Documentos de Académico
Documentos de Profesional
Documentos de Cultura
0 1 2 3 4 5 6 7
ventas 2,000 5,000 8,000 20,000 20,000
1.5 ingresos totales 0 0 0 3,000 7,500 12,000 30,000 30,000
60% costos variables 0 0 0 1,800 4,500 7,200 18,000 18,000
1,000 costos fijos - 1,000 1,000 1,000 1,000 1,000 1,000 1,000
gastos no operacionales (depreciacion (-)) 0 400 400 400 400 400 400 400
TIR 21%
16% VAN 3,204
PRI -8,000.0 -862.1 -743.2 128.1 883.7 1,404.5 3,427.2 2,954.5
-8,862.1 -9,605.2 -9,477.1 -8,593.4 -7,188.9 -3,761.7 -807.2
0.9 ALFA
0.72 GAMA
20% tasa de descuento
0 1 2 3 4 5 6 7
20 ventas - - - 40,000 100,000 160,000 400,000 400,000
1.5 ingresos totales 0 0 0 60,000 150,000 240,000 600,000 600,000
100% costos variables 0 0 0 26,681 66,702 106,723 266,808 266,808
1,000 costos fijos - 14,823 14,823 14,823 14,823 14,823 14,823 14,823
69,156 gastos no operacionales (depreciacion (-)) 0 3457.81 3457.81 3457.81 3457.81 3457.81 3457.81 3457.81
TIR 46%
20% VAN 190,478
10,600
2,650
7,950
400
8,350
0
4800
13,150
4,011.1
3,203.9
PRI
8
400,000
600,000
266,808
14,823
3457.81
314,911
78,728
236,183
3,458
0
41493.76
281,135
65,382.99
190,478.03