Professional Documents
Culture Documents
mail: carlos.beltran.ing@gmail.com
sto beneficio
La base de tiempo es anual pero puede ser modificada a una base mensual
Paso 1:
Ir a la pgina de costos e ingrese sus costos o gastos a realizar
Paso 2:
Ir a la pgina de beneficios e ingrese sus beneficios previstos
Paso 3:
Ir a la pagina sumario para el anlisis costo beneficio de su proyecto
La tablas de los costos y beneficios son tambin dados en las siguientes tres paginas
neficio
Costos
Elemento encargado
Jose Perez
Juan Mendoza
Luis Lugo
Hugo Chavez
Andres Ulloa
Fernando Rodriguez
2009
$300,000
$400,000
$700,000
2010
$250,000
$400,000
$650,000
2011
$250,000
$200,000
$300,000
$400,000
$150,000
$400,000
$1,700,000
2012
2013
$150,000
$250,000
$450,000
$150,000
$150,000
$250,000
$500,000
$150,000
$1,000,000
$1,050,000
2014
2015
2016
2017
2018
$0
$0
$0
$0
$0
$5,100,000
Beneficios
2009
$0
100%
$0
2010
2011
$500,000
$50,000
$0 $550,000
100%
100%
$0 $550,000
2012
2013
2014
2015
2016
2017
2018
$525,000 $550,000 $600,000 $650,000 $700,000 $800,000 $1,000,000
$250,000 $350,000 $500,000 $600,000 $750,000 $800,000 $900,000
$100,000 $100,000 $100,000 $100,000 $100,000 $100,000 $100,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$50,000
$925,000 $1,050,000 $1,250,000 $1,400,000 $1,600,000 $1,750,000 $2,050,000
100%
100%
100%
100%
100%
100%
100%
$925,000 $1,050,000 $1,250,000 $1,400,000 $1,600,000 $1,750,000 $2,050,000
$10,575,000
Resumen
-$700,000
$0
-$700,000
7.0%
2009
0
1.0000
2010
2011
2012
2013
2014
2015
2016
2017
2018
1
0.9346
2
0.8734
3
0.8163
4
0.7629
5
0.7130
6
0.6663
$0
$932,879
$932,879
-$549,042
7
0.6227
8
0.5820
9
0.5439
$0
$0
$0
$996,400 $1,018,516 $1,115,064
$996,400 $1,018,516 $1,115,064
$447,358 $1,465,874 $2,580,938
$2,580,938
21%
INTERPRETACION DE RESULTADOS
La fila 17 muestra un factor de descuento, esto es cuanto menos son los flujos de caja por ser considerados en el futuro.
La fila 19 muestra los costos descontados, y la fila 20 muestra los beneficios descontados. "Descontado" significa "en el ao- 0 unidades monetarias).
La fila 21 muestra el valor neto descontado por ao, y la fila 21 muestra el acumulado por ao.
La fila 22 muestra a valor neto acumulado para todos los aos considerado (cuando este es positivo, entonces habr concluido el "peridod de pago").
La fila 24 muetra el "Valora Actual Neto" de su programa; este significa que el proyecto es conomicamente
equivalente a esta cantidad de dinero en sus manos en este momento preciso, basado en las tasas de descuento que ha ingresado.
La fila 25 muestra la Tasa Interna de Retorno; esto significa, la tasa de interes que tendr su proyecto exactamente en el punto de equilibrio.
Otra manera de interpretar esto es, si Ud ha puesto dinero en una cuenta de banco a una tasa de interes determinada, usted obtendr
los beneficios monetarios exactos que recibiria realizando este proyecto.
TABLAS PROVISTAS:
La primera tablat, Flujo de caja no descontado, muestra los costos y beneficios actualesa cumulados, ajustados por
un factor de confianza, en cada ao.
La segunda tabla, Flujos de caja descontados, muestra los costos y beneficios ajustados
por un factor de confianza al ao base.
La tercera tabla, The third chart, Retorno, muestra los beneficios acumulados menos los costos o gastos considerados, en el ao base. Cuando esta
Tabla cruza con la linea cero, el proyecto ha logrado rentabilidad.
Existen suficientes datos en el sumario a continuacin para crear cualquier otra tabla que Ud. Desee.
