Professional Documents
Culture Documents
Tipus Impositiu
30.00%
Cost Totals
70,491.74
106,384.76
37,562.50
163,910.51
Amortitzaci
1,167.04
BENEFICI
49,361.45
14,808.43
92,034.71
Cost Totals
132,758.00
48,444.50
157,111.90
Amortitzaci
1,167.04
BENEFICI
114,958.27
103,676.03
145,944.62
54,835.00
Pgina 1
34,487.48
167,116.90
Amortitzaci
1,167.04
BENEFICI
136,171.71
Pgina 2
40,851.51
Tipus Impositiu
30.00%
89,180.99
Cost Totals
120,313.20
46,654.50
163,910.51
Amortitzaci
1,167.04
BENEFICI
91,071.14
96,822.31
Cost Totals
135,054.41
51,483.50
163,791.90
Amortitzaci
1,167.04
BENEFICI
118,401.29
Pgina 3
Pgina 4
27,321.34
35,520.39
Pgina 5
Pgina 6
Pressupost de T
GENER
FEBRER
MAR
3,630.07
2,772.73
1,344.59
4,963.73
3,134.71
1,700.67
7,260.14
3,749.59
2,312.04
7,747.38
9,799.11
13,321.77
500.00
4,500.00
500.00
4,500.00
900.00
900.00
600.00
163.00
900.00
1,323.00
6,480.31
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
307.13
TOTAL PAGAMENTS
SALDO NET
SALDO FINAL
44,661.95
-36,914.56
-36,914.56
8,714.63
1,084.49
-35,830.08
8,714.63
4,607.14
-31,222.93
-36,914.56
40,000.00
SALDO INICIAL
Cobraments
Serveis
Vendes
Iva repercutit
TOTAL COBRAMENTS
Pagaments
Compra provedors
Compra equips procs informaci
Subministraments
Sou
Decoraci
Publicitat
Immobilitzat
Maquinria
Lloguer Local
Altres pagaments
Assegurances
Serveis
Quota Autnom
Imposts Retencions IRPF
IVA Suportat
Liquidacions trim. IVA
11,082.13
730.88
920.00
4,500.00
300.00
5,408.40
5,049.23
5,405.00
1,800.00
21.00%
Pgina 7
SALDO INICIAL
Cobraments
Serveis
Vendes
Iva repercutit
TOTAL COBRAMENTS
Pagaments
Compra provedors
Compra equips procs informaci
Subministraments
Sou
Decoraci
Publicitat
Immobilitzat
Maquinria
Lloguer Local
Altres pagaments
Assegurances
Serveis
Quota Autnom
Imposts Retencions IRPF
IVA Suportat
Liquidacions trim. IVA
TOTAL PAGAMENTS
SALDO NET
SALDO FINAL
SALDO INICIAL
Cobraments
Serveis
Vendes
Iva repercutit
GENER
40,000.00
FEBRER
3,085.44
MAR
4,169.92
3,630.07
2,772.73
1,344.59
4,963.73
3,134.71
1,700.67
7,260.14
3,749.59
2,312.04
7,747.38
9,799.11
13,321.77
500.00
4,500.00
500.00
4,500.00
900.00
900.00
600.00
163.00
900.00
1,323.00
6,480.31
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
307.13
44,661.95
-36,914.56
3,085.44
8,714.63
1,084.49
4,169.92
8,714.63
4,607.14
8,777.07
GENER
73,309.00
FEBRER
MAR
7,260.14
4,543.80
2,478.83
7,260.14
3,746.28
2,311.35
8,593.80
5,100.41
2,875.78
11,082.13
730.88
920.00
4,500.00
300.00
5,408.40
5,049.23
5,405.00
1,800.00
Pgina 8
TOTAL COBRAMENTS
Pagaments
Compra provedors
Compra equips procs informaci
Subministraments
Sou
Decoraci
Publicitat
Maquinria
Lloguer Local
Altres pagaments
Serveis
Quota Autnom
Imposts Retencions IRPF
IVA Suportat
Liquidacions trim. IVA
Impost sobre Beneficis
TOTAL PAGAMENTS
SALDO NET
SALDO FINAL
SALDO INICIAL
Cobraments
Serveis
Vendes
Iva repercutit
TOTAL COBRAMENTS
Pagaments
Compra provedors
Compra equips procs informaci
Subministraments
Sou
Decoraci
Publicitat
Maquinria
87,591.77
13,317.77
16,570.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
1,305.90
350.00
1,950.00
350.00
1,150.00
350.00
1,150.00
163.00
900.00
1,134.00
3,576.49
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
25,270.39
62,321.38
62,321.38
7,490.70
5,827.07
68,148.45
7,490.70
9,079.30
77,227.75
GENER
158,927.30
FEBRER
MAR
7,260.14
4,805.79
2,533.84
8,593.80
4,017.36
2,648.34
9,556.55
5,723.14
3,208.74
173,527.07
15,259.50
18,488.43
920.00
4,500.00
500.00
4,500.00
500.00
4,500.00
1,305.90
