Documente Academic
Documente Profesional
Documente Cultură
MATEMATICAS FINANCIERA
102007_
ACTIVIDAD 3
APORTE INDIVIDUAL
CLAUDIA PATRICIA GUERRERO VALERO
C.C. 52.009.083
TUTOR:
ANDRES FELIPE ALZATE
S, ECONOMICAS Y DE NEGOCIOS
CAS FINANCIERA
02007_
IVIDAD 3
E INDIVIDUAL
A GUERRERO VALERO
52.009.083
UTOR:
FELIPE ALZATE
ABIERTA Y A DISTANCIA-UNAD
ION DE EMPRESAS
Oct-16
La compaa desea ampliar su planta de produccin, cuyo costo asciende a $ 1.200.000.000, de los cuales la empresa tiene
reservas para esta inversin $ 600.000.000., por lo tanto desea adquirir un crdito por el saldo de la inversin, se espera q
mensuales del crdito sean pagadas con el incremento en la ventas, que se producirn a partir del mes de enero del ao 20
espera sea del 48% de las ventas al 31 de diciembre de 2015, adems se espera un incremento del costo de ventas del 16%
los gastos operacionales.
Los datos bsicos de la empresa, las modificaciones esperadas y las ofertas de crdito recibidas son:
Tabla de oferta crediticia
Monto
Modalidad de crdito ofrecida por la
prstamo
entidad bancaria
solicitado
Tasa de
inters
Efectiva
mensual
Plazo
Periodo de
gracia
$
600.000.00
0.
0.99%
36
No aplica
$
600.000.00
0.
1.20%
18
No aplica
$
600.000.00
0.
1.28%
24
12
$
600.000.00
0.
1.30%
12
No aplica
Actividades a desarrollar:
Teniendo en cuenta la Tabla de oferta crediticia, el estado de resultados al 31 de diciembre del ao 2015 y la informacin p
de la empresa XYZ S.A., cada estudiante de manera individual debe desarrollar lo siguiente:
1. Tabla de amortizacin, por cada modalidad de crdito ofrecida por la entidad crediticia (4), en la cual debe indicar los
se generaran para la empresa al optar por cada modalidad de crdito para financiar su inversin, para lo cual debe apoyarse
simulador de tabla de amortizacin disponible en el entorno de aprendizaje practico.
macin:
das son:
Periodo
muerto
Total periodos
No
aplica
36
No
aplica
18
No
aplica
36
18
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
TOTALES
700000000
0.99%
36
SALDO INICIAL
700,000,000.00
680,555,555.56
661,111,111.11
641,666,666.67
622,222,222.22
602,777,777.78
583,333,333.33
563,888,888.89
544,444,444.44
525,000,000.00
505,555,555.56
486,111,111.11
466,666,666.67
447,222,222.22
427,777,777.78
408,333,333.33
388,888,888.89
369,444,444.44
350,000,000.00
330,555,555.56
311,111,111.11
291,666,666.67
272,222,222.22
252,777,777.78
233,333,333.33
213,888,888.89
194,444,444.44
175,000,000.00
155,555,555.56
136,111,111.11
116,666,666.67
97,222,222.22
77,777,777.78
58,333,333.33
38,888,888.89
19,444,444.44
###
CUOTA
INTERESES
26,374,444.44
6,930,000.00
26,181,944.44
6,737,500.00
25,989,444.44
6,545,000.00
25,796,944.44
6,352,500.00
25,604,444.44
6,160,000.00
25,411,944.44
5,967,500.00
25,219,444.44
5,775,000.00
25,026,944.44
5,582,500.00
24,834,444.44
5,390,000.00
24,641,944.44
5,197,500.00
24,449,444.44
5,005,000.00
24,256,944.44
4,812,500.00
24,064,444.44
4,620,000.00
23,871,944.44
4,427,500.00
23,679,444.44
4,235,000.00
23,486,944.44
4,042,500.00
23,294,444.44
3,850,000.00
23,101,944.44
3,657,500.00
22,909,444.44
3,465,000.00
22,716,944.44
3,272,500.00
22,524,444.44
3,080,000.00
