Beruflich Dokumente
Kultur Dokumente
PERIODO DE TIEMPO 0 1 2 3 4
+ ingresos 414.00 464.51 521.18 584.76
- costo fijo 58.92 58.92 58.92 58.92
- costo variable 90852.30 101936.28 114372.51 128325.95
- COSTO FINANCIERO 0.00 0.00 0.00 0.00 0.00
- depreciacion 5125.00 5125.00 5125.00 5125.00
= UAI -95622.22 -106655.69 -119035.25 -132925.11
- IMPTO 25% -23905.56 -26663.92 -29758.81 -33231.28
= UDI -71716.67 -79991.77 -89276.44 -99693.83
+ depreciacion 5125.00 5125.00 5125.00 5125.00
+ VR
- INVERSION 152000.00
- AMORTIZACION 0.00 0.00 0.00 0.00
+ PRESTAMO 0.00
= F.NETO -152000.00 -66591.67 -74866.77 -84151.44 -94568.83
0 1 2 3 4
F NETO -152000.00 -66591.67 -74866.77 -84151.44 -94568.83
INGRESOS 0.00 5539.00 5589.51 5646.18 5709.76
COSTOS 152000.00 72130.67 80456.28 89797.61 100278.59
VAN -826465.52
C/B INGRESOS 0 1 2
0.00 5105.07 4748.03712
SUMA(+) 81538.86
5 6 7 8 9 10
656.10 736.15 825.96 926.72 1039.78 1166.64
58.92 58.92 58.92 58.92 58.92 58.92
143981.72 161547.49 181256.28 203369.55 228180.63 256018.67
0.00 0.00 0.00 0.00 0.00 0.00
3375.00 3375.00 3375.00 3375.00 3375.00 3375.00
-146759.54 -164245.26 -183864.25 -205876.74 -230574.77 -258285.95
-36689.88 -41061.32 -45966.06 -51469.19 -57643.69 -64571.49
-110069.65 -123183.95 -137898.18 -154407.56 -172931.08 -193714.46
3375.00 3375.00 3375.00 3375.00 3375.00 3375.00
111250.00
3 4 5 6 7 8 9 10
4420.44 4120.02 2680.87 2519.91 2373.23 2239.78 2118.57 51212.95
LA INVERSION SIEMPRE EN EL TIEMPO CERO, SI HAY OTRA INVERSION EN OTRO TIEMPO SE DEBE LLEVAR AL TIEMPO CERO
5 6 7 8 9 10
-106694.65 -119808.95 -134523.18 -151032.56 -169556.08 -79089.46
-578873.36 -698682.30 -833205.49 -984238.05 ### ###
2.00
UMULADO NEGATIVO 23915.25 CAMBIAR MANUALMENTE OBSERVANDO LOS VALORES
EL SIGUIENTE PERIODO 800079.67