Académique Documents
Professionnel Documents
Culture Documents
Ventas Netas
$1,440,000
Costos de produccin
$158,400
Utilidad Bruta
$1,254,592
Gastos administracin $252,000
Gasto venta
Utilidad de Operacin
$1,053,196
Gastos Financieros
$79,160
Utilidad Antes de Impuestos 722036 722036
Depreciaciones
72,431 794,467
Amortizaciones
$3,732.47
Flujo Neto de Efectivo
0
- 126,590
- 126,590
- 126,590
$49,772
1,793,638.56$
1
2
205,553 284,713
148,339 148,275
72,577
35,494
Ao
3
284,713
107,004
12,532
4
284,713
77,220
4,425
205,553 284,713
284,713
284,713
TIR
183.22%
VPN con TMAR de 38.57% 409,975
38.57%
- 126,590
"VPN"
350,000
300,000
250,000
200,000
150,000
100,000
50,000
-50,000
-100,000
-150,000
####
5
6
######
55,726
1,562 - 0
7
6
5
######
4
TIR
3
"VPN"
2
1
0
-126,590 72,577
"VPN"
35,494
12,532
4,425
1,562
-0