350.00
350.00
350.00
12,505.00
12,831.88
Pgina 9
Lloguer Local
Altres pagaments
Serveis
Quota Autnom
Imposts Retencions IRPF
IVA Suportat
Liquidacions trim. IVA
Impost sobre Beneficis
TOTAL PAGAMENTS
SALDO NET
SALDO FINAL
SALDO INICIAL
Cobraments
Serveis
Vendes
Iva repercutit
TOTAL COBRAMENTS
Pagaments
Compra provedors
Compra equips procs informaci
Subministraments
Sou
Decoraci
Publicitat
Maquinria
Lloguer Local
Altres pagaments
Serveis
Quota Autnom
Imposts Retencions IRPF
IVA Suportat
Liquidacions trim. IVA
Impost sobre Beneficis
TOTAL PAGAMENTS
1,950.00
1,150.00
1,150.00
163.00
900.00
1,134.00
3,645.13
62.50
900.00
1,134.00
420.00
62.50
900.00
1,134.00
420.00
25,665.91
147,861.16
147,861.16
6,982.50
8,277.00
156,138.16
6,982.50
11,505.93
167,644.08
GENER
254,552.02
FEBRER
MAR
8,593.80
5,073.55
2,870.14
7,260.14
4,523.14
2,474.49
9,556.55
5,729.75
3,210.12
271,089.52
14,257.77
18,496.43
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
1,305.90
350.00
1,950.00
350.00
1,150.00
350.00
1,150.00
163.00
900.00
1,134.00
3,753.28
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
26,289.06
7,490.70
7,490.70
13,346.88
Pgina 10
SALDO NET
SALDO FINAL
SALDO INICIAL
Cobraments
Serveis
Vendes
Iva repercutit
TOTAL COBRAMENTS
Pagaments
Compra provedors
Compra equips procs informaci
Subministraments
Sou
Decoraci
Publicitat
Maquinria
Lloguer Local
Altres pagaments
Serveis
Quota Autnom
Imposts Retencions IRPF
IVA Suportat
Liquidacions trim. IVA
Impost sobre Beneficis
TOTAL PAGAMENTS
SALDO NET
SALDO FINAL
244,800.46
244,800.46
6,767.07
251,567.53
11,005.73
262,573.25
GENER
343,499.46
FEBRER
MAR
8,593.80
5,783.06
3,019.14
13,186.62
5,172.31
3,855.38
8,593.80
6,855.37
3,244.33
360,895.46
22,214.31
18,693.50
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
1,305.90
350.00
1,950.00
350.00
1,150.00
350.00
1,150.00
163.00
900.00
1,134.00
3,927.85
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
27,294.87
333,600.59
333,600.59
7,490.70
14,723.61
348,324.20
7,490.70
11,202.80
359,527.00
14,178.13
Pgina 11
MAIG
JUNY
JULIOL
AGOST
4,963.73
3,771.90
1,834.48
13,557.53
10,120.25
4,972.33
13,186.62
7,201.24
4,281.45
4,963.73
4,096.28
1,902.60
9,927.46
4,974.79
3,129.47
10,570.11
28,650.11
24,669.31
10,962.61
18,031.73
11,082.13
11,082.13
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
900.00
900.00
900.00
900.00
900.00
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
2,621.25
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
2,621.25
8,714.63
1,855.49
-29,367.44
22,110.87
6,539.24
-22,828.20
8,714.63
15,954.69
-6,873.52
8,714.63
2,247.99
-4,625.53
22,110.87
-4,079.14
-8,704.67
ABRIL
8,777.07
MAIG
10,632.56
JUNY
17,171.80
JULIOL
33,126.48
AGOST
35,374.47
4,963.73
3,771.90
1,834.48
13,557.53
10,120.25
4,972.33
13,186.62
7,201.24
4,281.45
4,963.73
4,096.28
1,902.60
9,927.46
4,974.79
3,129.47
10,570.11
28,650.11
24,669.31
10,962.61
18,031.73
11,082.13
11,082.13
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
900.00
900.00
900.00
900.00
900.00
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
2,621.25
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
2,621.25
8,714.63
1,855.49
10,632.56
22,110.87
6,539.24
17,171.80
8,714.63
15,954.69
33,126.48
8,714.63
2,247.99
35,374.47
22,110.87
-4,079.14
31,295.33
JULIOL
AGOST
8,593.80
8,707.44
3,633.26
8,964.71
9,555.37
3,889.22
ABRIL
4,963.73
4,688.43
2,026.95
17,187.60
10,727.27
5,862.12
10,890.21
8,077.27
3,983.17
Pgina 13
11,679.11
33,777.00
22,950.65
20,934.50
