Beruflich Dokumente
Kultur Dokumente
PRESENTADO POR:
PROFESOR
NRC: 28411
1 2 3 4 5 6
VPN -$175,273,273.51
TIR -10.3736%
7 8 9 10
UTILIDAD DE UTILIDAD
IMPUESTO
DEPRECIACION OPERACIÓN NETA
(8*35%)
(4-5-6-7) (8-9)
VOS
Año 3 Año 4 Año 5 69,120,000
96,293,015 101,656,536 107,318,805
96,293,015 101,656,536 107,318,805 0 1
38,517,206 40,662,614 42,927,522 27,648,000
57,775,809 60,993,922 64,391,283 187,500,000
19,258,603 20,331,307 21,463,761 13,824,000
18,750,000 18,750,000 18,750,000
19,767,206 21,912,614 24,177,522 62,500,000
6,918,522 7,669,415 8,462,133
12,848,684 14,243,199 15,715,389
18,750,000
3,114,300
Egre
Saldo
- 250,000,000
5,783,700
11,527,745
12,848,684
14,243,199
109,465,389
∑Ingresos $318,252,523.29
∑Costos $243,525,796.80
∑Costos +Inversion $493,525,796.80
B/C 0.6448548898
Ingresos
93,750,000
107,318,805
101,656,536
96,293,015
91,212,480
Años
2 3 4 5
36,484,992
38,517,206
18,242,496 40,662,614
19,258,603 42,927,522
20,331,307
21,463,761
6,207,247
6,918,522
7,669,415
8,462,133
Egresos
DISMINUYENDO LA INVERSION INICIAL EN UN 20%
1 2 3 4 5 6
n Ingresos Egresos
200,000,000 0 200,000,000
50,000,000 200,000,000 1 69,120,000 60,898,800
2 91,212,480 77,247,235
3 96,293,015 81,006,831
4 101,656,536 84,975,837
5 182,318,805 89,165,916
VPN -$125,750,543.12
TIR -6.9794%
7 8 9 10
UTILIDAD DE UTILIDAD
IMPUESTO
DEPRECIACION OPERACIÓN (4- NETA
(8*35%)
5-6-7) (8-9)
VOS
Año 3 Año 4 Año 5 69,120,000
96,293,015 101,656,536 107,318,805
96,293,015 101,656,536 107,318,805 0 1
38,517,206 40,662,614 42,927,522 27,648,000
57,775,809 60,993,922 64,391,283 150,000,000
19,258,603 20,331,307 21,463,761 13,824,000
15,000,000 15,000,000 15,000,000
23,517,206 25,662,614 27,927,522 50,000,000
8,231,022 8,981,915 9,774,633
15,286,184 16,680,699 18,152,889
15,000,000
4,426,800
Eg
Saldo
- 200,000,000
8,221,200
13,965,245
15,286,184
16,680,699
93,152,889
∑Ingresos $310,248,463.60
∑Costos $235,999,006.71
∑Costos +Inversion $435,999,006.71
B/C 0.7115806661
Ingresos
75,000,000
107,318,805
101,656,536
96,293,015
91,212,480
Años
2 3 4 5
36,484,992
38,517,206
18,242,496 40,662,614
19,258,603 42,927,522
20,331,307
21,463,761
1 2 3 4 5 6
VPN -$166,230,726.20
TIR -8.6600%
7 8 9 10
UTILIDAD DE UTILIDAD
IMPUESTO
DEPRECIACION OPERACIÓN NETA
(8*35%)
(4-5-6-7) (8-9)
VOS
Año 3 Año 4 Año 5 69,120,000
96,293,015 101,656,536 107,318,805
96,293,015 101,656,536 107,318,805 0 1
38,517,206 40,662,614 42,927,522 27,648,000
57,775,809 60,993,922 64,391,283 187,500,000
14,443,952 15,248,480 16,097,821 10,368,000
18,750,000 18,750,000 18,750,000
24,581,857 26,995,441 29,543,462 62,500,000
8,603,650 9,448,404 10,340,212
15,978,207 17,547,037 19,203,251
18,750,000
4,323,900
Egre
Saldo
- 250,000,000
8,030,100
14,492,150
15,978,207
17,547,037
112,953,251
∑Ingresos $318,252,523.29
∑Costos $234,483,249.49
∑Costos +Inversion $484,483,249.49
B/C 0.6568906637
Ingresos
93,750,000
107,318,805
101,656,536
96,293,015
91,212,480
