Patricio y Eliezer
-
Upload
pato-bototo-cuevas -
Category
Documents
-
view
216 -
download
0
description
Transcript of Patricio y Eliezer
![Page 1: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/1.jpg)
Periodo 0 1 2 3Unidades vend. 28000 38000 38000Precio de venta 165 165 165Ingresos 4620000 6270000 6270000
![Page 2: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/2.jpg)
4 538000 38000
165 1656270000 6270000
![Page 3: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/3.jpg)
Inversión Valor Años a depreciar Maquinaria 6,500,000 5
Depreciación Periodo - 1 2 3 Maquinaria - 1,300,000 - 1,300,000 - 1,300,000
Venta de activos Periodo - 1 2 3 Maquinaria - - - -
Valor Libro Periodo - 1 2 3 Maquinaria 5,200,000 3,900,000 2,600,000
![Page 4: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/4.jpg)
4 5 - 1,300,000 - 1,300,000
4 5 - 2,860,000
4 5 1,300,000 -
![Page 5: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/5.jpg)
Préstamo 1400000Interes Anual 4% PeríodoPeriodos 5 0
12345
![Page 6: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/6.jpg)
Cuota Cuota Capital Cuota Interés Deuda Extinguid Deuda Residual $ 1,400,000
$ 314,478 258,478 $ 56,000 258,478 $ 1,141,522 $ 314,478 268,817 $ 45,661 527,295 $ 872,705 $ 314,478 279,570 $ 34,908 806,865 $ 593,135 $ 314,478 290,753 $ 23,725 1,097,617 $ 302,383 $ 314,478 302,383 $ 12,095 1,400,000 $ - $ 1,572,390 1,097,617 $ 160,294
![Page 7: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/7.jpg)
Unidades vend. 28000 38000Precio de venta 165 165
periodo - 1 2 Ingresos por venta 4,620,000 6,270,000 Costo Variable - 1,293,600 - 1,755,600 Costo Fijo - 380,000 - 380,000 Gasto Adm. Y venta - 290,000 - 290,000 Depreciación activo fijo - - 1,300,000 - 1,300,000 Valor libroInt. Préstamo - 56,000 - 45,661 Utilidad antes de impuesto 1,300,400 2,498,739 Impuestos (22,5) - 292,590 - 562,216 Utilidad neta 1,007,810 1,936,523 Depreciación activo fijo 1,300,000 1,300,000 Valor libro - - Amortización crédito - 258,478 - 268,817 Inversión - 6,500,000 Capital de trabajo - 222,000 F.N.O. - 6,722,000 2,049,332 2,967,706 VAN 12% $ 3,146,794.52TIR 28.493774%
VAN (28,493774%) $ 0.00
![Page 8: Patricio y Eliezer](https://reader036.fdocuments.mx/reader036/viewer/2022081811/5695d0451a28ab9b0291be32/html5/thumbnails/8.jpg)
38000 38000 38000165 165 165
3 4 5 6,270,000 6,270,000 6,270,000 - 1,755,600 - 1,755,600 - 1,755,600 - 380,000 - 380,000 - 380,000 - 290,000 - 290,000 - 290,000 - 1,300,000 - 1,300,000 - 1,300,000
- - 34,908 - 23,725 - 12,095 2,509,492 2,520,675 2,532,305 - 564,636 - 567,152 - 569,769 1,944,856 1,953,523 1,962,536 1,300,000 1,300,000 1,300,000 - - - - 279,570 - 290,753 - 302,383
2,965,286 2,962,770 2,960,153