12,505.00
22,409.30
12,505.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,134.25
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,134.25
14,808.43
7,490.70
4,188.41
81,416.16
ABRIL
22,621.75
11,155.25
92,571.40
7,490.70
15,459.95
108,031.36
22,299.13
-1,364.64
106,666.72
22,621.75
-212.45
106,454.27
JULIOL
AGOST
9,927.46
4,671.07
3,065.69
12,223.87
10,788.43
4,832.58
15,853.94
8,092.98
5,028.85
8,593.80
8,974.38
3,689.32
7,260.14
9,555.37
3,531.26
17,664.23
27,844.88
28,975.77
21,257.50
20,346.77
12,831.88
12,831.88
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
350.00
350.00
350.00
350.00
350.00
Pgina 14
1,150.00
1,150.00
1,150.00
1,150.00
1,150.00
62.50
900.00
1,134.00
420.00
62.50
900.00
1,134.00
3,114.69
62.50
900.00
1,134.00
420.00
62.50
900.00
1,134.00
420.00
62.50
900.00
1,134.00
3,114.69
27,321.34
6,982.50
10,681.73
178,325.81
ABRIL
22,509.07
5,335.81
183,661.62
6,982.50
21,993.27
205,654.89
34,303.84
-13,046.34
192,608.54
22,509.07
-2,162.30
190,446.25
JULIOL
AGOST
13,557.53
5,492.56
4,000.52
14,520.28
11,084.30
5,376.96
12,223.87
7,841.74
4,213.78
9,556.55
8,980.99
3,892.88
8,593.80
11,354.55
4,189.15
23,050.61
30,981.54
24,279.38
22,430.43
24,137.50
13,346.88
13,346.88
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,311.04
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,311.04
34,487.48
7,490.70
23,640.42
7,490.70
Pgina 15
41,978.18
23,640.42
15,559.91
278,133.17
ABRIL
7,341.12
285,474.29
16,788.68
302,262.97
-19,547.76
282,715.21
497.08
283,212.29
JULIOL
AGOST
12,223.87
5,915.70
3,809.31
13,557.53
11,726.45
5,309.64
17,779.44
8,143.39
5,443.79
12,223.87
9,174.38
4,493.63
10,890.21
11,641.32
4,731.62
21,948.88
30,593.61
31,366.62
25,891.88
27,263.15
14,178.13
14,178.13
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,485.61
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,485.61
35,520.39
7,490.70
14,458.18
373,985.18
24,646.23
5,947.38
379,932.56
7,490.70
23,875.92
403,808.48
Pgina 16
43,011.09
-17,119.20
386,689.28
24,646.23
2,616.92
389,306.20
SETEMBRE
OCTUBRE
NOVEMBRE
DESEMBRE
8,593.80
4,126.86
2,671.34
3,630.07
4,556.20
1,719.12
12,223.87
8,204.13
4,289.88
19,484.01
13,783.06
6,986.08
106,384.76
15,392.00
9,905.38
24,717.88
40,253.15
214,020.56
11,082.13
70,491.74
44,328.50
730.88
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
6,420.00
54,000.00
300.00
5,408.40
5,049.23
5,405.00
900.00
900.00
900.00
900.00
11,700.00
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
2,621.25
600.00
62.50
900.00
945.00
307.13
7,200.00
850.50
10,800.00
11,718.00
Total Pagaments
8,714.63
6,677.37
-2,027.30
8,714.63
1,190.76
-836.54
22,110.87
2,607.01
1,770.47
Pgina 17
8,714.63
31,538.53
33,309.00
SETEMBRE
31,295.33
OCTUBRE
37,972.70
NOVEMBRE
39,163.46
DESEMBRE
41,770.47
8,593.80
4,126.86
2,671.34
3,630.07
4,556.20
1,719.12
12,223.87
8,204.13
4,289.88
19,484.01
13,783.06
6,986.08
106,384.76
15,392.00
9,905.38
24,717.88
40,253.15
214,020.56
11,082.13
70,491.74
44,328.50
730.88
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
6,420.00
54,000.00
300.00
5,408.40
5,049.23
5,405.00
900.00
900.00
900.00
900.00
11,700.00
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
307.13
600.00
62.50
900.00
945.00
2,621.25
600.00
62.50
900.00
945.00
307.13
7,200.00
850.50
10,800.00
11,718.00
Total Pagaments
8,714.63
6,677.37
37,972.70
8,714.63
1,190.76
39,163.46
22,110.87
2,607.01
41,770.47
8,714.63
31,538.53
73,309.00
SETEMBRE
OCTUBRE
NOVEMBRE
DESEMBRE
8,593.80
