
₡24,439,747 ₡24,439,747 ₡24,439,747 ₡24,439,747
-₡19,689,547 -₡19,689,547 -₡19,689,547 -₡19,689,547
₡86,100 ₡86,100 ₡86,100 ₡86,100

₡78,750 ₡78,750 ₡78,750 ₡78,750
₡33,728 ₡33,728 ₡33,728 ₡33,728
₡27,593 ₡27,593 ₡27,593 ₡27,593
₡11,047 ₡11,047 ₡11,047 ₡11,047
₡237,218 ₡237,218 ₡237,218 ₡237,218
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡380,016 ₡380,016 ₡380,016 ₡380,016

₡95,004 ₡95,004 ₡95,004 ₡95,004
₡475,020 ₡475,020 ₡475,020 ₡475,020
₡243,941 ₡243,941 ₡243,941 ₡243,941
-₡19,933,488 -₡19,933,488 -₡19,933,488 -₡19,933,488
₡237,218 ₡237,218 ₡237,218 ₡237,218
-₡19,926,766 -₡19,926,766 -₡19,926,766 -₡19,926,766
-₡1,924,945,609.6 -₡1,944,872,375.3 -₡1,964,799,141.0 -₡1,984,725,906.7
47 48 49 50
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710
₡27,563 ₡27,563 ₡27,563 ₡27,563

₡5,513 ₡5,513 ₡5,513 ₡5,513
₡24,730,872 ₡24,730,872 ₡24,730,872 ₡24,730,872
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡249,386 ₡249,386
₡648,402 ₡648,402 ₡648,402 ₡648,402
₡25,661,735 ₡25,661,735 ₡25,661,735 ₡25,661,735
-₡20,674,025 -₡20,674,025 -₡20,674,025 -₡20,674,025
₡90,405 ₡90,405 ₡90,405 ₡90,405

₡82,688 ₡82,688 ₡82,688 ₡82,688
₡35,415 ₡35,415 ₡35,415 ₡35,415
₡28,973 ₡28,973 ₡28,973 ₡28,973
₡11,599 ₡11,599 ₡11,599 ₡11,599
₡249,079 ₡249,079 ₡249,079 ₡249,079
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡399,017 ₡399,017 ₡399,017 ₡399,017

₡99,754 ₡99,754 ₡99,754 ₡99,754
₡498,771 ₡498,771 ₡498,771 ₡498,771
₡255,802 ₡255,802 ₡255,802 ₡255,802
-₡20,929,827 -₡20,929,827 -₡20,929,827 -₡20,929,827
₡249,079 ₡249,079 ₡249,079 ₡249,079
-₡20,923,104 -₡20,923,104 -₡20,923,104 -₡20,923,104
-₡3,008,844,338.4 -₡3,029,767,442.4 -₡3,050,690,546.4 -₡3,071,613,650.4
47 48 49 50
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096
₡28,941 ₡28,941 ₡28,941 ₡28,941

₡5,788 ₡5,788 ₡5,788 ₡5,788
₡25,967,416 ₡25,967,416 ₡25,967,416 ₡25,967,416
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡261,855 ₡261,855
₡680,822 ₡680,822 ₡680,822 ₡680,822
₡26,944,822 ₡26,944,822 ₡26,944,822 ₡26,944,822
-₡21,707,726 -₡21,707,726 -₡21,707,726 -₡21,707,726
₡94,925 ₡94,925 ₡94,925 ₡94,925

₡86,822 ₡86,822 ₡86,822 ₡86,822
₡37,185 ₡37,185 ₡37,185 ₡37,185
₡30,421 ₡30,421 ₡30,421 ₡30,421
₡12,179 ₡12,179 ₡12,179 ₡12,179
₡261,533 ₡261,533 ₡261,533 ₡261,533
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡418,968 ₡418,968 ₡418,968 ₡418,968

