7/25/2019 Calculos Residencia
1/44
AO 0 1 2Ingresos
Ventas $ 90,000.00 $ 97,389.00
Otros Ingresos $ 52,920.00 $ 57,264.73
Total Ventas $ 142,920.00 $ 154,653.73
Gastos
Gastos de Administracin $ 47,940.00 $ 51,186.33
Gastos !e "#%icidad $ 454.20 $ 491.49
!e&reciacin $ 5,198.09 $ 5,198.09
Amorti'acin $ 45,956.80 $ 45,956.80
Total Gastos $ 99,549.09 $ 102,832.71
Utilidad Neta $ 43,370.91 $ 51,821.03
()* !e&reciacin $ 5,198.09 $ 5,198.09
()* Amorti'acin $ 45,956.80 $ 45,956.80
+a&ita% de raa-o 3,977.61 $ 4,247.49
In/ersin Inicia% 267,318.87
Va%or de m&resa 5 aos 90,278.31 102,975.91
Va%or de a%/amento
-271,296.4 90,27.!1 102,97".91
tasa desc#ento 32.82
VA # 90,!72.64
I 45.00
$al%&lo de tasa de i'(&esto a la renta)ol*ti%a de rein+ersin Tasa I'(ositi+a)ago de di+idendos a 50 25ein+ersin 50 15Tasa de i'(&esto a la 20.00
i/e% de Ventas 95280 142920 190560
VA 90,090.48 90,381.45 268,395.26
"IIA OA O"IIA
In/ersin en #i&osde +omtacin
l&/o Netode e%ti+o
200 000.00
250,000.00
300,000.00
268,395.2
7/25/2019 Calculos Residencia
2/44
asa de desc#ento 60 32.82 7.82
VA 90,090.48 90,372.64 1,513,657.99
"IIA OA O"IIA
PESIMISTA NORMAL OPTIMISTA
-150,000.00
-100,000.00
-50,000.00
0.00
50,000.00
100,000.00
150,000.00
, .
-90,090.48
90,381.45R
1 2 3-20000000%
0%
20000000%
40000000%
60000000%
80000000%
100000000%
120000000%
140000000%
160000000%
60.00% 32.82% 7.82%-90,090.48
90,372.64
1,513,657.
TadA
7/25/2019 Calculos Residencia
3/44
! 4 "
$ 106,621.48 $ 118,328.52 $ 132,598.93 90000
$ 62,693.43 $ 69,577.17 $ 77,968.17 52920
$ 169,314.91 $ 187,905.68 $ 210,567.11
$ 55,242.53 $ 60,385.76 $ 66,655.16
$ 538.08 $ 597.16 $ 669.18
$ 5,198.09 $ 5,198.09 $ 5,198.09
$ 45,956.80 $ 45,956.80 $ 45,956.80
$ 106,935.50 $ 112,137.81 $ 118,479.23
$ 62,379.41 $ 75,767.88 $ 92,087.88
$ 5,198.09 $ 5,198.09 $ 5,198.09
$ 45,956.80 $ 45,956.80 $ 45,956.80
$ 8,225.10
6,870.77
113,534.30 120,051.99 151,467.86
461,510.84
11!,"!4.!0 120,0"1.99 612,97.70
7/25/2019 Calculos Residencia
4/44
ow 36
9
a ds!"#$oN
7/25/2019 Calculos Residencia
5/44
tandard 3 )oorsalan%e de it&a%i
5(resado en
Activo
A%ti+o $ir%&lante+a-a :ancos 3,977.61
+#entas "or +orar 0.00
Total A%ti+o $ir%&lante !,977.61
A%ti+o i/o
#i&os de O;icina 1,018.85