7,009.50
3,276.69
4,963.73
4,840.50
2,058.89
9,927.46
8,566.94
3,883.82
23,114.08
13,617.77
7,713.69
Pgina 18
120,313.20
89,180.99
18,880.00
11,863.11
22,378.23
44,445.54
12,505.00
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
326,796.97
50,020.00
920.00
4,500.00
11,040.00
54,000.00
1,305.90
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,134.25
62.50
900.00
1,134.00
508.20
4,200.00
14,600.00
850.50
10,800.00
13,608.00
Total Pagaments
7,490.70
11,389.30
117,843.57
7,490.70
4,372.41
122,215.98
22,621.75
-243.52
121,972.46
7,490.70
36,954.84
158,927.30
SETEMBRE
OCTUBRE
NOVEMBRE
DESEMBRE
8,593.80
7,019.01
3,278.69
9,556.55
5,336.36
3,127.51
15,853.94
8,924.79
5,203.53
19,484.01
14,126.03
7,058.11
132,758.00
18,891.50
18,020.43
29,982.27
40,668.15
430,926.48
12,831.88
92,034.71
51,327.50
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
500.00
4,500.00
350.00
350.00
350.00
350.00
6,420.00
54,000.00
1,305.90
Pgina 19
4,200.00
1,150.00
1,150.00
1,150.00
1,150.00
14,600.00
62.50
900.00
1,134.00
420.00
62.50
900.00
1,134.00
420.00
62.50
900.00
1,134.00
3,114.69
62.50
900.00
1,134.00
420.00
850.50
10,800.00
13,608.00
Total Pagaments
6,982.50
11,909.00
202,355.24
6,982.50
11,037.93
213,393.17
22,509.07
7,473.20
220,866.37
6,982.50
33,685.65
254,552.02
SETEMBRE
OCTUBRE
NOVEMBRE
DESEMBRE
8,593.80
7,035.54
3,282.16
7,260.14
5,470.25
2,673.38
13,557.53
9,202.48
4,779.60
21,780.42
15,033.47
7,730.92
135,054.41
18,911.50
15,403.77
27,539.61
44,544.81
535,122.86
13,346.88
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
96,822.31
53,387.50
920.00
4,500.00
11,040.00
54,000.00
1,305.90
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,311.04
62.50
900.00
1,134.00
508.20
4,200.00
14,600.00
850.50
10,800.00
13,608.00
Total Pagaments
7,490.70
7,490.70
23,640.42
Pgina 20
7,490.70
11,420.80
294,633.09
7,913.07
302,546.16
3,899.19
306,445.35
37,054.11
343,499.46
SETEMBRE
OCTUBRE
NOVEMBRE
DESEMBRE
8,593.80
7,277.69
3,333.01
7,260.14
6,651.24
2,921.39
13,557.53
9,548.76
4,852.32
19,484.01
15,786.36
7,406.78
145,944.62
19,204.50
16,832.77
27,958.61
42,677.15
645,540.45
14,178.13
920.00
4,500.00
920.00
4,500.00
920.00
4,500.00
103,676.03
56,712.50
920.00
4,500.00
11,040.00
54,000.00
1,305.90
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
350.00
1,150.00
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
508.20
62.50
900.00
1,134.00
3,485.61
62.50
900.00
1,134.00
508.20
4,200.00
14,600.00
850.50
10,800.00
13,608.00
Total Pagaments
7,490.70
11,713.80
401,020.00
7,490.70
9,342.07
410,362.07
24,646.23
3,312.38
413,674.45
Pgina 21
7,490.70
35,186.45
448,860.90
214,020.56
180,711.56
33,309.00
163,910.51
Pgina 22
163,910.51
Pgina 23
160,424.40
Pgina 24
157,111.90
163,791.90
Pgina 25
167,116.90
Pgina 26
Fiscalitat
1r Any
Repercutit
IVA 1r Trimestre
5,357.30
Repercutit
IVA 2n Trimestre
11,088.27
Repercutit
IVA 3r Trimestre
7,703.41
Repercutit
12,995.08
37,144.06
Suportat
A pagar
7,094.56
Suportat
3,235.50
Suportat
3,235.50
Suportat
3,235.50
16,801.05
A compensar
-1,737.26
A pagar
A compensar
6,115.51
A pagar
A compensar
10,583.43
A pagar
A compensar
20,343.01
21.00%
2n Any
IVA 1r Trimestre
IVA 2n Trimestre
IVA 3r Trimestre
IVA 4rt Trimestre
Repercutit
7,665.96
Repercutit
11,872.25
Repercutit
10,799.17
Repercutit
13,656.40
Suportat
4,592.89
Suportat
4,150.65
Suportat
4,150.65
Suportat
4,150.65
A pagar
A compensar
3,073.07
A pagar
A compensar
10,794.67
A pagar
A compensar
17,443.19
A pagar
A compensar
26,948.94
