Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ao
Visitantes
0
USD
8,000
Bs.
25
6
40000
1
EGRESOS
Costos de Operacin
Costo Variable
Costo Fijo
Depreciacin
Impuestos (IVA - IT)
TOTAL EGRESOS
UTILIDAD GRAVABLE
IMPUESTO IUE
UTILIDAD NETA
DEPRECIACIN
VALOR EN LIBROS ACTIVOS
RECUPER. CAP TRABAJO
INVERSIONES INICIALES
- Inversin Fija
- Capital de trabajo
INVERSIONES EN OPERAC
- Increm Capital Trabajo
9,000
3
10,000
4
10,000
5
10000
7
1
200,000
225,000
250,000
250,000
200,000
225,000
250,000
250,000
250,000
54,000
304,000
48,000
40,000
20,000
26,800
134,800
54,000
40,000
20,000
30,800
144,800
60,000
40,000
20,000
34,800
154,800
60,000
40,000
20,000
34,800
154,800
60,000
40,000
20,000
34,800
154,800
65,200
16,300
48,900
20,000
80,200
20,050
60,150
20,000
95,200
23,800
71,400
20,000
95,200
23,800
71,400
20,000
149,200
37,300
111,900
20,000
320,000
25,000
-1500
-1500
-420,000
-22000
-442,000
-3,094,000
67,400
471,800
78,650
550,550
91,400
639,800
91,400
639,800
476,900
3,338,300
2
225,000
29,250
40,000
5,200
24,050
6,750
30,800
3
250,000
32,500
40,000
5,200
27,300
7,500
34,800
4
250,000
32,500
40,000
5,200
27,300
7,500
34,800
5
250,000
32,500
40,000
5,200
27,300
7,500
34,800
2
94,000
23500
1500
3
100,000
25000
1500
4
100,000
25000
0
5
100,000
25000
0
0
USD
-420,000
-22000
8,000
Bs.
25
6
40000
1
EGRESOS
Costos de Operacin
Costo Variable
Costo Fijo
Depreciacin
Impuestos (IVA - IT)
Gastos Financieros
TOTAL EGRESOS
UTILIDAD GRAVABLE
IMPUESTO IUE
UTILIDAD NETA
DEPRECIACIN
VALOR EN LIBROS ACTIVOS
RECUPER. CAP TRABAJO
INVERSIONES INICIALES
- Inversin Fija
- Capital de trabajo
9,000
3
10,000
4
10,000
5
10000
7
1
200,000
225,000
250,000
250,000
200,000
225,000
250,000
250,000
250,000
54,000
304,000
48,000
40,000
20,000
26,800
37,760
172,560
54,000
40,000
20,000
30,800
30,208
175,008
60,000
40,000
20,000
34,800
22,656
177,456
60,000
40,000
20,000
34,800
15,104
169,904
60,000
40,000
20,000
34,800
7,552
162,352
27,440
6,860
20,580
20,000
49,992
12,498
37,494
20,000
72,544
18,136
54,408
20,000
80,096
20,024
60,072
20,000
141,648
35,412
106,236
20,000
320,000
25,000
INVERSIONES EN OPERACIONES
- Increm Capital Trabajo
FINANCIAMIENTO
AMORTIZA CAPITAL
FLUJO DE CAJA FINANCERO
Bs
-1500
-1500
-47,200
-8,120
-56,840
-47,200
8,794
61,558
236,000
-206,000
-1,442,000
-47,200
27,208
190,456
-47,200
32,872
230,104
-47,200
424,036
2,968,252
1
200,000
26,000
40,000
5,200
20,800
6,000
26,800
2
225,000
29,250
40,000
5,200
24,050
6,750
30,800
3
250,000
32,500
40,000
5,200
27,300
7,500
34,800
4
250,000
32,500
40,000
5,200
27,300
7,500
34,800
5
250,000
32,500
40,000
5,200
27,300
7,500
34,800
2
94,000
23500
1500
3
100,000
25000
1500
4
100,000
25000
0
5
100,000
25000
0
TASA DE INTERES
CUADRO DE AMORTIZACION DE LA DEUDA
AOS
0
SALDO PENDIENTE
236,000
TASA DE INTERES
AMORT. INTERES
AMORT. CAPITAL
CUOTA
16%
1
188,800
16%
37,760
47,200
84,960
2
141,600
16%
30,208
47,200
77,408
3
94,400
16%
22,656
47,200
69,856
4
47,200
16%
15,104
47,200
62,304
5
0
16%
7,552
47,200
54,752