Professional Documents
Culture Documents
INGRESOS
EGRESOS
Intangibles 2770 0 0 0 0
Activos 8200 0 0 0 0
Gastos Operativos 0 1550 1090 1180 1270
Gastos Administrativos 0 1700 1700 1700 1700
Gastos Comercial 0 613 616 619 622
Impuestos 0 17 39 49 59
Anual Mensual
COK 26.00% 1.94%
VAN $ 42,464.09
TIR 160.16% 8.29% Interés 2%
Prestamo 5000
Amortización -500 -500 -500 -500
Interés
INGRESOS FINANCIEROS
EGRESOS FINANCIEROS
DISTRIBUCIÓN DE UTILIDADES
PRODUCTO 1: TORTAS
Herramientas 800
Utencilios 500
Otros 300
ESTADOS FINANCIEROS
4100 4700 5300 5900 6500 7100 7700 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
4100 4700 5300 5900 6500 7100 7700 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1000 0 0 0 0
1360 1450 1540 1630 1720 1810 1900 1900 1900 1900 1900 1900
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
625 628 631 634 637 640 640 640 640 640 640 640
69 596 709 806 902 998 1097 989 1148 -124 948 948
3754 4374 4580 4770 4959 5148 5337 6229 5388 4116 5188 5188
346 326 720 1130 1541 1952 2363 1771 2612 3884 2812 2812
-15449 -15123 -14403 -13273 -11732 -9780 -7417 -5646 -3034 850 3662 6474
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
2200 2500 2800 3100 3400 3700 4000 4000 4000 4000 4000 4000
1900 2200 2500 2800 3100 3400 3700 4000 4000 4000 4000 4000
4100 4700 5300 5900 6500 7100 7700 8000 8000 8000 8000 8000
3475 3983 4492 5000 5508 6017 6525 6780 6780 6780 6780 6780
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
1000
0 0 0 0 0 0 0 1000 0 0 0 0
0 0 0 0 0 0 0 840.336134454 0 0 0 0
6891 6891 6891 6891 6891 6891 6891 7731 7731 7731 7731 7731
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
550 625 700 775 850 925 1000 1000 1000 1000 1000 1000
5 5 5 5 5 5 5 5 5 5 5 5
110 125 140 155 170 185 200 200 200 200 200 200
110 125 140 155 170 185 200 200 200 200 200 200
1 1 1 1 1 1 1 1 1 1 1 1
110 125 140 155 170 185 200 200 200 200 200 200
450 450 450 450 450 450 450 450 450 450 450 450
250 250 250 250 250 250 250 250 250 250 250 250
1360 1450 1540 1630 1720 1810 1900 1900 1900 1900 1900 1900
1303 1390 1478 1565 1653 1741 1828 1828 1828 1828 1828 1828
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200
250 250 250 250 250 250 250 250 250 250 250 250
50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50
150 150 150 150 150 150 150 150 150 150 150 150
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100
25 28 31 34 37 40 40 40 40 40 40 40
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
2 2 2 2 2 2 2 2 2 2 2 2
625 628 631 634 637 640 640 640 640 640 640 640
584 584 584 584 584 584 584 584 584 584 584 584
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
625 717 808 900 992 1083 1175 1220 1220 1220 1220 1220
625 717 808 900 992 1083 1175 1220 1220 1220 1220 1220
178 184 189 194 200 205 208 367 208 208 208 208
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 160 0 0 0 0
57 60 62 65 67 69 72 72 72 72 72 72
80 80 80 80 80 80 80 80 80 80 80 80
41 44 47 50 53 56 56 56 56 56 56 56
447 533 619 706 792 878 967 853 1013 1013 1013 1013
-17 517 619 706 792 878 967 853 1013 1013 1013 1013
0 517 619 706 792 878 967 853 1013 1013 1013 1013
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
-65 -65
-0.95% -0.95%
-1273
69 596 709 806 902 998 1097 989 1148 -124 948 948
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
3445 3950 4454 4958 5462 5966 6471 6723 6723 6723 6723 6723
1303 1390 1478 1565 1653 1741 1828 1828 1828 1828 1828 1828
2143 2559 2976 3393 3809 4226 4642 4895 4895 4895 4895 4895
1735 1735 1735 1735 1735 1735 1735 1749 1749 1749 1749 1749
115 115 115 115 115 115 115 129 129 129 129 129
584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0
-291 126 542 959 1375 1792 2209 2433 2433 2433 2433 2433
0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0
-291 126 542 959 1375 1792 2209 2433 2433 2433 2433 2433
-87 38 163 288 413 538 663 730 730 730 730 730
-204 88 380 671 963 1254 1546 1703 1703 1703 1703 1703
Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13 May-13
42857
15841
