0

INGRESOS
(-)GASTOS OPERATIVOS
MARGEN BRUTO
(-)AMORTIZACIONES
B° ANTES DE INTERES E IMPUESTOS
(-)GASTOS FINANCIEROS
B° ANTES DE IMPUESTOS
(-)IMPUESTOS 30%
BENEFICIO NETO

0.875
2.625
2.63
 1 2 3 4 5
S/ 227,500.00 S/ 526,000.00 S/ 885,600.00 S/ 1,394,000.00 S/ 2,103,300.00
-S/ 5,000.00 -S/ 7,500.00 -S/ 9,375.00 -S/ 11,718.75 -S/ 14,648.44
S/ 222,500.00 S/ 518,500.00 S/ 876,225.00 S/ 1,382,281.25 S/ 2,088,651.56
S/ - -S/ 18,000.00 -S/ 18,000.00 -S/ 18,000.00 -S/ 18,000.00
S/ - S/ 500,500.00 S/ 858,225.00 S/ 1,364,281.25 S/ 2,070,651.56
S/ - -S/ 1,080.00 -S/ 1,080.00 -S/ 1,080.00 -S/ 1,080.00
S/ - S/ 499,420.00 S/ 857,145.00 S/ 1,363,201.25 S/ 2,069,571.56
-S/ 66,750.00 -S/ 149,826.00 -S/ 257,143.50 -S/ 408,960.38 -S/ 620,871.47
S/ 155,750.00 S/ 349,594.00 S/ 600,001.50 S/ 954,240.88 S/ 1,448,700.09

0.65625 0.8203125 1.025390625 410000

3.28125 4.1015625 5.126953125
3.28 4.1 5.13