$2,000,000
$1,500,000
$1,000,000
Beneficios
$500,000
Costos
$0
2009
2010
2011
2012
2013
-$500,000
-$1,000,000
-$1,500,000
-$2,000,000
Ao
2014
2015
2016
2017
2018
$1,500,000
$1,000,000
$500,000
Beneficios
$0
2009
2010
2011
2012
2013
-$500,000
-$1,000,000
-$1,500,000
-$2,000,000
Ao
2014
2015
2016
2017
2018
Costos
Retorno descontado
$3,000,000
$2,000,000
Monto de dinero
$1,000,000
$0
2009
2010
2011
2012
2013
-$1,000,000
-$2,000,000
-$3,000,000
Ao
2014
2015
2016
2017
2018
Esta calculadora de amortizacin asume que una rata de interes annual, compuesto mensualmente
y que se realizan pagos mensuales. Ingrese la rata de inters annual, el nmero de anos para pagarlos.
and the loan amount below.
0.06 es el inters como decimal (por ejemplo, ingresar 6% es 0.06)
30 es el nmero de anos (mayor a 30)
$100,000.00 es el monto adeudado
$599.55 es el monto de pago
Nota: Si necesita mas aos aada filas a esta tabla.
Pago #
Principal
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
37
38
Inters
$99.55
$100.05
$100.55
$101.05
$101.56
$102.06
$102.57
$103.09
$103.60
$104.12
$104.64
$105.16
$105.69
$106.22
$106.75
$107.28
$107.82
$108.36
$108.90
$109.45
$109.99
$110.54
$111.10
$111.65
$112.21
$112.77
$113.33
$113.90
$114.47
$115.04
$115.62
$116.20
$116.78
$117.36
$117.95
$118.54
$119.13
$119.73
$500.00
$499.50
$499.00
$498.50
$497.99
$497.49
$496.98
$496.46
$495.95
$495.43
$494.91
$494.39
$493.86
$493.33
$492.80
$492.27
$491.73
$491.19
$490.65
$490.10
$489.56
$489.01
$488.45
$487.90
$487.34
$486.78
$486.22
$485.65
$485.08
$484.51
$483.93
$483.35
$482.77
$482.19
$481.60
$481.01
$480.42
$479.82
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
$120.32
$120.93
$121.53
$122.14
$122.75
$123.36
$123.98
$124.60
$125.22
$125.85
$126.48
$127.11
$127.75
$128.38
$129.03
$129.67
$130.32
$130.97
$131.63
$132.28
$132.95
$133.61
$134.28
$134.95
$135.62
$136.30
$136.98
$137.67
$138.36
$139.05
$139.74
$140.44
$141.15
$141.85
$142.56
$143.27
$143.99
$144.71
$145.43
$146.16
$146.89
$147.63
$148.36
$149.11
$149.85
$150.60
$151.35
$152.11
$152.87
$153.64
$154.40
$155.18
$479.23
$478.62
$478.02
$477.41
$476.80
$476.19
$475.57
$474.95
$474.33
$473.70
$473.07
$472.44
$471.80
$471.17
$470.52
$469.88
$469.23
$468.58
$467.92
$467.27
$466.60
$465.94
$465.27
$464.60
$463.93
$463.25
$462.57
$461.88
$461.19
$460.50
$459.81
$459.11
$458.40
$457.70
$456.99
$456.28
$455.56
$454.84
$454.12
$453.39
$452.66
$451.92
$451.19
$450.44
$449.70
$448.95
$448.20
$447.44
$446.68
$445.92
$445.15
$444.38
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
$155.95
$156.73
$157.51
$158.30
$159.09
$159.89
$160.69
$161.49
$162.30
$163.11
$163.93
$164.75
$165.57
$166.40
$167.23
$168.07
$168.91
$169.75
$170.60
$171.45
$172.31
$173.17
$174.04
$174.91
$175.78
$176.66
$177.54
$178.43
$179.32
$180.22
$181.12
$182.03
$182.94
$183.85
$184.77
