Professional Documents
Culture Documents
PR
$ 3,081,388.92 $ 78,000.00 $ 79,560.00
COSTO Err:522 Err:522 Err:522
PRECIO
$ 3,081,388.92 $ 79,435.00 $ 81,023.70
COSTO $ 11,800,000.00 $ 850,231.72 $ 850,231.72
$ 11,210,000.00 $ 1,965,810.32 $ 1,965,810.32
$ 10,030,000.00 $ 4,196,967.52 $ 4,196,967.52
$ 10,620,000.00 $ 3,081,388.92 $ 3,081,388.92
$ 9,440,000.00 $ 5,312,546.12 $ 5,312,546.12
VENTAS
$ 3,081,388.92 $ 18,270,050.00 $ 17,356,547.50
UNIDADES 230.00 $ 2,181,814.92 $ 1,706,793.62
INGRESO CAO NOMINA DEPRECIACIÓN BASE
PRECIO
$ 81,900.00 $ 83,460.00 $ 78,780.00 $ 81,120.00
Err:522 Err:522 Err:522 Err:522
PRECIO
$ 83,406.75 $ 84,995.45 $ 80,229.35 $ 82,612.40
$ 850,231.72 $ 850,231.72 $ 850,231.72 $ 850,231.72
$ 1,965,810.32 $ 1,965,810.32 $ 1,965,810.32 $ 1,965,810.32
$ 4,196,967.52 $ 4,196,967.52 $ 4,196,967.52 $ 4,196,967.52
$ 3,081,388.92 $ 3,081,388.92 $ 3,081,388.92 $ 3,081,388.92
$ 5,312,546.12 $ 5,312,546.12 $ 5,312,546.12 $ 5,312,546.12
VENTAS
$ 16,443,045.00 $ 15,529,542.50 $ 14,616,040.00 $ 12,789,035.00
$ 1,231,772.32 $ 756,751.02 $ 281,729.72 $ (668,312.88)
IMPUESTO FNC
$ (5,714,989.17)
$ 782,950.76 $ 2,597,049.24
$ 631,070.01 $ 2,314,984.99
$ 1,139,324.43 $ 3,258,886.07
$ 1,708,161.43 $ 4,315,297.62
$ 2,344,127.10 $ 5,496,376.73
TIO 25%
TIR 46%
VPN $ 3,081,388.92