Professional Documents
Culture Documents
Detalles de cashflow
5,000,000
Coste de la oportunidad
7,484
Duracin de la inversin
10
Valor residual
Ingresos en el ao 1
1,300,000
1,250,000
Metodo de Amortizacin(1:St.line;2:DDB)=
TASA DE DESCUENTO
Enfoque (1: Directo, 2: CAPM)
50%
1.Tasa de descuento
2a. Beta
33%
0%
d. ndice de endeudamiento
CAPITAL DE TRABAJO
inversin inicial en el trabajo
10,000
25%
100%
Ingresos
Nada
10.00%
10.00%
10.00%
10.00%
0.00%
0.00%
0.00%
Gastos
Nada
10.00%
10.00%
10.00%
10.00%
0.00%
0.00%
0.00%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,573,000
786,500
0
786,500
375,000
411,500
135,795
275,705
375,000
-279,250
929,955
1.191016
780,808
1,730,300
865,150
0
865,150
375,000
490,150
161,750
328,401
375,000
39,325
664,076
1.26247696
526,010
1,903,330
951,665
0
951,665
375,000
576,665
190,299
386,366
375,000
43,258
718,108
1.338225578
536,612
1,903,330
951,665
0
951,665
375,000
576,665
190,299
386,366
375,000
0
761,366
1.418519112
536,733
1,903,330
951,665
0
951,665
375,000
576,665
190,299
386,366
375,000
0
761,366
1.503630259
506,352
1,903,330
951,665
0
951,665
375,000
576,665
190,299
386,366
375,000
0
761,366
1.593848075
477,690
Medidas de la inversin
Valor actual neto =
643,851
TIR =
4.79%
Retorno capital(ROE)
10.07%
5,000,000
375,000
4,625,000
375,000
3,125,000
375,000
2,750,000
375,000
2,375,000
375,000
5,000,000
4,625,000
4,250,000
3,875,000
3,500,000
3,125,000
8
2,750,000
2,375,000
2,000,000
YECTO
1
6%
0.9
8.00%
5.50%
30.00%
9.00%
6.00%
10
0.00%
0.00%
0.00%
0.00%
10
0
0
1,250,000
475,833
1,903,330
951,665
0
951,665
375,000
576,665
190,299
386,366
375,000
0
761,366
1.689478959
450,651
1,903,330
951,665
0
951,665
375,000
576,665
190,299
386,366
375,000
0
761,366
1.790847697
1,388,838
10
2,000,000
375,000
1,625,000
375,000
11
1,250,000
12