27016
19200
1378
6424
1374
-1361
0
0
-1361 7000
-408 2100 4.90%
-953 1142
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 1000 0 0 0 0 0
1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
640 640 640 640 640 640 640 640 640 640 640 640 640
948 948 948 948 948 948 948 788 948 9880 1749 1749 1749
5188 5188 5188 5188 5188 5188 5188 6028 5188 14120 5989 5989 5989
2812 2812 2812 2812 2812 2812 2812 1972 2812 -6120 2011 2011 2011
9286 12098 14910 17721 20533 23345 26157 28129 30941 24821 26832 28843 30855
26 mes mes 29
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
40 40 40 40 40 40 40 40 40 40 40 40 40
200 200 200 200 200 200 200 200 200 200 200 200 200
100 100 100 100 100 100 100 100 100 100 100 100 100
100 100 100 100 100 100 100 100 100 100 100 100 100
1 1 1 1 1 1 1 1 1 1 1 1 1
4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
1000
0 0 0 0 0 0 0 1000 0 0 0 0 0
0 0 0 0 0 0 0 840.336134454 0 0 0 0 0
7731 7731 7731 7731 7731 7731 7731 8571 8571 8571 8571 8571 8571
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
5 5 5 5 5 5 5 5 5 5 5 5 5
200 200 200 200 200 200 200 200 200 200 200 200 200
200 200 200 200 200 200 200 200 200 200 200 200 200
1 1 1 1 1 1 1 1 1 1 1 1 1
200 200 200 200 200 200 200 200 200 200 200 200 200
450 450 450 450 450 450 450 450 450 450 450 450 450
250 250 250 250 250 250 250 250 250 250 250 250 250
1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900
1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200
250 250 250 250 250 250 250 250 250 250 250 250 250
50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50
150 150 150 150 150 150 150 150 150 150 150 150 150
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
500 500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100 100
40 40 40 40 40 40 40 40 40 40 40 40 40
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
2 2 2 2 2 2 2 2 2 2 2 2 2
640 640 640 640 640 640 640 640 640 640 640 640 640
584 584 584 584 584 584 584 584 584 584 584 584 584
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220
1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220
208 208 208 208 208 208 208 367 208 208 208 208 208
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 160 0 0 0 0 0
72 72 72 72 72 72 72 72 72 72 72 72 72
80 80 80 80 80 80 80 80 80 80 80 80 80
56 56 56 56 56 56 56 56 56 56 56 56 56
1013 1013 1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013
1013 1013 1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013
1013 1013 1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
-65 -65 -65 -65 -65 -65 -65 -65 -65 -65 736 736 736
-0.95% -0.95% -0.95% -0.95% -0.95% -0.95% -0.95% -0.95% -0.95% -0.95% 10.86% 10.86% 10.86%
8932
-65 -65 -65 -65 -65 -65 -65 -65 -65 8867 736 736 736
948 948 948 948 948 948 948 788 948 9880 1749 1749 1749
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723
1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828
4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895
1749 1749 1749 1749 1749 1749 1749 1763 1763 1763 1763 1763 1763
129 129 129 129 129 129 129 143 143 143 143 143 143
584 584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0 0
2433 2433 2433 2433 2433 2433 2433 2405 2405 2405 2405 2405 2405
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
2433 2433 2433 2433 2433 2433 2433 2405 2405 2405 2405 2405 2405
730 730 730 730 730 730 730 721 721 721 721 721 721
1703 1703 1703 1703 1703 1703 1703 1683 1683 1683 1683 1683 1683
Jun-13 Jul-13 Aug-13 Sep-13 Oct-13 Nov-13 Dec-13 Jan-14 Feb-14 Mar-14 Apr-14 May-14 Jun-14
80672
21938
58734
20988
1546
7008
0
29192
0
0
29192
8757
20434
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 1000 0 0 0 0 0 0
1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
640 640 640 640 640 640 640 640 640 640 640 640 640
1749 1749 1749 1749 1749 1749 1589 1749 3975 1740 1740 1740 1740
5989 5989 5989 5989 5989 5989 6829 5989 8215 5980 5980 5980 5980
2011 2011 2011 2011 2011 2011 1171 2011 -215 2020 2020 2020 2020
