Documente Academic
Documente Profesional
Documente Cultură
INTEGRANTES:
Ingrith Vanessa Blanco Gualdrn, Cdigo: 1049620096
Edwin Fabian Jimenez, Cdigo: 1049625884
Jhon Edison Rojas, Cdigo:
Ivan Daro Esparza, Cdigo:
GRUPO: 102007_211
TUTORA:
Doris Amalia Alba Snchez
9620096
884
UNAD
eniera
INTRODUCCION
El siguiente tiene como fin, dar a conocer los conocimientos adquiridos durante el estudio
de las unidades 1 y 2 del curso, trabajo desarrollado con el fin que como estudiantes nos
apropiemos de conceptos y aplicaciones de proyecciones de un negocio y que como
resultado se comprenda como es el trabajo en una organizacin, aplicando tablas de
amortizacin estimando indicadores y llevando a la prctica solucin y alternativas a casos
planteados, se trabaja sobre el desarrollo de los ejercicios con el fin de dar aplicabilidad a los
conocimientos adquiridos, generando claridad e interactuando en grupo para resolver las
dudas y establecer un nico anlisis.
OBJETIVOS
General:
Identificar los conceptos propuestos en las dos unidades del curso, identificando cules son las
mejores opciones de inversiones a travs de los resultados planeados por una estimacin de
indicadores, adems desarrollar en grupo la estrategia de aprendizaje dando de esta forma soluc
los problemas
presentados.
Objetivos Especficos
-Identificar los conocimientos de los contenidos de cada unidad del curso a travs del anlisis q
realiza en los materiales suministrados.
-Desarrollar los problemas propuestos y compartir en grupo las debilidades y fortalezas
-Reconocer los temas a trabajar y aplicarlos en cualquier caso propuesto.
ades y fortalezas
o.
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
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
26,374,444.44
26,181,944.44
25,989,444.44
25,796,944.44
25,604,444.44
25,411,944.44
25,219,444.44
25,026,944.44
24,834,444.44
24,641,944.44
24,449,444.44
24,256,944.44
24,064,444.44
23,871,944.44
23,679,444.44
23,486,944.44
23,294,444.44
23,101,944.44
22,909,444.44
22,716,944.44
22,524,444.44
22,331,944.44
22,139,444.44
21,946,944.44
21,754,444.44
21,561,944.44
21,369,444.44
21,176,944.44
20,984,444.44
20,791,944.44
20,599,444.44
20,406,944.44
20,214,444.44
20,021,944.44
19,829,444.44
19,636,944.44
700,000,000.00
0.99%
36
INTERESES
6,930,000.00
6,737,500.00
6,545,000.00
6,352,500.00
6,160,000.00
5,967,500.00
5,775,000.00
5,582,500.00
5,390,000.00
5,197,500.00
5,005,000.00
4,812,500.00
4,620,000.00
4,427,500.00
4,235,000.00
4,042,500.00
3,850,000.00
3,657,500.00
3,465,000.00
3,272,500.00
3,080,000.00
2,887,500.00
2,695,000.00
2,502,500.00
2,310,000.00
2,117,500.00
1,925,000.00
1,732,500.00
1,540,000.00
1,347,500.00
1,155,000.00
962,500.00
770,000.00
577,500.00
385,000.00
192,500.00
SUMATORIA INTERESES
PRIMER AO
70,455,000.00
SUMATORIA INTERESES
TOTALES
95,287,500.00
AMORTIZACIN
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
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
SUMATORIA INTERESES
PRIMER AO
SUMATORIA INTERESES
TOTALES
700,000,000.00
1.20%
18
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
71,881,358.75
82,494,973.42
GO A CUOTA FIJA
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
AMORTIZACIN
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
-$
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
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
$
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
CUOTA
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
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
34,060,504.87
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
700,000,000.00
1.28%
24
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
SUMATORIA INTERESES
PRIMER AO
SUMATORIA INTERESES
TOTALES
107,520,000.00
156,377,660.09
PERIODO DE GRACIA
PERIODOS TOTALES
AMORTIZACIN
$
$
$
$
$
$
$
$
$
$
$
$
$
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
-
