Beruflich Dokumente
Kultur Dokumente
MONTO PRESTAMO
TASA INTERS
SOLICITADO
EFECTIVA ANUAL
AMORITZACIN FIJA A
CAPITAL
$500,000,000
1.0%
$500,000,000
1.2%
$500,000,000
1.3%
$500,000,000
1.3%
Utilidad Neta
caso 1
Informacin bsica de la
compaa a Dic 31 de
Esperado
2015
Volumen de ventas
anuales en unidades
Preci
o
unita
rio
Costo unitario
Costo unitario
Costo fijo
Valor residual
Inversin
$ 7.950.000.
$ 600.000.000.
Tasa de descuento
10%
caso 2
Informacin bsica de la
compaa a Dic 31 de
2015
Volumen de ventas
anuales en unidades
Precio
unitario
Esperado
Costo
unita
rio
$ 117.956.000.
Costo fijo
Valor residual
Inversin
$ 7.950.000.
$ 600.000.000.
Tasa de descuento
11.50%
caso 3
Informacin bsica de la
compaa a Dic 31 de
2015
Volumen de ventas
anuales en unidades
Precio
unitario
Esperado
Precio
unitario
Costo
unita
rio
Costo fijo
Valor residual
$ 117.956.000.
$ 7.950.000.
Inversin
Tasa de descuento
12%
caso 4
Informacin bsica de la
compaa a Dic 31 de
2015
Volumen de ventas
anuales en unidades
E
s
p
e
Proyecciones esperadas para lo
r
a
d
o
Precio
unitario
Costo unitario
$ 117.956.000.
Costo fijo
Valor residual
$ 7.950.000.
I
n
v
e
r
si
n
Tasa de descuento
13%
EJERCICIO
700.000.000, de los cuales la empresa tiene disponible en reservas para esta inversin $
n, se espera que las cuotas mensuales del crdito sean pagadas con el incremento en la ventas, que
52% de las ventas al 31 de diciembre de 2015, adems se espera un incremento del costo de ventas
DE OFERTA CREDITICIA
PLAZO (MESES)
PERIODO DE GRACIA
PERIODO MUERTO
36
N.A
N.A
18
N.A
N.A
24
12
N.A
12
N.A
2015
$6,750,000,000
$3,037,500,000
$3,712,500,000
$556,874,000
$3,155,626,000
a de amortizacin)
$252,588,597
a de amortizacin)
$252,588,597
$725,759,351
$2,177,278,052
Proyecciones esperadas para los cinco (5) aos de la estimacin del flujo de fondos
Ao 1
$ 1.173.000.
Ao 2
Ao 3
Ao 4
Ao 5
Ao 1
$ 6.725.
Ao 2
Ao 3
Ao 4
Ao 5
Ao 1
$ 2.467.
Ao 2
Ao 3
Ao 4
Ao 5
10%
Proyecciones esperadas para los cinco (5) aos de la estimacin del flujo de fondos
Ao 1
$ 1.173.000.
Ao 2
Ao 3
Ao 4
Ao 5
Ao 1
$ 6.725.
Ao 2
Ao 3
Ao 4
Ao 5
Ao 1
$ 2.467.
Ao 2
Ao 3
Ao 4
Ao 5
11.50%
Proyecciones esperadas para los cinco (5) aos de la estimacin del flujo de fondos
Ao 1
$ 1.173.000.
Ao 2
Ao 3
Ao 4
Ao 5
Ao 1
$ 6.725.
Ao 2
Ao 1
Ao 2
$ 2.467.
El costo unitario se incrementa en un
4% respecto del ao 1.
$
$600.000.000
.
100.000.000
$
.200.000.000
$
.250.000.000
$
.280.000.000
$
.400.000.000
.
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
12%
Proyecciones esperadas para los cinco (5) aos de la estimacin del flujo de fondos
A
o
1
$ 1.173.000.
o
$ 6.725.
El precio
1
unitario se incrementa en
un 4% respecto del ao 3.
El precio unitario se incrementa en
un 7% respecto del ao 2.
El precio unitario se incrementa en
un 8% respecto del ao 3.
El precio unitario se incrementa en
un 9% respecto del ao 4.
Ao 1
Ao 2
$
2
.
4
El costo unitario se 6
incrementa en un 6% 7
respecto del ao 1.
.
Ao 3
El costo unitario se
incrementa en un 8%
respecto del ao 2.
Ao 4
El costo unitario se
incrementa en un 9%
respecto del ao 3.
Ao 5
El costo unitario se
incrementa en un 10%
respecto del ao 4.
