Cantidad de Aos ->

Inversion inicial
Costos de mantencion anual
Costos de administracion
Costos de materias primas
Total costos
Ingresos por ventas (Producto A)
Ingresos por ventas (Producto B)

0
$ 19,876,000

Anualidad (total)

$ 19,876,000

Valor presente de anualidades 5%

Valor presente de anualidades 10%
P/A
P/F
Periodos (aos)
Inversion total en valor presente
Venta futuro

$ 1,250,000.00
$ 980,000.00
$ 2,385,000.00
$ 4,615,000.00
$ 4,850,000.00
$ 1,990,000.00
$ 6,840,000.00
$ 2,225,000.00

$ 30,012,076.89
$ 19,765,160.99

13.48
0.326
23

8.8781
0.11215

$ 22,555,302
$ 38,154,300

$ 4,156,777.2

Porcentajes utilizados

0.05

0.1

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

Prdidas
Costos

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

10

11

12

13

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

14

15

16

17

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

18

19

20

21

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 2,225,000

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 30,012,076.89

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

$ 19,765,160.99

22

23

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 1,250,000
$ 980,000
$ 2,385,000
$ 4,615,000
$ 4,850,000
$ 1,990,000

$ 2,225,000

$ 2,225,000

$ 30,012,076.89

$ 30,012,076.89

$ 19,765,160.99

$ 19,765,160.99