0 1 2 3

Camiones # 5 5 5

Plataformas = Costo Variable 10,000.00 10,000.00 10,000.00

Costo M.O. = Costo Variable 4,000.00 4,000.00 4,000.00

Plataformas = Costo Variable 50,000.00 50,000.00 50,000.00

Costo M.O. = Costo Variable 20,000.00 20,000.00 20,000.00

Renta = Costo Fijo 24,000.00 24,000.00 24,000.00

Inversión Equipo Nuevo (60,000.00)

Depreciación = Costo Fijo 6,000.00 6,000.00 6,000.00

Valor en Libros al Final

Venta en Mercado

Escudo Fiscal

Inversión en KT (40,000.00)

Tc 25%

(100,000.00)

25,800.54

(74,199.46) FEO FEO FEO

$28,662.44 $28,662.44 $28,662.44

FEO Utilidad Neta MAS Depreciacion

$28,662.44 ??? 6,000.00

22,662.44
 4

10,000.00
4,000.00 Cada Camión 26,043.32 Proof

Venta 130,216.59 130,216.59

50,000.00 Costo Venta 70,000.00 70,000.00
20,000.00 Utilidad Bruta 60,216.59 60,216.59

24,000.00 Depr 6,000.00 6,000.00

Renta 24,000.00 24,000.00

UAI 30,216.59 30,216.59

6,000.00
Impto. 7,554.15 7,554.15
36,000.00
Utilidad Neta 22,662.44 22,662.44
6,000.00
FEO 28,662.44
7,500.00

40,000.00

53,500.00

FEO

$28,662.44