₡104,742 ₡104,742 ₡104,742 ₡104,742
₡523,710 ₡523,710 ₡523,710 ₡523,710
₡268,256 ₡268,256 ₡268,256 ₡268,256
-₡21,975,982 -₡21,975,982 -₡21,975,982 -₡21,975,982
₡261,533 ₡261,533 ₡261,533 ₡261,533
-₡21,969,259 -₡21,969,259 -₡21,969,259 -₡21,969,259
-₡4,146,894,053.0 -₡4,168,863,312.2 -₡4,190,832,571.4 -₡4,212,801,830.6
47 48 49 50
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950
₡30,388 ₡30,388 ₡30,388 ₡30,388

₡6,078 ₡6,078 ₡6,078 ₡6,078
₡27,265,786 ₡27,265,786 ₡27,265,786 ₡27,265,786
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡274,948 ₡274,948
₡714,864 ₡714,864 ₡714,864 ₡714,864
₡28,292,063 ₡28,292,063 ₡28,292,063 ₡28,292,063
-₡22,793,112 -₡22,793,112 -₡22,793,112 -₡22,793,112
₡99,672 ₡99,672 ₡99,672 ₡99,672

₡91,163 ₡91,163 ₡91,163 ₡91,163
₡39,045 ₡39,045 ₡39,045 ₡39,045
₡31,942 ₡31,942 ₡31,942 ₡31,942
₡12,788 ₡12,788 ₡12,788 ₡12,788
₡274,610 ₡274,610 ₡274,610 ₡274,610
₡0 ₡0 ₡0 ₡0
₡0 ₡0 ₡0 ₡0
₡1,183 ₡1,183 ₡1,183 ₡1,183

₡5,540 ₡5,540 ₡5,540 ₡5,540
₡6,723 ₡6,723 ₡6,723 ₡6,723
₡439,916 ₡439,916 ₡439,916 ₡439,916

₡109,979 ₡109,979 ₡109,979 ₡109,979
₡549,895 ₡549,895 ₡549,895 ₡549,895
₡281,332 ₡281,332 ₡281,332 ₡281,332
-₡23,074,445 -₡23,074,445 -₡23,074,445 -₡23,074,445
₡274,610 ₡274,610 ₡274,610 ₡274,610
-₡23,067,722 -₡23,067,722 -₡23,067,722 -₡23,067,722
- 5,341,802,302.66 - 5,364,870,024.81 - 5,387,937,746.95 - 5,411,005,469.09
51 52 Total
₡4,524,000 ₡4,524,000 ₡235,248,000

₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡4,524,000 ₡4,524,000 ₡235,248,000
₡25,000 ₡25,000 ₡1,300,000

₡5,000 ₡5,000 ₡260,000
₡22,431,630 ₡22,431,630 ₡1,166,444,760
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡226,200 ₡226,200 ₡11,762,400
₡588,120 ₡588,120 ₡30,582,240
₡23,275,950 ₡23,275,950 ₡1,210,349,400
-₡18,751,950 -₡18,751,950 -₡975,101,400
₡82,000 ₡82,000 ₡4,264,000

₡75,000 ₡75,000 ₡3,900,000
₡32,122 ₡32,122 ₡1,670,349
₡26,279 ₡26,279 ₡1,366,512
₡10,521 ₡10,521 ₡547,088
₡225,922 ₡225,922 ₡11,747,949
₡0 ₡219,753 ₡879,013
₡0 ₡219,753 ₡879,013
₡1,183 ₡1,183 ₡61,493

₡5,540 ₡5,540 ₡288,091
₡6,723 ₡6,723 ₡349,584
₡361,920 ₡361,920 ₡18,819,840

₡90,480 ₡90,480 ₡4,704,960
₡452,400 ₡452,400 ₡23,524,800
₡232,645 ₡452,398 ₡12,976,546
-₡18,984,595 -₡19,204,348 -₡988,077,946
₡225,922 ₡445,675 ₡12,626,962
-₡18,977,872 -₡19,197,625 -₡987,728,362
-₡968,530,736.6 -₡987,728,362.0 -₡987,728,362
51 52 Total
₡4,750,200 ₡4,750,200 ₡247,010,400

₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡4,750,200 ₡4,750,200 ₡247,010,400
₡26,250 ₡26,250 ₡1,365,000

₡5,250 ₡5,250 ₡273,000
₡23,553,211 ₡23,553,211 ₡1,224,766,998
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡237,510 ₡237,510 ₡12,350,520
₡617,526 ₡617,526 ₡32,111,352
₡24,439,747 ₡24,439,747 ₡1,270,866,870
-₡19,689,547 -₡19,689,547 -₡1,023,856,470
₡86,100 ₡86,100 ₡4,477,200

₡78,750 ₡78,750 ₡4,095,000
₡33,728 ₡33,728 ₡1,753,866
₡27,593 ₡27,593 ₡1,434,837
₡11,047 ₡11,047 ₡574,443
₡237,218 ₡237,218 ₡12,335,346
₡0 ₡219,753 ₡879,013
₡0 ₡219,753 ₡879,013
₡1,183 ₡1,183 ₡61,493

₡5,540 ₡5,540 ₡288,091
₡6,723 ₡6,723 ₡349,584
₡380,016 ₡380,016 ₡19,760,832

₡95,004 ₡95,004 ₡4,940,208
₡475,020 ₡475,020 ₡24,701,040
₡243,941 ₡463,694 ₡13,563,943
-₡19,933,488 -₡20,153,242 -₡1,037,420,413
₡237,218 ₡456,971 ₡13,214,359
-₡19,926,766 -₡20,146,519 -₡1,037,070,829
-₡2,004,652,672.4 -₡2,024,799,191.4 -₡2,024,799,191
51 52 Total
₡4,987,710 ₡4,987,710 ₡259,360,920

₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡4,987,710 ₡4,987,710 ₡259,360,920
₡27,563 ₡27,563 ₡1,433,250

₡5,513 ₡5,513 ₡286,650
₡24,730,872 ₡24,730,872 ₡1,286,005,348
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡249,386 ₡249,386 ₡12,968,046
₡648,402 ₡648,402 ₡33,716,920
₡25,661,735 ₡25,661,735 ₡1,334,410,213
-₡20,674,025 -₡20,674,025 -₡1,075,049,293
₡90,405 ₡90,405 ₡4,701,060

₡82,688 ₡82,688 ₡4,299,750
₡35,415 ₡35,415 ₡1,841,560
₡28,973 ₡28,973 ₡1,506,579
₡11,599 ₡11,599 ₡603,165
₡249,079 ₡249,079 ₡12,952,114
₡0 ₡219,753 ₡879,013
₡0 ₡219,753 ₡879,013
₡1,183 ₡1,183 ₡61,493

₡5,540 ₡5,540 ₡288,091
₡6,723 ₡6,723 ₡349,584
₡399,017 ₡399,017 ₡20,748,874

₡99,754 ₡99,754 ₡5,187,218
₡498,771 ₡498,771 ₡25,936,092
₡255,802 ₡475,555 ₡14,180,710
-₡20,929,827 -₡21,149,580 -₡1,089,230,004
₡249,079 ₡468,832 ₡13,831,127
-₡20,923,104 -₡21,142,857 -₡1,088,880,420
-₡3,092,536,754.3 -₡3,113,679,611.6 -₡3,113,679,612
51 52 Total
₡5,237,096 ₡5,237,096 ₡272,328,966

₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡5,237,096 ₡5,237,096 ₡272,328,966
₡28,941 ₡28,941 ₡1,504,913

₡5,788 ₡5,788 ₡300,983
₡25,967,416 ₡25,967,416 ₡1,350,305,615
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡261,855 ₡261,855 ₡13,616,448
₡680,822 ₡680,822 ₡35,402,766
₡26,944,822 ₡26,944,822 ₡1,401,130,724
-₡21,707,726 -₡21,707,726 -₡1,128,801,758
₡94,925 ₡94,925 ₡4,936,113

