Documente Academic
Documente Profesional
Documente Cultură
Proyecto Lamela
Inversin
Amortizacin
Valor Residual
Unidades Venta iniciales
Crecimiento unidades
Precio de Venta inicial
Crecimiento en precio
Costes Variables
Costes Fijos
Fondo de Maniobra
Tasa Impositiva
Tasa de descuento
Base
1,000,000
8.00%
600,000
5,000
10.00%
550
4.00%
51.00%
1,200,000
10.00%
25.00%
11.00%
Pesimista
1,200,000
4,500
8.00%
525
2.00%
52.00%
1,300,000
VAN
TIR
Valor Res. Cont.
Plusvala
680,000
-80,000
Momento
Ingresos
Costes Variables
Costes Fijos
Amortizacin
BAT
Impuestos
BDT
Inversin / Valor Residual
Variacin en FM
FNC Proyecto
VAN
TIR
Pesimista
-781,957
-7.11%
-1,000,000
-275,000
-1,275,000
1
2,750,000
1,402,500
1,200,000
80,000
67,500
16,875
50,625
2
3,146,000
1,604,460
1,200,000
80,000
261,540
65,385
196,155
-39,600
91,025
-45,302
230,853
376,806
19.73%
-1000000
VAN
TIR
500000
0
-500000
-1000000
VAN
TIR
ecto Lamela
Base
1,000,000
Optimista
950,000
5,000
10.00%
550
4.00%
51.00%
1,200,000
5,400
12.00%
590
5.00%
50.00%
1,150,000
Base
376,806
19.73%
Optimista
1,402,741
41.57%
3
3,599,024
1,835,502
1,200,000
80,000
483,522
120,880
362,641
4
4,117,283
2,099,815
1,200,000
80,000
737,469
184,367
553,102
620,000
411,728
1,664,830
-51,826
390,815
50%
40%
30%
20%
10%
3
0%
-10%
TIR
0
ingresos
costos variables
costos fijos
Depreciacion
BAT
IMP
BDT
DEPRECIACION
valor de desecho
INVERSION
FM
FNC
van
tir
n escenarios
20%
10%
0%
-10%
TIR
5000
5500
6050
6655
550
572.00
594.88
618.68
Momento
1,000,000
8.00%
600,000
5,000
10.00%
550
4.00%
51.00%
1,200,000
10.00%
25.00%
11.00%
680,000
-80,000
Ingresos
Costes Variables
Costes Fijos
Amortizacin
BAT
Impuestos
BDT
Inversin / Valor Residual
Variacin en FM
FNC Proyecto
VAN
TIR
-1,000,000
-275,000
-1,275,000
1
2,750,000
1,402,500
1,200,000
80,000
67,500
16,875
50,625
-39,600
91,025
376,806
19.73%
Matriz de sensibilidad
Inversin
VAN
Unid. Venta
VAN
Crec. unidades
VAN
Pesimista
1,200,000
211,612
4,500
6,951
4.0%
77,855
Precio de Venta
VAN
Crec. precio
VAN
Costes Variables
VAN
Costes Fijos
VAN
500.00
40,574
2.0%
268,848
52.0%
298,996
1,300,000
144,122
Pesimista
211,612
6,951
77,855
40,574
268,848
298,996
144,122
Base
1,000,000
Optimista
950,000
4,500
4.00%
500
2.00%
52.00%
1,300,000
5,000
10.00%
550
4.00%
51.00%
1,200,000
5,400
14.00%
590
5.00%
50.00%
1,150,000
2
3,146,000
1,604,460
1,200,000
80,000
261,540
65,385
196,155
3
3,599,024
1,835,502
1,200,000
80,000
483,522
120,880
362,641
-45,302
230,853
-51,826
390,815
4
4,117,283
2,099,815
1,200,000
80,000
737,469
184,367
553,102
620,000
411,728
1,664,830
Base
1,000,000
376,806
5,000
376,806
10.0%
376,806
Optimista
950,000
418,104
5,400
672,689
14.0%
588,738
Grfico de Sensibilidad
800000
700000
600000
500000
800000
700000
550.00
376,806
4.0%
376,806
51.0%
376,806
1,200,000
376,806
600000
590.00
645,791
5.0%
431,847
50.0%
454,615
1,150,000
493,147
500000
VAN
400000
300000
200000
100000
Base
376,806
376,806
376,806
376,806
376,806
376,806
376,806
Optimista
418,104
672,689
588,738
645,791
431,847
454,615
493,147
Diferencia
206,492
665,738
510,882
605,216
162,999
155,619
349,025
0
Pesimista
Base
Inversin
Unid. Venta
C rec . unidades
C rec . prec io
C ostes Variables
C ostes Fijos
Grfico de Sensibilidad
Base
Unid. Venta
C rec . unidades
C ostes Variables
C ostes Fijos
Optimista
Prec io de Venta