Documentos de Académico
Documentos de Profesional
Documentos de Cultura
0 1 2 3 4 5 6
2011 2012 2013 2014 2015 2016
Unidades 10% 4,500 4,950 5,445 5,990 6,588 formula valor futuro
precio unitario 5% 12.50 13.13 13.78 14.47 15.19 nota. En pronosticos no se
Ingreso 56,250 64,969 75,039 86,670 100,104
Inversiones (88,125)
(-) Capital de Trabajo (10% de la venta) 10% 5,625 6,497 7,504 8,667 10,010
Requerimiento de Capital de Trabajo (5,625) (872) (1,007) (1,163) (1,343) 10,010
Retorno del Capital de Trabajo 10,010
Financiamiento
0 61,687.50
1 0 771.09 771.09 61,687.50
2 0 771.09 771.09 61,687.50
3 0 771.09 771.09 61,687.50
4 0 771.09 771.09 61,687.50
5 0 771.09 771.09 61,687.50
6 0 771.09 771.09 61,687.50
7 0 771.09 771.09 61,687.50
8 0 771.09 771.09 61,687.50
9 0 771.09 771.09 61,687.50
10 0 771.09 771.09 61,687.50
11 0 771.09 771.09 61,687.50
12 0 771.09 771.09 61,687.50 0
13 945.72 771.09 1,716.81 60,741.78
14 957.54 759.27 1,716.81 59,784.25
15 969.51 747.30 1,716.81 58,814.74
16 981.63 735.18 1,716.81 57,833.12
17 993.90 722.91 1,716.81 56,839.22
18 1,006.32 710.49 1,716.81 55,832.90
19 1,018.90 697.91 1,716.81 54,814.00
20 1,031.63 685.18 1,716.81 53,782.37
21 1,044.53 672.28 1,716.81 52,737.84
22 1,057.59 659.22 1,716.81 51,680.25
23 1,070.81 646.00 1,716.81 50,609.45
24 1,084.19 632.62 1,716.81 49,525.26 12,162.24
25 1,097.74 619.07 1,716.81 48,427.51
26 1,111.47 605.34 1,716.81 47,316.05
27 1,125.36 591.45 1,716.81 46,190.69
28 1,139.43 577.38 1,716.81 45,051.26
29 1,153.67 563.14 1,716.81 43,897.59
30 1,168.09 548.72 1,716.81 42,729.51
31 1,182.69 534.12 1,716.81 41,546.81
32 1,197.47 519.34 1,716.81 40,349.34
33 1,212.44 504.37 1,716.81 39,136.90
34 1,227.60 489.21 1,716.81 37,909.30
35 1,242.94 473.87 1,716.81 36,666.36
36 1,258.48 458.33 1,716.81 35,407.88 14,117.38
37 1,274.21 442.60 1,716.81 34,133.67
38 1,290.14 426.67 1,716.81 32,843.53
39 1,306.27 410.54 1,716.81 31,537.26
40 1,322.59 394.22 1,716.81 30,214.67
41 1,339.13 377.68 1,716.81 28,875.54
42 1,355.86 360.94 1,716.81 27,519.68
43 1,372.81 344.00 1,716.81 26,146.87
44 1,389.97 326.84 1,716.81 24,756.89
45 1,407.35 309.46 1,716.81 23,349.54
46 1,424.94 291.87 1,716.81 21,924.60
47 1,442.75 274.06 1,716.81 20,481.85
48 1,460.79 256.02 1,716.81 19,021.07 16,386.81
49 1,479.05 237.76 1,716.81 17,542.02
50 1,497.53 219.28 1,716.81 16,044.49
51 1,516.25 200.56 1,716.81 14,528.23
52 1,535.21 181.60 1,716.81 12,993.03
53 1,554.40 162.41 1,716.81 11,438.63
54 1,573.83 142.98 1,716.81 9,864.80
55 1,593.50 123.31 1,716.81 8,271.30
56 1,613.42 103.39 1,716.81 6,657.89
57 1,633.59 83.22 1,716.81 5,024.30
58 1,654.01 62.80 1,716.81 3,370.29
59 1,674.68 42.13 1,716.81 1,695.61
60 1,695.61 21.20 1,716.81 (0.00) 19,021.07
8,439.47 49,525.26
6,484.33 35,407.88
4,214.90 19,021.07
1,580.65 (0.00)
1 2 3 4 5
TIR
VAN
1 2 3 4 5
0 1 2
2011 2012
Inversiones (88,125)
3 4 5 6 7 8
2013 2014 2015 2016 2017 2018
considerando la inflacion
PROYECTO ABC analisis de sensibilidad sin financiamiento
TIR 30.68%
0 1 2
2011 2012
Inversiones (88,125)
Financiamiento
(+) Préstamo
3 4 5 6
2013 2014 2015 2016
90,000
15,000
1,500.00
88,500
2011 2012
5,500 propiedad 7500 7500
5,500 dep acum 1,500 3,000
550.00 ppe n 6,000 4,500
4,950
7,504 8,667 10,010 retorno de capital
(1,007) (1,163) (1,343) 10,010 + cuentas x cobrar
10,010 + inventarios
- cuentas por pagar