22,331,944.44
2,887,500.00
22,139,444.44
2,695,000.00
21,946,944.44
2,502,500.00
21,754,444.44
2,310,000.00
21,561,944.44
2,117,500.00
21,369,444.44
1,925,000.00
21,176,944.44
1,732,500.00
20,984,444.44
1,540,000.00
20,791,944.44
1,347,500.00
20,599,444.44
1,155,000.00
20,406,944.44
962,500.00
20,214,444.44
770,000.00
20,021,944.44
577,500.00
19,829,444.44
385,000.00
19,636,944.44
192,500.00
828,205,000.00 128,205,000.00
AMORTIZACION
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
19,444,444.44
###
70,455,000.00
128,205,000.00
ital
SALDO FINAL
680,555,555.56
661,111,111.11
641,666,666.67
622,222,222.22
602,777,777.78
583,333,333.33
563,888,888.89
544,444,444.44
525,000,000.00
505,555,555.56
486,111,111.11
466,666,666.67
447,222,222.22
427,777,777.78
408,333,333.33
388,888,888.89
369,444,444.44
350,000,000.00
330,555,555.56
311,111,111.11
291,666,666.67
272,222,222.22
252,777,777.78
233,333,333.33
213,888,888.89
194,444,444.44
175,000,000.00
155,555,555.56
136,111,111.11
116,666,666.67
97,222,222.22
77,777,777.78
58,333,333.33
38,888,888.89
19,444,444.44
0.00
###
CUOTA
DECRECIENTE
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
192,500.00
6,930,000.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
TOTALES
700000000
1.20%
18
SALDO INICIAL
700,000,000.00
664,928,057.03
629,435,250.75
593,516,530.79
557,166,786.19
520,380,844.66
483,153,471.83
445,479,370.52
407,353,180.00
368,769,475.19
329,722,765.92
290,207,496.15
250,218,043.13
209,748,716.68
168,793,758.32
127,347,340.45
85,403,565.56
42,956,465.38
6,874,581,118.55
CUOTA
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
43,471,942.97
782,494,973.42
INTERESES
8,400,000.00
7,979,136.68
7,553,223.01
7,122,198.37
6,686,001.43
6,244,570.14
5,797,841.66
5,345,752.45
4,888,238.16
4,425,233.70
3,956,673.19
3,482,489.95
3,002,616.52
2,516,984.60
2,025,525.10
1,528,168.09
1,024,842.79
515,477.58
82,494,973.42
$ 71,881,358.75
$ 82,494,973.42
AMORTIZACION
35,071,942.97
35,492,806.28
35,918,719.96
36,349,744.60
36,785,941.53
37,227,372.83
37,674,101.31
38,126,190.52
38,583,704.81
39,046,709.27
39,515,269.78
39,989,453.01
40,469,326.45
40,954,958.37
41,446,417.87
41,943,774.88
42,447,100.18
42,956,465.38
###
$ 43,471,942.97
SALDO FINAL
664,928,057.03
629,435,250.75
593,516,530.79
557,166,786.19
520,380,844.66
483,153,471.83
445,479,370.52
407,353,180.00
368,769,475.19
329,722,765.92
290,207,496.15
250,218,043.13
209,748,716.68
168,793,758.32
127,347,340.45
85,403,565.56
42,956,465.38
0.00
6,174,581,118.55
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
TOTALES
SALDO INICIAL
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
674,899,495.13
649,477,703.79
623,730,513.53
597,653,759.23
571,243,222.48
544,494,630.85
517,403,657.26
489,965,919.20
462,176,978.09
434,032,338.54
405,527,447.60
376,657,694.06
347,418,407.67
317,804,858.42
287,812,255.73
257,435,747.73
226,670,420.43
195,511,296.94
163,953,336.67
131,991,434.51
99,620,420.00
66,835,056.50
33,630,040.36
###
700000000
1.28%
12
24 PERIODO TOTAL
CUOTA
8,960,000.00
8960000
8960000
8960000
8960000
8960000
8960000
8960000
8960000
8960000
8960000
8960000
