Documentos de Académico
Documentos de Profesional
Documentos de Cultura
prestamo $ 5,000,000
plazo años 5
interes o taza 18%
impuesto 33%
Venta de Unidades
Precio por unidad
Total ventas
Costos de produccion
Utilidad Bruta
Gastos de admon y ventas
Utilidad operacional
Gastos financieros
UAI
IMPUESTO
Utilidad del ejercicio
g
1 2 3 4
1,000 1,100 1,210 1,331
5,000 5,250 5,513 5,788
5,000,000 5,775,000 6,670,125 7,703,994
2,500,000 2,887,500 3,335,063 3,851,997
2,500,000 2,887,500 3,335,063 3,851,997
1,000,000 1,155,000 1,334,025 1,540,799
1,500,000 1,732,500 2,001,038 2,311,198
900,000 774,200 625,756 450,592
600,000 958,300 1,375,282 1,860,606
198,000 316,239 453,843 614,000
402,000 642,061 921,439 1,246,606
ABONO A
PERIODO CUOTA INTERES
CAPITAL
0
1 1,598,889 900,000 698,889
2 1,598,889 774,200 824,689
3 1,598,889 625,756 973,133
4 1,598,889 450,592 1,148,297
5 1,598,889 243,898 1,354,991
Capital $ 5,000,000
Interes 18%
Periodo 5
5 VENTA S
1,464 10,000,000
6,078 9,000,000
8,898,114
8,898,114 7,703,994
8,000,000
4,449,057
7,000,000 6,670,125
4,449,057
6,000,000 5,775,000
1,779,623 5,000,000
2,669,434 5,000,000
243,898 4,000,000
2,425,536 3,000,000
800,427 control
2,000,000 shit enter
1,625,109 1,000,000
0
1 2 3 4 5
1,354,991 800,000
642,061
0 600,000
402,000
400,000
200,000
0
1 2 3 4 5
8,898,114
703,994
4 5
CIO
1,625,109
246,606
4 5