Professional Documents
Culture Documents
Datos Del Poyecto Modelos Financieros
Datos Del Poyecto Modelos Financieros
c c
c
c
%
$%
$%
$
$
,
$%
$
$
$
,
70,000,000
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
15,900,000
16,800,400
10,000,000
9,640,000
11,400,000
13,500,000
19,000,400
12,600,000
18,700,000
9,750,000
13,250,000
9,900,000
15,720,000
14,800,000
9,039,200
1
1
1
1000
453590
!
"#
"!
"#! &#
'#
!
c##
()
!*+'
#+
-
Automovil
c# '#) !
.#
/
& '
( '#'
'
0 '#1#
"1#'
"
0 '#.
0"'
(
#"1#"
! '
0 11"*
'%
'
'#&
#1&
"
)!
#'
.#21#(- '+'2)1#
0 #"#"!
!
0 #"#". '#"
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
15,900,000.00
16,800,400.00
10,000,000.00
9,640,000.00
11,400,000.00
13,500,000.00
19,000,400.00
12,600,000.00
18,700,000.00
9,750,000.00
13,250,000.00
9,900,000.00
15,720,000.00
14,800,000.00
9,039,200.00
$
$
$
32,000.00 $
27,500.00 $
32,000.00 $
32,000.00
27,500.00
32,000.00
$
$
83,078.00 $
7,650.00 $
83,078,000.00
7,650,000.00
!#
u#.
'# -"
!#
%
$
$
'
5")#)&#'"
c
"+
"
.)1'
#
'#.
)
6'#
('#
"
/
7.
"
81!#"
9)1"
(1"
#
'
%
$
$
%
$
,
%
$,
%
%
$
%
(#1
"
/
"'#.
)
/
&"
1#*.: !
;##.# #)"
u&
!
"
$
%
$
!
!
"
c
(c
,%
c( c
,
$
</
,,
c
(c
c(
$%$
(
/c
$%
c
$$$
('
$
c( ';
(
c( (c(
((
%
( ;
>
%%
R l Cr
R l c
Rl till l logotio
R c l
C uchol
#$
%
$
$
$
$
$
12,600.00
6,800.00
67,540.00
42,100.00
16,400.00
%
%
%
&
'
%%$##
10*100
% #
mul y cr
m ui ri
vhiculo
!$%--$%)%
(.!$%)% $( %
c
cc
c
c
c c
c
c
c c
c
c
c c
c
c
c c
c
c
c
c
c
c
!)(/%
) $( % !)&-)%
c
c
Y
c c
c
Y
Y
Y
!
c
c
- &
,.
/
/
c
c
($( !
) +
( # !)&-)% $!'
( &)
c
c
c c
! 2 Y
! 2 Y
c
Y
*
+
,)% &$ &'
(
%!
)(
3 (
3 4 (
c
c c
+
, &
+
*
&'(
-&
&
+ &
c
cc
. %)% &$ $( %
!
"#$% $( %
Y
- &
Y(
,Y
/
+1
.
!
"#$% $( %
!
"#$% $( %
5&
! /1
! Y +
Y &
! & (
% !+
)
c
c
c
c c
c
c
c
c c
c
c
c
c c
c
c
c
c c
c
c
c
c
cc
c
c3c
)%)% #' $( '
$()
c
c
)!)%
(.!$%)%
c
) $
!
"#$% $( %
!
(%-')%
c
!
"#$% $( %
1$
c
)!)% $.!$%)%
c
!
"#$% $( %
) (
!
c c
!
"#$% $( %
1
Y
1
Y
/ #
Y
/ #
Y
+
!
"#$% $( %
1
!
/ #
!
!
"#$% $( %
Y
Y
6-&
*
Y
Y
'
c
c
c c
c
c
c c
c
c
c c
c
c
c c
c
c
c3
+
( (
)(
(%-')%
c
c
-"#
& &
c
c
($( !
) +
( # ' $!
!
'
c
c
!
c
(
!"
!
#
$ %
'
(
+
,
- .c
/
0
1 #
7#
%
2
(.
' !"
+
!
-
2
#
c2
$6
"
&
)
)
)
)
*
*
*
*
*
*
4
&4
&&*4
5&4
4
*4
)55
*)*
&*5
&)&&&&
5
*)*
"#"$%
c
&
) *
)
) *
)
*
*
*
*
*
*
) ) 3
"
4
4
4
)54
4
)*)
&&&
*)*
)*)
*))
+
"
&
)
)
*
*
*
*
*
*
)5
"& '%
2
!
-
*&
5 *
5 *
5 *
5& )
* )
* )
* )
* )
5& *&*
* ))
* ))
* ))
* ))
* ))
&)&& 55 3
3
7
+
**)&
5
5
5
)5&
5
5
5
5
)&
*)
*)
*)
*)
*)
3
&
!
&&
5
5
5
5&&*&
*
*5
*
*5
&
&)
&)
&)
&)
&)
&&&
c
c ccc
cc
costos de produccion
gastos de administracion
gastos de ventas
total costos y gastos
ese total lo divide entre el total de unidades a producir le
a
a a a
a
a
a
c
c
c
!
a
a
a
aaa