#i&os de +omtacin 6,020.14
#i&o de e%ecom#nicaciones 171.00Otros acti/os 30,324.88
Total A%ti+o i/o !7,"!4.7
A%ti+o ierido
Gastos de +onstit#cin 229,784.00
Total A%ti+o ierido 229,784.00
Total Activo $ 271,296.48
Inversin Inicial
E&"'(os d O)'!'#a 1,018.85
E&"'(os d *o+("$a!'# 6,020.14
E&"'(o d T!o+"#'!a!'o#s 171.00O$os a!$'/os )'os 30,324.88
as$os d !o#s$'$"!'# 229,784.00
*a('$a d Taao 3,977.61
Total 271,296.48
a#o
Poltica de Financiamiento
Recursos Propios 100%
7/25/2019 Calculos Residencia
6/44
-%&adorn Ini%iallares8
Pasivo
)asi+o $ir%&lante+#entas "or "agar 0.00
Total )asi+o $ir%&lante 0.00
)asi+o a argo )la:o
!oc#mentos "or "agar
Total )asi+o a argo )la:o
Total )asi+o
a!ital
+a&ita% ocia%"artici&aciones 271,296.48
?ti%idad Ac#m#%ada 0
?ti%idad eta 0.00
Total $a(ital 271,296.48
Total Pasivo " a!ital #%F&
$
0.00
7/25/2019 Calculos Residencia
7/44
A%ti+o Ini%ial 1 2 ! 4 "
A%ti+o $ir%&lante
+a-a :ancos 3,977.61 47,348.52 79,062.99 117,239.19 163,609.13 219,966.91
+#entas "or +orar 0.00 0.00 0.00 0.00 0.00 0.00
Total A%ti+o $ir%&lante !,977.61 47,!4."2 79,062.99 117,2!9.19 16!,609.1! 219,966.91
A%ti+o i/o
#i&os de O;icina 1,018.85 1,018.85 1,018.85 1,018.85 1,018.85 1,018.85
#i&os de +omtacin 6,020.14 6,020.14 6,020.14 6,020.14 6,020.14 6,020.14
#i&o de e%ecom#nicaciones 171.00 171.00 171.00 171.00 171.00 171.00
Otros Acti/os 30,324.88 30,324.88 30,324.88 30,324.88 30,324.88 30,324.88
101.89 203.77 305.66 407.54 509.43
2,006.71 4,013.43 6,020.14 0.00 0.00
57.00 114.00 171.00 0.00 0.00
3,032.49 6,064.98 9,097.46 12,129.95 15,162.44
Total A%ti+o i/o !7,"!4.7 !",!69.27 !!,20!.67 !1,0!.0 !7,127.!! !7,02".4"
A%ti+o ierido
Gastos de +onstit#cin 229,784.00 229,784.00 229,784.00 229,784.00 229,784.00 229,784.00
(* Amorti'acin Ac#m#%ada 45,956.80 91,913.60 137,870.40 183,827.20 229,784.00
Total A%ti+o ierido 229,784.00 275,740.80 137,870.40 91,913.60 45,956.80 0.00
(* !e&reciacin Ac#m#%ada#e%es de O;icina
(* !e&reciaci@n Ac#m#%ada de#i&os de +omtaci@n
(* !e&reciaci@n Ac#m#%ada de#i&os de e%ecom#nicaciones
(* !e&reciaci@n Ac#m#%ada deActi/os =i-os
7/25/2019 Calculos Residencia
8/44
Total A%ti+o # 271,296.4 # !",4"."9 # 2"0,1!7.06 # 240,190.6 # 246,69!.26 # 2"6,992.!"