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
34060504.8718603
924,972,116.92
INTERESES
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,960,000.00
8,638,713.54
8,313,314.61
7,983,750.57
7,649,968.12
7,311,913.25
6,969,531.27
6,622,766.81
6,271,563.77
5,915,865.32
5,555,613.93
5,190,751.33
4,821,218.48
4,446,955.62
4,067,902.19
3,683,996.87
3,295,177.57
2,901,381.38
2,502,544.60
2,098,602.71
1,689,490.36
1,275,141.38
855,488.72
430,464.52
224,972,116.92
AMORTIZACION
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25,100,504.87
25,421,791.33
25,747,190.26
26,076,754.30
26,410,536.75
26,748,591.62
27,090,973.60
27,437,738.06
27,788,941.11
28,144,639.55
28,504,890.94
28,869,753.54
29,239,286.39
29,613,549.25
29,992,602.68
30,376,508.00
30,765,327.30
31,159,123.49
31,557,960.27
31,961,902.16
32,371,014.51
32,785,363.50
33,205,016.15
33,630,040.36
###
$
$
107,520,000.00
224,972,116.92
e gracia
36
SALDO FINAL
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
700,000,000.00
674,899,495.13
649,477,703.79
623,730,513.53
597,653,759.23
571,243,222.48
544,494,630.85
517,403,657.26
489,965,919.20
462,176,978.09
434,032,338.54
405,527,447.60
376,657,694.06
347,418,407.67
317,804,858.42
287,812,255.73
257,435,747.73
226,670,420.43
195,511,296.94
163,953,336.67
131,991,434.51
99,620,420.00
66,835,056.50
33,630,040.36
0.00
###
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
TOTALES
SALDO INICIAL
700,000,000.00
709,100,000.00
718,318,300.00
727,656,437.90
737,115,971.59
746,698,479.22
756,405,559.45
697,752,603.36
638,337,158.83
578,149,313.53
517,179,026.24
455,416,125.21
392,850,306.47
329,471,132.08
265,268,028.43
200,230,284.43
134,347,049.76
67,607,333.04
9,371,903,109.55
700000000
1.30%
12
6
CUOTA
INTERESES
0.00
0.00
0.00
0.00
0.00
0.00
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
68,486,228.37
821,834,740.42
9,100,000.00
9,218,300.00
9,338,137.90
9,459,533.69
9,582,507.63
9,707,080.23
9,833,272.27
9,070,783.84
8,298,383.06
7,515,941.08
6,723,327.34
5,920,409.63
5,107,053.98
4,283,124.72
3,448,484.37
2,602,993.70
1,746,511.65
878,895.33
121,834,740.42
$
$
103,767,676.68
121,834,740.42
$ 756,405,559.45
TOTAL PERIODO
AMORTIZACION
-9,100,000.00
-9,218,300.00
-9,338,137.90
-9,459,533.69
-9,582,507.63
-9,707,080.23
58,652,956.10
59,415,444.53
60,187,845.30
60,970,287.29
61,762,901.03
62,565,818.74
63,379,174.38
64,203,103.65
65,037,744.00
65,883,234.67
66,739,716.72
67,607,333.04
700,000,000.00
18
SALDO FINAL
709,100,000.00
718,318,300.00
727,656,437.90
737,115,971.59
746,698,479.22
756,405,559.45
697,752,603.36
638,337,158.83
578,149,313.53
517,179,026.24
455,416,125.21
392,850,306.47
329,471,132.08
265,268,028.43
200,230,284.43
134,347,049.76
67,607,333.04
0.00
8,671,903,109.55
2. Estado de resultados con los datos e incrementos presentados de la compaa XYZ., establezca el impacto d
en la utilidad neta de la compaa, para las cuatro (4) modalidades de crdito sugeridas por la entidad financier
cuatro (4) estado de resultados a partir de la informacin dada y cada estado de resultados debe indicar la utilid
teniendo en cuenta los Intereses calculados en cada Tabla de amortizacin.
