Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ingresos x venta
Costo variables total (CVU*Q)
Costos Fijos
Depreciacion
Valor Venta activo
Valor Libro
Utilidad Antes de Impuestos
Impuestos (10%)
Utilidad despues de Impuesto
Depreciacin
Valor Libro
Inversiones
Inversion de reposicion
Valor de Desecho
Inversin en Capital de Trabajo
Flujo Neto de Caja
VAN
1
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
2
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
505,000.0
505,000.0
-1,200,000.0
-300,000.0
-1,500,000.0
657,691.1
3
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
4
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
5
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
6
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
7
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
250,000.0
-150,000.0
550,000.0
-55,000.0
495,000.0
100,000.0
150,000.0
8
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
-500,000.0
505,000.0
505,000.0
505,000.0
505,000.0
245,000.0
505,000.0
9
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
10
1,000,000.0
-300,000.0
-150,000.0
-100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
450,000.0
-45,000.0
405,000.0
100,000.0
505,000.0
400,000.0
300,000.0
1,205,000.0