Documentos de Académico
Documentos de Profesional
Documentos de Cultura
iante frmula
14.4%
5 aos
$
$
$
380.00
8,000.00
3,000.00
$
$
$
62.80
85.20
25.00
$
$
$
70,000.00
650,000.00
100,000.00
3
40%
10 aos
10%
50%
60%
20 aos
5%
75%
-6 meses
-10 meses
-2 aos
60%
40%
14%
3 meses
15%
Interes Mensual=
Inversion Goma Ao 1=
Inversion Acero Ao 1=
Inversion Obra Ao 1=
1.1274%
$ 271,359
$ 368,149
$ 108,025
5 Aos
Ao (Xi)
1992
1993
1994
1995
1996
1997
1998
1999
A=
B=
2000
2001
2002
2003
2004
Calendario de Inversiones
224612
683988
Inversion Terreno
VF=
130874
186883
87150
404625
100000
186883
Ventas (Yi)
2000
2350
2200
2600
3000
3400
3800
4100
23450
X
-3.5
-2.5
-1.5
-0.5
0.5
1.5
2.5
3.5
0
2931.25
308.93
4321
4630
4939
5248
5557
4.5
5.5
6.5
7.5
8.5
X^2
12.25
6.25
2.25
0.25
0.25
2.25
6.25
12.25
42
XY
-7000
-5875
-3300
-1300
1500
5100
9500
14350
12975
Flujo Economico
Ao 0
Produccion
Precio
Ao 1
4321
380
1641980
-271359
-368149
-108025
-96000
-36000
-21000
-32500
708947
-106342
602605
21000
32500
Ao 2
4630
380
1759400
-290764
-394476
-115750
-96000
-36000
-21000
-32500
772910
-115937
656974
21000
32500
Ao 3
4939
380
1876820
-310169
-420803
-123475
-96000
-36000
-21000
-32500
836873
-125531
711342
21000
32500
Ao 4
5248
380
1994240
-329574
-447130
-131200
-96000
-36000
-21000
-32500
900836
-135125
765711
21000
32500
Ao 5
5557
380
2111660
-348980
-473456
-138925
-96000
-36000
-21000
-32500
964799
-144720
820079
21000
32500
-224612
-683988
-130874
-186883
-1226356
656105
710474
764842
819211
87150
404625
100000
186883
1652237
Ao 1
-68676
-68676
10301
-58375
Ao 2
-68676
-68676
10301
-58375
-122636
Ao 3
-51507
-51507
7726
-43781
-122636
Ao 4
-34338
-34338
5151
-29187
-122636
Ao 5
-17169
-17169
2575
-14594
-122636
-58375
-181010
-166417
-151823
-137229
Flujo Financiero
Ao 0
Gastos Financieros
Resultado antes de impuestos
Ahorro de Impuestos
490542
490542
Calculo de la Amortizacion
n
0
1
2
3
4
5
Saldo Deuda
490542
416331
331731
235286
125339
0
Aos
Interes
Amortizacion
68676
58286
46442
32940
17548
5
74211
84601
96445
109947
125339
Cuota
142887
142887
142887
142887
142887
VANE
Ko =
# Decimales
14.4%
9
Ao
0
1
2
3
4
5
VANF
Ke =
# Decimales
Beneficio Neto
Flujo Caja
-1226356
656105
710474
764842
819211
1652237
Factor de
Descuento
Beneficio Neto
Flujo Caja
490542
-58375
-181010
-166417
-151823
-137229
Factor de
Descuento
1
0.874125874
0.764096044
0.667916122
0.583842764
0.510352067
VAN
-1226356
573518
542870
510850
478290
843223
1722395
14%
9
Ao
0
1
2
3
4
5
VAN
1
0.877192982
0.769467528
0.674971516
0.592080277
0.519368664
490542
-51206
-139281
-112326
-89891
-71273
26565
VAN 1
50%
-1226356
437403
315766
226620
161819
217579
132831
VAN 2
25%
-1226356
524884
454703
391599
335549
541405
1021784
VAN 3
75%
-1226356
374917
231991
142711
87346
100666
-288725
VAN 4
65%
-1226356
397639
260964
170263
110525
135099
-151866
VAN 5
55%
-1226356
423294
295723
205389
141928
184677
24654
VAN 1
50%
490542
-38916
-80449
-49309
-29990
-18071
273807
VAN 2
25%
490542
-46700
-115847
-85205
-62187
-44967
135637
VAN 3
75%
490542
-33357
-59105
-31051
-16188
-8361
342480
VAN 4
15%
490542
-50760
-136870
-109422
-86805
-68227
38458
VAN 5
5%
490542
-55595
-164182
-143757
-124905
-107523
-105419
TIRE
56.25%
56.40%
Ao
0
1
2
3
4
5
TIRF
11.90%
12.33%
Ao
0
1
2
3
4
5
B/C
1.47
Ao
0
Inversiones
Iniciales
-1226356
Costos
Ingresos + Valor
Residual
Factor de
Descuento
Beneficios
Actualizados
1
Costos
Actualizados
1226356
1
2
3
4
5
879533
932990
986447
1039904
1093361
1641980
1759400
1876820
1994240
2890318
0.874125874
0.764096044
0.667916122
0.583842764
0.510352067
Ao
0
1
2
3
4
5
Beneficio Neto
Flujo de Caja
Economico
-1226356
656105
710474
764842
819211
1652237
Ao
2
X
3
VAN
542869.99
0
510850.34
Dias
360
X
510850.34
-109967.85
X=
77.50
X=
Factor de
Descuento
1
0.874125874
0.764096044
0.667916122
0.583842764
0.510352067
Aos
2
Meses
2
Dias
17
1722395
14.4%
26565
14%
56.25%
11.90%
1.47
-1226356.15
573518.31
542869.99
510850.34
478290.18
843222.77
1722395.44
Suma VAN
-652837.84
-109967.85
400882.49
879172.67
1722395.44
Suma VAN
-109967.85
0
400882.49
VAN
Rentable
Rentable
Rentable
No Rentable
1.47
47%
2.22 aos
Horas
11.88
1435297.20
1344350.58
1253558.34
1164322.59
1475079.89
6672608.61
768823
712894
658864
607140
557999
4532076