Estado de resultados
Amortizacin fija a capital
CUENTA
Cifra ao 2015
$
$
$
$
$
6,750,000,000.00
3,037,500,000.00
3,712,500,000.00
556,874,000.00
3,155,626,000.00
70,455,000.00
$
$
$
3,085,171,000.00
1,048,958,140.00
2,036,212,860.00
Cifra ao 2015
$
$
$
$
$
6,750,000,000.00
3,037,500,000.00
3,712,500,000.00
556,874,000.00
3,155,626,000.00
71,881,358.75
$
$
$
3,083,744,641.25
1,048,473,178.03
2,035,271,463.23
CUENTA
Cifra ao 2015
$
$
$
$
$
6,750,000,000.00
3,037,500,000.00
3,712,500,000.00
556,874,000.00
3,155,626,000.00
107,520,000.00
$
$
$
3,048,106,000.00
1,036,356,040.00
2,011,749,960.00
Cifra ao 2015
$
$
$
$
$
6,750,000,000.00
3,037,500,000.00
3,712,500,000.00
556,874,000.00
3,155,626,000.00
103,767,676.68
$
$
$
3,051,858,323.32
1,037,631,829.93
2,014,226,493.39
ltados
$
$
$
$
INCREMENTO
2,025,000,000.00 $
607,500,000.00 $
$
83,531,100.00 $
$
ESTADO DE
RESULTADOS
AJUSTADO
8,775,000,000.00
3,645,000,000.00
5,130,000,000.00
640,405,100.00
4,489,594,900.00
70,455,000.00
$
$
$
4,419,139,900.00
1,502,507,566.00
2,916,632,334.00
INCREMENTO
2,025,000,000.00 $
607,500,000.00 $
$
83,531,100.00 $
$
ESTADO DE
RESULTADOS
AJUSTADO
8,775,000,000.00
3,645,000,000.00
5,130,000,000.00
640,405,100.00
4,489,594,900.00
$
$
$
$
71,881,358.75
4,417,713,541.25
1,502,022,604.03
2,915,690,937.23
$
$
$
$
INCREMENTO
2,025,000,000.00 $
607,500,000.00 $
$
83,531,100.00 $
$
ESTADO DE
RESULTADOS
AJUSTADO
8,775,000,000.00
3,645,000,000.00
5,130,000,000.00
640,405,100.00
4,489,594,900.00
$
$
$
$
107,520,000.00
4,382,074,900.00
1,489,905,466.00
2,892,169,434.00
INCREMENTO
2,025,000,000.00 $
607,500,000.00 $
$
83,531,100.00 $
$
ESTADO DE
RESULTADOS
AJUSTADO
8,775,000,000.00
3,645,000,000.00
5,130,000,000.00
640,405,100.00
4,489,594,900.00
$
$
$
$
103,767,676.68
4,385,827,223.32
1,491,181,255.93
2,894,645,967.39
4. A partir de los datos proporcionados, resultados obtenidos en la tabla de amortizaciones y utilidad neta que
los siguientes interrogantes.
A. Cul sera la mejor opcin de financiacin ofrecida por las entidades crediticias a la compaa, para desa
produccin? Argumente su respuesta.
R/La amortizacion fija a capital ya que es la que logra mayor utilidad neta a comparacion de las otras opciones
B. Cul sera la utilidad de la compaa para el primer ao, si decidiera escoger la modalidad de crdito
incremento en ventas sea del 45% de las ventas al 31 de diciembre de 2015 y que su incremento del costo
operacionales? Argumente su respuesta.
Estado de resultados
CUENTA
Ingresos por ventas
Costos de ventas
Utilidad Bruta
Gastos operacionales
Utilidad operacional
Gastos financieros (se obtienen con la
sumatoria de los intereses del primer ao
de la tabla de amortizacion)
Utilidad antes de impuestos
Impuestos
Utilidad neta
$
$
$
$
2015
6,750,000,000
3,037,500,000
3,712,500,000
$ 556,874,000
3,155,626,000
$ 70,455,000
$ 3,085,171,000
$ 1,052,380,240
$ 2,032,790,760
R/La utilidad nete es de $4093158735. El incremento de las ventas por el 45%, las utilidades se aumentan en u
C. Cul es el monto de los intereses totales, si la compaa optara por financiar su proyecto bajo la modalidad de crdito Am
de inters efectiva mensual ofrecida por la entidad crediticia sea del 1,15 % a un plazo de 24 meses? Esta nueva opci
representara para la compaa una mejor opcin o no, respecto de la oferta de crdito ofrecida de manera inicial? Argumente su
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
TOTALES
SALDO INICIAL
700,000,000.00
674,507,081.78
648,720,995.00
622,638,368.22
596,255,791.23
569,569,814.61
542,576,949.25
515,273,665.95
487,656,394.88
459,721,525.20
431,465,404.52
402,884,338.45
373,974,590.12
344,732,379.69
315,153,883.83
285,235,235.27
254,972,522.26
224,361,788.04
193,399,030.38
162,080,201.01
130,401,205.10
98,357,900.73
65,946,098.37
33,161,560.28
8,449,700,728.28
CUOTA
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
$ 33,542,918.22
603,772,528.00
tabla de amortizaciones y utilidad neta que arroja cada estado de resultados debe responder a
ESTADO DE RESULTADO
AJUSTADO
9,787,500,000.00
3,645,000,000.00
6,142,500,000.00
128,081,020.00
684,955,020.00
5,457,544,980.00
INCREMENTO
3,037,500,000.00
607,500,000.00
0.00
5,457,544,980.00
1,364,386,245.00
4,093,158,735.00
proyecto bajo la modalidad de crdito Amortizacin pago cuota fija, a partir de que la tasa
un plazo de 24 meses? Esta nueva opcin de crdito ofrecida por la entidad crediticia,
to ofrecida de manera inicial? Argumente su respuesta.