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
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
700,000,000.00
1.30%
12
CUOTA
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
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
SUMATORIA INTERESES
PRIMER AO
SUMATORIA INTERESES
TOTALES
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
INTERESES
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
103,767,676.68
121,834,740.42
AMORTIZACIN
-$
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
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
6
18 Autora: Doris Amalia Alba Snchez
$756,405,559.45 Directora curso Matemtica Financiera
Universidad Nacional Abierta y a Distancia UN
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
-
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
3,155,626,000.00
788,906,500.00
2,366,719,500.00
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
3,155,626,000.00
788,906,500.00
2,366,719,500.00
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
3,155,626,000.00
788,906,500.00
Utilidad neta
2,366,719,500.00
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
3,155,626,000.00
788,906,500.00
2,366,719,500.00
INCREMENTO
ESTADO DE RESULTADOS AJUSTADO
2,025,000,000.00 $
8,775,000,000.00
607,500,000.00 $
3,645,000,000.00
$
5,130,000,000.00
640,405,100.00
83,531,100.00 $
$
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
ESTADO DE RESULTADOS AJUSTADO
2,025,000,000.00 $
8,775,000,000.00
607,500,000.00 $
3,645,000,000.00
$
5,130,000,000.00
640,405,100.00
83,531,100.00 $
$
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
ESTADO DE RESULTADOS AJUSTADO
2,025,000,000.00 $
8,775,000,000.00
607,500,000.00 $
3,645,000,000.00
$
5,130,000,000.00
640,405,100.00
83,531,100.00 $
$
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
ESTADO DE RESULTADOS AJUSTADO
2,025,000,000.00 $
8,775,000,000.00
607,500,000.00 $
3,645,000,000.00
$
5,130,000,000.00
640,405,100.00
83,531,100.00 $
$
4,489,594,900.00
$
103,767,676.68
$
$
$
4,385,827,223.32
1,491,181,255.93
2,894,645,967.39
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$117,956,000
$
$
1,173,000.00
6,725.00
2,467.00
7,950,000.00
700,000,000.00
0.10
Rubros
Ingresos
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
FLUJO DE FONDOS
CASO1
AO 1
$
$
$
AO 2
1,173,000.00 $
6,725.00 $
2,467.00 $
1,231,650.00
6,859.50
2,504.01
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
#DIV/0! +
#DIV/0!
#DIV/0!
AO 4
1,354,815.00 $
7,133.88 $
2,566.61 $
1,558,037.25 $
7,561.91 $
2,682.10 $
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 5
1,838,483.96
8,166.87
2,816.21
#DIV/0!
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$117,956,000
$
$
1,173,000.00
6,725.00
2,467.00
7,950,000.00
700,000,000.00
0.115
Rubros
Ingresos
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=
$
$
19,251,202,005.63
701%
28.50
FLUJO DE FONDOS
CASO 2
AO 1
$
$
$
AO 2
1,173,000.00 $
6,725.00 $
2,467.00 $
1,208,190.00
6,792.25
2,516.34
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
#DIV/0! +
#DIV/0!
#DIV/0!
AO 4
1,268,599.50 $
6,928.10 $
2,579.25 $
1,357,401.47 $
7,101.30 $
2,656.63 $
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 5
1,479,567.60
7,314.34
2,762.89
#DIV/0!
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$117,956,000
$
$
1,173,000.00
6,725.00
2,467.00
7,950,000.00
700,000,000.00
0.12
Rubros
Ingresos
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=
$
$
20,096,701,233.24
689%
29.71
FLUJO DE FONDOS
CASO 3
AO 1
$
$
$
AO 2
1,173,000.00 $
6,725.00 $
2,467.00 $
1,219,920.00
6,994.00
2,565.68
12 %
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
3,111,747,000.00 $
3,456,137,265.60 $
3,918,262,921.93
$
$
$
117,956,000.00 $
2,893,791,000.00 $
100,000,000.00 $
126,212,920.00 $
3,129,924,345.60 $
200,000,000.00 $
135,047,824.40
3,533,215,097.53
250,000,000.00
4,776,678,000.00 $
5,075,983,214.40 $
5,667,574,437.35
#DIV/0! +
#DIV/0!