Ao 0
$ 200.000.000.
13%
Ao 1
Ao 2
$ 150.000.000.
$ 270.000.000.
Ao 3
$ 180.000.000.
Ao 4
Ao 5
$ 300.000.000.
$ 450.000.000.
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
0
SALDO INICIAL
$500,000,000
$486,111,111
$472,222,222
$458,333,333
$444,444,444
$430,555,556
$416,666,667
$402,777,778
$388,888,889
$375,000,000
$361,111,111
$347,222,222
$333,333,333
$319,444,444
$305,555,556
$291,666,667
$277,777,778
$263,888,889
$250,000,000
$236,111,111
$222,222,222
$208,333,333
$194,444,444
$180,555,556
$166,666,667
$152,777,778
$138,888,889
$125,000,000
$111,111,111
$97,222,222
$83,333,333
$69,444,444
$55,555,556
$41,666,667
$27,777,778
$13,888,889
$0
CUOTA
$18,838,889
$18,701,389
$18,563,889
$18,426,389
$18,288,889
$18,151,389
$18,013,889
$17,876,389
$17,738,889
$17,601,389
$17,463,889
$17,326,389
$17,188,889
$17,051,389
$16,913,889
$16,776,389
$16,638,889
$16,501,389
$16,363,889
$16,226,389
$16,088,889
$15,951,389
$15,813,889
$15,676,389
$15,538,889
$15,401,389
$15,263,889
$15,126,389
$14,988,889
$14,851,389
$14,713,889
$14,576,389
$14,438,889
$14,301,389
$14,163,889
$14,026,389
$0
500,000,000
1.0%
36
INTERESES
$4,950,000
$4,812,500
$4,675,000
$4,537,500
$4,400,000
$4,262,500
$4,125,000
$3,987,500
$3,850,000
$3,712,500
$3,575,000
$3,437,500
$3,300,000
$3,162,500
$3,025,000
$2,887,500
$2,750,000
$2,612,500
$2,475,000
$2,337,500
$2,200,000
$2,062,500
$1,925,000
$1,787,500
$1,650,000
$1,512,500
$1,375,000
$1,237,500
$1,100,000
$962,500
$825,000
$687,500
$550,000
$412,500
$275,000
$137,500
$0
SUMATORIA INTERESES
PRIMER AO
$50,325,000
SUMATORIA INTERESES
TOTALES
$50,325,000
AMORTIZACIN
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$13,888,889
$0
SALDO FINAL
$486,111,111
$472,222,222
$458,333,333
$444,444,444
$430,555,556
$416,666,667
$402,777,778
$388,888,889
$375,000,000
$361,111,111
$347,222,222
$333,333,333
$319,444,444
$305,555,556
$291,666,667
$277,777,778
$263,888,889
$250,000,000
$236,111,111
$222,222,222
$208,333,333
$194,444,444
$180,555,556
$166,666,667
$152,777,778
$138,888,889
$125,000,000
$111,111,111
$97,222,222
$83,333,333
$69,444,444
$55,555,556
$41,666,667
$27,777,778
$13,888,889
$0
$0
CUOTA DECRECIENTE
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$137,500
$14,026,389
$0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SALDO INICIAL
500,000,000
474,948,612
449,596,608
423,940,379
397,976,276
371,700,603
345,109,623
318,199,550
290,966,557
263,406,768
235,516,261
207,291,069
178,727,174
149,820,512
120,566,970
90,962,386
61,002,547
30,683,190
CUOTA
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
500,000,000
1.2%
18
INTERESES
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
31,051,388
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,000,000
5,699,383
5,395,159
5,087,285
4,775,715
4,460,407
4,141,315
3,818,395
3,491,599
3,160,881
2,826,195
2,487,493
2,144,726
1,797,846
1,446,804
1,091,549
732,031
368,198
SUMATORIA INTERESES
PRIMER AO
51,343,828
SUMATORIA INTERESES
TOTALES
58,924,981
Cuota Fija
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
AMORTIZACIN
25,051,388
25,352,004
25,656,229
25,964,103
26,275,673
26,590,981
26,910,072
27,232,993
27,559,789
27,890,507
28,225,193
28,563,895
28,906,662
29,253,542
29,604,584
29,959,839
30,319,357
30,683,190
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-$