)asi+o
)asi+o $ir%&lante
+#entas "or "agar 0.00 0.00 0.00 0.00 0.00 0.00
Total )asi+o $ir%&lante 0.00 0.00 0.00 0.00 0.00 0.00
)asi+o a argo )la:o
!oc#mentos "or "agar 0.00 0.00 0.00 0.00 0.00 0.00
Total )asi+o a argo )la:o 0.00 0.00 0.00 0.00 0.00 0.00
Total )asi+o 0.00 0.00 0.00 0.00 0.00 0.00
$a(ital
+a&ita% ocia%"artici&aciones 271,296.48 271,296.48 271,296.48 271,296.48 271,296.48 271,296.48
?ti%idad Ac#m#%ada"erdida 0.00 43,370.91 75,085.38 113,261.58 159,631.52 215,989.30
Total )atri'onio 271,296.48 314,667.39 346,381.86 384,558.06 430,928.00 487,285.78
Total )asi+o ; $a(ital # 271,296.4 # !14,667.!9 # !46,!1.6 # !4,"".06 # 4!0,92.00 # 47,2".7
$ 0.00 $ 43,791.2017 -$ 96,244.7967 -$ 144,367.1950 -$ 184,234.7400 -$ 230,293.4250
?ti%idad eta 43,370.91 31,714.47 38,176.20 46,369.94 56,357.78
7/25/2019 Calculos Residencia
9/44
Razn de Rena!i"idad 1
#i"idad ea &apia" 0.16
#i"idad ea'enas 0.30
Rena!i"idad so!re e"capia" in(erido )R*+
aren de #i"idad so!re
(enas
7/25/2019 Calculos Residencia
10/44
2 3 4 5
0.19 0.23 0.28 0.34 por cada $ in(erido por "os accio
$ 0.36 $ 0.40 $ 0.45 $ 0.49 por cada $ en (enas se enera
7/25/2019 Calculos Residencia
11/44
nisas se enera una ui"idad $5.93 por cada uno de e""os.
na ui"idad $ por cada uno de e""os.
7/25/2019 Calculos Residencia
12/44
11'Fe(')9
F%*A +% A-AI/
11'Fe(')9
A-IF. %0I TIT- alor /ominal
131 AAA *O. OLIARIANO*AS 100 16--07 21-a#-12 139 AAA *O. :E ;A
7/25/2019 Calculos Residencia
13/44
dias aos
1,074 1,800 5 5.7635% 5.6828%
776 1,800 5 5.7635% 5.6828%
776 1,800 5 8.0956% 7.9381%
777 1,800 5 8.0956% 7.9381%
778 1,800 5 8.0956% 7.9381%
1,331 1,800 5 7.9002% 7.7500%
1,472 1,800 5 8.4541% 8.2826%
1,486 1,800 5 8.4541% 8.2826%
1,757 1,800 5 8.4202% 8.2500%
1,798 1,800 5 8.4541% 8.2826%
1,506 1,800 5 8.5156% 8.5156%
7.8195 7.688
32.82%
P-A P%/%
TAA +%+%%/T
%/+I0I%/T%IA-%/T%
7/25/2019 Calculos Residencia
14/44
AO 1 2 ! 4
Ingresos
Ventas 90,000.00 97,389.00 106,621.48 118,328.52
Otros ingresos 52,920.00 57,264.73 62,693.43 69,577.17
ota% Ventas 142,920.00 154,653.73 169,314.91 187,905.68
Gastos
Gastos de Administraci@n 47,940.00 51,186.33 55,242.53 60,385.76
Gastos !e "#%icidad 454.20 491.49 538.08 597.16
!e&reciaci@n 5,198.09 5,198.09 5,198.09 5,198.09
Amorti'acin 45,956.80 45,956.80 45,956.80 45,956.80
?ti%idad O&erati/a 43,370.91 51,821.03 62,379.41 75,767.88
"ago de Intereses
?ti%idad Antes de "artici& 43,370.91 51,821.03 62,379.41 75,767.88
(* 15 "artici&aci@n aora% 7,773.15 9,356.91 11,365.18
(B*?ti%idad Antes de Im& 43,370.91 44,047.87 53,022.50 64,402.69
(* 20 Imesto enta 8,809.57 10,604.50 12,880.54
?ti%idad Antes de eser/a 43,370.91 35,238.30 42,418.00 51,522.16
(* 10 eser/a ega% 3,523.83 4,241.80 5,152.22
