ao

Produccion
Precio
Ingreso
Cvu
Costo Operacin
CV
Depreciacion
Ventas activos
Valor Libro
Utilidad
15% Impuestos
UN
Depreciacion
Valor Libro
Inversion
Capital de Trabajo
Recuperacion de k
Flujo Neto
VAN
TIR
12%

2014

2015
2000.00
120.00
240000.00
40.00
160000.00
80000.00
23500.00

2016
3000.00
120.00
360000.00
42.00
240000.00
126000.00
23500.00

2017
4000.00
120.00
480000.00
42.00
320000.00
168000.00
23500.00

2018
5000.00
120.00
600000.00
42.00
400000.00
210000.00
23500.00

56500.00
8475.00
48025.00
23500.00

96500.00
14475.00
82025.00
23500.00

136500.00
20475.00
116025.00
23500.00

176500.00
26475.00
150025.00
23500.00

71525.00

105525.00

139525.00

173525.00

235000.00
100000.00
-335000.00
264951.29
32.50%

2019
6000.00
120.00
720000.00
42.00
480000.00
252000.00
23500.00
120000.00
117500.00
219000.00
32850.00
186150.00
23500.00
117500.00

100000.00
427150.00

80000

Costos

216500

342500

464500

586500

33000

79000

121000

163000

183500
160000.00
23500.00

263500
240000.00
23500.00

343500
320000.00
23500.00

423500
400000.00
23500.00

336500
219000
117500

828500
327500

501000
480000.00
21000.00