labora excell
TRANSCRIPT
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 1/20
P= 5000
C= 7000
D= 500
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 2/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 3/20
AÑO 0 1
INVERSION 5000
ingresos por Ventas 10000
(-)Costos operativos 7000
(-)Depreciacion 500
ti!i"a" antes "e I#p $500
(-)i#p%estos(50&) 1$50
ti!i"a" neta 1$50
(')Depreciacion 500NRI ECONOICO -5000 1750
VANE* 575$+,,
IRE* .$+,/&
C* $+1502
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 4/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 5/20
$ . 3 5 2 7
10000 10000 10000 10000 10000 10000
7000 7000 7000 7000 7000 7000
500 500 500 500 500 500
$500 $500 $500 $500 $500 $500
1$50 1$50 1$50 1$50 1$50 1$50
1$50 1$50 1$50 1$50 1$50 1$50
500 500 500 500 500 5001750 1750 1750 1750 1750 1750
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 6/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 7/20
/ , 10
10000 10000 10000
7000 7000 7000
500 500 500
$500 $500 $500
1$50 1$50 1$50
1$50 1$50 1$50
500 500 5001750 1750 1750
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 8/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 9/20
ERRENO 13000
A4INA 75000
SOARE 12000
6ROECOS INVERSION
ERRENO 13000
A4INA 75000
SOARE 12000
EVA8ACION ECONOICA
AÑO 0
INVERSION 105000ingresos
INANCIAIENO 20000
ERRENO 13000
A4INARIA 75000
SOARE 12000
(-)Costos operativos
(-)Depreciacion A4INA
9ASOS ADINISRAIVOS9ANANCIA DE8 ERRENO
ti!i"a" antes "e I#p
(-)i#p%estos(50&)
ti!i"a" neta
(')Depreciacion
NRI ECONOICO -105000
VANE*
IRE*
C*
CADRO DE SERVICIO DE 8A DEDA
AÑOS SA8DO INSO8O
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 10/20
1 20000
$ 37:,/3+0/
. .3:125+77
3 1/:$73+71
EVA8ACION INANCIERA
AÑO 0
INVERSION 105000
ingresos
INANCIAIENO 20000
ERRENO 13000
A4INARIA 75000
SOARE 12000(-)Costos operativos
(-)Depreciacion A4INA
(-)Depreciacion SOARE
9ASOS ADINISRAIVOS
9ANANCIA DE8 ERRENO
ti!i"a" antes "e INERES DE I#p
9ASOS INANCIEROS
I8IDAD ANES DE I;6ESOS
(-)i#p%estos($0&)ti!i"a" neta
(')Depreciacion
AORI<ACION DE 8A DEDA
NRI ECONOICO -35000
VANE*
IRE*
C*
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 11/20
vs
3 AÑOS 12/00 D8
15 AÑOS D8
3 AÑOS /000 D8
1 $ . 3
7/0000 ,10000 1030000 1030000
7$0000 /30000 ,20000 ,20000
5000 5000 5000 5000
$000 $000 $000 $000
$/000 $/000 $/000 $/000$/00
$5000 .5000 35000 37/00
5000 7000 ,000 ,520
$0000 $/000 .2000 ./$30
7000 7000 7000 7000
$7000 .5000 3.000 1$5030
$2,,0+7
$,+,.&
-1+$571
ESOS ENRA A A88AR
INERESES AORI<ACION COA
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 12/20
,000 1$:015+,$ $1:015+,$
7:1,7+21 1.:/1/+.1 $1:015+,$
5:1$3+/7 15:/,1+02 $1:015+,$
$:731+$1 1/:$73+71 $1:015+,$
1 $ . 3
7/0000 ,10000 1030000 1030000
7$0000 /30000 ,20000 ,20000
5000 5000 5000 5000
$000 $000 $000 $000
$/000 $/000 $/000 $/000
$/00
$5000 .5000 35000 37/00
,000 71,7+21 51$3+/7 $731+$1
12000 $7/0$+., .,/75+1.355. 3505/+7,$,005,
.$00 5520+3772.$/2.2 7,75+0$2,107 ,011+75/5/011,1$/00 $$$31+, .1,00+1 .2037+0
7000 7000 7000 7000
1$015+,$ 1./1/+.1 15/,1+02 1/$73+71
77/3+0/ 153$.+20 $.00,+05 10177$+.$
31$33+7
3.+$0&
1+,125
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 13/20
REC6ERO
12/00
55000 $/00
/000
37/00
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 14/20
REC6ERO
13000
55000
/000
37/00
ASA DESCENO
===
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 15/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 16/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 17/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 18/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 19/20
7/23/2019 Labora Excell
http://slidepdf.com/reader/full/labora-excell 20/20