Utilidad Neta 43,370.91 31,714.47 38,176.20 46,369.94
7/25/2019 Calculos Residencia
15/44
"
132,598.93
77,968.17
210,567.11
66,655.16
669.18
5,198.09
45,956.80
92,087.88
92,087.88
13,813.18
78,274.69
15,654.94
62,619.76
6,261.98
56,357.78
7/25/2019 Calculos Residencia
16/44
Inversin Muebles de Ofcina, Equipos de Comp
0%:-% +% FII/A nidadesES*RITORIOS 1,70 ? 0,60, *ON PORTATE*LA:O
7 85.68
SILLAS MO:ELO RAITTI 7 52.30
TA*@OS :E AS;RA METAL NERO7 7.57
%IP +% 0PTAI3/
7 860.02
%IP T%-%0/IAI/%TELEONOS SEN*ILLOS PANASONI*
5 34.20
T ATI*AMAS :E PLAA < ME:IA
16 200.00*AMAS :E :OS PLAA12 224.39
SOAS2 329.00
ASPIRA:ORA1 106.00
TELEISORES28 158.40
AIRES A*ON:I*IONA:OS4 255.00
ROPEROS28 260.85
;EOS :E *OME:OR5 919.00
:ISPENSA:OR :E A;A
3 268.03RERIERA:ORA
1 1,715.32
OLLA ARRO*ERA1 51.88
*O*INA1 572.25
LAA:ORA3 251.37
SE*A:ORA3 702.45
TOSTA:ORA1 19.20
MI*ROON:AS2 145.00
TTA-
1- "
etalle = e(re%ia%in
0%:-% +% FII/AES*RITORIOS 1,70 ? 0,60, *ON PORTATE*LA:O
10 599.76SILLAS MO:ELO RAITTI
10 366.10TA*@OS :E AS;RA METAL NERO
10 52.99
%IP +% 0PTAI3/
33 6020.14
ostonitario
*OMP;TA:ORAS INTEL 1,8@, MEMOR< RAM 2,:IS*O 160,MONITOR 17B LI*EN*IA CIN:OCSISTA
ValorTotal
*OMP;TA:ORAS INTEL 1,8@, MEMOR< RAM 2,:IS*O 160,MONITOR 17B LI*EN*IA CIN:OCS
7/25/2019 Calculos Residencia
17/44
%IP T%-%0/IAI/%TELEONOS SEN*ILLOS PANASONI*
33 171.00
T ATI
*AMAS :E PLAA < ME:IA 10 3200.00
*AMAS :E :OS PLAA 10 2692.68
SOAS 10 658.00
ASPIRA:ORA 10 106.00
TELEISORES 10 4435.20
AIRES A*ON:I*IONA:OS 10 1020.00
ROPEROS 10 7303.80
;EOS :E *OME:OR 10 4595.00
:ISPENSA:OR :E A;A 10 804.09
RERIERA:ORA 10 1715.32
OLLA ARRO*ERA 10 51.88
*O*INA 10 572.25
LAA:ORA 10 754.11
SE*A:ORA 10 2107.35
TOSTA:ORA 10 19.20
MI*ROON:AS 10 290.00
Total e(re%ia%in An&al
etalle /* 1 /* 2
0%:-% +% FII/AES*RITORIOS 1,70 ? 0,60, *ON PORTATE*LA:O
59.98 119.95SILLAS MO:ELO RAITTI 36.61 73.22TA*@OS :E AS;RA METAL NERO 5.30 10.60
To$a 101.89 203.77
%IP +% 0PTAI3/
2,006.71 4,013.43To$a 2,006.71 4,013.43
%IP T%-%0/IAI/%TELEONOS SEN*ILLOS PANASONI* 57.00 114.00
To$a 57.00 114.00
T ATI
*AMAS :E PLAA < ME:IA 320.00 640.00
*AMAS :E :OS PLAA 269.27 538.54SOAS 65.80 131.60
*OMP;TA:ORAS INTEL 1,8@, MEMOR< RAM 2,:IS*O 160, MONITOR 17B LI*EN*IA CIN:OCS
7/25/2019 Calculos Residencia
18/44
ASPIRA:ORA 10.60 21.20
TELEISORES 443.52 887.04
AIRES A*ON:I*IONA:OS 102.00 204.00
ROPEROS 730.38 1460.76
;EOS :E *OME:OR 459.50 919.00
:ISPENSA:OR :E A;A 80.41 160.82
RERIERA:ORA 171.53 343.06
OLLA ARRO*ERA 5.19 10.38
*O*INA 57.23 114.45
LAA:ORA 75.41 150.82SE*A:ORA 210.74 421.47TOSTA:ORA 1.92 3.84MI*ROON:AS 29.00 58.00
To$a 3032.49 6064.98
7/25/2019 Calculos Residencia
19/44
utacin !elecomunicaciones
IA osto Total
85.68 599.76
52.30 366.10
7.57 52.99 1,018.85
860.02 6,020.14 6,020.14
34.20 171.00 171.00
