Modeleva Estructura del modelo |
|
. |
1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | TOT. AM. | V. RES. | |
. | ||||||||||||||
INVERSIÓN EN FIJO | Cuantía | Coeficiente | ||||||||||||
TERRENOS | 150000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150000 |
EDIFICIOS | 214000 | 0,03 | 6420 | 6420 | 6420 | 6420 | 6420 | 6420 | 6420 | 6420 | 6420 | 6420 | 64200 | 149800 |
MAQUINARIA | 73000 | 0,12 | 8760 | 8760 | 8760 | 8760 | 8760 | 8760 | 8760 | 8760 | 2920 | 0 | 73000 | 0 |
EQUIPAMIENTO | 61350 | 0,15 | 9202,5 | 9202,5 | 9202,5 | 9202,5 | 9202,5 | 9202,5 | 6135 | 0 | 0 | 0 | 61350 | 0 |
OTROS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OTROS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
OTROS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
GASTOS INICIALES | 3000 | 0,2 | 600 | 600 | 600 | 600 | 600 | 0 | 0 | 0 | 0 | 0 | 3000 | 0 |
GASTOS APERTURA | 1500 | 0,2 | 300 | 300 | 300 | 300 | 300 | 0 | 0 | 0 | 0 | 0 | 1500 | 0 |
OTROS | 0 | 0,2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
INVERSIÓN TOTAL= | 502.850 Euros | AMORTIZACION | 25283 | 25283 | 25283 | 25283 | 25283 | 24383 | 21315 | 15180 | 9340 | 6420 | 203050 | 299800 |