3r Any
IVA 1r Trimestre
IVA 2n Trimestre
IVA 3r Trimestre
Repercutit
8,390.92
Repercutit
12,927.13
Repercutit
10,499.27
Suportat
4,485.13
Suportat
3,954.69
Suportat
3,954.69
Pgina 27
A pagar
A compensar
3,905.79
A pagar
A compensar
12,878.22
A pagar
19,422.79
A compensar
Fiscalitat
Repercutit
15,389.15
Suportat
A pagar
3,954.69
A compensar
30,857.26
4t Any
IVA 1r Trimestre
IVA 2n Trimestre
IVA 3r Trimestre
IVA 4rt Trimestre
Repercutit
8,554.76
Repercutit
13,591.26
Repercutit
11,364.20
Repercutit
15,183.90
Suportat
A pagar
4,769.68
Suportat
A pagar
4,327.44
Suportat
Suportat
A compensar
20,085.64
A pagar
4,327.44
A compensar
13,048.89
A pagar
4,327.44
A compensar
3,785.07
A compensar
30,942.10
5 Any
IVA 1r Trimestre
IVA 2n Trimestre
IVA 3r Trimestre
Repercutit
Suportat
17,109.51
Repercutit
Suportat
0.00
Repercutit
Suportat
0.00
Suportat
Pgina 28
A compensar
17,109.51
A pagar
0
A compensar
17,109.51
A pagar
0
A compensar
17,109.51
A pagar
0
0.00
Repercutit
A pagar
17,109.51
A compensar
1,180.12
1,405.86
40.00
55.00
3
6
Pgina 29
Preu
Peixera 300L
Aigua dola
Filtres Eheim ECCO PRO 300
Illuminaci blau aquarstic FLUORESCENT T5 39W
Substrat (graves i arenes)
Bacteris
Termstat Eheim Jger ENCALENTIDOR 300W
Refrigerador HAILEA ENFRIADOR HC- 150A
Compressor d'aire Eheim AIR PUMP 200 (200l/h)
Termmetre
Bomba de circulaci Sicce VOYAGER 3
Decoraci
M d'obra
400.00
80.00
111.95
44.72
21.55
12.26
26.95
358.58
33.95
3.45
70.75
49.50
120.00
Total 1,333.66
Preu
Peixera 300L
Aigua dola
Sal Red Sea
Filtres Eheim ECCO PRO 300
Illuminaci blau aquarstic FLUORESCENT T5 39W
Substrat (arena) Nature's Ocean ARAGONITA
Bacteris Prodibi BIO DIGEST
Termstat Eheim Jger ENCALENTIDOR 300W
Refrigerador HAILEA ENFRIADOR HC- 150A
Bomba universal Eheim COMPACT PLUS 2000
Termmetre
Bomba de circulaci Sicce VOYAGER 3
Skimmer ( butxaca ) Bubble Magus Skimmer NAC 5
Ultraviolada ( UV ) 11 W
Roca viva ( 25 kg )
M d'obra
400.00
80.00
47.50
111.95
44.72
23.60
12.26
26.95
358.58
33.95
3.45
70.75
112.75
95.20
544.75
330.00
Total 2,296.41
Pgina 30
Previsi estima
PVP (u.)
4.00
40.00
45.00
11.50
19.00
350.00
150.00
19.00
100.00
24.00
200.00
15.00
13.50
6.00
21.00
300.00
Gener
Febrer
Mar
Abril
40
6
2
4
1
1
4
2
1
2
4
3
4
10
5
2
45
7
2
6
2
1
4
2
1
2
4
4
4
10
6
3
55
8
3
8
2
1
4
2
2
2
6
4
8
17
6
3
57
8
6
6
4
2
5
2
2
3
4
5
8
15
8
2
2,772.73
3,134.71
3,749.59
3,771.90
3,355.00
3,793.00
4,537.00
4,564.00
1.21
Previsi estima
PVP (u.)
4.00
40.00
45.00
11.50
19.00
350.00
150.00
19.00
100.00
24.00
Gener
Febrer
Mar
Abril
50
8
3
5
3
4
5
3
2
4
55
8
3
8
3
2
5
3
2
2
65
10
4
10
3
3
5
3
2
3
57
8
9
6
4
3
5
2
2
4
Pgina 31
Skimmers i Ultraviolada
Substrat
Test i analtiques
Tractament d'aigua (kg)
Decoraci (kg)
Peixeres
Total vendes sense iva
Amb Iva (21%)
PVP (u.)
4,543.80
5,498.00
5
4
4
12
8
2
3,746.28
4,533.00
7
5
9
18
6
4
5,100.41
6,171.50
4
5
8
15
8
4
4,688.43
5,673.00
Previsi estima
PVP (u.)
4.00
40.00
45.00
11.50
19.00
350.00
150.00
19.00
100.00
24.00
200.00
15.00
13.50
6.00
21.00
300.00
5
4
5
12
6
3
Gener
Febrer
Mar
Abril
55
9
3
5
5
4
5
4
2
4
6
4
5
12
6
3
61
8
6
8
4
2
6
3
2
2
5
4
4
12
8
2
64
10
4
11
3
3
5
4
2
3
9
5
11
18
6
5
57
8
9
6
4
3
5
2
2
4
4
5
8
15
7
4
4,805.79
5,815.00
4,017.36
4,861.00
5,723.14
6,925.00
4,671.07
5,652.00
Previsi estima
Gener
Pgina 32
Febrer
Mar
Abril
5,073.55
6,139.00
64
8
6
8
4
2
8
3
2
2
5
4
4
12
8
3
4,523.14
5,473.00
66
10
4
11
3
3
5
4
2
3
9
5
11
18
6
5
5,729.75
6,933.00
68
8
9
6
4
4
5
2
2
4
4
5
8
15
7
6
5,492.56
6,646.00
Previsi estima
PVP (u.)
