Documentos de Académico
Documentos de Profesional
Documentos de Cultura
EGRESOS
Costos Variables
Planchas OSB 4,760,000 5,440,000 6,120,000 4,760,000 5,440,000
Pino 3X3 2,345,000 2,680,000 3,015,000 2,345,000 2,680,000
Pino 3x2 476,000 544,000 612,000 476,000 544,000
Clavos 143,500 164,000 184,500 143,500 164,000
Costos Fijos
Arriendo 250,000 250,000 250,000 250,000 250,000
Secretaria 625,000 625,000 625,000 625,000 625,000
Consumos basicos 100,000 100,000 100,000 100,000 100,000
Maestros 800,000 800,000 800,000 800,000 800,000
Ayudantes 1,250,000 1,250,000 1,250,000 1,250,000 1,250,000
SUB Total - Egresos 10,749,500 11,853,000 12,956,500 10,749,500 11,853,000
15,000,000
28,000,000 24,500,000 - 24,500,000 24,500,000 - 24,500,000 234,500,000
-
64,694,375 73,124,875 57,720,375 71,470,875 80,566,375 65,161,875 78,912,375 249,500,000
1 15,000,000.00 1,450,600.37
2 13,904,524.63 1,450,600.37
3 12,783,113.87 1,450,600.37
4 11,635,153.72 1,450,600.37
5 10,460,015.61 1,450,600.37
6 9,257,056.10 1,450,600.37
7 8,025,616.53 1,450,600.37
8 6,765,022.63 1,450,600.37
9 5,474,584.17 1,450,600.37
10 4,153,594.57 1,450,600.37
11 2,801,330.55 1,450,600.37
12 1,417,051.68 1,450,600.37
13 0.00 1,450,600.37
14 1,450,600.37
15 1,450,600.37
16 1,450,600.37
17 1,450,600.37
18 1,450,600.37
19 1,450,600.37
20 1,450,600.37
21 1,450,600.37
22 1,450,600.37
23 1,450,600.37
24 1,450,600.37
mortización de un préstamo
riodos por año Principal Tasa nominal anual
12 15,000,000.00 28.410%
adquirir. Puede verificar cuanto quedara pagando en cuotas mensuales y verificar cuanto pagará en intereses al término de dicho
car este archivo para cambiar la cantidad de periodos - modificar numero en campo "Periodos (años)". De ser modificado este
ambia a 4 años (48 meses), se debe disminuir la tabla hasta 48 meses (columna de meses) y verificar el número cero en la