Professional Documents
Culture Documents
PATRIMONIO
Capital
Cuota
ESULTADOS
3 4 5
Flujo de caja 0 1 2 3
Ingresos 0 92,560,000 100,112,896 108,282,108
Costos producción 0 67,600,000 73,116,160 79,082,439
Gastos adm
Gastos ventas 3,000,000 3,090,000 3,182,700
Gastos financieros 0 1,440,000 1,036,910 561,263
Cuota $ 3,679,390.89
3,278,181 3,376,526
0 0
6,400,000 6,400,000
21,904,182 24,382,957
7,666,464 8,534,035
14,237,718 15,848,922
6,400,000 6,400,000
0 0
8,000,000
4 5
112,486 116,986
1,041 1,083
117,117,928 126,674,751
760 791
85,535,566 92,515,268
Amortización
- Interés Amortización
2,239,391 1,440,000
2,642,481 1,036,910
3,118,128 561,263