Promedio
crecimiento G
Amortizaciones
Valor
Cuota inicial
Saldo a financiar
Tasa de interes
Plazo
Cuota mensual
Valores
20,000
15%
60
25,000
800,000
20%
34%
1- Proyeccion de ingresos
Año 1
Precio unitario 120
Unidades vendidas 3,000
Ventas totales 360,000
2-Depreciacion Anual
Año Depreciacion periodo
0
1 114,320
2 195,920
3 139,920
4 99,920
5 71,440
6 71,440
7 71,440
8 35,600
6-Inversion en KTN 0
Variacion KTN (20,000)
Recuperacion KTN
Inversion en KTN (20,000)
7-Inversion de capital 0
Inversion inicial (800,000)
Valor de salvamento despues de impuestos
Inversion total $ (800,000)
9-Indicadores Financieros
Tasa de descuento 15%
VP Flujos de caja $885,488
Inversion $ (820,000)
VPN $65,488
TIR 17.24%
0
FCL Descontado
Flujo de caja acumulado
Años Requeridos
Payback rule 7.25
10-Simulacion VPN
Tasa de Descuento VPN
15% $ 65,488
16% $ 35,246
17% $ 6,557
18% $ (20,679)
19% $ (46,555)
20% $ (71,157)
21% $ (94,565)
22% $ (116,852)
23% $ (138,087)
2 3 4 5
120 120 110 110
5,000 6,000 6,500 6,000
600,000 720,000 715,000 660,000
2 3 4 5
$ 600,000 $ 720,000 $ 715,000 $ 660,000
300,000 360,000 390,000 360,000
$ 300,000 $ 360,000 $ 325,000 $ 300,000
25,000 25,000 25,000 25,000
195,920 139,920 99,920 71,440
$ 79,080 $ 195,080 $ 200,080 $ 203,560
$ 26,887 $ 66,327 $ 68,027 $ 69,210
$ 52,193 $ 128,753 $ 132,053 $ 134,350
1 2 3 4
$ 360,000 $ 600,000 $ 720,000 $ 715,000
$ 54,000 $ 90,000 $ 108,000 $ 107,250
(34,000) (36,000) (18,000) 750
2 3 4 5
$ 52,193 $ 128,753 $ 132,053 $ 134,350
195,920 139,920 99,920 71,440
$ 248,113 268,673 $ 231,973 $ 205,790
1 2 3 4
(34,000) (36,000) (18,000) 750
1 2 3 4
0 0 0 0
1 2 3 4
$ 141,169 $ 248,113 $ 268,673 $ 231,973
(34,000) (36,000) (18,000) 750
$ - $ - $ - $ -
$ 107,169 $ 212,113 $ 250,673 $ 232,723
1 2 3 4
93,190 160,388 164,821 133,060
93,190 253,578 418,399 551,459
1 1 1 1
Simulacion VPN
$ 50,000
$-
15% 16% 17% 18% 19% 20% 21% 22% 23%
VPN
$ (50,000)
$ (100,000)
$-
15% 16% 17% 18% 19% 20% 21% 22% 23%
VPN
$ (50,000)
$ (100,000)
$ (150,000)
TASA DE DESCUENTO
6 7 8
110 110 110
5,000 4,000 3,000
550,000 440,000 330,000
6 7 8
$ 550,000 $ 440,000 $ 330,000
300,000 240,000 180,000
$ 250,000 $ 200,000 $ 150,000
25,000 25,000 25,000
71,440 71,440 35,600
$ 153,560 $ 103,560 $ 89,400
$ 52,210 $ 35,210 $ 30,396
$ 101,350 $ 68,350 $ 59,004
5 6 7 8
$ 660,000 $ 550,000 $ 440,000 $ 330,000
$ 99,000 $ 82,500 $ 66,000 $ 49,500
8,250 16,500 16,500 16,500
6 7 8
$ 101,350 $ 68,350 $ 59,004
71,440 71,440 35,600
$ 172,790 $ 139,790 $ 94,604
5 6 7 8
8,250 16,500 16,500 16,500
49500
8,250 16,500 16,500 66,000
5 6 7 8
105,600
0 0 0 $ 105,600
5 6 7 8
$ 205,790 $ 172,790 $ 139,790 $ 94,604
8,250 16,500 16,500 66,000
$ - $ - $ - $ 105,600
$ 214,040 $ 189,290 $ 156,290 $ 266,204
5 6 7 8
106,416 81,835 58,755 87,023
657,875 739,710 798,465 885,488
1 1 1 0.25
VPN
Column B
0% 21% 22% 23% 24%
Column B