Caso Pipa

Estado de Costo producci

TMAR 28.80%
VPN C$ 7,158.50

RUBRO/AO 0 1
INGRESOS C$ 10,000.00
COSTOS DE P C$ 5,000.00
U. BRUTA C$ 5,000.00
GASTOS OPER C$ -
U. OPER C$ 5,000.00
DEPRECIACION C$ -
COSTOS FINAN C$ -
U A IMP C$ 5,000.00
IMPUESTOS C$ 1,500.00
UTILIDAD NETA C$ 3,500.00

AMORTIZACION C$ -
RECUPERACIO DE ACTIVO
INV FIJA C$ 1,000.00
INV DIFERIDA C$ 500.00
CAPITAL DE W C$ 1,500.00
PRESTAMOS C$ -
FLUJO NETO C$ (3,000.00) C$ 3,500.00
 Caso Pipasa
osto produccion y Ventas
TIR 123% PVU 10
CVU 5

2 3 4 5
C$ 11,000.00 C$ 12,100.00 C$ 13,310.00 C$ 14,641.00
C$ 5,500.00 C$ 6,050.00 C$ 6,655.00 C$ 7,320.50
C$ 5,500.00 C$ 6,050.00 C$ 6,655.00 C$ 7,320.50
C$ - C$ - C$ - C$ -
C$ 5,500.00 C$ 6,050.00 C$ 6,655.00 C$ 7,320.50
C$ - C$ - C$ - C$ -
C$ - C$ - C$ - C$ -
C$ 5,500.00 C$ 6,050.00 C$ 6,655.00 C$ 7,320.50
C$ 1,650.00 C$ 1,815.00 C$ 1,996.50 C$ 2,196.15
C$ 3,850.00 C$ 4,235.00 C$ 4,658.50 C$ 5,124.35

C$ - C$ - C$ - C$ -

C$ 3,850.00 C$ 4,235.00 C$ 4,658.50 C$ 5,124.35