8,050,000.00
7,756,831.44
7,460,291.44
7,160,341.23
6,856,941.60
6,550,052.87
6,239,634.92
5,925,647.16
5,608,048.54
5,286,797.54
4,961,852.15
4,633,169.89
4,300,707.79
3,964,422.37
3,624,269.66
3,280,205.21
2,932,184.01
2,580,160.56
2,224,088.85
1,863,922.31
1,499,613.86
1,131,115.86
758,380.13
381,357.94
97,171,558.38
$ 33,542,918.22
AMORTIZACION
25,492,918.22
25,786,086.78
26,082,626.78
26,382,576.99
26,685,976.62
26,992,865.35
27,303,283.31
27,617,271.06
27,934,869.68
28,256,120.68
28,581,066.07
28,909,748.33
29,242,210.44
29,578,495.86
29,918,648.56
30,262,713.02
30,610,734.22
30,962,757.66
31,318,829.37
31,678,995.91
32,043,304.36
32,411,802.36
32,784,538.09
33,161,560.28
506,600,969.62
SALDO FINAL
674,507,081.78
648,720,995.00
622,638,368.22
596,255,791.23
569,569,814.61
542,576,949.25
515,273,665.95
487,656,394.88
459,721,525.20
431,465,404.52
402,884,338.45
373,974,590.12
344,732,379.69
315,153,883.83
285,235,235.27
254,972,522.26
224,361,788.04
193,399,030.38
162,080,201.01
130,401,205.10
98,357,900.73
65,946,098.37
33,161,560.28
0.00
###
ntaria a la compaa la mejor opcin de credito ya que estaria pagando mas interes que en la primer oferta de
TABLA RESUME
Nombres y apellidos integrante del grupo (Diligencie en el cuadro
siguiente el nombre completo de quien comparte la tabla)
MONTO SOLICITADO
Claudia Patricia
Guerrero Valero
TASA INTERES
EFECTIVA
MENSUAL
PLAZO
PERIODO DE
GRACIA
AMORTIZACION FIJA A
$
CAPITAL
700,000,000.00
0.99%
36
NO APLICA
AMORTIZACION PAGO
$
CUOTA FIJA
700,000,000.00
1.20%
18
NO APLICA
700,000,000.00
1.28%
24
12
700,000,000.00
1.30%
12
NO APLICA
PERIODO
MUERTO
TOTAL
PERIODOS
NO APLICA
36
26,374,444.44 $
128,205,000.00 $
70,455,000.00
NO APLICA
18
43,471,942.97 $
82,494,973.42 $
71,881,358.75
NO APLICA
36
34,060,504.87 $
224,972,116.92 $
107,520,000.00
18
68,486,228.37 $
121,834,740.42 $
103,767,676.68
CUOTA MENSUAL
INTERESES TOTALES
INTERESES PRIMER
AO
IMPUESTOS
UTILIDAD
1,502,507,566.00 $
2,916,632,334.00
1,502,022,604.03 $
2,915,690,937.23
1,489,905,466.00 $
2,892,169,434.00
1,491,181,255.93 $
2,894,645,967.39
Caso 1
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$
$
$
Rubros
Ingresos
1,173,000.00
6,725.00
2,467.00
117,956,000.00
7,950,000.00
700,000,000.00
0.10
0
Ventas
Valor residual
Egresos
700,000,000.00
Costo fijo
Costo variable
Inversin
700,000,000.00
Flujo Neto
(700,000,000.00)
Indicadores de evaluacin
VAN
TIR
RB/C=
$
$
23,739,312,547.27
705%
34.91
Caso 2
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Rubros
Esperado
$
$
$
$
$
$
1,173,000.00
6,725.00
2,467.00
117,956,000.00
7,950,000.00
