Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Actividad No. 4 (2) Por Terminar Ok
Actividad No. 4 (2) Por Terminar Ok
Del mismo modo, durante el primer año, el precio de la materia primera directa es
de $70 por unidad, y de la mano de obra directa para la elaboración de cada
unidad es de $50. A esto debe agregársele los costos indirectos de fabricación por
unidad, que son de $30. Asimismo, también se considera un aumento en los
costos de inflación, más un diferencial, del 1,3 %. Por otra parte, los costos fijos
anuales se han establecido en $16.000.000 y un crecimiento acorde con
la inflación.
$ 77 $ 81 $ 85 $ 89 $ 93
$ 55 $ 58 $ 60 $ 63 $ 66
$ 33 $ 35 $ 36 $ 38 $ 40
(-)
Periodo Cuota Interes capital Saldo
0 177,800,000
1 $ 36,822,227 $ 18,224,500 $ 18,597,727 $ 159,202,273
2 $ 36,822,227 $ 16,318,233 $ 20,503,994 $ 138,698,280 (+/-)
3 $ 36,822,227 $ 14,216,574 $ 22,605,653 $ 116,092,627 (-)
4 $ 36,822,227 $ 11,899,494 $ 24,922,732 $ 91,169,894 (+)
5 $ 36,822,227 $ 9,344,914 $ 27,477,312 $ 63,692,582 (+/-)
6 $ 36,822,227 $ 6,528,490 $ 30,293,737 $ 33,398,845
7 $ 36,822,227 $ 3,423,382 $ 33,398,845 $0 (=)
8 $ 36,822,227 $0 $ 36,822,227 -$ 36,822,227
9 $ 36,822,227 -$ 3,774,278 $ 40,596,505 -$ 77,418,731
10 $ 36,822,227 -$ 7,935,420 $ 44,757,647 -$ 122,176,378
11 $ 36,822,227 -$ 12,523,079 $ 49,345,305 -$ 171,521,683
12 $ 36,822,227 -$ 17,580,973 $ 54,403,199 -$ 225,924,883
13 $ 36,822,227 -$ 23,157,300 $ 59,979,527 -$ 285,904,410
14 $ 36,822,227 -$ 29,305,202 $ 66,127,429 -$ 352,031,838
15 $ 36,822,227 -$ 36,083,263 $ 72,905,490 -$ 424,937,328
16 $ 36,822,227 -$ 43,556,076 $ 80,378,303 -$ 505,315,631
17 $ 36,822,227 -$ 51,794,852 $ 88,617,079 -$ 593,932,710
18 $ 36,822,227 -$ 60,878,103 $ 97,700,329 -$ 691,633,039
19 $ 36,822,227 -$ 70,892,387 $ 107,714,613 -$ 799,347,653
20 $ 36,822,227 -$ 81,933,134 $ 118,755,361 -$ 918,103,014
21 $ 36,822,227 -$ 94,105,559 $ 130,927,786 -$ 1,049,030,799
22 $ 36,822,227 -$ 107,525,657 $ 144,347,884 -$ 1,193,378,683
23 $ 36,822,227 -$ 122,321,315 $ 159,143,542 -$ 1,352,522,224
24 $ 36,822,227 -$ 138,633,528 $ 175,455,755 -$ 1,527,977,979
25 $ 36,822,227 -$ 156,617,743 $ 193,439,969 -$ 1,721,417,948
26 $ 36,822,227 -$ 176,445,340 $ 213,267,566 -$ 1,934,685,515
27 $ 36,822,227 -$ 198,305,265 $ 235,127,492 -$ 2,169,813,007
28 $ 36,822,227 -$ 222,405,833 $ 259,228,060 -$ 2,429,041,066
29 $ 36,822,227 -$ 248,976,709 $ 285,798,936 -$ 2,714,840,002
30 $ 36,822,227 -$ 278,271,100 $ 315,093,327 -$ 3,029,933,329
31 $ 36,822,227 -$ 310,568,166 $ 347,390,393 -$ 3,377,323,722
32 $ 36,822,227 -$ 346,175,682 $ 382,997,908 -$ 3,760,321,630
33 $ 36,822,227 -$ 385,432,967 $ 422,255,194 -$ 4,182,576,824
34 $ 36,822,227 -$ 428,714,124 $ 465,536,351 -$ 4,648,113,175
35 $ 36,822,227 -$ 476,431,600 $ 513,253,827 -$ 5,161,367,002
36 $ 36,822,227 -$ 529,040,118 $ 565,862,344 -$ 5,727,229,347
37 $ 36,822,227 -$ 587,041,008 $ 623,863,235 -$ 6,351,092,581
38 $ 36,822,227 -$ 650,986,990 $ 687,809,216 -$ 7,038,901,798
39 $ 36,822,227 -$ 721,487,434 $ 758,309,661 -$ 7,797,211,458