₡86,822 ₡86,822 ₡4,514,738
₡37,185 ₡37,185 ₡1,933,638
₡30,421 ₡30,421 ₡1,581,908
₡12,179 ₡12,179 ₡633,323
₡261,533 ₡261,533 ₡13,599,719
₡0 ₡219,753 ₡879,013
₡0 ₡219,753 ₡879,013
₡1,183 ₡1,183 ₡61,493

₡5,540 ₡5,540 ₡288,091
₡6,723 ₡6,723 ₡349,584
₡418,968 ₡418,968 ₡21,786,317

₡104,742 ₡104,742 ₡5,446,579
₡523,710 ₡523,710 ₡27,232,897
₡268,256 ₡488,009 ₡14,828,316
-₡21,975,982 -₡22,195,735 -₡1,143,630,074
₡261,533 ₡481,286 ₡14,478,732
-₡21,969,259 -₡22,189,012 -₡1,143,280,491
-₡4,234,771,089.7 -₡4,256,960,102.2 -₡4,256,960,102
51 52 Total
₡5,498,950 ₡5,498,950 ₡285,945,414

₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡5,498,950 ₡5,498,950 ₡285,945,414
₡30,388 ₡30,388 ₡1,580,158

₡6,078 ₡6,078 ₡316,032
₡27,265,786 ₡27,265,786 ₡1,417,820,896
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡0 ₡0 ₡0
₡274,948 ₡274,948 ₡14,297,271
₡714,864 ₡714,864 ₡37,172,904
₡28,292,063 ₡28,292,063 ₡1,471,187,260
-₡22,793,112 -₡22,793,112 -₡1,185,241,846
₡99,672 ₡99,672 ₡5,182,919

₡91,163 ₡91,163 ₡4,740,474
₡39,045 ₡39,045 ₡2,030,319
₡31,942 ₡31,942 ₡1,661,003
₡12,788 ₡12,788 ₡664,989
₡274,610 ₡274,610 ₡14,279,705
₡0 ₡219,753 ₡879,013
₡0 ₡219,753 ₡879,013
₡1,183 ₡1,183 ₡61,493

₡5,540 ₡5,540 ₡288,091
₡6,723 ₡6,723 ₡349,584
₡439,916 ₡439,916 ₡22,875,633

₡109,979 ₡109,979 ₡5,718,908
₡549,895 ₡549,895 ₡28,594,541
₡281,332 ₡501,086 ₡15,508,302
-₡23,074,445 -₡23,294,198 -₡1,200,750,148
₡274,610 ₡494,363 ₡15,158,718
-₡23,067,722 -₡23,287,475 -₡1,200,400,564
- 5,434,073,191.23 - 5,457,360,666.65 - 5,457,360,666.65
Gastos de Administrativos/ sem
Ventas
Costos de Produccion
Margen de contribucion o utilidad brut
% de utilidad bruta
Gastos
Administrativos
Gastos Financieros
Gastos de venta
Depresiacion
Total de gastos
Utilidad Anual
% Utilidad Anual
Impuestos (15%)
*Donación (10% de impuesto renta)
Total de Impuestos a pagar
Utilidad Neta
%
Estado de Resultados
Primer Año Segundo Año Tercer Año
₡235,248,000.00 ₡247,010,400.00 ₡259,360,920.00
₡1,210,349,400.00 ₡1,270,866,870.00 ₡1,334,410,213.50
-₡975,101,400.00 -₡1,023,856,470.00 -₡1,075,049,293.50
-414.5% -414.5% -414.5%
₡11,747,948.84 ₡12,335,346.28 ₡12,952,113.59

