Beruflich Dokumente
Kultur Dokumente
Prob.
Ao 1 y 2
Prob.
Ao 3, 4 y 5
70% $
Bajar Precio
100%
80%
3,412,500
VAN
DATOS AUXILIARES
VAN ESPERADO
8,849,568
3,185,000
8,934,831
30% $
3,640,000
9,133,779
60% $
3,250,000
8,178,560
40% $
3,640,000
8,665,779
20% $
2,600,000
6,804,928
1
2
3
4
5
2,860,000
Mantener Precio
UNIDADES
10000
10000
10000
10000
10000
14000
14000
15000
15000
15000
PRECIO
950
950
950
950
950
INGRESOS
13,300,000
13,300,000
14,250,000
14,250,000
14,250,000
VAN (25%)
EGRESOS
(8,400,000)
(8,400,000)
(9,000,000)
(9,000,000)
(9,000,000)
IMPUESTOS
(1,715,000)
(1,715,000)
(1,837,500)
(1,837,500)
(1,837,500)
ING NETOS
3,185,000
3,185,000
3,412,500
3,412,500
3,412,500
8,849,568
UNIDADES
10000
10000
10000
10000
10000
14000
14000
16000
16000
16000
PRECIO
950
950
950
950
950
INGRESOS
13300000
13300000
15200000
15200000
15200000
VAN (25%)
EGRESOS
-8400000
-8400000
-9600000
-9600000
-9600000
IMPUESTOS
(1,715,000)
(1,715,000)
(1,960,000)
(1,960,000)
(1,960,000)
ING NETOS
3,185,000
3,185,000
3,640,000
3,640,000
3,640,000
9,133,779
8,059,744
VARIANZA
VAN ESPERADO
20%
2,470,000
Opcin 1
80% $
2,678,000
6,804,928
VAN
8,849,568
9,133,779
Prob.
70%
30%
VAN esperado
Valor
6,194,698
2,740,134
VARIANZA
5,255,833,115,884
11,512,283,506,634
(2,740,134)
(6,194,698)
8,934,831
16,768,116,622,518
2,895,524 <-------DISPERSION
Opcin 2
VAN
8,178,560
8,665,779
6,804,928
6,804,928
Prob.
48%
32%
4%
16%
VAN esperado
Valor
3,925,709
2,773,049
272,197
1,088,788
(4,134,035)
2,773,049
272,197
1,088,788
8,203,317,560,742
2,460,736,852,563
2,963,650,885
189,673,656,669
8,059,744
10,856,691,720,860
18,500,000 <-------DISPERSION
OPCION 2
1
2
3
4
5
UNIDADES
10000
10000
10000
10000
10000
13000
13000
14500
14500
14500
PRECIO
1000
1000
1000
1000
1000
INGRESOS
13,000,000
13,000,000
14,500,000
14,500,000
14,500,000
VAN (25%)
C.V.
(7,800,000)
(7,800,000)
(8,700,000)
(8,700,000)
(8,700,000)
PUBLICIDAD
(800,000)
(800,000)
(800,000)
(800,000)
(800,000)
IMPUESTOS
(1,540,000)
(1,540,000)
(1,750,000)
(1,750,000)
(1,750,000)
ING NETOS
2,860,000
2,860,000
3,250,000
3,250,000
3,250,000
8,178,560
1
2
3
4
5
UNIDADES
10000
10000
10000
10000
10000
13000
13000
16000
16000
16000
PRECIO
1000
1000
1000
1000
1000
INGRESOS
13000000
13000000
16000000
16000000
16000000
VAN (25%)
C.V.
-7800000
-7800000
-9600000
-9600000
-9600000
PUBLICIDAD
-800000
-800000
-800000
-800000
-800000
IMPUESTOS
(1,540,000)
(1,540,000)
(1,960,000)
(1,960,000)
(1,960,000)
ING NETOS
2,860,000
2,860,000
3,640,000
3,640,000
3,640,000
8,665,779
1
2
3
4
5
UNIDADES
10000
10000
10000
10000
10000
11500
11500
12000
12000
12000
PRECIO
1000
1000
1000
1000
1000
INGRESOS
11500000
11500000
12000000
12000000
12000000
VAN (25%)
C.V.
