Escolar Documentos
Profissional Documentos
Cultura Documentos
consultas
jatunqowi@hotmail.com
DAD FINANCIER
CIERA
90,000
75,000
21,102
35,000
17,500
2,410
720
20,000
102,428
364,160
ESTRUCTURA INVERSIN
PRSTAMO
CAPITAL SOCIAL
TOTAL
145,664
218,496
40%
60%
364,160
100%
MAQUINARIA Y EQUIPO
cocinas
MUEBLES
muebles de cocina
INFORMATICA
computadoras
conecciones de gas
utencillos de cocina
platos
vasos
cubiertos
tv plasmas
manteleria y servilletas
letrero luminoso
estractor de grasa
aire acondicionado
Refrigeradores y conservadoras
estantes
sillas
escritorio gerente
meson de atencion
casilleros
mesas
cuadros y floreros
equipos de comunicacin
parlantes
impresora
caja registradora
linea telefonica
extintores
GASTOS PREOPERATIVOS
publicacion peridico
abogado
fundaempresa
Tramites impuestos
REINVERSIN DE ACTIVOS AL
AO #0
90,000
75,000
21,102
35,000
17,500
2,410
720
20,000
102,428
364,160
364,160
100%
AO #1
364,160
AO #2
364,160
AO #3
364,160
AO #4
AO #5
AO #6
AO #7
AO #8
AO #9
AO #10
21,102
17,500
2,410
720
2,410
2,410
366,570
366,570
366,570
366,570
102,428
144,160
510,730
510,730
510,730
TOTAL INVERSIONES
90,000
75,000
42,204
35,000
35,000
7,230
1,440
204,856
490,730
TABLA DE DEPRECIACIONES
1RA INVERSION
TERRENOS
OBRAS CIVILES
MAQUINARIA Y EQUIPO
VEHCULOS
MUEBLES
INFORMTICA
GASTOS PRE OPERATIVOS
IMPREVISTOS
TOTAL
VIDA TIL
0
40
8
5
10
4
8
8
VALOR ACTIVO
90,000
75,000
21,102
35,000
17,500
2,410
720
102,428
344,160
AO #1
VALOR ACTIVO
AO #1
1,875
2,638
7,000
1,750
603
90
12,804
26,759
TABLA DE DEPRECIACIONES
2DA INVERSIN
TERRENOS
OBRAS CIVILES
MAQUINARIA Y EQUIPO
VEHCULOS
MUEBLES
INFORMTICA
GASTOS PRE OPERATIVOS
IMPREVISTOS
TOTAL
VIDA TIL
0
40
8
5
10
4
8
8
21,102
35,000
2,410
720
102,428
161,660
100%
TABLA DE DEPRECIACIONES
3RA INVERSIN
TERRENOS
OBRAS CIVILES
MAQUINARIA Y EQUIPO
VEHCULOS
MUEBLES
INFORMTICA
GASTOS PRE OPERATIVOS
IMPREVISTOS
TOTAL
VIDA TIL
VALOR ACTIVO
AO #1
0
40
8
5
10
4
8
8
2,410
-
TABLA DE DEPRECIACIONES
TOTAL
OBRAS CIVILES
MAQUINARIA Y EQUIPO
VEHCULOS
MUEBLES
INFORMTICA
GASTOS PRE OPERATIVOS
IMPREVISTOS
TOTAL
VIDA TIL
VALOR ACTIVO
AO #1
1,875
2,638
7,000
1,750
603
90
12,804
26,759
DEPRECIACIN ACUMULADA
AO
OBRAS CIVILES
MAQUINARIA Y EQUIPO
VEHCULOS
MUEBLES
INFORMTICA
GASTOS PRE OPERATIVOS
IMPREVISTOS
TOTAL
VALOR RESIDUAL
TERRENOS
OBRAS CIVILES
MAQUINARIA Y EQUIPO
VEHCULOS
MUEBLES
INFORMTICA
GASTOS PRE OPERATIVOS
IMPREVISTOS
TOTAL
AO #1
AO #2
1,875
2,638
7,000
1,750
603
90
12,804
26,759
INV #1
90,000
75,000
21,102
35,000
17,500
2,410
720
102,428
344,160
AO #3
3,750
5,276
14,000
3,500
1,205
180
25,607
53,518
INV #2
21,102
35,000
2,410
720
102,428
161,660
5,625
7,913
21,000
5,250
1,808
270
38,411
80,276
INV #3
2,410
2,410
AO #2
AO #3
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #2
AO #4
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #3
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #4
AO #2
AO #5
AO #3
AO #6
1,875
2,638
7,000
1,750
90
12,804
26,156
AO #5
###
###
###
###
###
###
-
AO #4
7,000
603
-
603
7,603
7,603
AO #6
###
###
###
###
###
AO #3
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #4
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #7
7,000
603
-
1,875
2,638
7,000
1,750
603
90
12,804
26,759
1,875
2,638
1,750
90
12,804
19,156
603
-
AO #2
1,875
2,638
1,750
90
12,804
19,156
AO #6
AO #5
AO #7
AO #7
AO #5
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #6
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #7
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #4
7,500
10,551
28,000
7,000
2,410
360
51,214
107,035
DEP ACUMUL.