4.00
40.00
45.00
11.50
19.00
350.00
150.00
19.00
100.00
24.00
200.00
15.00
13.50
6.00
21.00
300.00
61
9
3
5
5
4
5
4
2
4
6
4
5
12
6
4
Gener
Febrer
Mar
Abril
68
9
3
6
5
4
5
5
5
4
7
4
5
12
6
5
70
8
6
9
4
3
8
3
6
2
5
4
4
12
8
3
69
10
4
11
3
6
5
4
2
3
9
5
11
18
6
6
71
8
9
6
4
4
5
2
5
4
5
5
8
15
7
6
5,783.06
Pgina 33
5,172.31
6,855.37
5,915.70
6,997.50
Pgina 34
6,258.50
8,295.00
7,158.00
Juny
Juliol
Agost
Setembre
Octubre
Novembre
72
18
9
15
14
6
12
9
8
7
12
9
14
36
15
7
65
12
7
11
10
4
9
6
5
4
9
7
10
22
10
5
58
9
4
8
3
2
4
5
1
4
5
6
7
25
10
3
55
9
4
9
3
2
5
5
2
3
6
6
8
22
12
5
57
10
4
12
4
1
5
4
2
4
4
5
7
20
10
4
55
12
5
10
4
1
5
4
2
4
6
7
6
18
11
4
62
11
9
13
12
7
7
6
4
4
8
8
9
22
13
7
10,120.25
7,201.24
4,096.28
4,974.79
4,126.86
4,556.20
8,204.13
12,245.50
8,713.50
4,956.50
6,019.50
4,993.50
5,513.00
9,927.00
2165.32
Juny
Juliol
Agost
Setembre
Octubre
Novembre
71
18
8
15
18
6
12
9
9
9
75
15
7
11
10
4
9
6
5
4
68
15
7
9
9
6
11
10
5
3
70
15
9
12
14
8
11
12
8
3
65
15
8
12
13
7
6
5
3
6
66
12
5
10
4
1
5
4
5
4
64
11
10
13
12
8
7
6
4
4
Pgina 35
9
7
10
22
10
8
8,077.27
9,773.50
8
9
11
15
9
8
8,707.44
10,536.00
9
9
16
20
12
6
9,555.37
11,562.00
5
5
7
18
10
5
7,009.50
8,481.50
6
7
6
18
11
4
8
10
9
23
13
7
4,840.50
5,857.00
8,566.94
10,366.00
2165.32
Juny
Juliol
Agost
Setembre
Octubre
Novembre
79
17
8
15
19
6
12
9
9
9
12
9
11
36
18
9
75
15
7
11
10
4
9
7
5
4
9
7
10
22
10
8
68
15
7
11
9
6
11
10
5
3
8
9
11
15
9
9
70
15
9
12
14
8
11
12
8
3
9
9
16
20
12
6
65
15
8
13
13
7
6
5
3
6
5
5
7
18
10
5
66
12
5
10
4
1
5
4
5
4
6
7
6
18
11
6
64
12
11
13
12
8
9
6
4
6
8
10
9
23
13
7
10,788.43
13,054.00
8,092.98
9,792.50
8,974.38
10,859.00
9,555.37
11,562.00
7,019.01
8,493.00
5,336.36
6,457.00
8,924.79
10,799.00
Octubre
Novembre
Juny
Juliol
Agost
Setembre
Pgina 36
74
15
7
11
10
4
9
7
5
4
9
7
10
22
10
7
7,841.74
9,488.50
70
15
7
11
9
6
11
10
5
3
8
9
11
15
9
9
8,980.99
10,867.00
73
15
9
12
14
8
18
12
8
3
10
10
16
20
12
9
11,354.55
13,739.00
70
15
8
13
13
7
6
5
3
6
5
5
7
18
10
5
7,035.54
8,513.00
69
12
5
10
4
1
6
4
5
4
6
7
6
18
11
6
73
12
11
13
12
8
9
6
4
6
8
10
9
23
13
8
5,470.25
6,619.00
9,202.48
11,135.00
Juny
Juliol
Agost
Setembre
Octubre
Novembre
86
17
8
19
19
7
12
9
9
9
12
10
11
52
18
11
79
15
8
11
10
4
9
7
5
4
9
7
10
22
10
8
77
15
7
11
9
6
11
10
5
3
9
9
11
16
9
9
69
16
9
14
14
8
18
12
8
3
10
10
16
20
12
10
70
15
9
13
13
