Vous êtes sur la page 1sur 7

Bolsa de Agricult

Materiales Precio Ud Margen de ganancia


Tela (yardas ) $ 90.00 $ 109.80
Goma $ 30.00 $ 36.60
Tirantes (yardas) $ 20.00 $ 24.40
Tirantes (yardas) $ 20.00 $ 24.40
Evillas $ 15.00 $ 18.30
Logos y montado $ 200.00 $ 310.00
Carton gris calibre 100 $ 145.00 $ 176.90
Otros Precio Ud Margen de ganancia
Mano de obra $ 1,000.00 $ 1,220.00

Costos Operativos
Costos Fijos
-
Total de costos fijos
Costos Variable
Pasaje
Total de costos operativos
Bolsa de Agricultor
Cantidad Costos totales Sub- total
2 $ 180.00 $ 219.60
1 $ 30.00 $ 36.60
1.5 $ 30.00 $ 36.60
1.5 $ 30.00 $ 36.60
2 $ 30.00 $ 36.60
2 $ 500.00 $ 620.00
1 $ 145.00 $ 353.80
Cantidad Costos totales Sub- total
1 $ 1,000.00 $ 1,220.00
$ 945.00
$ 1,945.00

ostos Operativos
Precio Ud
-
-
Precio Ud
$ 500.00
$ 500.00
Costos totales #20
$ 3,600.00
$ 600.00
$ 600.00
$ 600.00
$ 600.00
$ 10,000.00
$ 2,900.00
Costos totales #20
$ 20,000.00

$ 18,900.00
$ 38,900.00
Meses Saldo Inicial Amortizacion Intereses
1 $38,900.00 $3,011.46 $517.05
2 $35,888.54 $3,051.49 $477.02
3 $32,837.04 $3,092.05 $436.46
4 $29,744.99 $3,133.15 $395.36
5 $26,611.84 $3,174.79 $353.72
6 $23,437.05 $3,216.99 $311.52
7 $20,220.06 $3,259.75 $268.76
8 $16,960.30 $3,303.08 $225.43
9 $13,657.22 $3,346.98 $181.53
10 $10,310.24 $3,391.47 $137.04
11 $6,918.77 $3,436.55 $91.96
12 $3,482.22 $3,482.23 $46.28
Total interes $3,442.12

Tasa de interes del 15.95%


banco Popular
Cuota Mes Saldo Final
$3,528.51 $35,888.54
$3,528.51 $32,837.04
$3,528.51 $29,744.99
$3,528.51 $26,611.84
$3,528.51 $23,437.05
$3,528.51 $20,220.06
$3,528.51 $16,960.30
$3,528.51 $13,657.22
$3,528.51 $10,310.24
$3,528.51 $6,918.77
$3,528.51 $3,482.22
$3,528.51 $0.00
Total a pagar $42,342.12
Costos de Produccion
Costos de los productos $ 18,900.00
Costos de mano de obra $ 20,000.00

Costos fijos $ -
Costos variables $ -

Costos totales de produccion $ 38,900.00

Costos Operativos
Costos fijos $ -
Costos variables $ 500.00

Costos totales de produccion $ 500.00

C.P + C.O
Margen de ganancia 10%

Precio $ 2,145.00

$ 39,400.00