18,750
26,378
70,000
17,500
6,025
900
128,035
267,588
AO #5
9,375
13,189
35,000
8,750
3,013
450
64,018
133,794
VALOR RESIDUAL
90,000
56,250
15,827
1,205
540
76,821
240,643
AO #6
11,250
15,827
42,000
10,500
3,615
540
76,821
160,553
AO #7
13,125
18,464
49,000
12,250
4,218
630
89,625
187,311
AO #8
15,000
21,102
56,000
14,000
4,820
720
102,428
214,070
AO #9
16,875
23,740
63,000
15,750
5,423
810
115,232
240,829
AO #8
AO #9
1,875
2,638
1,750
90
12,804
19,156
AO #8
AO #10
1,875
###
1,750
###
-
1,875
1,750
-
3,625
3,625
AO #9
7,000
603
7,603
AO #8
AO #10
2,638
7,000
###
90
12,804
22,531
AO #9
2,638
7,000
90
12,804
22,531
AO #10
###
603
###
603
-
603
603
AO #9
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #10
1,875
2,638
7,000
1,750
603
90
12,804
26,759
AO #8
1,875
2,638
7,000
1,750
603
90
12,804
26,759
###
-
AO #10
18,750
26,378
70,000
17,500
6,025
900
128,035
267,588
RECURSOS HUMANO
REA FUNCIONAL
DIRECCIN ADMINISTRATIVA
CARGO
GERENTE GENERAL
CONTADOR
TOTAL DIRECCIN
ADMINISTRATIVOS
CAJERAS
MESEROS
COCINEROS
CAPITAN DE MESEROS
AYUDANTES DE COCINA
TOTAL ADMINISTRACIN
PRESTACIN DE SERVICIOS
LIMPIEZA
ABOGADO
PUBLICISTA
SOS HUMANOS
0.333766663
CANTIDAD
SALARIO
BASE (Bs)
1
1
6,000
4,200
2
2
5
3
1
2
13
2
1
1
4
10,200
2,000
1,500
3,000
2,000
1,500
10,000
1,200
1,200
19
CANTIDAD
2
13
4
19
SALARIO
BASE (Bs)
10,200
10,000
1,200
-
COSTO
MENSUAL
UNITARIO (Bs)
COSTO MENSUAL
TOTAL (Bs)
COSTO
ANUAL (Bs)
8,003
5,602
8,003
5,602
96,031
67,222
13,604
2,668
2,001
4,001
2,668
2,001
13,338
1,601
1,601
28,543
13,604
5,335
10,003
12,004
2,668
4,001
34,011
3,201
3,201
50,817
163,253
64,021
120,039
144,047
32,010
48,016
408,133
38,412
3,500
5,000
46,912
618,298
COSTO MENSUAL
UNITARIO (Bs)
13,604
13,338
1,601
28,543
COSTO MENSUAL
TOTAL (Bs)
13,604
34,011
3,201
50,817
COSTO
ANUAL (Bs)
163,253
408,133
46,912
618,298
TIPO DE CAMBIO
COSTO
ANUAL ($us)
13,798
9,658
23,456
9,198
17,247
20,696
4,599
6,899
58,640
5,519
503
718
6,740
88,836
COSTO
ANUAL (Bs)
23,456
58,640
6,740
88,836
PORCENTAJE %
26%
66%
8%
100%
6.96
AMORTIZACIONES
A =R
BUSCAR
R
?