$185.70
$186.62
$187.56
$188.49
$189.44
$190.38
$191.34
$192.29
$193.25
$194.22
$195.19
$196.17
$197.15
$198.13
$199.13
$200.12
$201.12
$443.60
$442.82
$442.04
$441.25
$440.46
$439.66
$438.86
$438.06
$437.25
$436.44
$435.62
$434.80
$433.98
$433.15
$432.32
$431.48
$430.64
$429.80
$428.95
$428.10
$427.24
$426.38
$425.51
$424.64
$423.77
$422.89
$422.01
$421.12
$420.23
$419.33
$418.43
$417.52
$416.61
$415.70
$414.78
$413.86
$412.93
$411.99
$411.06
$410.11
$409.17
$408.21
$407.26
$406.30
$405.33
$404.36
$403.38
$402.40
$401.42
$400.43
$399.43
$398.43
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
$202.13
$203.14
$204.15
$205.17
$206.20
$207.23
$208.27
$209.31
$210.35
$211.41
$212.46
$213.53
$214.59
$215.67
$216.75
$217.83
$218.92
$220.01
$221.11
$222.22
$223.33
$224.45
$225.57
$226.70
$227.83
$228.97
$230.11
$231.26
$232.42
$233.58
$234.75
$235.92
$237.10
$238.29
$239.48
$240.68
$241.88
$243.09
$244.31
$245.53
$246.76
$247.99
$249.23
$250.48
$251.73
$252.99
$254.25
$255.52
$256.80
$258.08
$259.37
$260.67
$397.42
$396.41
$395.40
$394.38
$393.35
$392.32
$391.28
$390.24
$389.20
$388.14
$387.09
$386.02
$384.96
$383.88
$382.81
$381.72
$380.63
$379.54
$378.44
$377.33
$376.22
$375.10
$373.98
$372.85
$371.72
$370.58
$369.44
$368.29
$367.13
$365.97
$364.80
$363.63
$362.45
$361.26
$360.07
$358.87
$357.67
$356.46
$355.24
$354.02
$352.80
$351.56
$350.32
$349.08
$347.82
$346.56
$345.30
$344.03
$342.75
$341.47
$340.18
$338.88
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
241
242
243
244
245
246
$261.97
$263.28
$264.60
$265.92
$267.25
$268.59
$269.93
$271.28
$272.64
$274.00
$275.37
$276.75
$278.13
$279.52
$280.92
$282.33
$283.74
$285.16
$286.58
$288.01
$289.45
$290.90
$292.36
$293.82
$295.29
$296.76
$298.25
$299.74
$301.24
$302.74
$304.26
$305.78
$307.31
$308.84
$310.39
$311.94
$313.50
$315.07
$316.64
$318.23
$319.82
$321.42
$323.02
$324.64
$326.26
$327.89
$329.53
$331.18
$332.84
$334.50
$336.17
$337.85
$337.58
$336.27
$334.95
$333.63
$332.30
$330.96
$329.62
$328.27
$326.91
$325.55
$324.18
$322.80
$321.42
$320.03
$318.63
$317.22
$315.81
$314.39
$312.97
$311.54
$310.10
$308.65
$307.19
$305.73
$304.26
$302.79
$301.30
$299.81
$298.31
$296.81
$295.29
$293.77
$292.24
$290.71
$289.16
$287.61
$286.05
$284.48
$282.91
$281.32
$279.73
$278.13
$276.53
$274.91
$273.29
$271.66
$270.02
$268.37
$266.71
$265.05
$263.38
$261.70
247
248
249
250
251
252
253
254
255
256
257
258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
277
278
279
280
281
282
283
284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
$339.54
$341.24
$342.95
$344.66
$346.38
$348.12
$349.86
$351.61
$353.36
$355.13
$356.91
$358.69
$360.49
$362.29
$364.10
$365.92
$367.75
$369.59
$371.44
$373.29
$375.16
$377.04
$378.92
$380.82
$382.72
$384.63
$386.56
$388.49
$390.43
$392.38
$394.35
$396.32
$398.30
$400.29
$402.29
$404.30
