Académique Documents
Professionnel Documents
Culture Documents
Inversiones
Precio
Construccin de pabelln
Mquina de anestesia
Mesa quirrgica
Lmparas
Electrocoagulador
Mesa mayo
Compresoras
Vitrinas
Carro
Piso
Cajas quirrgicas
Instrumental mdico
TOTAL
50,000
12,000
2,000
2,000
1,300
1,000
100
300
300
50
4,800
26,150
100,000
Demanda (Ao)
1
(Crecimiento al 3%)
2
(Crecimiento al 3%)
3
(Crecimiento al 3%)
4
5
6
7
8
9
10
Demanda
1760
1813
1867
1923
1923
1923
1923
1923
1923
1923
Depreciacin
anual (aos)
Vida til
(aos)
20
10
10
10
10
10
10
10
10
10
5
5
40
8
6
4
10
8
6
20
8
6
5
5
Tarifa
80
80
80
80
80
80
80
80
80
80
Ingreso
140800
145024
149375
153856
153856
153856
153856
153856
153856
153856
Valor de
venta
25,000
6,000
1,000
1,000
650
500
50
50
0
0
0
0
34,250
NOLARINGOLOGA
Depreciacin
por ao
2,500
1,200
200
200
130
100
10
30
30
5
960
5,230
10,595
Precio
3,600
1,400
5,300
9,600
4,800
2,100
800
1,300
11,000
3,300
11,000
54,200
0
Ingresos
1
140,800
2
145,024
3
149,375
1,000
-46,600
-54,200
-10,595
-46,600
-55,826
-10,595
-46,600
-57,501
-10,595
-46,600
-59,226
-10,595
-1,200
UTILIDAD
Impuesto (17%)
UTILIDAD NETA
Depreciacin (+)
Inversiones
Inversin x reposicin
Inversin capital de trab.
Valor de desecho
FLUJO
4
153,856
29,405
-4,999
24,406
10,595
32,003
-5,441
26,562
10,595
34,679
-5,895
28,784
10,595
37,235
-6,330
30,905
11,795
-100,000
-2,000
-25,200
-407
-419
-431
-125200
34,594
36,738
38,948
40,700
5
153,856
6
153,856
7
153,856
8
153,856
6,000
9
153,856
10
153,856
1,000
1,000
650
500
50
0
-46,600
-59,226
-10,595
0
-46,600
-59,226
-10,595
-46,600
-59,226
-10,595
-46,600
-59,226
-10,595
-2,400
-46,600
-59,226
-10,595
-46,600
-59,226
-10,595
-800
-1,200
0
-200
-40
-60
37,435
-6,364
31,071
10,595
-20
37,625
-6,396
31,229
11,455
-30,950
-2,150
10,716
40,534
37,435
-6,364
31,071
10,595
41,075
-6,983
34,092
14,455
37,435
-6,364
31,071
10,595
38,085
-6,474
31,611
10,595
41,666
26,457
38,530
107,193
-15,300
41,666
33,247