j
m
j
m
1 1+
nm
DATOS
A
145,664.06
j
12.00%
n
1
10.00
CIONES
Cuota
0
RESULTADO
R
$b
25,780.23
Interes
1
2
25,780.23
25,780.23
17,479.69
16,483.62
25,780.23
15,368.03
25,780.23
14,118.56
25,780.23
12,719.16
25,780.23
11,151.84
25,780.23
9,396.43
25,780.23
7,430.37
25,780.23
5,228.39
10
TOTALES
25,780.23
257,802.32
2,762.17
112,138.26
CUOTA FIJA
AMORTIZACIN CONSTA
Amortizacion
Saldo
$b
145,664.06
Obs.
PERIODO
0
CUOTA
8,300.54
9,296.61
137,363.52
128,066.91
1
2
32,046.09
30,298.12
10,412.20
117,654.70
28,550.16
11,661.67
105,993.03
26,802.19
13,061.07
92,931.97
25,054.22
14,628.40
78,303.57
23,306.25
16,383.80
61,919.77
21,558.28
18,349.86
43,569.91
19,810.31
20,551.84
23,018.06
18,062.34
23,018.06
145,664.06
0.00
10
TOTALES
16,314.37
241,802.34
ZACIN CONSTANTE
INTERES
Amortizacin
Saldo
$b
Obs.
145,664.06
17,479.69
15,731.72
14,566.41
14,566.41
131,097.65
116,531.25
13,983.75
14,566.41
101,964.84
12,235.78
14,566.41
87,398.44
10,487.81
14,566.41
72,832.03
8,739.84
14,566.41
58,265.62
6,991.87
14,566.41
43,699.22
5,243.91
14,566.41
29,132.81
3,495.94
14,566.41
14,566.41
1,747.97
96,138.28
14,566.41
145,664.06
stop
EGRESOS
ANUAL
DESCRIPCION
ENERGIA ELECTRICA
SERVICIO DE INTERNET
SERVICIO TELEFONICO
CONSUMO DE AGUA
CONSUMO GAS
LIMPIEZA - EMSA
SERVICIOS BASICOS
COSTO SILLPANCHO
COSTO COCA COLA
GASTOS
TOTALES
AO #1
1,034.48
344.83
1,034.48
344.83
1,034.48
344.83
4,137.93
155,172
77,586
232,758.62
0.00
3,600.00
3,600.00
36,000.00
86.21
6,206.90
86.21
6,206.90
36,000.00
PASAJES Y VIATICOS
COMISIONES Y GASTOS BANCARIOS
GASTOS FINANCIEROS
IMPUESTO IVA PAGADO (form 200)
IMPUESTO A LAS TRANSACCIONES (form 400)
IMPUESTO A LAS TRANSACCIONES FINANCIERAS
IMPUESTO DE BIENES E INMUEBLES
IMPUESTO A LOS VEHICULOS
IMPUESTOS
0.00
17.24
17.24
38,017.24
11,405.17
0.00
502.87
400.00
50,325.29
326,839
CAPITAL DE TRABAJO
ANUAL
SERVICIOS BASICOS
GASTOS
GASTOS POR SERV. PROFESIONALES
GASTOS GENERALES ADMINISTRACION
4,138
232,759
3,600
MENSUAL
345
19,397
300
GASTOS DE MARKETING
PASAJES Y VIATICOS
IMPUESTOS
SUELDOS
SUBSIDIOS
36,000
50,325
88,836
888
3,000
4,194
6,834
74
416,546.13
34,142.72
CONCEPTO
VENTA DE SILPANCHO
VENTA DE COCA COLA
VENTAS DA
300
300
600
PRECIO
UNITARIO
(Bs)
25
10
DAS
TRABAJADOS
AL MES
30
30
ADOS PROMEDIO
VENTAS
MENSUALES
9,000
9,000
0
0
0
18,000
TIPO DE CAMBIO
VENTAS
ANUALES
108,000
108,000
0
0
0
216,000
