Escolar Documentos
Profissional Documentos
Cultura Documentos
UniversidaddeChileCenet
INVERSION
MATERIALES
OBRA DE MANO
IMPREVISTOS
$2,000,000
$1,500,000
$0
INVERSION
COSTO FINANCIERO
$3,500,000
2.1
MENSUAL
UTILIDAD neta
20%
$3,500,000
$700,000
TOTAL
50%
$350,000
$1,750,000
30%
$210,000
$1,050,000
20%
$140,000
$828,841
$2,100,000
$1,260,000
$968,841
(1)
$1
0.0%
$1
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
11
12
DEUDA FINAL
Prestamo adicional
PRESTAMO
Tasa Inters %
Num. Pagos
VALOR CUOTA $
$3,500,000
2.1
3
$1,216,006.1
en pesos $
0.0%
0.00%
Tasa anual
Tasa Mensual
PRESTAMO
CAPITAL
Montos
Inters %
$2,000,000
$1,500,000
$3,500,000
2.1
2.1
2.10
PAGO PRESTAMO
DEUDA INICIAL
$0
$3,628,841
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$1,750,000
$1,050,000
$828,841
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
INVERSION MATERIAL
PAGO OBRA MANO
TOTAL CAPITAL
6
EVALUACION RAPIDA DE
PROYECTOS &, NEGOCIOS
INVERSION
RENTABILIDAD
9
10
INTERESES
CAPITAL
$128,841
$3,500,000
$3,500,000
$1,823,500
$811,794
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$73,500
$38,294
$17,048
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$1,676,500
$1,011,707
$811,793
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$1,823,500
$811,794
$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
ESTADODEPERDIDAGANANCIADELPROYECTO
PAGO CLIENTE
PAGO INTERESES
PAGOCAPITAL
3,500,000
$ 2,100,000
$ 1,260,000
$ 968,841
$73,500
$1,676,500
$38,294
$1,011,707
$17,048
$811,793
MARGENREAL
Utilidad1
SicapitalEmp
$350,000
$210,000
$700,000
$128,841 Si dispone del capital se evita pagar
los intereses del prestamo
$140,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
1
2
3
4
5
6
7
8
9
10
11
12