Documentos de Académico
Documentos de Profesional
Documentos de Cultura
SOLES
30
10
DEPRECIACI
ON
2000
3000
5000
42000
80000
30%
8 AOS
SOLUCION
VALOR RESIDUAL
44000
6000
50000
CONSTRUCCION
EQUIPAMIENTOS
CUADRO 1
ESTADO DE GANACIAS Y PERDIDAS
INGRESOS
AO 1 AL 8
80000
EGRESOS
COSTOS DE O.Y M.
DEPRESIACION
47000
42000
5000
33000
9900
23100
CUADRO 2
AO 0
INGRESOS
POR VENTAS
12600
80000
80000
80000
42000
9900
42000
9900
140000
TOTAL EGRESOS
140000
F.C. ECONOMICO
-140000
C.O.
51900
51900
1
2
28100
28100
24434.78261 21247.637
-115565.2174 -94317.58
15%
S/. 158,783.91
S/. 18,783.91
VAN>O
VAN=0
VAN<O
BUENO
INDIFERENTE
INVIABLE
VAN
TIR
B7C
P-R-I
18783.91175
18%
1.0503736
7.053611337
0.4000
40%
1+i
56000 (1+i)^n
(1+i)^n-1
18% M
4%
1.4000
20817.36
AO
DEUDA
M ONTO
1
2
3
4
56000
45262.64
32592.56
17641.86
20817.36
20817.36
20817.36
20817.36
-140000
56000
28100
28100
MONTO A PAGAR
AHORRO DE IMPUESTO
F.C.F.
VANF
TIRF
TASA
-84000
S/. 15,395.19
20%
0.162
20817.36 20817.36
3024 2444.1826
10306.64 9726.8226
S/. 99,395.19
2014
2015
2016
2017
2018
2019
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
80000
44000
6000
30000
20000
180000
42000
9900
42000
9900
42000
9900
42000
9900
42000
9900
42000
9900
51900
51900
51900
51900
51900
51900
3
4
5
6
7
8
28100
28100
28100
28100
28100
128100
184800
18476.21 16066.27 13970.67 12148.41 10563.83 41876.12 PROM
-75841.4 -59775.11 -45804.44
-33656 -23092.2 18783.91
10080
8147.275
5866.66 3175.534
INTERES
AMORTIZACION
SALDO
10080
8147.275
5866.66
3175.534
10737.36
12670.08
14950.70
17641.83
45262.64
32592.56
17641.86
0.03
28100
28100
28100
28100
28100
128100
20817.36
1759.998
9042.638
20817.36
952.6602
8235.3
0
0
28100
0
0
28100
0
0
28100
0
0
128100
S/. 391,675.90
S/. 232,891.99
19847.98897
41876.11723
-0.551440941
S/. 372,891.99