INGRESOS
DA
(Bs)
7,500
3,000
10,500
INGRESOS
MES
(Bs)
225,000
90,000
315,000
INGRESOS
AO
(Bs)
2,700,000
1,080,000
3,780,000
INGRESOS
AO ($us)
387,931
155,172
543,103
6.96
0.70
CONCEPTO
INGRESO BRUTO POR VENTAS
(IVA)
INGRESO NETO POR VENTAS
(-) GASTOS DE OPERACIN
IMPUESTO A LAS TRANSACCIONES
SUELDOS DIRECCIN
SUELDOS ADMINISTRACIN
SUELDOS SERVICIOS PRESTADOS
BONO DE ANTIGEDAD
SUBSIDIOS
SERVICIOS PROFESIONALES
SERVICIOS BSICOS
GASTOS INSUMOs
GASTOS GENERALES ADMINISTRACIN
GASTOS DE MARKETING
PASAJES Y VITICOS
IMPUESTOS
DEPRECIACIN
TOTAL GASTOS DE OPERACIN
UAII
(-) GASTOS FINANCIEROS
UAI
(-) IMPUESTO A LAS UTILIDADES
UTILIDAD NETA
AO #1
380,172
38,017
342,155
11,405
16,419
58,640
4,718
558
4,138
162,931
2,520
36,000
903
26,759
324,991
17,164
17,480
316
79
237
ACTIVO
ACTIVO CORRIENTE
DISPONIBLE
EXIGIBLE
REALIZABLE
ACTIVO FIJO
ACTIVO FIJO BRUTO
(-) DEPRECIACIN ACUMULADA
364,160
26,759
TOTAL ACTIVO
349,278
11,877
-
PASIVO
IMPUESTOS POR PAGAR
PRSTAMO LARGO PLAZO
(-) AMORTIZACIN PRSTAMO
TOTAL PASIVO
79
145,664
14,566
131,019
PATRIMONIO
CAPITAL SOCIAL
218,496
UTILIDADES RETENIDAS
UTILIDAD DE LA GESTIN
TOTAL PATRIMONIO
237
218,259
349,278
DIFERENCIA CONTROL
INDICADORES FINANCIEROS
AO #1
CONCEPTO
ROI = UAII / ACTIVOS
ROE = UTILIDAD NETA / PATRIMONIO
ROA = UTILIDAD NETA / ACTIVOS
5%
0%
0%
26,443
237
26,759
0
79
14,566
14,566
11,877
11,877
YECTADO
0.90
1.02
1.04
AO #2
488,793
48,879
439,914
AO #3
553,966
55,397
498,569
AO #4
564,828
56,483
508,345
14,664
21,110
58,640
6,066
772
4,138
209,483
3,240
36,000
903
16,619
23,925
58,640
6,875
4,472
912
4,138
237,414
3,672
36,000
903
26,759
381,775
58,139
15,732
42,407
10,602
31,805
26,759
420,328
78,240
13,984
64,257
16,064
48,193
###
1.04
1.04
AO #5
564,828
56,483
508,345
AO #6
564,828
56,483
508,345
AO #7
564,828
56,483
508,345
16,945
24,394
58,640
7,010
4,502
936
4,138
242,069
3,744
36,000
903
16,945
24,394
60,985
7,010
4,619
961
4,138
242,069
3,744
36,000
903
16,945
24,394
60,985
7,010
4,619
961
4,138
242,069
3,744
36,000
903
16,945
24,394
60,985
7,010
4,619
961
4,138
242,069
3,744
36,000
903
26,759
426,040
82,305
12,236
70,069
17,517
52,552
26,759
428,527
79,818
10,488
69,330
17,332
51,997
26,759
428,527
79,818
8,740
71,078
17,769
53,308
26,759
428,527
79,818
6,992
72,826
18,206
54,619
CTADO
AO #2
AO #3
66,555
-
AO #4
132,402
-
AO #5
196,190
-
AO #6
260,195
