Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Cuadro 1. Inversiones
CON FINANCIAMIENTO
30.00
10.00
5.00
12.00
2 3
80 100
4,000 5,000
320,000 400,000
80,000 100,000
40,000 40,000
10 20,000
5 10,000
12 9,167
43,167
% Ao 1
30% 240,000
25% 100,000
2 3
320,000 400,000
41,600 52,000
278,400 348,000
120,000 140,000
80,000 100,000
40,000 40,000
43,167 43,167
43,167 43,167
115,233 164,833
28,808 41,208
1 2
-47,000 0
208,800 278,400
-100,000 -120,000
-16,408 -28,808
45,392 129,592
Cuota Intereses
93,824 42,900
93,824 36,280
93,824 28,799
93,824 20,346
93,824 10,794
2 3
320,000 400,000
41,600 52,000
278,400 348,000
120,000 140,000
80,000 100,000
40,000 40,000
79,447 71,966
43,167 43,167
36,280 28,799
78,953 136,034
19,738 34,009
1 2
-47,000 0
208,800 278,400
-100,000 -120,000
-5,683 -19,738
56,117 138,662
-50,924 -57,544
-42,900 -36,280
-37,707 44,838
E CAJA - CASO LA MUEBLERA
Descripcin Datos
Vida util (aos) 10
Cantidad a vender al 100% (u/ao) 5000
Precio de venta ($/u) $ 80.00
Costo variable ($/u) $ 20.00
Costo fijo ($/ao) $ 40,000.00
Comisiones sobre ventas 13%
Impuestos a las utilidades 13%
4 5 6
100 100 100
5,000 5,000 5,000
400,000 400,000 400,000
100,000 100,000 100,000
40,000 40,000 40,000
V. Desecho
Ao 5 Ao 10
100,000 80,000
70,000
20,000
10,000
0
Valor de desecho 180,000
72,000
25,000
47,000
4 5 6
400,000 400,000 400,000
52,000 52,000 52,000
348,000 348,000 348,000
140,000 140,000 140,000
100,000 100,000 100,000
40,000 40,000 40,000
43,167 43,167 43,167
43,167 43,167 43,167
164,833 164,833 164,833
41,208 41,208 41,208
3 4 5
0 0 0
348,000 348,000 348,000
-140,000 -140,000 -140,000
-41,208 -41,208 -41,208
4 5 6
400,000 400,000 400,000
52,000 52,000 52,000
348,000 348,000 348,000
140,000 140,000 140,000
100,000 100,000 100,000
40,000 40,000 40,000
63,513 53,961 43,167
43,167 43,167 43,167
20,346 10,794 0
144,487 154,039 164,833
36,122 38,510 41,208
3 4 5
0 0 0
348,000 348,000 348,000
-140,000 -140,000 -140,000
-34,009 -36,122 -38,510
6 7 8 9 10
0 0 0 0 47,000
348,000 348,000 348,000 348,000 348,000
-140,000 -140,000 -140,000 -140,000 -140,000
-41,208 -41,208 -41,208 -41,208 -41,208
180,000
166,792 166,792 166,792 166,792 393,792
7 8 9 10
400,000 400,000 400,000 400,000
52,000 52,000 52,000 52,000
348,000 348,000 348,000 348,000
140,000 140,000 140,000 140,000
100,000 100,000 100,000 100,000
40,000 40,000 40,000 40,000
43,167 43,167 43,167 43,167
43,167 43,167 43,167 43,167
0 0 0 0
164,833 164,833 164,833 164,833
41,208 41,208 41,208 41,208
6 7 8 9 10
0 0 0 0 47,000
348,000 348,000 348,000 348,000 348,000
-140,000 -140,000 -140,000 -140,000 -140,000
-41,208 -41,208 -41,208 -41,208 -41,208
180,000
166,792 166,792 166,792 166,792 393,792
-83,030
0
83,762 166,792 166,792 166,792 393,792