Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
4 5 6 7 8 9 10
188,691 194,352 200,182 206,188 212,373 218,744 225,307
15,000
120,762 124,385 128,117 131,960 135,919 139,996 144,196
2,144 2,144 2,144 2,144 2,144 2,144 2,144
301,938 25,000
0.22
- 1.10
TIO 35%
VPN - 37,770.90 NO ES VIABLE
TIR 24% NO ES VIABLE
FLUJO DE CAJA
5 6 7 8 9 10
194,352 200,182 206,188 212,373 218,744 225,307
15,000
124,385 128,117 131,960 135,919 139,996 144,196
2,641 2,791 2,948 3,115 3,291 3,477
5,810 3,095
1,522 1,488 1,455 1,423 1,391 1,360
2,500 2,500 2,500 2,500 2,500 2,500
5,000
57,494 62,192 67,324 79,417 71,566 73,773
18,973 20,523 22,217 26,208 23,617 24,345
38,521 41,669 45,107 53,209 47,949 49,428
1,522 1,488 1,455 1,423 1,391 1,360
2,500 2,500 2,500 2,500 2,500 2,500
5,000
25,000
1,940.39 2,000.58 2,062.69 2,126.77 2,192.91 - 73,836.48
19,391.69 22,106.52
119,919
21,211 21,550 47,000 35,005 49,648 247,044
PERIODOS 0 1 2 3
PRECIO 11.9 11.9 11.9
DEMANDA 11,800 13,570 14,656
25,000
1,882.86 1,941.24 2,001.47 2,063.63 2,127.77 2,193.96 - 73,856
119,919
43,274 44,474 45,708 46,976 34,981 49,622 247,037
(-) TERRENOS 40,000 tabla de amortizacion
(-) CONSTRUCCIONES 75,000 periodos saldos
(-) MÁQUINARIA 25,000 0 98000
140,000 1 86,518.57 €
2 73,429.73 €
deuda 70% 3 58,508.46 €
recursos prop 30% 4 41,498.21 €
5 22,106.52 €
prestamo 98000 6 - €
tasa interes 14% EA 0.010978852
PERIODO 6 AÑOS