200.00 3,200.00
224.39 2,692.68
329.00 658.00
106.00 106.00
158.40 4,435.20
255.00 1,020.00
260.85 7,303.80
919.00 4,595.00
268.03 804.09
1,715.32 1,715.32
51.88 51.88
572.25 572.25
251.37 754.11
702.45 2,107.35
19.20 19.20
145.00 290.00 30,324.88
$ 57,54.87
a
7/25/2019 Calculos Residencia
20/44
57.00 171.00
320.00
269.27
65.80
10.60
443.52
102.00
730.38
459.50
80.41
171.53
5.19
57.23
75.41
210.74
1.92
29.00 30,324.88
# ",19.09 37,534.87
"epreciaci#n $cumulada
/*3 /* 4 /* 5 /* 6
179.93 239.90 299.88 359.86 109.83 146.44 183.05 219.66
15.90 21.20 26.50 31.79305.66 407.54 509.43 611.31
6,020.14 - - 0.00 6,020.14 - -
171.00 - -171.00
960.00 1280.00 1600.00 1920.00
807.80 1077.07 1346.34 1615.61197.40 263.20 329.00 394.80
7/25/2019 Calculos Residencia
21/44
31.80 42.40 53.00 63.601330.56 1774.08 2217.60 2661.12306.00 408.00 510.00 612.00
2191.14 2921.52 3651.90 4382.281378.50 1838.00 2297.50 2757.00241.23 321.64 402.05 482.45514.60 686.13 857.66 1029.19
15.56 20.75 25.94 31.13171.68 228.90 286.13 343.35226.23 301.64 377.06 452.47632.21 842.94 1053.68 1264.41
5.76 7.68 9.60 11.5287.00 116.00 145.00 174.00
9097.46 12129.95 15162.44 18194.93
7/25/2019 Calculos Residencia
22/44
33%10%
7/25/2019 Calculos Residencia
23/44
/* 7 /* 8 /* 9 /* 10
419.83 479.81 539.78 599.76 256.27 292.88 329.49 366.10
37.09 42.39 47.69 52.99713.20 815.08 916.97 1,018.85
2240.00 2560.00 2880.00 3200.00
1884.88 2154.14 2423.41 2692.68460.60 526.40 592.20 658.00
7/25/2019 Calculos Residencia
24/44
74.20 84.80 95.40 106.003104.64 3548.16 3991.68 4435.20
714.00 816.00 918.00 1020.005112.66 5843.04 6573.42 7303.803216.50 3676.00 4135.50 4595.00
562.86 643.27 723.68 804.091200.72 1372.26 1543.79 1715.32
36.32 41.50 46.69 51.88400.58 457.80 515.03 572.25527.88 603.29 678.70 754.11
1475.15 1685.88 1896.62 2107.3513.44 15.36 17.28 19.20
203.00 232.00 261.00 290.0021227.42 24259.90 27292.39 30324.88
7/25/2019 Calculos Residencia
25/44
/* 1Mtodo del per&odo de des'ase()*
Periodo de desase 30 dias&oso /nua" Proecado 48,394.20& 3,977.61
/* 2Periodo de desase 30&oso /nua" Proecado 51,677.82& 4,247.49
)&a"cu"a "a in(ersin en capia" de ra!ao coo "a caoperacin desde ue se inician "os dese!o"sos :asa
u"ip"ica por e" n;ero
>onde &0
es e" ono de "a in(ersin en capia" de ra!ao inicia"n;ero de d
7/25/2019 Calculos Residencia
26/44
iepo ue oa enre rar e" acuerdo e iniciar proceso de a
nidad de recursos necesarios para nanciar "os cosos deue se recuperan. Para e""o, oa e" coso proedio diario "oe d
7/25/2019 Calculos Residencia
27/44
@"isis
7/25/2019 Calculos Residencia
28/44
;AT +% /TITI3/ alor +
:'!!'# TD!#'!a 23,000.00
Pa#os F +a&"$a 1,000.00
I+("s$os, $asas F (+'so 4,500.00
Ma$'as d !o#s$"!!'# 201284 , .Total $ 229,784.))