₡879,013.14 ₡879,013.14 ₡879,013.14
₡23,524,800.00 ₡24,701,040.00 ₡25,936,092.00
₡349,583.69 ₡349,583.69 ₡349,583.69
₡12,976,545.66 ₡13,563,943.10 ₡14,180,710.42
-₡988,077,945.66 -₡1,037,420,413.10 -₡1,089,230,003.92
-420.0% -420.0% -420.0%
-₡148,211,691.85 -₡155,613,061.97 -₡163,384,500.59
-₡14,821,169.18 -₡15,561,306.20 -₡16,338,450.06
-₡133,390,522.66 -₡140,051,755.77 -₡147,046,050.53
-₡839,866,253.81 -₡881,807,351.14 -₡925,845,503.33
-357.01% -356.99% -356.97%
Cuarto Año Quinto Año Sexto año
₡272,328,966.00 ₡285,945,414.30 ₡300,242,685.02
₡1,401,130,724.18 ₡1,471,187,260.38 ₡1,544,746,623.40
-₡1,128,801,758.18 -₡1,185,241,846.08 ###
-414.5% -414.5% -414.5%
₡13,599,719.27 ₡14,279,705.24 ₡14,993,690.50

₡879,013.14 ₡879,013.14 ₡0.00
₡27,232,896.60 ₡28,594,541.43 ₡30,024,268.50
₡349,583.69 ₡349,583.69 ₡349,583.69
₡14,828,316.10 ₡15,508,302.06 ₡15,343,274.19
-₡1,143,630,074.27 -₡1,200,750,148.14 ###
-419.9% -419.9% -419.6%
-₡171,544,511.14 -₡180,112,522.22 -₡188,977,081.89
-₡17,154,451.11 -₡18,011,252.22 -₡18,897,708.19
-₡154,390,060.03 -₡162,101,270.00 -₡170,079,373.70
-₡972,085,563.13 -₡1,020,637,625.92 ###
-356.95% -356.93% -356.67%
Flujos Netos de efec
Tasa Inversión
1er Año 2ndo Año
9% -₡3,508,078 -₡987,728,362 ###
VAN -₡4,209,976,776
TIR Err:523
Recuperación de la Inversión
Año Inversion Flujo Rentabilidad
1 ₡3,508,078 -₡987,728,362 ₡315,727
2 ₡991,552,167 -₡1,037,070,829 ₡89,239,695
3 ₡2,117,862,692 -₡1,088,880,420 ₡190,607,642
4 ₡3,397,350,754 -₡1,143,280,491 ₡305,761,568
5 ₡4,846,392,813 -₡1,200,400,564 ₡436,175,353
Flujos Netos de efectivo
3 Año 4to Año 5to Año
-₡1,088,880,420 -₡1,143,280,491 ###
Flujo Promedio -₡1,091,472,133

Periodo de Recuperación 0.00
Instalaciones necesarias para el proyecto
Descripcion Cantidad
Adecuación de lugar 1
Precio total
ra el proyecto Instalaciones
Precio Unitario I.V.A Precio Total ₡678,000.00
₡600,000.00 13% ₡678,000
₡678,000.00
Equipo Necesario para el Proyecto
Descripcion Cantidad Precio Unitario I.V.A
2 ₡350,000.00 13%
1 ₡200,000.00 13%
2 ₡120,000.00 13%
2 ₡70,000.00 13%
1 ₡300,000.00 13%
2 ₡200,000.00 13%
1 ₡200,000.00 13%
1 ₡90,000.00 13%
1 ₡100,000.00 13%
Precio total
Precio Total Equipo
₡791,000 ₡2,680,074.21
₡226,000
₡271,200
₡158,200
₡339,000
₡452,000
₡226,000
₡101,700
₡114,974
₡2,680,074
Costos de producir 1 unidad del producto 1 Por Semana
Rubro Cantidad Costo sin IVA IVA Subtotal
Empaque 13% 0
Materia prima 1800 ₡ 1,450.00 13% 1638.5
Alimento 12 ₡ 2,185.00 13% 2469.05
Suplemento 1 ₡ 4,000.00 13% 4520
etc 13% 0
etc 13% 0
Total ₡ 8,627.55
Costos de producir 1 unidad del producto 2