700,000,000.00
0.115
0
Ingresos
Ventas
Valor residual
Egresos
700,000,000.00
Costo fijo
Costo variable
Inversin
700,000,000.00
Flujo Neto
(700,000,000.00)
Indicadores de evaluacin
VAN
TIR
RB/C=
$
$
19,251,202,005.63
701%
28.50
Caso 3
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$
$
$
Rubros
Ingresos
1,173,000.00
6,725.00
2,467.00
117,956,000.00
7,950,000.00
700,000,000.00
0.120
0
Ventas
Valor residual
Egresos
700,000,000.00
Costo fijo
Costo variable
Inversin
700,000,000.00
Flujo Neto
(700,000,000.00)
Indicadores de evaluacin
VAN
TIR
RB/C=
$
$
20,928,286,589.23
705%
30.90
Caso 4
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$
$
$
Rubros
Ingresos
1,173,000.00
6,725.00
2,467.00
117,956,000.00
7,950,000.00
700,000,000.00
0.130
0
Ventas
Valor residual
Egresos
700,000,000.00
Costo fijo
Costo variable
Inversin
700,000,000.00
Flujo Neto
(700,000,000.00)
Indicadores de evaluacin
VAN
TIR
RB/C=
$
$
21,290,161,056.86
707%
31.41
FLUJO DE FONDOS
$
$
$
AO 1
1,173,000.00 $
6,725.00 $
2,467.00 $
AO 2
1,231,650.00 $
6,859.50 $
2,504.01 $
AO 3
1,354,815.00
7,133.88
2,566.61
10 %
1
7,888,425,000.00 $
8,448,503,175.00 $
9,665,087,632.20
7,888,425,000.00 $
8,448,503,175.00 $
9,665,087,632.20
3,011,747,000.00 $
3,207,911,558.25 $
3,607,321,612.43
$
$
117,956,000.00 $
2,893,791,000.00 $
123,853,800.00 $
3,084,057,758.25 $
130,046,490.00
3,477,275,122.43
4,876,678,000.00 $
5,240,591,616.75 $
6,057,766,019.77
$
$
$
AO 1
1,173,000.00 $
6,725.00 $
2,467.00 $
AO 2
1,208,190.00 $
6,792.25 $
2,516.34 $
AO 3
1,268,599.50
6,928.10
2,579.25
11.5 %
1
7,888,425,000.00 $
8,206,328,527.50 $
8,788,977,852.95
7,888,425,000.00 $
8,206,328,527.50 $
8,788,977,852.95
3,011,747,000.00 $
3,165,250,184.60 $
3,404,568,719.08
$
$
117,956,000.00 $
2,893,791,000.00 $
125,033,360.00 $
3,040,216,824.60 $
132,535,361.60
3,272,033,357.48
4,876,678,000.00 $
5,041,078,342.90 $
5,384,409,133.88
$
$
$
AO 1
1,173,000.00 $
6,725.00 $
2,467.00 $
AO 2
1,219,920.00 $
6,994.00 $
2,565.68 $
AO 3
1,305,314.40
7,343.70
2,706.79
12.0 %
1
7,888,425,000.00 $
8,532,120,480.00 $
9,585,837,359.28
7,888,425,000.00 $
8,532,120,480.00 $
9,585,837,359.28
3,011,747,000.00 $
3,256,137,265.60 $
3,668,262,921.93
$
$
117,956,000.00 $
2,893,791,000.00 $
126,212,920.00 $
3,129,924,345.60 $
135,047,824.40
3,533,215,097.53
4,876,678,000.00 $
5,275,983,214.40 $
5,917,574,437.35
$
$
$
AO 1
1,173,000.00 $
6,725.00 $
2,467.00 $
AO 2
1,255,110.00 $
6,994.00 $
2,615.02 $
AO 3
1,355,518.80
7,483.58
2,824.22
13.0 %
1
7,888,425,000.00 $
8,778,239,340.00 $
10,144,133,381.30
7,888,425,000.00 $
8,778,239,340.00 $
10,144,133,381.30