SALDO FINAL
474,948,612
449,596,608
423,940,379
397,976,276
371,700,603
345,109,623
318,199,550
290,966,557
263,406,768
235,516,261
207,291,069
178,727,174
149,820,512
120,566,970
90,962,386
61,002,547
30,683,190
0
ba Snchez
tica Financiera
bierta y a Distancia UNAD
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SALDO INICIAL
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
482,071,068
463,912,646
445,521,795
426,895,542
408,030,873
388,924,736
369,574,041
349,975,657
330,126,413
310,023,099
289,662,463
269,041,210
248,156,005
227,003,470
205,580,183
183,882,677
161,907,443
139,650,926
117,109,526
94,279,596
71,157,443
47,739,326
24,021,457
CUOTA
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
24,328,932
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
500,000,000
1.3%
24
INTERESES
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,400,000
6,170,510
5,938,082
5,702,679
5,464,263
5,222,795
4,978,237
4,730,548
4,479,688
4,225,618
3,968,296
3,707,680
3,443,727
3,176,397
2,905,644
2,631,426
2,353,698
2,072,415
1,787,532
1,499,002
1,206,779
910,815
611,063
307,475
SUMATORIA INTERESES
PRIMER AO
76,800,000
SUMATORIA INTERESES
TOTALES
154,371,703
PERIODO DE GRACIA
PERIODOS TOTALES
AMORTIZACIN
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
17,928,932
18,158,422
18,390,850
18,626,253
18,864,669
19,106,137
19,350,695
19,598,384
19,849,244
20,103,314
20,360,636
20,621,253
20,885,205
21,152,535
21,423,288
21,697,506
21,975,234
22,256,517
22,541,400
22,829,930
23,122,153
23,418,117
23,717,869
24,021,457
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-$
SALDO FINAL
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
482,071,068
463,912,646
445,521,795
426,895,542
408,030,873
388,924,736
369,574,041
349,975,657
330,126,413
310,023,099
289,662,463
269,041,210
248,156,005
227,003,470
205,580,183
183,882,677
161,907,443
139,650,926
117,109,526
94,279,596
71,157,443
47,739,326
24,021,457
0
ba Snchez
tica Financiera
bierta y a Distancia UNAD
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SALDO INICIAL
500,000,000
506,500,000
513,084,500
519,754,599
526,511,408
533,356,057
540,289,685
498,394,717
455,955,113
412,963,795
369,413,590
325,297,232
280,607,362
235,336,523
189,477,163
143,021,632
95,962,178
48,290,952
CUOTA
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
48,918,735
SUMATORIA INTERESES
PRIMER AO
SUMATORIA INTERESES
TOTALES
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
INTERESES
6,500,000
6,584,500
6,670,099
6,756,810
6,844,648
6,933,629
7,023,766
6,479,131
5,927,416
5,368,529
4,802,377
4,228,864
3,647,896
3,059,375
2,463,203
1,859,281
1,247,508
627,782
74,119,769.06
87,024,814.59
-$
-$
-$
-$
-$
-$
$
$
$
$
$
$
$
$
$
$
$
$
AMORTIZACIN
6,500,000
6,584,500
6,670,099
6,756,810
6,844,648
6,933,629
41,894,969
42,439,603
42,991,318
43,550,205
44,116,358
44,689,871
45,270,839
45,859,360
46,455,531
47,059,453
47,671,226
48,290,952
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
SALDO FINAL
506,500,000
513,084,500
519,754,599
526,511,408
533,356,057
540,289,685
498,394,717
455,955,113
412,963,795
369,413,590
325,297,232
280,607,362
235,336,523
189,477,163
143,021,632
95,962,178
48,290,952
0
6
18 Autora: Doris Amalia Alba Snchez
$540,289,685.32 Directora curso Matemtica Financiera