7/25/2019 Calculos Residencia
29/44
A
7/25/2019 Calculos Residencia
30/44
2+-- 2+-2 2+-3
3 /
0 0 09.48% 10.98% 12.06%
1.0948 1.1098 1.1206
7/25/2019 Calculos Residencia
31/44
7/25/2019 Calculos Residencia
32/44
7/25/2019 Calculos Residencia
33/44
)re%io er+i%io $osto 'ens&al Total >ens&al
Daitacin $ 250.00 30 $ 7,500.00
A%imentacin $ 117.00 30 $ 3,510.00
a/anderEa $ 30.00 30 $ 900.00
N?'ero de(ersonas
7/25/2019 Calculos Residencia
34/44
Total An&al
$ 90,000.00
$ 42,120.00
$ 10,800.00
7/25/2019 Calculos Residencia
35/44
AO 0 1 2 !Ingresos
Ventas $ 90,000.00 $ 97,389.00 $ 106,621.48
Otros Ingresos $ 52,920.00 $ 57,264.73 $ 62,693.43
Total Ventas $ 142,920.00 $ 154,653.73 $ 169,314.91
Gastos
Gastos de Administracin $ 47,940.00 $ 51,186.33 $ 55,242.53
Gastos !e "#%icidad $ 454.20 $ 491.49 $ 538.08
!e&reciacin $ 5,198.09 $ 5,198.09 $ 5,198.09
Amorti'acin $ 45,956.80 $ 45,956.80 $ 45,956.80
Total Gastos $ 99,549.09 $ 102,832.71 $ 106,935.50
Utilidad Neta $ 43,370.91 $ 51,821.03 $ 62,379.41
()* !e&reciacin $ 5,198.09 $ 5,198.09 $ 5,198.09
()* Amorti'acin $ 45,956.80 $ 45,956.80 $ 45,956.80
+a&ita% de raa-o 3,977.61 $ 4,247.49
In/ersin Inicia% 267,318.87
Va%or de m&resa 5 aos 90,278.31 102,975.91 113,534.30
Va%or de a%/amento
-271,296.4 90,27.!1 102,97".91 11!,"!4.!0tasa desc#ento 32.82
VA # 90,!1.4"
I 45.00
$al%&lo de tasa de i'(&esto a la renta)ol*ti%a de rein+ersin Tasa I'(ositi+a)ago de di+iden 50 25
ein+ersin 50 15Tasa de i'(&est 20.00
In/ersin en#i&osde +omtacin
l&/o Neto
de e%ti+o
7/25/2019 Calculos Residencia
36/44
4 "
$ 118,328.52 $ 132,598.93
$ 69,577.17 $ 77,968.17
$ 187,905.68 $ 210,567.11
$ 60,385.76 $ 66,655.16
$ 597.16 $ 669.18
$ 5,198.09 $ 5,198.09
$ 45,956.80 $ 45,956.80
$ 112,137.81 $ 118,479.23
$ 75,767.88 $ 92,087.88
$ 5,198.09 $ 5,198.09
$ 45,956.80 $ 45,956.80
$ 8,225.10
6,870.77
120,051.99 151,467.86
461,520.66
120,0"1.99 612,9."2
7/25/2019 Calculos Residencia
37/44
1 2 3 4
nAacion 8.21% 9.48% 10.98%&reciieno +presa +rr=509 +rr=509 +rr=509
GATO A>INITA$I@N ANUA
AO 1 2 ! 4
C#e%dos a%arios $ 33,720.00 $ 36,488.41 $ 39,947.51 $ 44,333.75
C#ministros de O;icina 2,400.00 2,597.04 2,843.24 3,155.43
A%imentos 8,400.00 8,400.00 8,400.00 8,400.00
ateria%es %im&ie'a 720.00 779.11 852.97 946.63
e%F;ono 960.00 1,038.85 1,137.35 1,262.20