3,011,747,000.00 $
3,409,530,232.20 $
3,965,869,352.57
$
$
117,956,000.00 $
2,893,791,000.00 $
127,392,480.00 $
3,282,137,752.20 $
137,583,878.40
3,828,285,474.17
4,876,678,000.00 $
5,368,709,107.80 $
6,178,264,028.74
AO 4
$
$
$
1,558,037.25 $
7,561.91 $
2,682.10 $
$
$
AO 5
1,838,483.96 $
8,166.87
2,816.21
11,781,741,823.65 $
15,022,601,780.06
11,781,741,823.65 $
$
15,014,651,780.06
7,950,000.00
4,315,364,192.88 $
5,320,928,509.03
$
$
136,548,814.50 $
4,178,815,378.38 $
143,376,255.23
5,177,552,253.81
7,466,377,630.78 $
9,701,673,271.03
AO 4
$
$
$
1,357,401.47 $
7,101.30 $
2,656.63 $
AO 5
1,479,567.60
7,314.34
2,762.89
CASO X
1,173,000.00
6,725.00
2,467.00
9,639,311,460.23 $
10,830,004,976.40
9,639,311,460.23 $
$
10,822,054,976.40
7,950,000.00
3,746,595,446.57 $
4,236,800,719.46
$
$
140,487,483.30 $
3,606,107,963.27 $
148,916,732.29
4,087,883,987.17
5,892,716,013.66 $
6,593,204,256.93
AO 4
$
$
$
1,409,739.55 $
7,784.32 $
2,869.20 $
AO 5
1,550,713.51
8,329.22
3,070.04
10,973,866,608.90 $
12,924,190,998.68
10,973,866,608.90 $
$
12,916,240,998.68
7,950,000.00
4,189,325,815.76 $
4,915,374,859.74
$
$
144,501,172.11 $
4,044,824,643.65 $
154,616,254.16
4,760,758,605.58
6,784,540,793.14 $
8,008,816,138.94
AO 4
$
$
$
1,477,515.49 $
8,082.27 $
3,078.40 $
AO 5
1,640,042.20
8,809.67
3,386.24
11,941,673,816.47 $
14,456,181,150.55
11,941,673,816.47 $
$
14,448,231,150.55
7,950,000.00
4,696,976,560.53 $
5,714,057,107.40
$
$
148,590,588.67 $
4,548,385,971.86 $
160,477,835.77
5,553,579,271.64
7,244,697,255.94 $
8,742,124,043.15
Volumen de ventas en
unidades
Caso 1
Caso 2
Caso 3
Caso 4
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,173,000.00
1,231,650.00
1,354,815.00
1,558,037.25
1,838,483.96
1,173,000.00
1,208,190.00
1,268,599.50
1,357,401.47
1,479,567.60
1,173,000.00
1,219,920.00
1,305,314.40
1,409,739.55
1,550,713.51
1,173,000.00
1,255,110.00
1,355,518.80
1,477,515.49
1,640,042.20
Precio Unitario
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6,725.00
6,859.50
7,133.88
7,561.91
8,166.87
6,725.00
6,792.25
6,928.10
7,101.30
7,314.34
6,725.00
6,994.00
7,343.70
7,784.32
8,329.22
6,725.00
6,994.00
7,483.58
8,082.27
8,809.67
Costo Unitario
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2,467.00
2,504.01
2,566.61
2,682.10
2,816.21
2,467.00
2,516.34
2,579.25
2,656.63
2,762.89
2,467.00
2,565.68
2,706.79
2,869.20
3,070.04
2,467.00
2,615.02
2,824.22
3,078.40
3,386.24
VAN
TIR
RB/C
TASA
DESCUENTO
34.91
10%
23,739,312,547.27
705.34%
19,251,202,005.63
700.50%
28.50
11.5%
20,928,286,589.23
705.41%
30.90
12%
21,290,161,056.86
707.45%
31.41
13%