Años
2 3 4 5
36,484,992
38,517,206
13,681,872 40,662,614
14,443,952 42,927,522
15,248,480
16,097,821
1 2 3 4 5 6
n Ingresos Egresos
250,000,000 0 250,000,000
62,500,000 250,000,000 1 69,120,000 58,843,500
2 91,212,480 73,755,924
3 96,293,015 77,185,285
4 101,656,536 80,805,662
5 201,068,805 84,627,693
VPN -$157,188,178.89
TIR -6.9794%
7 8 9 10
UTILIDAD DE UTILIDAD
IMPUESTO
DEPRECIACION OPERACIÓN NETA
(8*35%)
(4-5-6-7) (8-9)
VOS
Año 3 Año 4 Año 5 69,120,000
96,293,015 101,656,536 107,318,805
96,293,015 101,656,536 107,318,805 0 1
28,887,905 30,496,961 32,195,642 20,736,000
67,405,111 71,159,575 75,123,164 187,500,000
19,258,603 20,331,307 21,463,761 13,824,000
18,750,000 18,750,000 18,750,000
29,396,508 32,078,268 34,909,403 62,500,000
10,288,778 11,227,394 12,218,291
19,107,730 20,850,874 22,691,112
18,750,000
5,533,500
Egre
Saldo
- 250,000,000
10,276,500
17,456,556
19,107,730
20,850,874
116,441,112
∑Ingresos $318,252,523.29
∑Costos $225,440,702.18
∑Costos +Inversion $475,440,702.18
B/C 0.6693842614
Ingresos
93,750,000
107,318,805
101,656,536
96,293,015
91,212,480
Años
2 3 4 5
27,363,744
28,887,905
18,242,496 30,496,961
19,258,603 32,195,642
20,331,307
21,463,761
P
INVERSION INICIAL 250,000,000
EL 75% DE LA INVERSION INICIAL SON ACTIVOS DE OPERACIÓN 187,500,000
DEPRECIACION 10% ANUAL 18,750,000
TOTAL DEPRECIACION EN LA VIDA UTIL DE 5 AÑOS 93,750,000
VALOR NO DEPRECIADO O VALOR DE SALVAMENTO 93,750,000
1 2 3 4 5 6
n Ingresos Egresos
250,000,000 0 250,000,000
62,500,000 250,000,000 1 82,944,000 73,566,060
2 128,770,560 107,477,714
3 159,933,036 130,537,946
4 198,636,830 159,178,754
5 340,456,943 194,750,638
VPN -$127,133,814.46
TIR -0.4588%
7 8 9 10
UTILIDAD DE UTILIDAD
IMPUESTO
DEPRECIACION OPERACIÓN NETA
(8*35%)
(4-5-6-7) (8-9)
VOS
Año 3 Año 4 Año 5
159,933,036 198,636,830 246,706,943
159,933,036 198,636,830 246,706,943 82,944,000
63,973,214 79,454,732 98,682,777
95,959,821 119,182,098 148,024,166 0 1
31,986,607 39,727,366 49,341,389 33,177,600
18,750,000 18,750,000 18,750,000 187,500,000
45,223,214 60,704,732 79,932,777 16,588,800
15,828,125 21,246,656 27,976,472
29,395,089 39,458,076 51,956,305 62,500,000
18,750,000
5,049,660
Egr
Saldo
- 250,000,000
9,377,940
21,292,846
29,395,089
39,458,076
145,706,305
∑Ingresos $503,404,288.84
∑Costos $380,538,103.31
∑Costos +Inversion $630,538,103.31
B/C 0.798372511
Ingresos
93,750,000
246,706,943
198,636,830
159,933,036
128,770,560
Años
2 3 4 5
51,508,224
63,973,214
25,754,112 79,454,732
31,986,607 98,682,777
39,727,366
49,341,389
18,750,000 18,750,000 18,750,000 18,750,000
11,465,378
15,828,125
21,246,656
27,976,472
Egresos
Maquinas A B
Costo Inversión $ 1,200,000.00 $ 1,800,000.00
Vida Util 4 6
Costo de Operación $ 320,000.00 $ 380,000.00
Salvamento 20% $ 240,000.00 $ 360,000.00
TIO 18.56% 18.56%
VA $851,529.82 $1,310,228.81
VA $121,467.05 $129,620.40
VPA -$1,930,062.77 -$2,980,608.41
CAE $725,306.47 $864,452.98