Escolar Documentos
Profissional Documentos
Cultura Documentos
Estacionamiento $ 4,000.00 -
Promocionar $ 10,000.00 -
Total
$ 480,000.00
$ 390,000.00 2.- Clasificar Gastos
$ 20,000.00
$ 140,000.00 Administrativos
$ 20,000.00
$ 20,000.00 Ventas
$ 10,000.00
$ 4,500.00
$ 11,000.00
$ 4,000.00
$ 15,000.00
$ 10,000.00
$ 1,135,500.00 Gastos Admon
Ventas
Total
$ 1,080,000.00
$ 144,000.00
$ 1,434,000.00
Mantenimiento $ 93,334.00
Servicios $ 13,334.00
Total $ 123,332.00
23%
$ 1,434,000.00
$ 329,820.00
ionista 25%
Ventas Netas $ 1,434,000.00
- Costo Ventas $ 329,820.00
Utilidad Bruta $ 1,104,180.00
- Gastos de Operacin $ 123,332.00
Utilidades Operativas $ 980,848.00
- Gastos Financieros $ 95,760.50
Utilidad antes de Impuestos $ 885,087.50
- Impuestos $ 265,526.25
Utilidad Neta $ 619,561.25
WACC BANAMEX
Financial Debit (D) $ 348,220.00
Debit Interes (Kd) 0.1937 Ke*E
Capital Stock ( E) $ 408,780.00 D(1-T)
Tax Provision (T) 0.30 Kd*D(1-t)
Shareholder return (ke) 0.25 E+D
WACC BBVA
Financial Debit (D) $ 348,220.00
Debit Interes (Kd) 0.1496 Ke*E
Capital Stock ( E) $ 408,780.00 D(1-T)
Tax Provision (T) 0.30 Kd*D(1-t)
Shareholder return (ke) 0.25 E+D
WACC BANORTE
Financial Debit (D) $ 348,220.00
Debit Interes (Kd) 0.1519 Ke*E
Capital Stock ( E) $ 408,780.00 D(1-T)
Tax Provision (T) 0.30 Kd*D(1-t)
Shareholder return (ke) 0.25 E+D
Capital $ 1,434,000.00
Anual $ 757,000.00
MEX
WACC 0.1973714
$ 102,195.00 $ 149,410.15
243,754.00 0.7
$ 47,215.15
$ 757,000.00
WACC 0.1596161
$ 39,742.50 $ 120,829.39
418,621.00 0.7
$ 81,086.89
$ 757,000.00
WACC 0.1527515
$ 28,387.50 $ 115,632.89
450,415.00 0.7
$ 87,245.39
$ 757,000.00
VA
WACC 0.1831712
$ 102,195.00 $ 138,660.60
243,754.00 0.7
$ 36,465.60
$ 757,000.00
WACC 0.1352288
$ 39,742.50 $ 102,368.20
418,621.00 0.7
$ 62,625.70
$ 757,000.00
WACC 0.126512
$ 28,387.50 $ 95,769.58
450,415.00 0.7
$ 67,382.08
$ 757,000.00
ORTE
WACC 0.1839118
$ 102,195.00 $ 139,221.23
243,754.00 0.7
$ 37,026.23
$ 757,000.00
WACC 0.1365007
$ 39,742.50 $ 103,331.03
418,621.00 0.7
$ 63,588.53
$ 757,000.00
WACC 0.1278805
$ 28,387.50 $ 96,805.54
450,415.00 0.7
$ 68,418.04
$ 757,000.00
$ 6,664.00
$ 116,668.00
$ 123,332.00
Ventas Netas $ 1,434,000.00
- Costo Ventas $ 329,820.00
Utilidad Bruta $ 1,104,180.00
- Gastos de Operacin $ 123,332.00
Utilidades Operativas $ 980,848.00
- Gastos Financieros $ 95,760.50
Utilidad antes de Impuestos $ 885,087.50
- Impuestos $ 265,526.25
Utilidad Neta $ 619,561.25
Capital $ 1,434,000.00
Anual $ 757,000.00
$ 6,664.00
$ 116,668.00
$ 123,332.00
signo
Inversion Inicial= $ 1,135,500.00 -$ 1,135,500.00
negativo
VPN= -$573,890.78
TIR= -9%
Inversion Inicial -$ 1,419,375.00
Rendimiento Inv. 25%