Estado de resultados

[pic]
[pic]

Finanzas



AÑO TIPO DE CAMBIO VENTAS XY X2 Y2


1999 9.5 $20,000.00 $190,000.00 90.25 $400,000,000.00
2000 9.7 $40,000.00 $388,000.00 94.09 $1,600,000,000.002001 9.8 $50,000.00 $490,000.00 96.04 $2,500,000,000.00
2002 10 $70,000.00 $1,068,000.00 280.38 $4,500,000,000.00
2003 10.15 $85,000.00
2004 10.21 $91,000.00



r=(3(1,068,000)-(29)(110,000)) / ((3(280.38)-(29)^2)(3(4,500,000,000)-(110,000)^^2))^1/2
r = 1

b = (3(1,068,000)-(29)(110,000)) / (3(280.38)-(29)^2 100000



a = 110 000 / 3 - 100000(29 /3) -930000AÑO REEXPRESADO INFLACIÓN
1999 100
2000 104 4
2001 109 5
2002 112 3
2003 115 3
2004 117 2



AÑO VALOR REEXP DEP PERIODO VALOR EN LIBROS EN EL AÑO
1999 $10,000.00 $10,400.00$1,040.00 1 $9,360.00 2000
2000 $10,400.00 $10,900.00 $1,090.00 2 $8,720.00
2001 $10,900.00 $11,200.00 $1,120.00 3 $7,840.00
2002 $11,200.00 $11,500.00 $1,150.00 4 $6,900.002003 $11,500.00 $11,700.00 $1,170.00 5 $5,850.00 2004



DEPRECIACIÓN LINEAL

AÑO
1999 $10,000.00
2000 $1,000.00 $9,000.00
2001 $1,000.00 $8,000.00
2002 $1,000.00$7,000.00
2003 $1,000.00 $6,000.00
2004 $1,000.00 $5,000.00



E S T A D O S D E R E S U L T A D O S



2002 2002 2003 2003 2004 2004
REEX REEX REEX

VENTAS $70,000.00$70,000.00 $85,000.00 $85,000.00 $91,000.00 $91,000.00
COST0. VENTAS $35,000.00 $35,000.00 $42,500.00 $42,500.00 $45,500.00 $45,500.00
UTILIDAD. BRUTA $35,000.00 $35,000.00$42,500.00 $42,500.00 $45,500.00 $45,500.00
GTOS. ADMON $2,575.00 $2,575.00 $2,652.25 $2,652.25 $2,705.30 $2,705.30
DEPRECIACIÓN $1,000.00 $1,120.00 $1,000.00 $1,150.00$1,000.00 $1,170.00
G. DE VENTAS $700.00 $700.00 $850.00 $850.00 $910.00 $910.00
OTROS GTOS. $350.00
OTROS PROD. $500.00
U.A.I $30,725.00 $30,605.00 $37,997.75...