Universidad Nacional Abierta y a Distancia UNAD
CUENTA
Ingresos por Ventas
Costo de ventas
Utilidad bruta
Gastos operacionales
Utilidad operacional
2015
$
$
$
$
$
6,750,000,000
3,037,500,000
3,712,500,000
556,874,000
3,155,626,000
$
$
$
252,588,596.73
2,903,037,403
725,759,351
2,177,278,052
Estado de resultados
ESTADO DE RESULTADOS AJUSTADO
FIJA A CAPITAL
$
$
$
INCREMENTO
3,510,000,000.00 $
607,500,000.00 $
$
139,218,500 $
$
10,260,000,000
3,645,000,000
6,615,000,000
696,092,500
5,918,907,500
50,325,000
$
$
$
5,868,582,500
1,467,145,625
4,401,436,875
ultados
ESTADO DE RESULTADOS AJUSTADO
AMORTIZACIN CUOTA FIJA
$
$
$
$
$
$
$
$
$
$
10,260,000,000
3,645,000,000
6,615,000,000
696,092,500
5,918,907,500
51,343,828 $
76,800,000
$
$
$
5,867,563,672 $
1,466,890,918 $
4,400,672,754 $
5,842,107,500
1,460,526,875
4,381,580,625
10,260,000,000
3,645,000,000
6,615,000,000
696,092,500
5,918,907,500
10,260,000,000
3,645,000,000
6,615,000,000
696,092,500
5,918,907,500
74,119,769
$
$
$
5,844,787,731
1,461,196,933
4,383,590,798
ba Snchez
tica Financiera
bierta y a Distancia UNAD
TABLA RESUM
Nombres y apellidos integrante del grupo (Diligencie en el cuadro
siguiente el nombre completo de quien comparte la tabla)
MONTO SOLICITADO
TASA INTERES
EFECTIVA
MENSUAL
PERIODO DE
GRACIA
PERIODO
MUERTO
AMORTIZACION FIJA A
$
CAPITAL
500,000,000
1.0%
AMORTIZACION PAGO
$
CUOTA FIJA
500,000,000
1.2%
500,000,000
1.3%
12
500,000,000
1.3%
TOTAL
PERIODOS
36
18
36
18
CUOTA MENSUAL
INTERESES TOTALES
Inicia
18,838,889
Termina
14,026,389
Inicia
31,051,388
Termina
31,051,388
Inicia
6,400,000
Termina
24,328,932
Inicia
Termina
48,918,735
INTERESES PRIMER
AO
50,325,000 $
50,325,000
58,924,981 $
51,343,828
154,371,703 $
76,800,000
87,024,815 $
74,119,769
IMPUESTOS
UTILIDAD
1,467,145,625 $
4,401,436,875
1,466,890,918 $
4,400,672,754
1,460,526,875 $
4,381,580,625
1,461,196,933 $
4,383,590,798
FLUJO D
CA
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$
1,173,000
6,725
2,467
$117,956,000
7,950,000
500,000,000
0.100
Rubros
Ingresos
0
$
Ventas
Valor residual
Egresos
500,000,000
Costo fijo
Costo variable
Inversin
500,000,000
-$
500,000,000
Flujo Neto
Indicadores de evaluacin
VAN
TIR
RB/C=
18,139,728,094
981%
37.28
FLUJO DE FONDOS
CASO 1
AO 1
$
$
AO 2
1,173,000
6,725 $
2,467 $
AO 3
1,231,650
6,860 $
2,504 $
1,108,485
6,585
2,567
0.1 %
1
7,888,425,000 $
8,448,503,175 $
7,299,506,743
7,888,425,000 $
8,448,503,175 $
7,299,506,743
3,011,747,000 $
3,213,809,358 $
2,987,770,042
$
$
117,956,000 $
2,893,791,000 $
129,751,600 $
3,084,057,758 $
142,726,760
2,845,043,282
4,876,678,000 $
5,234,693,817 $
4,311,736,701
AO 4
$
$
AO 5
1,274,758
6,980 $
2,682 $
1,045,301
6,422
2,810
8,898,098,720 $
7,896,375,000
8,898,098,720 $
$
6,712,725,674
7,950,000
3,576,030,200 $
3,055,705,017
$
$
156,999,436 $
3,419,030,764 $
117,956,000
2,937,749,017
5,322,068,520 $
4,840,669,983
FLUJO D
CA
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$
1,173,000
6,725
2,467
$117,956,000
7,950,000
500,000,000
0.115
Rubros
Ingresos
0
$
Ventas
Valor residual
Egresos
500,000,000
Costo fijo
Costo variable
Inversin
500,000,000
-$
500,000,000
Flujo Neto
Indicadores de evaluacin
VAN
TIR
RB/C=
16,986,065,673.98
977%
34.97
FLUJO DE FONDOS
CASO 2
AO 1
$
$
AO 2
1,173,000
6,725 $
2,467 $
AO 3
1,208,190
6,792 $
2,516 $
1,147,781
6,656
2,579
12 %
1