$406.32
$408.36
$410.40
$412.45
$414.51
$416.58
$418.67
$420.76
$422.86
$424.98
$427.10
$429.24
$431.39
$433.54
$435.71
$437.89
$260.01
$258.31
$256.60
$254.89
$253.17
$251.43
$249.69
$247.94
$246.19
$244.42
$242.64
$240.86
$239.07
$237.26
$235.45
$233.63
$231.80
$229.96
$228.11
$226.26
$224.39
$222.52
$220.63
$218.74
$216.83
$214.92
$212.99
$211.06
$209.12
$207.17
$205.21
$203.23
$201.25
$199.26
$197.26
$195.25
$193.23
$191.19
$189.15
$187.10
$185.04
$182.97
$180.88
$178.79
$176.69
$174.57
$172.45
$170.31
$168.16
$166.01
$163.84
$161.66
299
300
301
302
303
304
305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
324
325
326
327
328
329
330
331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
$440.08
$442.28
$444.49
$446.71
$448.95
$451.19
$453.45
$455.71
$457.99
$460.28
$462.58
$464.90
$467.22
$469.56
$471.91
$474.26
$476.64
$479.02
$481.41
$483.82
$486.24
$488.67
$491.12
$493.57
$496.04
$498.52
$501.01
$503.52
$506.03
$508.56
$511.11
$513.66
$516.23
$518.81
$521.41
$524.01
$526.63
$529.27
$531.91
$534.57
$537.25
$539.93
$542.63
$545.34
$548.07
$550.81
$553.57
$556.33
$559.11
$561.91
$564.72
$567.54
$159.47
$157.27
$155.06
$152.84
$150.60
$148.36
$146.10
$143.84
$141.56
$139.27
$136.97
$134.65
$132.33
$129.99
$127.65
$125.29
$122.91
$120.53
$118.14
$115.73
$113.31
$110.88
$108.44
$105.98
$103.51
$101.03
$98.54
$96.03
$93.52
$90.99
$88.44
$85.89
$83.32
$80.74
$78.14
$75.54
$72.92
$70.28
$67.64
$64.98
$62.31
$59.62
$56.92
$54.21
$51.48
$48.74
$45.99
$43.22
$40.44
$37.64
$34.83
$32.01
351
352
353
354
355
356
357
358
359
360
$570.38
$573.23
$576.10
$578.98
$581.87
$584.78
$587.71
$590.65
$593.60
$596.57
$29.17
$26.32
$23.45
$20.57
$17.68
$14.77
$11.84
$8.90
$5.95
$2.98
Restante
$99,900.45
$99,800.40
$99,699.85
$99,598.80
$99,497.24
$99,395.18
$99,292.61
$99,189.52
$99,085.92
$98,981.79
$98,877.15
$98,771.99
$98,666.30
$98,560.08
$98,453.33
$98,346.04
$98,238.22
$98,129.86
$98,020.96
$97,911.52
$97,801.53
$97,690.98
$97,579.89
$97,468.24
$97,356.03
$97,243.26
$97,129.92
$97,016.02
$96,901.55
$96,786.51
$96,670.89
$96,554.69
$96,437.92
$96,320.56
$96,202.61
$96,084.07
$95,964.94
$95,845.21
$95,724.89
$95,603.96
$95,482.43
$95,360.29
$95,237.55
$95,114.18
$94,990.20
$94,865.60
$94,740.38
$94,614.53
$94,488.05
$94,360.94
$94,233.20
$94,104.81
$93,975.79
$93,846.12
$93,715.80
$93,584.82
$93,453.20
$93,320.91
$93,187.97
$93,054.36
$92,920.08
$92,785.13
$92,649.50
$92,513.20
$92,376.22
$92,238.55
$92,100.19
$91,961.14
$91,821.39
$91,680.95
$91,539.80
$91,397.95
$91,255.39
$91,112.12
$90,968.13
$90,823.42
$90,677.99
$90,531.82
$90,384.93
$90,237.31
$90,088.94
$89,939.84
$89,789.99
$89,639.39
$89,488.03
$89,335.92
$89,183.05
$89,029.42
$88,875.01
$88,719.84
$88,563.89
$88,407.15
$88,249.64
$88,091.34
$87,932.24
$87,772.35
$87,611.67
$87,450.17
$87,287.87
$87,124.76
$86,960.84