#' 840.00 908.99 995.18 1,104.43
Ag#a 240.00 259.71 284.34 315.55
V +a%eInternet 660.00 714.21 781.93 867.77
TOTA # 47,940.00 # "1,16.!! # "",242."! # 60,!".76
CVaria%es
7/25/2019 Calculos Residencia
38/44
5
12.06%+rr=509
"
$ 49,680.40 3,535.97
8,400.00
1,060.79
1,414.40
1,237.60
353.60
972.40
# 66,6"".16
7/25/2019 Calculos Residencia
39/44
GATO )O UO )ONA5 IN $ONIA INA
TA AO 1 AO 2
)ONA $ANTIA >NUA ANUA $ANTIA >NUA
Ad+'#'s$ado 1 700.00 700.00 8,400.00 1 700.00
AF"da#$s a/a#dGa 1 270.00 270.00 3,240.00 1 270.00
S"(/'so !o!'#a 1 400.00 400.00 4,800.00 1 400.00
AF"da#$s !o!'#a 1 270.00 270.00 3,240.00 1 270.00
AF"da#$s '+('Ha 2 300.00 600.00 7,200.00 2 600.00
od>"o 1 300.00 300.00 3,600.00 1 300.00
R!(!'o#'s$a 1 270.00 270.00 3,240.00 1 270.00
TOTA # 2,10.00 # !!,720.00
ANUA
7/25/2019 Calculos Residencia
40/44
ION8
AO ! AO 4 ; AO "
ANUA $ANTIA >NUA ANUA
700.00 8,400.00 1 700.00 700.00 8,400.00
270.00 3,240.00 1 270.00 270.00 3,240.00
400.00 4,800.00 1 400.00 400.00 4,800.00
270.00 3,240.00 1 270.00 270.00 3,240.00
1,200.00 14,400.00 2 600.00 1,200.00 14,400.00
300.00 3,600.00 1 300.00 300.00 3,600.00
270.00 3,240.00 1 270.00 270.00 3,240.00
# !,410.00 # 40,920.00 # !,410.00 # 40,920.00
TOTA>NUA
TOTA>NUA
7/25/2019 Calculos Residencia
41/44
$ostos Variales 1 2 !
Buinisros de *cin 2,400.00 2,597.04 2,843.24Casos >e Pu!"icidad 454.20 491.49 538.08
oa" 2,854.20 3,088.53 3,381.32
$ostos i/os 1 2 !
Bue"dos Ba"arios DDD DDD DDDaeria"es de "ipieza 720.00 779.11 852.97
e"Eono 960.00 1038.85 1137.35Fuz 840.00 908.99 995.18/ua 240.00 259.71 284.34&a!"enerne 660.00 714.21 781.93
oa" DDD DDD DDD
Calculo del 0unto de Equilibrio
A
7/25/2019 Calculos Residencia
42/44
4 "
3,155.43 3,535.97597.16 669.18
3,752.59 4,205.15
4 "
DDD DDD946.63 1060.79
1262.20 1414.401104.43 1237.60315.55 353.60867.77 972.40
DDD DDD
4 "
187,905.68 210,567.11
3,752.59 4,205.15
184,153.09 206,361.95
98.00% 98.00%
48,830.33 54,719.19
1 ,82/.3 1 //,83.2
7/25/2019 Calculos Residencia
43/44
P/IJ/&K asa desco 32.82%
/?osInversin - 2
G"uo de &aa -271,296.48 90,278.31 102,975.91
'P 67,970.42 58,372.5567,970.42 126,342.97
Per
7/25/2019 Calculos Residencia
44/44
3 /
113,534.30 120,051.99 612,988.52
48,454.78 38,575.85 148,297.89
174,797.75 213,373.60 361,671.49
148297.886544 1257922.8756662 L 5eses