Professional Documents
Culture Documents
AÑO 0 1 2 3 4 5
CRECIMIENTO 20% 5% 2% 2%
CANTIDAD 1000 1200 1260 1285 1311
ESTRATEGIA COMERCIAL
AÑO 0 1 2 3 4 5
CANTIDAD 100 100 100 110 110
INGRESOS
AÑO 0 1 2 3 4 5
INGRESOS 100000 120000 126000 141372 144199
COSTOS VARIABLES
AÑO 0 1 2 3 4 5
CANTIDAD S/. -30000 -36000 -37800 -38556 -39327
MAQUINARIA: Depreciacion: 10 años. Valor de adquisicion: 100000. Vida util real: 6años.
AÑO 0 1 2 3 4 5
DEPRECIACION -10000 -10000 -10000 -10000 -10000
ACUMULADO -10000 -20000 -30000 -40000 -50000
VALOR DE LIBRO (S/.) 90000 80000 70000 60000 50000
6 7 8 9 10
110 110 110 110 110
6 7 8 9 10
147083 150025 153026 156086 159208
6 7 8 9 10
-40114 -40916 -41734 -42569 -43420
6 7 8 9 10
-5000 -5000 -5000 -5000 -5000
-30000 -35000 -40000 -45000 -50000
170000 165000 160000 155000 150000
6 7 8 9 10
-10000 -10000 -10000 -10000 -10000
-60000 -70000 -80000 -90000 -100000
40000 30000 20000 10000 0
6 7 8 9 10
-60113.6624 -60915.9356 -61734.2544 -62568.9394 -63420.31824
-30056.8312 -30457.9678 -30867.1272 -31284.4697 -31710.15912
-393 -401 -409 -417 -426
147083.4288 150025.0974 153025.5993 156086.1113 159207.83354
50000
-40113.6624 -40915.9356 -41734.2544 -42568.9394 -43420.31824
-20000 -20000 -20000 -20000 -20000
-100000
-401 -409 -417 -426 31710
290000
22634 76101 77904 79744 403764
6 7 8 9 10
147083.4288 150025.0974 153025.5993 156086.1113 159207.83354
50000
-40113.6624 -40915.9356 -41734.2544 -42568.9394 -43420.31824
-20000 -20000 -20000 -20000 -20000
-9384.61862 -6521.79607 -3401.31948 LEASING
-5000 -5000 -5000 -5000 -5000
-10000 -10000 -10000 -10000 -10000
-40000
72585.14778 67587.36566 72890.02548 78517.17186 80787.515299
-12339.4751 -11489.8522 -12391.3043 -13347.9192 -13733.8776
60245.67265 56097.5135 60498.72115 65169.25265 67053.637698
5000 5000 5000 5000 5000
10000 10000 10000 10000 10000
40000
-100000
-401.136624 -409.159356 -417.342544 -425.689394 31710.159119
6 7 8 9 10
-60113.6624 -60915.9356 -61734.2544 -62568.9394 -63420.31824
-30056.8312 -30457.9678 -30867.1272 -31284.4697 -31710.15912
-393.2712 -401.136624 -409.159356 -417.342544 -425.6893945
147083.4288 150025.0974 153025.5993 156086.1113 159207.83354
50000
-40113.6624 -40915.9356 -41734.2544 -42568.9394 -43420.31824
-20000 -20000 -20000 -20000 -20000
-15000
-5000 -5000 -5000 -5000 -5000
-4000 -10000 -10000 -10000 -10000
-40000
72969.7664 74109.16173 76291.34496 78517.17186 80787.515299
-12404.8603 -12598.5575 -12969.5286 -13347.9192 -13733.8776
60564.90611 61510.60423 63321.81632 65169.25265 67053.637698
5000 5000 5000 5000 5000
4000 10000 10000 10000 10000
40000
-100000
-401.136624 -409.159356 -417.342544 -425.689394 31710.159119
290000
9164 76101 77904 79744 403764
SALDO AMORTIZACIO
AÑO CUOTA INTERES N DE LA
ADEUDADO DEUDA
1 228000 41194 20520 20674
2 207326 41194 18659 22534
3 184792 41194 16631 24562
4 160229 41194 14421 26773
5 133456 41194 12011 29183
6 104274 41194 9385 31809
7 72464 41194 6522 34672
8 37792 41194 3401 37792
329550 101550 228000