-
AO #7
326,133
-
393,381
-
364,160
53,518
364,160
80,276
366,570
107,035
366,570
133,794
366,570
160,553
366,570
187,311
377,198
416,286
455,725
492,971
532,150
572,640
10,602
145,664
29,133
127,133
16,064
145,664
43,699
118,029
17,517
145,664
58,266
104,916
17,332
145,664
72,832
90,165
17,769
145,664
87,398
76,035
18,206
145,664
101,965
61,906
218,496
218,496
218,496
218,496
218,496
218,496
237
31,805
250,065
31,569
48,193
298,257
79,761
52,552
350,809
132,313
51,997
402,807
184,311
53,308
456,115
237,619
54,619
510,735
377,198
416,286
455,725
492,971
532,150
572,640
AO #2
AO #3
15%
15%
8%
AO #4
19%
22%
12%
AO #5
18%
24%
12%
AO #6
16%
24%
11%
AO #7
15%
24%
10%
14%
25%
10%
69,245
31,805
26,759
10,681
80,414
48,193
26,759
5,462
14,566
14,566
14,566
14,566
54,679
66,555
65,847
132,402
80,764
52,552
26,759
1,453
-
2,410
2,410
14,566
14,566
63,787
196,190
78,571
51,997
26,759
185
80,504
53,308
26,759
437
81,815
54,619
26,759
437
14,566
14,566
14,566
14,566
14,566
14,566
64,005
260,195
65,938
326,133
67,249
393,381
1.04
1.04
1.04
AO #8
564,828
56,483
508,345
AO #9
564,828
56,483
508,345
AO #10
564,828
56,483
508,345
16,945
24,394
60,985
7,010
4,619
961
4,138
242,069
3,744
36,000
903
16,945
24,394
60,985
7,010
4,619
961
4,138
242,069
3,744
36,000
903
16,945
24,394
60,985
7,010
4,619
961
4,138
242,069
3,744
36,000
903
26,759
428,527
79,818
5,244
74,574
18,643
55,930
26,759
428,527
79,818
3,496
76,322
19,080
57,241
26,759
428,527
79,818
1,748
78,070
19,517
58,552
AO #8
AO #9
317,781
-
AO #10
387,652
-
458,833
-
510,730
214,070
510,730
240,829
510,730
267,588
614,441
657,553
701,976
18,643
145,664
116,531
47,776
19,080
145,664
131,098
33,647
19,517
145,664
145,664
19,517
218,496
218,496
218,496
292,238
55,930
566,665
348,169
57,241
623,906
405,410
58,552
682,459
614,441
657,553
701,976
AO #8
AO #9
13%
26%
9%
AO #10
12%
26%
9%
11%
27%
8%
83,126
55,930
26,759
437
84,437
57,241
26,759
437
85,748
58,552
26,759
437
144,160
144,160
14,566
14,566
14,566
14,566
14,566
14,566
75,600
317,781
69,871
387,652
71,182
458,833
AO # 0
VAN
TIR
R B/C
364,160
-
AO #1
17,164
4,291
12,873
26,759
-
364,160
39,632
70,363
85,439
364,160
39,632
70,363
85,439
89,230
16.74%
0.25
AO #2
58,139
14,535
43,604
26,759
-
AO #3
78,240
19,560
58,680
26,759
-
CTO (1)
AO #4
82,305
20,576
61,729
26,759
2,410
-
AO #5
79,818
19,954
59,863