7
6
5
5
8
5
5
7
18
10
5
71
12
5
10
4
5
6
4
5
4
6
7
6
18
12
6
73
12
11
13
13
8
9
6
5
6
8
10
9
23
13
9
11,726.45
8,143.39
9,174.38
11,641.32
7,277.69
Pgina 37
6,651.24
9,548.76
9,853.50
11,101.00
14,086.00
8,806.00
Pgina 38
8,048.00
11,554.00
Desembre
82
19
10
16
15
8
14
10
11
15
20
15
45
35
18
9
Total
Productes
703
129
65
118
74
36
78
57
41
54
88
79
130
252
124
54
2,812.00
5,160.00
2,925.00
1,357.00
1,406.00
12,600.00
11,700.00
1,083.00
4,100.00
1,296.00
17,600.00
1,185.00
1,755.00
1,512.00
2,604.00
16,200.00
Total
85,295.00
Total
13,783.06
16,677.50
Desembre
82
19
10
16
15
8
14
10
9
15
Total
Productes
788
154
83
127
108
60
95
73
56
61
Total
3,152.00
6,160.00
3,735.00
1,460.50
2,052.00
21,000.00
14,250.00
1,387.00
5,600.00
1,464.00
Pgina 39
98
89
141
244
126
69
19,600.00
1,335.00
1,903.50
1,464.00
2,646.00
20,700.00
Total
107,909.00
13,617.77
16,477.50
Desembre
82
19
10
16
15
8
14
10
9
15
20
16
45
35
18
11
Total
Productes
806
155
87
131
112
60
98
76
56
63
101
90
143
244
128
75
3,224.00
6,200.00
3,915.00
1,506.50
2,128.00
21,000.00
14,700.00
1,444.00
5,600.00
1,512.00
20,200.00
1,350.00
1,930.50
1,464.00
2,688.00
22,500.00
Total
111,362.00
Total
Productes
Total
Total
14,126.03
17,092.50
Desembre
Pgina 40
864
155
87
135
112
61
109
76
56
63
102
91
143
244
128
86
3,456.00
6,200.00
3,915.00
1,552.50
2,128.00
21,350.00
16,350.00
1,444.00
5,600.00
1,512.00
20,400.00
1,365.00
1,930.50
1,464.00
2,688.00
25,800.00
Total
117,155.00
15,033.47
18,190.50
Desembre
95
20
11
16
15
8
16
10
9
18
20
16
45
35
18
16
Total
Productes
898
157
90
139
113
70
110
77
69
68
105
92
143
261
129
94
3,592.00
6,280.00
4,050.00
1,598.50
2,147.00
24,500.00
16,500.00
1,463.00
6,900.00
1,632.00
21,000.00
1,380.00
1,930.50
1,566.00
2,709.00
28,200.00
Total
125,448.00
Total
15,786.36
Pgina 41
Pgina 42
PVP (u.)
1,333.66 Aquaris aigua dola
2,296.41 Aquaris aigua salada
Total vendes mensuals
PVP (u.)
1,333.66 Aquaris aigua dola
2,296.41 Aquaris aigua salada
Total vendes mensuals
Previsi e
Gener
Febrer
1
1
3,630.07
2
1
4,963.73
Mar
2
2
7,260.14
Abril
2
1
4,963.73
Previsi e
Gener
Febrer
2
2
7,260.14
2
2
7,260.14
Mar
3
2
8,593.80
Abril
2
1
4,963.73
Previsi e
Gener
Febrer
2
2
7,260.14
3
2
8,593.80
Pgina 43
Mar
2
3
9,556.55
Abril
4
2
9,927.46
PVP (u.)
1,333.66 Aquaris aigua dola
2,296.41 Aquaris aigua salada
Total vendes mensuals
PVP (u.)
