Scribd Logo
Upload

Welcome to Scribd!

  • Impri Mir

    Uploaded by

    Johrdy Fretel
    9 views7 pages
    EZ

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    EZ

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    9 views7 pages

    Impri Mir

    Uploaded by

    Johrdy Fretel
    EZ

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 7

    Inversin

    Prstamo
    Banco
    Inters
    Anual
    Inters
    Trimestral
    Plazo
    (Semestre
    s)
    Valor
    Cuota

    $1.670.000,0
    0000

    Period
    o

    $1.169.000,0
    0000

    12%
    2,87373%
    18
    $84.091,7156
    5

    Costos
    Variables
    (c/u)

    Saldo

    $33.593,96

    $1.169.000,0
    0000
    $1.118.502,2
    4033
    $1.066.553,3
    0914
    $1.013.111,5
    0360

    $50.497,7596
    7
    $51.948,9311
    9
    $53.441,8055
    4
    $54.977,5811
    3

    $0,00

    $33.593,9559 $1.169.000,00
    8
    000

    $84.091,7156
    5
    $84.091,7156
    $32.142,78
    5
    $84.091,7156
    $30.649,91
    5
    $84.091,7156
    $29.114,13
    5
    $33.593,96

    $1.118.502,24
    033
    $1.066.553,30
    914
    $1.013.111,50
    360
    $958.133,922
    48

    $958.133,922 $56.557,4908
    48
    3

    $27.534,22

    $84.091,7156 $901.576,431
    5
    65

    $901.576,431 $58.182,8029
    65
    4

    $25.908,91

    $84.091,7156 $843.393,628
    5
    71

    $843.393,628 $59.854,8222
    71
    0

    $24.236,89

    $84.091,7156 $783.538,806
    5
    51

    60000
    9
    120000
    10
    180000
    $0,90000
    $153.225,000
    00

    Cuota

    $0,00000
    $0,00000

    Inters

    $1.169.000,00
    $0,00000
    000
    $33.593,9559 $1.169.000,00
    $33.593,96
    8
    000

    $0,00000

    $1.169.000,0
    0000

    6
    1200000

    $1.169.000,0
    0000
    $1.169.000,0
    0000

    Amortizacin

    Capacidad
    Actual
    Capacidad
    Maq. 1er
    ao
    Capacidad
    Maq. 2do
    ao
    Capacidad
    Maq. 3er
    ao
    Precio
    Venta
    Costos
    Fijos

    Deuda

    11
    12
    13

    $0,40500
    14

    $783.538,806 $61.574,8908
    51
    6
    $721.963,915 $63.344,3897
    65
    3
    $658.619,525 $65.164,7392
    92
    9
    $593.454,786 $67.037,4008
    63
    7
    $526.417,385 $68.963,8777
    77
    6

    $84.091,7156 $721.963,915
    5
    65
    $84.091,7156 $658.619,525
    $20.747,33
    5
    92
    $84.091,7156 $593.454,786
    $18.926,98
    5
    63
    $22.516,82

    $84.091,7156 $526.417,385
    5
    77
    $84.091,7156 $457.453,508
    $15.127,84
    5
    00
    $17.054,31

    Tasa
    dscto.

    14%

    15
    16
    17
    18
    19
    20
    Total

    $457.453,508
    00
    $386.507,791
    51
    $313.523,283
    50
    $238.441,394
    53
    $161.201,851
    44
    $81.742,6489
    7

    $70.945,7164
    9 $13.146,00
    $72.984,5080
    0 $11.107,21
    $75.081,8889
    7
    $9.009,83
    $77.239,5431
    0
    $6.852,17
    $79.459,2024
    7
    $4.632,51
    $81.742,6489
    7
    $2.349,07
    $1.169.000,0 $411.838,79
    0000
    360

    $84.091,7156
    5
    $84.091,7156
    5
    $84.091,7156
    5
    $84.091,7156
    5
    $84.091,7156
    5
    $84.091,7156
    5
    $1.580.838,7
    9360

    $386.507,791
    51
    $313.523,283
    50
    $238.441,394
    53
    $161.201,851
    44
    $81.742,6489
    7
    $0,00000

    You might also like