26,759
-
AO #6
79,818
19,954
59,863
26,759
-
AO #7
79,818
19,954
59,863
26,759
-
AO #8
79,818
19,954
59,863
26,759
- 144,160
-
AO #9
79,818
19,954
59,863
26,759
-
86,078
86,622
86,622
86,622
57,538
86,622
86,078
86,622
86,622
86,622
57,538
86,622
AO #10
79,818
19,954
59,863
26,759
243,143
329,765
AO # 0
218,496
11,956
43,998
218,496
11,956
43,998
VAN
TIR
R B/C
364,160
145,664
105,070
19.99%
0.48
AO #1
237
26,759
-
AO #2
31,805
26,759
-
14,566
14,566
INVERSIONISTA (2)
AO #3
48,193
26,759
-
AO #4
52,552
26,759
2,410
AO #5
51,997
26,759
-
AO #6
53,308
26,759
-
AO #7
54,619
26,759
-
AO #8
55,930
26,759
144,160
14,566
14,566
76,037
4,356,172
4,280,135
14,566
14,566
14,566
14,566
60,385
62,334
64,190
65,501
66,812
60,385
62,334
64,190
65,501
66,812
AO #9
57,241
26,759
-
AO #10
58,552
26,759
-
14,566
69,434
69,434
14,566
243,143
313,887
BUSCAR
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
12.00%
86,622
86,622
57,538
86,622
329,765
J
1+
m
nm
DATOS
VAN
PERIODO MONTO
0 364,160
1
39,632
2
70,363
3
85,439
4
86,078
5
86,622
[(
Mi
m
1.00
Nomenclatura:
M:Flujo de Caja
R: Renta o anualidad
j : Tasa de inters nominal anual
m: Nmero de capitalizaciones en un ao
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
EL VAN
VALOR ACTUAL
PERIODO
0 -
RESULTADO
VAN
$b
89,230
MONTO FACTOR
364,160
1.00
1
2
39,632
70,363
0.89
0.80
85,439
0.71
86,078
0.64
86,622
0.57
86,622
0.51
86,622
0.45
57,538
86,622
329,765
-
0.40
0.36
0.32
0.29
0.26
0.23
0.20
0.18
0.16
0.15
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
39
40
41
42
43
44
45
46
47
48
0.13
0.12
0.10
0.09
0.08
0.07
0.07
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
49
50
51
52
53
54
55
56
57
58
59
60
TOTALES
536,066.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.32
CALCULO DE L
ACTUALIZADO
-364,160.15
35,385.42
56,092.97
60,813.89
54,703.83
BUSCAR
49,151.70
43,885.45
39,183.44
TIR
-23,238.66
31,236.80
106,175.41
-
TIR
PERIODO
MONTO
0 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
DATOS
colocar los datos en la columna que coresponda
Nomenclatura:
364,160
39,632
70,363
85,439
86,078
86,622
86,622
86,622
57,538
86,622
329,765
-
M:Flujo de Caja
R: Renta o anualidad
j : Tasa de inters nominal anual
m: Nmero de capitalizaciones en
89,230
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
INTERPOLACION
#REF!
#REF!
#REF!
#REF!
#REF!
