Escolar Documentos
Profissional Documentos
Cultura Documentos
-2,500.0
0.0
0.0
0.0
1,000.0
Flujo de Caja
-2,500.0
100.0
860.0
1,560.0
3,180.0
0.0
0.0
0.0
0.0
0.0
-2,000.0
1,000
-400
-500
2
2,500
-1,000
-500
3
4,000
-1,600
-500
4
5,000
-2,000
-500
-200
-200
-200
0.0
-100.0
0.0
-100.0
200.0
-100.0
700.0
-140.0
560.0
200.0
0.0
100.0
100.0
860.0
0.0
1,700.0
-340.0
1,360.0
200.0
0.0
0.0
1,560.0
-200
-700.0
0.0
1,600.0
-320.0
1,280.0
200.0
700.0
0.0
2,180.0
-500.0
500.0
500.0
1,645.7
10.0%
20%
0
-1,635.9
0
0.0
14,923.7
-2,984.7
11,939.0
1,635.9
0.0
0.0
13,574.9
2
14,602
10,816
786
0
-1,635.9
0
0.0
24,567.8
-4,913.6
19,654.3
1,635.9
0.0
0.0
21,290.2
3
18,252
13,520
839
0
-1,635.9
0
0.0
30,974.6
-6,194.9
24,779.7
1,635.9
0.0
0.0
26,415.6
-66,180.4
0.0
0.0
0.0
-66,180.4
13,574.9
21,290.2
26,415.6
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
8,179.6
9,126
6,760
674
-74,360.0
140,273.3
10.0%
20%
0.0
0.0
0.0
0.0
0.0
-27,000,000.0
1
11,600,000
-2,700,000
-2,500,000
0
-2,700,000
2
11,600,000
-2,700,000
-2,500,000
0
-2,700,000
3
11,600,000
-2,700,000
-2,500,000
0
-2,700,000
4
11,600,000
-2,700,000
-2,500,000
0
-2,700,000
0.0
3,700,000.0
-740,000.0
2,960,000.0
2,700,000.0
0.0
3,700,000.0
-740,000.0
2,960,000.0
2,700,000.0
0.0
5,660,000.0
0.0
5,660,000.0
0.0
3,700,000.0
-740,000.0
2,960,000.0
2,700,000.0
0.0
0.0
5,660,000.0
0.0
3,700,000.0
-740,000.0
2,960,000.0
2,700,000.0
0.0
0.0
5,660,000.0
-1,350,000.0
1,350,000.0
500.0
20,250,000
-8,100,000.0
-308.0
-308.0
-332.7
-332.7
-359.3
-359.3
1,350,500.0
-8,100,000.0
5,659,692.0
5,659,667.3
5,659,640.7
7,010,500.0
10,763,023.2
10.0%
20%
-2025000000
MUS$
1,000
388.03
Input de Dato
Aos Crdito
Tasa de inters
3
8.0%
Input de Dato
Input de Dato
Ao
Gastos Financieros
Amortizacin
Valor Cuota
1
80.000
308.034
388.034
2
55.357
332.676
388.034
3
28.743
359.290
388.034
10
11
12
13
14
15
10
11
12
13
14
15
Gastos Financieros
16
17
Amortizacin
18
19
20
21
22
23
24
25
26
27
28
29
30
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30