40 $ 36,822,227 -$ 799,214,174 $ 836,036,401 -$ 8,633,247,859
41 $ 36,822,227 -$ 884,907,906 $ 921,730,132 -$ 9,554,977,992
42 $ 36,822,227 -$ 979,385,244 $ 1,016,207,471 -$ 10,571,185,462
43 $ 36,822,227 -$ 1,083,546,510 $ 1,120,368,737 -$ 11,691,554,199
44 $ 36,822,227 -$ 1,198,384,305 $ 1,235,206,532 -$ 12,926,760,731
45 $ 36,822,227 -$ 1,324,992,975 $ 1,361,815,202 -$ 14,288,575,933
46 $ 36,822,227 -$ 1,464,579,033 $ 1,501,401,260 -$ 15,789,977,192
47 $ 36,822,227 -$ 1,618,472,662 $ 1,655,294,889 -$ 17,445,272,081
48 $ 36,822,227 -$ 1,788,140,388 $ 1,824,962,615 -$ 19,270,234,696
49 $ 36,822,227 -$ 1,975,199,056 $ 2,012,021,283 -$ 21,282,255,979
50 $ 36,822,227 -$ 2,181,431,238 $ 2,218,253,464 -$ 23,500,509,444
51 $ 36,822,227 -$ 2,408,802,218 $ 2,445,624,445 -$ 25,946,133,888
52 $ 36,822,227 -$ 2,659,478,724 $ 2,696,300,950 -$ 28,642,434,838
53 $ 36,822,227 -$ 2,935,849,571 $ 2,972,671,798 -$ 31,615,106,636
54 $ 36,822,227 -$ 3,240,548,430 $ 3,277,370,657 -$ 34,892,477,293
55 $ 36,822,227 -$ 3,576,478,923 $ 3,613,301,149 -$ 38,505,778,442
56 $ 36,822,227 -$ 3,946,842,290 $ 3,983,664,517 -$ 42,489,442,959
57 $ 36,822,227 -$ 4,355,167,903 $ 4,391,990,130 -$ 46,881,433,089
58 $ 36,822,227 -$ 4,805,346,892 $ 4,842,169,118 -$ 51,723,602,207
59 $ 36,822,227 -$ 5,301,669,226 $ 5,338,491,453 -$ 57,062,093,660
60 $ 36,822,227 -$ 5,848,864,600 $ 5,885,686,827 -$ 62,947,780,486
61 $ 36,822,227 -$ 6,452,147,500 $ 6,488,969,726 -$ 69,436,750,213
62 $ 36,822,227 -$ 7,117,266,897 $ 7,154,089,123 -$ 76,590,839,336
63 $ 36,822,227 -$ 7,850,561,032 $ 7,887,383,259 -$ 84,478,222,595
64 $ 36,822,227 -$ 8,659,017,816 $ 8,695,840,043 -$ 93,174,062,638
65 $ 36,822,227 -$ 9,550,341,420 $ 9,587,163,647 -$ 102,761,226,285
66 $ 36,822,227 ### $ 10,569,847,921 -$ 113,331,074,205
67 $ 36,822,227 ### $ 11,653,257,333 -$ 124,984,331,538
68 $ 36,822,227 ### $ 12,847,716,209 -$ 137,832,047,747
69 $ 36,822,227 ### $ 14,164,607,121 -$ 151,996,654,868
70 $ 36,822,227 ### $ 15,616,479,351 -$ 167,613,134,219
71 $ 36,822,227 ### $ 17,217,168,484 -$ 184,830,302,703
72 $ 36,822,227 ### $ 18,981,928,254 -$ 203,812,230,956
73 $ 36,822,227 ### $ 20,927,575,900 -$ 224,739,806,856
74 $ 36,822,227 ### $ 23,072,652,429 -$ 247,812,459,285
75 $ 36,822,227 ### $ 25,437,599,303 -$ 273,250,058,589
76 $ 36,822,227 ### $ 28,044,953,232 -$ 301,295,011,821
77 $ 36,822,227 ### $ 30,919,560,938 -$ 332,214,572,759
78 $ 36,822,227 ### $ 34,088,815,934 -$ 366,303,388,693
79 $ 36,822,227 ### $ 37,582,919,568 -$ 403,886,308,261
80 $ 36,822,227 ### $ 41,435,168,823 -$ 445,321,477,085
81 $ 36,822,227 ### $ 45,682,273,628 -$ 491,003,750,712
82 $ 36,822,227 ### $ 50,364,706,675 -$ 541,368,457,387
83 $ 36,822,227 ### $ 55,527,089,109 -$ 596,895,546,496
84 $ 36,822,227 ### $ 61,218,615,742 -$ 658,114,162,238
85 $ 36,822,227 ### $ 67,493,523,856 -$ 725,607,686,094
86 $ 36,822,227 ### $ 74,411,610,051 -$ 800,019,296,146
87 $ 36,822,227 ### $ 82,038,800,082 -$ 882,058,096,227
88 $ 36,822,227 ### $ 90,447,777,090 -$ 972,505,873,317