Empaque 13% 0
Materia prima 13% 0
Alimento 13% 0
Pollito 13% 0
etc 13% 0
etc 13% 0
Total 0

Empaque 13% 0
Materia prima 13% 0
Alimento 13% 0
Pollito 13% 0
etc 13% 0
etc 13% 0
Total 0

Empaque 13% 0
Materia prima 13% 0
Alimento 13% 0
Pollito 13% 0
etc 13% 0
etc 13% 0
Total 0

Machote de Análisis

Cargado por

Información del documento

Derechos de autor

Formatos disponibles

Compartir este documento

Compartir o incrustar documentos

Opciones para compartir

¿Le pareció útil este documento?

¿Este contenido es inapropiado?

Copyright:

Formatos disponibles

Machote de Análisis

Cargado por

Copyright:

Formatos disponibles

Proyeccion Semanal Valor Aumento anual

Producto 1 (con la unidad de medida) 2,600 5%

Ingresos Primer Año

Ingresos Segundo Año

Ingresos Tercer Año

Ingresos Cuarto Año

NOTA: gastos de tramites e imprevistos

Total ₡274,609.72 ₡274,609.72 ₡274,609.72

₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡25,000 ₡25,000 ₡25,000 ₡25,000

₡82,000 ₡82,000 ₡82,000 ₡82,000

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡361,920 ₡361,920 ₡361,920 ₡361,920

₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡26,250 ₡26,250 ₡26,250 ₡26,250

₡86,100 ₡86,100 ₡86,100 ₡86,100

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡380,016 ₡380,016 ₡380,016 ₡380,016

₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡27,563 ₡27,563 ₡27,563 ₡27,563

₡90,405 ₡90,405 ₡90,405 ₡90,405

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡399,017 ₡399,017 ₡399,017 ₡399,017

₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡28,941 ₡28,941 ₡28,941 ₡28,941

₡94,925 ₡94,925 ₡94,925 ₡94,925

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡418,968 ₡418,968 ₡418,968 ₡418,968

₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡30,388 ₡30,388 ₡30,388 ₡30,388

₡99,672 ₡99,672 ₡99,672 ₡99,672

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡439,916 ₡439,916 ₡439,916 ₡439,916

₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡25,000 ₡25,000 ₡25,000 ₡25,000

₡82,000 ₡82,000 ₡82,000 ₡82,000

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡361,920 ₡361,920 ₡361,920 ₡361,920

₡4,750,200 ₡4,750,200 ₡4,750,200 ₡4,750,200

₡26,250 ₡26,250 ₡26,250 ₡26,250

₡86,100 ₡86,100 ₡86,100 ₡86,100

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡380,016 ₡380,016 ₡380,016 ₡380,016

₡4,987,710 ₡4,987,710 ₡4,987,710 ₡4,987,710

₡27,563 ₡27,563 ₡27,563 ₡27,563

₡90,405 ₡90,405 ₡90,405 ₡90,405

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡399,017 ₡399,017 ₡399,017 ₡399,017

₡5,237,096 ₡5,237,096 ₡5,237,096 ₡5,237,096

₡28,941 ₡28,941 ₡28,941 ₡28,941

₡94,925 ₡94,925 ₡94,925 ₡94,925

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡418,968 ₡418,968 ₡418,968 ₡418,968

₡5,498,950 ₡5,498,950 ₡5,498,950 ₡5,498,950

₡30,388 ₡30,388 ₡30,388 ₡30,388

₡99,672 ₡99,672 ₡99,672 ₡99,672

₡1,183 ₡1,183 ₡1,183 ₡1,183

₡439,916 ₡439,916 ₡439,916 ₡439,916

₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000 ₡4,524,000

₡25,000 ₡25,000 ₡25,000 ₡25,000 ₡25,000

₡82,000 ₡82,000 ₡82,000 ₡82,000 ₡82,000