$86,796.09
$86,630.52
$86,464.12
$86,296.89
$86,128.83
$85,959.92
$85,790.17
$85,619.57
$85,448.12
$85,275.81
$85,102.63
$84,928.60
$84,753.69
$84,577.91
$84,401.25
$84,223.70
$84,045.27
$83,865.95
$83,685.72
$83,504.60
$83,322.58
$83,139.64
$82,955.79
$82,771.01
$82,585.32
$82,398.69
$82,211.14
$82,022.64
$81,833.21
$81,642.82
$81,451.48
$81,259.19
$81,065.94
$80,871.72
$80,676.52
$80,480.36
$80,283.21
$80,085.07
$79,885.95
$79,685.83
$79,484.71
$79,282.58
$79,079.44
$78,875.29
$78,670.11
$78,463.91
$78,256.68
$78,048.42
$77,839.11
$77,628.75
$77,417.35
$77,204.88
$76,991.36
$76,776.76
$76,561.09
$76,344.35
$76,126.52
$75,907.60
$75,687.59
$75,466.48
$75,244.26
$75,020.93
$74,796.48
$74,570.92
$74,344.22
$74,116.39
$73,887.42
$73,657.31
$73,426.05
$73,193.63
$72,960.04
$72,725.29
$72,489.37
$72,252.26
$72,013.98
$71,774.49
$71,533.82
$71,291.94
$71,048.84
$70,804.54
$70,559.01
$70,312.25
$70,064.27
$69,815.04
$69,564.56
$69,312.83
$69,059.85
$68,805.60
$68,550.07
$68,293.27
$68,035.19
$67,775.81
$67,515.14
$67,253.17
$66,989.88
$66,725.28
$66,459.36
$66,192.10
$65,923.51
$65,653.58
$65,382.30
$65,109.66
$64,835.66
$64,560.29
$64,283.54
$64,005.40
$63,725.88
$63,444.96
$63,162.63
$62,878.90
$62,593.74
$62,307.16
$62,019.14
$61,729.69
$61,438.79
$61,146.43
$60,852.61
$60,557.32
$60,260.56
$59,962.31
$59,662.57
$59,361.34
$59,058.59
$58,754.33
$58,448.56
$58,141.25
$57,832.40
$57,522.01
$57,210.07
$56,896.57
$56,581.51
$56,264.86
$55,946.64
$55,626.82
$55,305.40
$54,982.38
$54,657.74
$54,331.48
$54,003.59
$53,674.05
$53,342.87
$53,010.04
$52,675.54
$52,339.36
$52,001.51
$51,661.97
$51,320.73
$50,977.78
$50,633.12
$50,286.73
$49,938.62
$49,588.76
$49,237.15
$48,883.79
$48,528.66
$48,171.75
$47,813.06
$47,452.57
$47,090.28
$46,726.18
$46,360.27
$45,992.52
$45,622.93
$45,251.49
$44,878.20
$44,503.04
$44,126.00
$43,747.08
$43,366.27
$42,983.55
$42,598.92
$42,212.36
$41,823.87
$41,433.44
$41,041.06
$40,646.71
$40,250.40
$39,852.10
$39,451.81
$39,049.52
$38,645.21
$38,238.89
$37,830.53
$37,420.13
$37,007.68
$36,593.17
$36,176.59
$35,757.92
$35,337.16
$34,914.29
$34,489.31
$34,062.21
$33,632.97
$33,201.59
$32,768.04
$32,332.33
$31,894.44
$31,454.37
$31,012.09
$30,567.60
$30,120.88
$29,671.94
$29,220.75
$28,767.30
$28,311.59
$27,853.59
$27,393.31
$26,930.73
$26,465.83
$25,998.61
$25,529.05
$25,057.15
$24,582.88
$24,106.25
$23,627.23
$23,145.81
$22,661.99
$22,175.75
$21,687.08
$21,195.96
$20,702.39
$20,206.35
$19,707.84
$19,206.82
$18,703.31
$18,197.27
$17,688.71
$17,177.60
$16,663.94
$16,147.71
$15,628.90
$15,107.49
$14,583.48
$14,056.84
$13,527.58
$12,995.67
$12,461.09
$11,923.85
$11,383.92
$10,841.29
$10,295.94
$9,747.87
$9,197.06
$8,643.49
$8,087.16
$7,528.05
$6,966.14
$6,401.42
$5,833.87
$5,263.49
$4,690.26
$4,114.16
$3,535.18
$2,953.31
$2,368.52
$1,780.81
$1,190.17
$596.57
$0.00