LCULO DE LA TIR
DATOS
olumna que coresponda
nta o anualidad
sa de inters nominal anual
mero de capitalizaciones en un ao
RESULTADO
TIR
16.74%
PERIODO
0
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
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
CALCULO B/C
VAN=
BUSCAR
j
12.00%
86,622
86,622
57,538
86,622
329,765
J
1+
m
nm
DATOS
B/C
MONTO
364,160
39,632
70,363
85,439
86,078
86,622
[(
Mi
m
1.00
Nomenclatura:
M:Flujo de Caja
R: Renta o anualidad
j : Tasa de inters nominal anual
m: Nmero de capitalizaciones en un ao
O B/C
VALOR ACTUAL
PERIODO
RESULTADO
B/C
$b
0.25
MONTO FACTOR
0 -364160.150352
1.00
1 39631.67477097
2 70363.02188853
0.89
0.80
3 85439.13888804
0.71
4 86077.54291582
0.64
5 86622.09546819
0.57
6 86622.09546819
0.51
7 86622.09546819
0.45
8 -57538.0548834
9 86622.09546819
10 329764.7082319
11
0
12
0
13
0
14
0
15
0
16
0
17
0
0.40
0.36
0.32
0.29
0.26
0.23
0.20
0.18
0.16
0.15
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
0.13
0.12
0.10
0.09
0.08
0.07
0.07
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49
50
51
52
53
54
55
56
57
58
59
60
TOTALES
0
0
0
0
0
0
0
0
0
0
0
0
536,066
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.32
ACTUALIZADO
-364,160
35,385
56,093
60,814
54,704
49,152
43,885
39,183
-23,239
31,237
106,175
-
89,230
BUSCAR
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
12.00%
65,501
66,812
76,037
69,434
313,887
J
1+
m
nm
DATOS
VAN
PERIODO MONTO
0 218,496
1
11,956
2
43,998
3
60,385
4
62,334
5
64,190
[(
Mi
m
1.00
Nomenclatura:
M:Flujo de Caja
R: Renta o anualidad
j : Tasa de inters nominal anual
m: Nmero de capitalizaciones en un ao
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
EL VAN
VALOR ACTUAL
PERIODO
MONTO FACTOR
0 -
RESULTADO
VAN
$b
105,070
218,496
1.00
1
2
11,956
43,998
0.89
0.80
60,385
0.71
62,334
0.64
64,190
0.57
65,501
0.51
66,812
0.45
76,037
69,434
313,887
-
0.40
0.36
0.32
0.29
0.26
0.23
0.20
0.18
0.16
0.15
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
39
40
41
42
43
44
45
46
47
48
0.13
0.12
0.10
0.09
0.08
0.07
0.07
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
49
50
51
52
53
54
55
56
57
58
59
60
TOTALES
463,962.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.32
CALCULO DE L
ACTUALIZADO
-218,496.09
10,674.56
35,074.80
42,980.79
39,614.58
BUSCAR
36,423.03
33,184.75
30,222.26
TIR
-30,710.23
25,038.50
101,063.32
-
TIR
PERIODO
MONTO
0 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
DATOS
colocar los datos en la columna que coresponda
Nomenclatura:
218,496
11,956
43,998
60,385
62,334
64,190
65,501
66,812
76,037
69,434
313,887
-
M:Flujo de Caja
R: Renta o anualidad
j : Tasa de inters nominal anual
m: Nmero de capitalizaciones e
105,070.26
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
LCULO DE LA TIR
DATOS
olumna que coresponda
nta o anualidad
sa de inters nominal anual
mero de capitalizaciones en un ao
RESULTADO
TIR
19.99%
PERIODO
0
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
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
CALCULO B/C
VAN=
BUSCAR
DATOS
B/C
12.00%
MONTO
218,496
11,956
43,998
60,385
62,334
64,190
65,501
66,812
76,037
69,434
313,887
[( )[( ] ) ]
Mi
Mi
VAN=nm
J
J nm
1+
1+
m
m
m
1.00
Nomenclatura:
M:Flujo de Caja
R: Renta o anualidad
j : Tasa de inters nominal anual
m: Nmero de capitalizaciones en un ao
O B/C
VALOR ACTUAL
Mi
J
1+
m
nm
( )
PERIODO
MONTO FACTOR
0 -
218,496
1.00
1
2
11,956
43,998
0.89
0.80
60,385
0.71
62,334
0.64
64,190
0.57
65,501
0.51
B/C
66,812
0.45
0.48
8
9
10
11
12
13
14
15
16
17
76,037
69,434
313,887
0
0
0
0.40
0.36
0.32
0.29
0.26
0.23
0.20
0.18
0.16
0.15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0.13
0.12
0.10
0.09
0.08
0.07
0.07
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.00
0.00
RESULTADO
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
TOTALES
0
0
0
0
0
0
0
0
0
0
0
0
463,962.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.32
ACTUALIZADO
-218,496.09
10,674.56
35,074.80
42,980.79
39,614.58
36,423.03
33,184.75
30,222.26
-30,710.23
25,038.50
101,063.32
-
105,070.26