7,888,425,000 $
8,206,328,528 $
7,640,091,859
7,888,425,000 $
8,206,328,528 $
7,640,091,859
3,011,747,000 $
3,169,968,425 $
3,303,137,893
$
$
117,956,000 $
2,893,791,000 $
129,751,600 $
3,040,216,825 $
$
142,726,760
2,960,411,133
200,000,000
4,876,678,000 $
5,036,360,103 $
4,336,953,966
AO 4
$
$
AO 5
1,228,125
6,823 $
2,657 $
1,117,594
6,618
2,760
8,379,270,746 $
7,896,375,000
8,379,270,746 $
$
7,396,382,288
7,950,000
3,419,668,546 $
3,202,286,983
$
$
156,999,436 $
3,262,669,110 $
117,956,000
3,084,330,983
4,959,602,201 $
4,694,088,017
FLUJO D
CA
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$
1,173,000
6,725
2,467
$117,956,000
7,950,000
500,000,000
0.120
Rubros
Ingresos
0
$
Ventas
Valor residual
Egresos
500,000,000
Costo fijo
Costo variable
Inversin
500,000,000
-$
500,000,000
Flujo Neto
Indicadores de evaluacin
VAN
TIR
RB/C=
15,891,169,804.19
940%
32.78
FLUJO DE FONDOS
CASO 3
AO 1
$
$
AO 2
1,173,000
6,725 $
2,467 $
AO 3
1,219,920
6,994 $
2,566 $
1,134,526
6,644
2,694
12.0 %
1
7,888,425,000 $
8,532,120,480 $
7,538,128,444
7,888,425,000 $
8,532,120,480 $
7,538,128,444
3,211,747,000 $
3,509,675,946 $
3,549,097,883
$
$
$
117,956,000 $
2,893,791,000 $
200,000,000 $
129,751,600 $
3,129,924,346 $
250,000,000 $
142,726,760
3,056,371,123
350,000,000
4,676,678,000 $
5,022,444,534 $
3,989,030,561
AO 4
$
$
AO 5
1,225,288
7,043 $
2,856 $
1,102,759
6,550
3,044
8,629,649,443 $
7,896,375,000
8,629,649,443 $
$
7,223,016,584
7,950,000
3,855,933,098 $
3,774,951,787
$
$
$
156,999,436 $
3,498,933,662 $
200,000,000 $
117,956,000
3,356,995,787
300,000,000
4,773,716,345 $
4,121,423,213
FLUJO D
CA
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$
1,173,000
6,725
2,467
$117,956,000
7,950,000
500,000,000
0.130
Rubros
Ingresos
0
$
Ventas
Valor residual
Egresos
500,000,000
Costo fijo
Costo variable
Inversin
500,000,000
-$
500,000,000
Flujo Neto
Indicadores de evaluacin
VAN
TIR
RB/C=
15,775,941,989.13
982%
32.55
FLUJO DE FONDOS
CASO 4
AO 1
$
$
AO 2
1,173,000
6,725 $
2,467 $
AO 3
1,255,110
6,994 $
2,615 $
1,154,701
6,504
2,824
13.0 %
1
7,888,425,000 $
8,778,239,340 $
7,510,661,579
7,888,425,000 $
8,778,239,340 $
7,510,661,579
3,011,747,000 $
3,411,889,352 $
3,403,858,831
$
$
117,956,000 $
2,893,791,000 $
129,751,600 $
3,282,137,752 $
142,726,760
3,261,132,071
4,876,678,000 $
5,366,349,988 $
4,106,802,749
AO 4
$
$
AO 5
1,258,624
7,025 $
3,078 $
1,120,176
6,393
3,361
8,841,550,811 $
7,896,375,000
8,841,550,811 $
$
7,160,772,002
7,950,000
4,031,550,449 $
4,282,668,824
$
$
156,999,436 $
3,874,551,013 $
$
117,956,000
3,764,712,824
400,000,000
4,810,000,362 $
3,613,706,176
Volumen de ventas en
unidades
CASOS
Caso 1
Caso 2
Caso 3
Caso 4
Precio Unitario
Ao 1
1,173,000 $
6,725
Ao 2
1,231,650 $
6,860
Ao 3
1,108,485 $
6,585
Ao 4
1,274,758 $
6,980
Ao 1
1,173,000 $
6,725
Ao 2
1,208,190 $
6,792
Ao 3
1,147,781 $
6,656
Ao 4
1,228,125 $
6,823
Ao 1
1,173,000 $
6,725
Ao 2
1,219,920 $
6,994
Ao 3
1,134,526 $
6,644
Ao 4
1,225,288 $
7,043
Ao 1
1,173,000 $
6,725
Ao 2
1,255,110 $
6,994
Ao 3
1,154,701 $
6,504
Ao 4
1,258,624 $
7,025
Costo Unitario
2,467
2,504
2,567
2,682
2,467
2,516
2,579
2,657
2,467
2,516
2,579
2,657
2,467
2,615
2,824
3,078
VAN
TIR
RB/C
TASA DESCUENTO
18,139,728,094
981%
37.28
10.0%
16,986,065,674
977%
34.97
12%
15,891,169,804
940%
32.78
12.0%
15,775,941,989
982%
32.6
13%