#DIV/0!
AO 4
1,305,314.40 $
7,343.70 $
2,706.79 $
1,409,739.55 $
7,784.32 $
2,869.20 $
10,973,866,608.90 $
12,924,190,998.68
10,973,866,608.90 $
$
12,916,240,998.68
7,950,000.00
4,469,325,815.76 $
5,315,374,859.74
$
$
$
144,501,172.11 $
4,044,824,643.65 $
280,000,000.00 $
154,616,254.16
4,760,758,605.58
400,000,000.00
6,504,540,793.14 $
7,608,816,138.94
AO 5
1,550,713.51
8,329.22
3,070.04
#DIV/0!
Datos
Volumen de ventas en unidades
Precio Unitario
Costo Unitario
Costo fijo
Valor residual
Inversin
Tasa de descuento
Esperado
$
$
$
$117,956,000
$
$
1,173,000.00
6,725.00
2,467.00
7,950,000.00
700,000,000.00
0.13
Rubros
Ingresos
0
$
Ventas
Valor residual
Egresos
200,000,000.00
Costo fijo
Costo variable
Inversin
200,000,000.00
Flujo Neto
-$
200,000,000.00
Indicadores de evaluacin
VAN
TIR
RB/C=
$
$
20,892,981,470.81
2372%
105.46
FLUJO DE FONDOS
CASO 3
AO 1
$
$
$
AO 2
1,173,000.00 $
6,725.00 $
2,467.00 $
1,255,110.00
6,994.00
2,615.02
13 %
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
3,161,747,000.00 $
3,679,530,232.20 $
4,145,869,352.57
$
$
$
117,956,000.00 $
2,893,791,000.00 $
150,000,000.00 $
127,392,480.00 $
3,282,137,752.20 $
270,000,000.00 $
137,583,878.40
3,828,285,474.17
180,000,000.00
4,726,678,000.00 $
5,098,709,107.80 $
5,998,264,028.74
#DIV/0! +
#DIV/0!
#DIV/0!
AO 4
1,355,518.80 $
7,483.58 $
2,824.22 $
1,477,515.49 $
8,082.27 $
3,078.40 $
11,941,673,816.47 $
14,456,181,150.55
11,941,673,816.47 $
$
14,448,231,150.55
7,950,000.00
4,996,976,560.53 $
6,164,057,107.40
$
$
$
148,590,588.67 $
4,548,385,971.86 $
300,000,000.00 $
160,477,835.77
5,553,579,271.64
450,000,000.00
6,944,697,255.94 $
8,292,124,043.15
AO 5
1,640,042.20
8,809.67
3,386.24
#DIV/0!
PREGUNTAS
partir de la
cial? Argumente la
PREGUNTAS
C. A partir del clculo del VAN para los diferentes casos, Cul cre
la situacin ms favorable para la compaa, que le permita obte
mayor rentabilidad para su proyecto de ampliacin? Argumente la
respuesta y porque.
d del proyecto se
as ventas y aumentar el
a disminuiria.
pital en 1,379,351,853
to si no de toda la
NTAS
CONCLUSIONES
as para la liquidacin de
o hacer diversos talleres
REFERENCIAS BIBLIOGRAFICAS
*Paredes R, (05 de Octubre de 2016). Video tutorial descripcion actividad 3
"Trabajo individual unidad 1 y 2". Rcuperado de
https://www.youtube.com/watch?v=OpqALOmYhjE
*Paredes R, (05 de Octubre de 2016).Video tutorial aplicacin simulador en
Excel primera parte. Recuperado de https://www.youtube.com/watch?
v=fc_cX0s_stc
*Paredes R, (05 de Octubre de 2016). Video tutorial aplicacion simulador en
excel segunda parte. Recuperado de https://www.youtube.com/watch?
v=7cKkRXp6QEQ
*Paredes R, (05 de Octubre de 2016). Video tutorial aplicacion simulador en
excel tercera parte. Recuperado de https://www.youtube.com/watch?
v=YthGcfbzQMw
cripcion actividad 3
acin simulador en
e.com/watch?
cacion simulador en
be.com/watch?
cacion simulador en
e.com/watch?