89 $ 36,822,227 ### $ 99,718,674,242 ###
90 $ 36,822,227 ### $ 109,939,838,351 ###
91 $ 36,822,227 ### $ 121,208,671,782 ###
92 $ 36,822,227 ### $ 133,632,560,640 ###
93 $ 36,822,227 ### $ 147,329,898,106 ###
94 $ 36,822,227 ### $ 162,431,212,662 ###
95 $ 36,822,227 ### $ 179,080,411,959 ###
96 $ 36,822,227 ### $ 197,436,154,185 ###
97 $ 36,822,227 ### $ 217,673,359,989 ###
98 $ 36,822,227 ### $ 239,984,879,388 ###
99 $ 36,822,227 ### $ 264,583,329,525 ###
100 $ 36,822,227 ### $ 291,703,120,802 ###
101 $ 36,822,227 ### $ 321,602,690,684 ###
102 $ 36,822,227 ### $ 354,566,966,479 ###
103 $ 36,822,227 ### $ 390,910,080,543 ###
104 $ 36,822,227 ### $ 430,978,363,799 ###
105 $ 36,822,227 ### $ 475,153,646,088 ###
106 $ 36,822,227 ### $ 523,856,894,812 ###
107 $ 36,822,227 ### $ 577,552,226,530 ###
108 $ 36,822,227 ### $ 636,751,329,750 ###
109 $ 36,822,227 ### $ 702,018,341,049 ###
110 $ 36,822,227 ### $ 773,975,221,007 ###
111 $ 36,822,227 ### $ 853,307,681,160 ###
112 $ 36,822,227 ### $ 940,771,718,479 ###
113 $ 36,822,227 ### ### ###
114 $ 36,822,227 ### ### ###
115 $ 36,822,227 ### ### ###
116 $ 36,822,227 ### ### ###
117 $ 36,822,227 ### ### ###
118 $ 36,822,227 ### ### ###
119 $ 36,822,227 ### ### ###
120 $ 36,822,227 ### ### ###
121 $ 36,822,227 ### ### ###
122 $ 36,822,227 ### ### ###
123 $ 36,822,227 ### ### ###
124 $ 36,822,227 ### ### ###
125 $ 36,822,227 ### ### ###
126 $ 36,822,227 ### ### ###
127 $ 36,822,227 ### ### ###
128 $ 36,822,227 ### ### ###
129 $ 36,822,227 ### ### ###
130 $ 36,822,227 ### ### ###
131 $ 36,822,227 ### ### ###
132 $ 36,822,227 ### ### ###
133 $ 36,822,227 ### ### ###
134 $ 36,822,227 ### ### ###
135 $ 36,822,227 ### ### ###
136 $ 36,822,227 ### ### ###
137 $ 36,822,227 ### ### ###
138 $ 36,822,227 ### ### ###
139 $ 36,822,227 ### ### ###
140 $ 36,822,227 ### ### ###
141 $ 36,822,227 ### ### ###
142 $ 36,822,227 ### ### ###
143 $ 36,822,227 ### ### ###
144 $ 36,822,227 ### ### ###
145 $ 36,822,227 ### ### ###
146 $ 36,822,227 ### ### ###
147 $ 36,822,227 ### ### ###
148 $ 36,822,227 ### ### ###
149 $ 36,822,227 ### ### ###
150 $ 36,822,227 ### ### ###
151 $ 36,822,227 ### ### ###
152 $ 36,822,227 ### ### ###
153 $ 36,822,227 ### ### ###
154 $ 36,822,227 ### ### ###
155 $ 36,822,227 ### ### ###
156 $ 36,822,227 ### ### ###
157 $ 36,822,227 ### ### ###
158 $ 36,822,227 ### ### ###
159 $ 36,822,227 ### ### ###
160 $ 36,822,227 ### ### ###
161 $ 36,822,227 ### ### ###
162 $ 36,822,227 ### ### ###
163 $ 36,822,227 ### ### ###
164 $ 36,822,227 ### ### ###
165 $ 36,822,227 ### ### ###
166 $ 36,822,227 ### ### ###
167 $ 36,822,227 ### ### ###
168 $ 36,822,227 ### ### ###
169 $ 36,822,227 ### ### ###
170 $ 36,822,227 ### ### ###
171 $ 36,822,227 ### ### ###
172 $ 36,822,227 ### ### ###
173 $ 36,822,227 ### ### ###
174 $ 36,822,227 ### ### ###
175 $ 36,822,227 ### ### ###
176 $ 36,822,227 ### ### ###
177 $ 36,822,227 ### ### ###
178 $ 36,822,227 ### ### ###
179 $ 36,822,227 ### ### ###
180 $ 36,822,227 ### ### ###
FLUJO DE CAJA DE LA DEUDA