32866 34877 36889 38900 40911 42923 44094 46105 45890 47909 49929 51949 53969
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
40 40 40 40 40 40 40 40 40 40 40 40 40
200 200 200 200 200 200 200 200 200 200 200 200 200
100 100 100 100 100 100 100 100 100 100 100 100 100
100 100 100 100 100 100 100 100 100 100 100 100 100
1 1 1 1 1 1 1 1 1 1 1 1 1
4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
1000
0 0 0 0 0 0 1000 0 0 0 0 0 0
0 0 0 0 0 0 840.336134454 0 0 0 0 0 0
8571 8571 8571 8571 8571 8571 9412 9412 9412 9412 9412 9412 9412
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
5 5 5 5 5 5 5 5 5 5 5 5 5
200 200 200 200 200 200 200 200 200 200 200 200 200
200 200 200 200 200 200 200 200 200 200 200 200 200
1 1 1 1 1 1 1 1 1 1 1 1 1
200 200 200 200 200 200 200 200 200 200 200 200 200
450 450 450 450 450 450 450 450 450 450 450 450 450
250 250 250 250 250 250 250 250 250 250 250 250 250
1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900
1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200
250 250 250 250 250 250 250 250 250 250 250 250 250
50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50
150 150 150 150 150 150 150 150 150 150 150 150 150
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
500 500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100 100
40 40 40 40 40 40 40 40 40 40 40 40 40
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
2 2 2 2 2 2 2 2 2 2 2 2 2
640 640 640 640 640 640 640 640 640 640 640 640 640
584 584 584 584 584 584 584 584 584 584 584 584 584
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220
1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220
208 208 208 208 208 208 367 208 208 208 208 208 208
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 160 0 0 0 0 0 0
72 72 72 72 72 72 72 72 72 72 72 72 72
80 80 80 80 80 80 80 80 80 80 80 80 80
56 56 56 56 56 56 56 56 56 56 56 56 56
1013 1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013 1013
1013 1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013 1013
1013 1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013 1013
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
736 736 736 736 736 736 736 736 736 728 728 728 728
10.86% 10.86% 10.86% 10.86% 10.86% 10.86% 10.86% 10.86% 10.86% 10.73% 10.73% 10.73% 10.73%
2227
736 736 736 736 736 736 736 736 2963 728 728 728 728
1749 1749 1749 1749 1749 1749 1589 1749 3975 1740 1740 1740 1740
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723
1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828
4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895
1763 1763 1763 1763 1763 1763 1777 1777 1777 1777 1777 1777 1777
143 143 143 143 143 143 157 157 157 157 157 157 157
584 584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0 0
2405 2405 2405 2405 2405 2405 2377 2377 2377 2377 2377 2377 2377
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
2405 2405 2405 2405 2405 2405 2377 2377 2377 2377 2377 2377 2377
721 721 721 721 721 721 713 713 713 713 713 713 713
1683 1683 1683 1683 1683 1683 1664 1664 1664 1664 1664 1664 1664
Jul-14 Aug-14 Sep-14 Oct-14 Nov-14 Dec-14 Jan-15 Feb-15 Mar-15 Apr-15 May-15 Jun-15 Jul-15
80672
21938
58734
21156
1714
7008
0
28855
0
0
28855
8657
20199
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 1000 0 0 0 0 0 0 0
1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
640 640 640 640 640 640 640 640 640 640 640 640 640
1740 1740 1740 1740 1740 1581 1740 1541 1732 1732 1732 1732 1732
5980 5980 5980 5980 5980 6821 5980 5781 5972 5972 5972 5972 5972
2020 2020 2020 2020 2020 1179 2020 2219 2028 2028 2028 2028 2028
55989 58008 60028 62048 64068 65247 67267 69487 71515 73543 75571 77600 79628
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
40 40 40 40 40 40 40 40 40 40 40 40 40
200 200 200 200 200 200 200 200 200 200 200 200 200
100 100 100 100 100 100 100 100 100 100 100 100 100
100 100 100 100 100 100 100 100 100 100 100 100 100
1 1 1 1 1 1 1 1 1 1 1 1 1
4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000 4000
