Documentos de Académico
Documentos de Profesional
Documentos de Cultura
VAN =
Indice de Rentabilidad =
TIR =
TMAR
FLUJO NETO DE EFECTIVO
0 1 2 3
$28.80 $36.00 $64.80
$27.60
$16.89
-161.21%
29%
14%
4 5 6
$158.40 $165.60 $172.80
-$1.30
$10.70
Concepto / periodo
Flujo de Inversión
Flujo de Producción
= Flujo de Caja
FLUJO NETO DE EFECTIVO (Recursos Propios)
0 1 2 3
-$920,203.00 $0.00 $0.00 $0.00
$0.00 $196,668.00 $278,503.00 $360,338.00
-$920,203.00 $196,668.00 $278,503.00 $360,338.00
0 1 2 3
-$746,803.00 $0.00 -$29,514.00 -$24,595.00
$0.00 $163,801.00 $257,253.00 $347,745.00
-$746,803.00 $163,801.00 $227,739.00 $323,150.00
opios)
4 5 6 7
$0.00 $0.00 $0.00 $0.00
$442,173.00 $524,008.00 $594,293.00 $594,293.00
$442,173.00 $524,008.00 $594,293.00 $594,293.00
ación)
4 5 6 7
-$20,496.00 -$17,080.00 -$14,233.00 $0.00
$435,942.00 $522,368.00 $594,293.00 $594,293.00
$415,446.00 $505,288.00 $580,060.00 $594,293.00
8 9
$0.00 $415,803.00
$594,293.00 $0.00
$594,293.00 $415,803.00
8 9
$0.00 $415,803.00
$594,293.00 $0.00
$594,293.00 $415,803.00
FLU
Concepto / periodo
Flujo de Inversión
Flujo de Producción
= Flujo de Caja
Valores Expresado en Millones
FLU
Concepto / periodo
Flujo de Inversión
Flujo de Producción
= Flujo de Caja
Valores Expresados en Millones
FLUJO NETO DE EFECTIVO (Recursos Propios)
0 1 2 3
-$77.00 $0.00 $0.00 $0.00
$0.00 $24.10 $24.80 $25.50
-$77.00 $24.10 $24.80 $25.50
0 1 2 3
-$50.00 $0.00 -$9.00 -$9.00
$0.00 $17.05 $18.05 $21.09
$17.05 $9.05 $12.09
4 5
$0.00 $31.00
$25.50 $0.00
$25.50 $31.00
4 5
-$9.00 $31.00
$23.30 $0.00
$14.30 $31.00
Concepto / periodo
+ INGRESOS SUJETOS A IMPUESTOS
Ventas de Activos
Costos Variables
Costos Fijos de fabricación
Comisiones Ventas
Gastos Administración y Ventas
Costos Fijos de fabricación
- GASTOS NO DESEMBOLSABLES
Intereses
Gasto depreciación
= UTILIDAD ANTES DE IMPUESTOS
Impuestos(15%)
= UTILIDAD DESPUES DE IMPUESTOS
Depreciacion
Ganancia de Capital
= RESULTADO OPERACIONAL NETO
Inversion Activo Fijo
Valor Libro
Inversion Ampliación
Inversión Reemplazo
Inversión Capital Trabajo
Recuperación de Capital de Trabajo
Valor de Desecho
Amortizacion Intangible
= Flujo de Caja
VAN =
Indice de Rentabilidad =
TIR =
TEMAR
FLUJO NETO DE EFECTIVO
0 1 2 3
$0.00 $25,000.00 $25,000.00 $30,000.00
-$121,200.00
-$3,150.00 -$50.00
$28,454.21
-122.88%
16%
12%
ECTIVO
4 5 6 7
$30,000.00 $30,000.00 $36,000.00 $36,000.00
-$20,000.00
-$380.00
-$400.00 -$400.00
$21,290.00 $910.00 $25,894.00 $25,894.00
8 9 10
$36,000.00 $36,000.00 $36,000.00
$2,500.00
-$3,420.00 -$3,420.00 -$3,420.00
-$2,200.00 -$2,200.00 -$2,200.00
-$720.00 -$720.00 -$720.00
-$820.00 -$820.00 -$820.00
-$2,000.00
-$10,000.00
3.580.00
$139,117.00
Alternativa A
VAN =
Indice de Rentabilidad =
TIR =
TEMAR
FLUJO NETO DE EFECTIVO
0 1 2 3
$5,500.00 $5,500.00 $5,500.00
-$500.00 -$500.00 -$500.00
Alternativa B
Q17,535.86 VAN = -Q 1,643.36
Indice de Rentabilidad = -89.73%
TIR = 7%
10% TEMAR 10%
4
$5,500.00
-$500.00
$7,000.00
$12,000.00
-$1,800.00
$10,200.00
$10,200.00
$8,500.00
-$200.00
$9,000.00
$17,300.00
-$2,595.00
$14,705.00
$14,705.00
$8,500.00
-$200.00
$9,000.00
$17,300.00
-$2,595.00
$14,705.00
$4,505.00
Alternativa A-B
VAN = Q 2,552.60
Indice de Rentabilidad = -134.03%
TIR = 24%
TEMAR 10%
Alternativa A (Detector de Sellos de Marca)
Concepto / periodo
Ingresos
Costos de Operación y Mantenimiento
Venta Detector Depreciación
Aumento Utilidad
Inversión
Aumento Impuesto
FLUJO NETO DE EFECTIVO
Alternativa A
VAN =
Indice de Rentabilidad =
TIR =
TEMAR
FLUJO NETO DE EFECTIVO
0 1 2 3
$1,500,000.00 $1,500,000.00 $1,500,000.00
-$200,000.00 -$200,000.00 -$200,000.00
-$1,000,000.00 -$1,000,000.00 -$1,000,000.00
$300,000.00 $300,000.00 $300,000.00
-$300,000.00
$45,000.00 $45,000.00 $45,000.00
-$300,000.00 $1,255,000.00 $1,255,000.00 $1,255,000.00
ecializada)
$600,000.00 $600,000.00 $600,000.00
-$1,250,000.00 -$1,250,000.00 -$1,250,000.00
$350,000.00 $350,000.00 $350,000.00
$1,000,000.00 $1,000,000.00 $1,000,000.00
-$52,500.00 -$52,500.00 -$52,500.00
-$1,250,000.00 $297,500.00 $297,500.00 $1,547,500.00
Alternativa B
Q4,578,517.05 VAN = Q 342,594.43
-1626.17% Indice de Rentabilidad = -122.84%
418% TIR = 20%
10% TEMAR 10%
4 5
$1,500,000.00 $1,500,000.00
-$200,000.00 -$200,000.00
$600,000.00
$1,300,000.00 $1,900,000.00
$195,000.00 $285,000.00
$1,105,000.00 $1,615,000.00
$800,000.00
-$250,000.00
$300,000.00
$850,000.00
$127,500.00
$722,500.00
Alternativa A-B
VAN = Q 428,981.97
Indice de Rentabilidad = -134.32%
TIR = 24%
TEMAR 10%