-6900000
-6900000
-7200000
-7200000
-7200000
PUBLICIDAD
-800000
-800000
-800000
-800000
-800000
IMPUESTOS
(1,330,000)
(1,330,000)
(1,400,000)
(1,400,000)
(1,400,000)
ING NETOS
2,470,000
2,470,000
2,600,000
2,600,000
2,600,000
6,804,928
1
2
3
4
5
UNIDADES
10000
10000
10000
10000
10000
11500
11500
12300
12300
12300
PRECIO
1000
1000
1000
1000
1000
INGRESOS
11500000
11500000
12300000
12300000
12300000
VAN (25%)
C.V.
-6900000
-6900000
-7380000
-7380000
-7380000
PUBLICIDAD
-800000
-800000
-800000
-800000
-800000
IMPUESTOS
(1,330,000)
(1,330,000)
(1,442,000)
(1,442,000)
(1,442,000)
ING NETOS
2,470,000
2,470,000
2,678,000
2,678,000
2,678,000
6,902,372
OPCION 1
6,039,308
8,934,831
11,830,355
OPCION 2
(10,440,256)
8,059,744
26,559,744
(26,804)
(25,911)
(25,018)
(24,124)
(23,231)
(22,337)
(21,444)
(20,550)
(19,657)
(18,763)
(17,870)
(16,976)
(16,083)
(15,189)
(14,296)
(13,402)
(12,509)
(11,615)
(10,722)
(9,828)
(8,935)
(8,041)
(7,148)
(6,254)
(5,361)
(4,467)
(3,574)
(2,680)
(1,787)
(893)
0
893
1,787
2,680
3,574
4,467
5,361
6,254
7,148
8,041
8,935
9,828
10,722
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0001
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0001
0.0001
0.0001
8,934,831 2895523.84
8,059,744
18500000
1 0.32407146
0.90205885 2.07054831
11,615
12,509
13,402
14,296
15,189
16,083
16,976
17,870
18,763
19,657
20,550
21,444
22,337
23,231
24,124
25,018
25,911
26,804
0.0001
0.0001
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0001
0.0002
0.0001
0.0001
0.0001
0.0001
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
(30,000) (20,000)
0.0002
0.0002
0.0001
0.0001
0.0001
0.0001
0.0000
(20,000) (10,000)
Column B
10,000
-3
-2.9
-2.8
-2.7
-2.6
-2.5
-2.4
-2.3
-2.2
-2.1
-2
-1.9
-1.8
-1.7
-1.6
-1.5
-1.4
-1.3
-1.2
-1.1
-1
-0.9
-0.8
-0.7
-0.6
-0.5
-0.4
-0.3
-0.2
-0.1
1.527E-015
0.1
0.2
0.3
0.4
0.5
0.6
0.7
0.8
0.9
1
1.1
1.2
10,000
B
20,000
1.3
1.4
1.5
1.6
1.7
1.8
1.9
2
2.1
2.2
2.3
2.4
2.5
2.6
2.7
2.8
2.9
3
30,000
0.4
0.4
0.4
0.6
0.6
0.6
0.3
0.4
0.3
0.4
0.4
0.2
0.12
0.16
0.12
0.24
0.24
0.12
-3000
-3000
-3000
-3000
-3000
-3000
1500
1500
1500
2500
2500
2500
1000
1500
2000
2000
2500
3000
(809.92)
(396.69)
16.53
925.62
1,338.84
1,752.07
(97.19)
(63.47)
1.98
222.15
321.32
210.25
595.04
236,869.07
157,366.30
40,161.19
26,227.72
132,777.82
160,644.76
754,046.85
868.36