1,333.66 Aquaris aigua dola
2,296.41 Aquaris aigua salada
Total vendes mensuals
Previsi e
Gener
Febrer
3
2
8,593.80
2
2
7,260.14
Mar
2
3
9,556.55
Abril
5
3
13,557.53
Previsi e
Gener
3
2
8,593.80
Febrer
3
4
13,186.62
Pgina 44
Mar
3
2
8,593.80
Abril
4
3
12,223.87
Juny
5
3
13,557.53
3
4
13,186.62
Juliol
2
1
4,963.73
Agost
4
2
9,927.46
Setembre
3
2
8,593.80
Octubre
Novembre
1
1
3,630.07
4
3
12,223.87
Octubre
Novembre
Juny
6
4
17,187.60
3
3
10,890.21
Juliol
3
2
8,593.80
Agost
5
1
8,964.71
Setembre
3
2
8,593.80
2
1
4,963.73
4
2
9,927.46
Juny
5
4
15,853.94
Juliol
3
2
8,593.80
Agost
2
2
7,260.14
Setembre
3
2
8,593.80
Pgina 45
Octubre
Novembre
2
3
9,556.55
5
4
15,853.94
Juny
4
4
14,520.28
4
3
12,223.87
Juliol
2
3
9,556.55
Agost
3
2
8,593.80
Setembre
3
2
8,593.80
Octubre
Novembre
2
2
7,260.14
5
3
13,557.53
Octubre
Novembre
2
2
7,260.14
5
3
13,557.53
Juny
3
6
17,779.44
Juliol
4
3
12,223.87
Agost
3
3
10,890.21
Setembre
3
2
8,593.80
Pgina 46
Desembre
6
5
19,484.01
Desembre
7
6
23,114.08
Desembre
6
5
19,484.01
Total
Productes
35
26
46,678.10
59,706.66
Total
106,384.76
Total
Total
Productes
42
28
56,013.72
64,299.48
Total
120,313.20
Total
Total
Productes
41
34
54,680.06
78,077.94
Total
132,758.00
Total
Pgina 47
Desembre
6
6
21,780.42
Desembre
6
5
19,484.01
Total
Productes
41
35
54,680.06
80,374.35
Total
135,054.41
Total
Total
Productes
44
38
58,681.04
87,263.58
Total
145,944.62
Total
Pgina 48
Amortitzacions
Amortitzaci d'actius
Elements
Valor del
producte
Valor
residual
Vida til
(anys)
Coeficient mxim
d'amortitzaci
Quota a
amortitzar
cada any
459.89
0.00
12.50%
57.49
Maquinaria
Element de transport
Mobiliari
Aires condicionat
185.00
4,800.00
5,049.23
420.00
0.00
0.00
0.00
0.00
17
14
18
14
5.88%
16.00%
12.00%
7.14%
10.88
342.86
280.51
30.00
Cartell Publicitari
exterior
4,102.50
0.00
10
8.00%
410.25
100.50
Alarma prossegur
300.00
Decoraci
Total 10,914.12
0.00
0.00
0.00
10
10.00%
12
18.00%
Total a amortitzar cada any
Elements
10.05
25.00
721.74
2n
3r
4t
57.49
57.49
57.49
57.49
57.49
Maquinaria
Element de transport
Mobiliari
Aires condicionat
10.88
342.86
280.51
30.00
10.88
342.86
280.51
30.00
10.88
342.86
280.51
30.00
10.88
342.86
280.51
30.00
10.88
342.86
280.51
30.00
Cartell Publicitari
exterior
410.25
410.25
410.25
410.25
410.25
Alarma prossegur
Decoraci
10.05
25.00
10.05
25.00
10.05
25.00
10.05
25.00
10.05
25.00
1,167.04
1,167.04
1,167.04
1,167.04
1,167.04
Pgina 49
Amortitzacions
Pgina 50
Cash Flow
ESTAT DE CAS
Inici
Ingressos per vendes i serveis
Cost vendes
Utilitat bruta
Maquinria
Immobilitzat
Publicitat
Sous i Salaris
Imposts -Quota d'autnoms
Imposts -IRPF
Benefici abans d'imposts
Benefici desprs d'impostos
Amortitzacions
FONS GENERATS
INVERSI/DESINVERSI
EN INMOBILITZAT
INVERSI/DESINVERSI
EN CAPITAL CIRCULANT
FONS ABSORBITS
FLUXES DE TRESORERIA
40,000.00
-40,000.00
PROJECTE EMPRESARIAL
APORTACI DELS SOCIS
-36,914.56
ACTIU FIX
CAPITAL CIRCULANT
10,098.46
-47,013.02
40,000.00
Pgina 51
Cash Flow
ESTAT DE CASH FLOW DELS CINC PRIMERS ANYS CLCUL DELS FONS GENERATS I ABS
1r any
2n any
191,679.76
44,328.50
228,222.20
50,020.00
147,351.26
178,202.20
5,049.23
5,049.23
5,408.40
54,000.00
850.50
13,608.00
77,844.40
4,200.00
1,305.90
54,000.00
850.50
26,082.00
122,896.30
63,385.90
1,167.04
64,552.94
95,963.80
1,167.04
97,130.84
64,552.94
97,130.84
Pgina 52
Cash Flow
4t any
244,120.00
51,327.50
252,209.41
53,387.50
192,792.50
198,821.91
4,200.00
4,200.00
1,305.90
54,000.00
850.50
24,948.00
137,486.60
1,305.90
54,000.00
850.50
23,814.00
143,516.01
111,688.10
1,167.04
112,855.14
118,851.51
1,167.04
120,018.55
112,855.14
120,018.55
Pgina 53
Cash Flow
5e any
271,392.62
56,712.50
214,680.12
4,200.00
1,305.90
54,000.00
850.50
22,680.00
159,374.22
135,843.72
1,167.04
137,010.76
137,010.76
Pgina 54
VAN
VAN
TIPUS (%)
INVERSI
1R REEMBORSAMENT
2N
3R
4t
5E
VAN DEL PROJECTE
TIR DEL PROJECTE
3.00%
-40,000.00
64,552.94
97,130.84
112,855.14
120,018.55
137,010.76
442,327.94
193.41%
Pgina 55
es considera bo si el valor s
es considera un projecte acce
VAN
Pgina 56