Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Precio Q 5.00
CV Q 2.00
CF Q 10,000.00
Intereses Q 20,000.00
Dividendos Q 12,000.00
ISR 25%
Acc. Comunes 5,000
Ventas 30,000
FORMA 1
FORMA 2
Q= 20,000
P= Q 5.00
CV = Q 2.00
CF = Q 10,000.00
I= Q 20,000.00 GAT= 20,000*(5-2)
DP = Q 12,000.00 20,000*(5-2)-10,000-20,000-(12,000*(1/0.75))
T= 25%
GAT = GAO * GAF 4.2857
Base
Ventas (Unidades) 20,000
unidades Aumento
FORMA 1
Q= Q 20,000.00
P= Q 5.00 GAO = Q 60,000.00 1.20
CV = Q 2.00 Q 50,000.00
CF = Q 10,000.00
Q 60,000.00 4.2857 I= Q 20,000.00
Q 14,000.00 DP = Q 12,000.00
T= 25%
50%
30,000
Q 150,000.00
Q 60,000.00
Q 10,000.00
Q 80,000.00
Q 20,000.00
Q 60,000.00
Q 15,000.00
Q 45,000.00
Q 12,000.00
Q 33,000.00
FORMA 1
GPA
Paso 1
Cambio Porcentual en GPA
60.00%
Paso 1 Cambio Porcentual en UAII
GAO = 214.29%
60%
GAF = Q 50,000.00
Q 14,000.00
GRADO DE APALANCAMIENTO FINANCIERO
Q 2.10 Q 6.60
mbio Porcentual en GPA 214.29%
3.57
3.57
MEDIOS DE FINANCIAMIENTO MONTO
Acc. Preferentes 2000
Acc. Ordinarias 4000
Deuda 1000
SOLUCION MONTO
Capital 6000
Deuda 1000
EOC= 16.67%