Beruflich Dokumente
Kultur Dokumente
Ao 0 Ao 1
INGRESOS
$0 $77,200,000
EGRESOS
Multas $2,000,000
Sueldos para llevar acabo el proyecto $22,000,000
Plan de accin $5,000,000
Instalaciones sanitarias $620,000
Cotizacin adicional $1,300,000
$0 $30,920,000
COSTOS FIJOS
E.P.P $1,500,000
Capacitaciones $1,700,000
Gastos administrativos $6,000,000
Calibracion de equipos $125,000
mantencion de equipos $60,000
Cotizacion basica $635,944
$0 $10,020,944
Depreciacion
E.P.P $500,000
Elementos de seguridad $700,000
Instalaciones Sanitarias $1,000,000
Equipos de medicion $100,000
$0 $2,300,000
Resultado Operacional $0 $33,959,056
Tasa de descuento 3%
$1,200,000 $1,200,000
$16,000,000 $16,000,000
$70,000,000 $80,000,000
$87,200,000 $97,200,000
$2,300,000 $3,000,000
$24,000,000 $26,000,000
$5,000,000 $5,000,000
$650,000 $680,000
$1,300,000 $1,300,000
$33,250,000 $35,980,000
$53,950,000 $61,220,000
$1,500,000 $1,500,000
$1,700,000 $1,700,000
$6,000,000 $6,000,000
$125,000 $125,000
$60,000 $60,000
$635,944 $635,944
$10,020,944 $10,020,944
$500,000 $500,000
$700,000 $700,000
$1,500,000 $2,000,000
$100,000 $100,000
$2,800,000 $3,300,000
$41,129,056 $47,899,056
$3,000,000 -$2,000,000
$44,129,056 $45,899,056
yecto es viable.
e una rentabilidad del 128%
Valor
Instrumento Valor $ calibracion
Sonometro 200000 100000
medidor de
luminosidad 100000 25000
Depreciacion por ao
66,666
33,333
FLUJO DE CAJA PURO
Ao 0 Ao 1
INGRESOS
$0 $77,200,000
EGRESOS
Multas $2,000,000
Sueldos para llevar acabo el proyecto $22,000,000
Plan de accin $5,000,000
Instalaciones sanitarias $620,000
Cotizacin adicional $1,300,000
$0 $30,920,000
COSTOS FIJOS
E.P.P $1,500,000
Capacitaciones $1,700,000
Gastos administrativos $6,000,000
Calibracion de equipos $125,000
mantencion de equipos $60,000
Cotizacion basica $635,944
$0 $10,020,944
Depreciacion
E.P.P $500,000
Elementos de seguridad $700,000
Instalaciones Sanitarias $1,000,000
Equipos de medicion $100,000
$0 $2,300,000
Resultado Operacional $0 $33,959,056
Tasa de descuento 3%
$1,200,000 $1,200,000
$16,000,000 $16,000,000
$70,000,000 $80,000,000
$87,200,000 $97,200,000
$2,300,000 $3,000,000
$24,000,000 $26,000,000
$5,000,000 $5,000,000
$650,000 $680,000
$1,300,000 $1,300,000
$33,250,000 $35,980,000
$53,950,000 $61,220,000
$1,500,000 $1,500,000
$1,700,000 $1,700,000
$6,000,000 $6,000,000
$125,000 $125,000
$60,000 $60,000
$635,944 $635,944
$10,020,944 $10,020,944
$500,000 $500,000
$700,000 $700,000
$1,500,000 $2,000,000
$100,000 $100,000
$2,800,000 $3,300,000
$41,129,056 $47,899,056
-$30,000,000 -$30,000,000
$3,000,000 -$2,000,000
$46,929,056 $49,199,056
|
$61,058,112 $65,098,112
yecto es viable.
e una rentabilidad del 19%