8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000
6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780 6780
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
1000
0 0 0 0 0 1000 0 0 0 0 0 0 0
0 0 0 0 0 840.336134454 0 0 0 0 0 0 0
9412 9412 9412 9412 9412 10252 10252 10252 10252 10252 10252 10252 10252
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000
5 5 5 5 5 5 5 5 5 5 5 5 5
200 200 200 200 200 200 200 200 200 200 200 200 200
200 200 200 200 200 200 200 200 200 200 200 200 200
1 1 1 1 1 1 1 1 1 1 1 1 1
200 200 200 200 200 200 200 200 200 200 200 200 200
450 450 450 450 450 450 450 450 450 450 450 450 450
250 250 250 250 250 250 250 250 250 250 250 250 250
1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900 1900
1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200 1200
250 250 250 250 250 250 250 250 250 250 250 250 250
50 50 50 50 50 50 50 50 50 50 50 50 50
50 50 50 50 50 50 50 50 50 50 50 50 50
150 150 150 150 150 150 150 150 150 150 150 150 150
1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700 1700
1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620 1620
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
500 500 500 500 500 500 500 500 500 500 500 500 500
100 100 100 100 100 100 100 100 100 100 100 100 100
40 40 40 40 40 40 40 40 40 40 40 40 40
10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10% 10%
2 2 2 2 2 2 2 2 2 2 2 2 2
640 640 640 640 640 640 640 640 640 640 640 640 640
584 584 584 584 584 584 584 584 584 584 584 584 584
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220
1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220 1220
208 208 208 208 208 367 208 208 208 208 208 208 208
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 160 0 0 0 0 0 0 0
72 72 72 72 72 72 72 72 72 72 72 72 72
80 80 80 80 80 80 80 80 80 80 80 80 80
56 56 56 56 56 56 56 56 56 56 56 56 56
1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013 1013 1013
1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013 1013 1013
1013 1013 1013 1013 1013 853 1013 1013 1013 1013 1013 1013 1013
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
728 728 728 728 728 728 728 728 719 719 719 719 719
10.73% 10.73% 10.73% 10.73% 10.73% 10.73% 10.73% 10.73% 10.61% 10.61% 10.61% 10.61% 10.61%
-200
728 728 728 728 728 728 728 528 719 719 719 719 719
1740 1740 1740 1740 1740 1581 1740 1541 1732 1732 1732 1732 1732
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723 6723
1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828 1828
4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895 4895
1777 1777 1777 1777 1777 1791 1791 1791 1791 1791 1791 1791 1791
157 157 157 157 157 171 171 171 171 171 171 171 171
584 584 584 584 584 584 584 584 584 584 584 584 584
0 0 0 0 0 0 0 0 0 0 0 0 0
2377 2377 2377 2377 2377 2349 2349 2349 2349 2349 2349 2349 2349
0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0
2377 2377 2377 2377 2377 2349 2349 2349 2349 2349 2349 2349 2349
713 713 713 713 713 705 705 705 705 705 705 705 705
1664 1664 1664 1664 1664 1644 1644 1644 1644 1644 1644 1644 1644
Aug-15 Sep-15 Oct-15 Nov-15 Dec-15 Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16
80672
21938
58734
21324
1882
7008
0
28519
0
0
28519
8556
19964
Sep-16 Oct-16 Nov-16 Dec-16 Jan-17 Feb-17 Mar-17
0 0 0 0 0 0 0
0 0 0 0 0 0 0
1900 1900 1900 1900 0 0 0
1700 1700 1700 1700 0 0 0
640 640 640 600 0 0 0
1732 1732 1732 2741 0 0 450
572%
Renta Anual 46.4%
0 0 0 0
0 0 0 0
0 0 0 0
10252 10252 10252 10252
450
84034
21938
62096
21492
2050
7008
0
31545
0
0
31545
9463
22081
TEA: 25.00%
TEM: 1.88%
CUOTAS: 24
PASTELERÍA
Jan-12 Feb-12 Mar-12
En Nuevos Soles ( S/. )
5,058.60 - - (450.12)
5,058.60 - - -450.12
Valor de: RUS
ventas Compras compras
1 5000 3500 0 20 0.40%
2 8000 5600 0 50 0.63%
3 13000 9100 0 200 1.54%
4 20000 14000 0 400 2.00%
5 30000 21000 0 600 2.00%
RE 0%
IR (1.5%) IGV ventas IGV compras IGV Impuestos
75 900 630 270 345 6.9%
120 1440 1008 432 552 6.9%
195 2340 1638 702 897 6.9%
300 3600 2520 1080 1380 6.9%
450 5400 3780 1620 2070 6.9%