Documentos de Académico
Documentos de Profesional
Documentos de Cultura
5
$ 1,600,000.00
$ 8,000,000.00
$ 2,000,000.00
Equipo, maquinaria y accesorios
Vp= $ 10,000,000.00
i= 15% anual
n= 5
Pago= C$2,983,155.52
Periodo 0
Deposito $ -
Interes $ -
Amortizacion $ -
Saldo $ 10,000,000.00
1 2 3 4 5 Total
$ 2,983,155.52 $ 2,983,155.52 $ 2,983,155.52 $ 2,983,155.52 $ 2,983,155.52 $ 14,915,777.62
$ 1,500,000.00 $ 1,277,526.67 $ 1,021,682.34 $ 727,461.37 $ 389,107.24 $ 4,915,777.62
$ 1,483,155.52 $ 1,705,628.85 $ 1,961,473.18 $ 2,255,694.16 $ 2,594,048.28 $ 10,000,000.00
$ 8,516,844.48 $ 6,811,215.62 $ 4,849,742.44 $ 2,594,048.28 $ -
IBI 0.01
Años 1 2 3 4 5
Infraestructura $ 40,000.00 $ 36,400.00 $ 32,800.00 $ 29,200.00 $ 25,600.00
IVA Total $ -315,390.00 $-337,467.30 $-354,363.36 $-372,160.20 $ -401,671.86
IVA 15%
IBI (VL*0.8)*0.01
IR 30%
6
$ 22,000.00
$ -434,111.64
Estado de Resultado
Datos
Año 0 1 2 3
Io F1= F2= F3=
$ -8,500,000.00 $ -8,787,865.52 $ -9,108,245.22 $ -9,513,617.69
VPN $ -42,066,436.84
TIR Err:523
0 1 2 3 4
$ -18,500,000.00
$ 10,000,000.00
$ -2,102,600.00 $ -2,249,782.00 $ -2,362,422.40 $ -2,481,068.00
$ -3,977,500.00 $ -4,176,375.00 $ -4,489,603.13 $ -4,826,323.36
4 5 6
F4= F5= F6=
$ -9,947,586.68 $ -10,569,720.14 $ -468,848.33
5 6 7 8 9 10
$ -2,677,812.40 $ -2,894,077.60
$ -5,284,824.08 $ -5,786,882.37
$ -450,000.00 $ -450,000.00
$ -1,600,000.00 $ -
$ -389,107.24 $ -
### $ -9,130,959.97
$ 401,671.86 $ 434,111.64
$ - $ -
$ -25,600.00 $ -22,000.00
### $ -8,718,848.33
$ 450,000.00 $ 450,000.00
$ 1,600,000.00 $ -
$ 2,300,000.00
$ 2,000,000.00
$ 3,500,000.00
$ -2,594,048.28
### $ -468,848.33