Académique Documents
Professionnel Documents
Culture Documents
240
80
10%
240
80
15%
280
80
3%
280
80
3%
280
80
3%
1,000
20,000
3 Tres meses del costo total
30%
8.00%
5.50%
Inversin inicial
Valor $ (inicial)
Edificaciones
Mquina A
Mquina B
Depreciacin
(Aos)
200,000
100,000
80,000
Vida til
40
5
4
###
8
6
DESARROLLO
Ventas y Costos Variables
0
Ventas en unidades
1,000
1,100
1,265
Ventas $
240,000
264,000
354,200
Costos Variables $
80,000
88,000
101,200
*/ El clculo de las ventas del ao "6" solo se realiza para poder calcular la inversin en capital de trabajo del ao "5"
6*
1,303
364,826
104,236
1,342
375,771
107,363
1,382
387,044
110,584
0
200,000
100,000
80,000
380,000
Depreciacin $
0
Edificaciones
Mquina A
Mquina B
2
5,000
20,000
20,000
45,000
5,000
20,000
20,000
45,000
5,000
20,000
20,000
45,000
5,000
20,000
1
2
3
Costo total
100,000
108,000
121,200
Necesidades de capital de trabajo
25,000
27,000
30,300
31,059
Inversin en capital de trabajo
(25,000)
(2,000)
(3,300)
(759)
*/ El clculo del costo total del ao "6" solo se realiza para poder calcular la inversin en capital de trabajo del ao "5"
4
124,236
31,841
(782)
5
127,363
32,646
(805)
4
364,826
(104,236)
(20,000)
(45,000)
195,590
(58,677)
136,913
45,000
(782)
181,131
5
375,771
(107,363)
(20,000)
(25,000)
223,408
(67,022)
156,385
25,000
(805)
180,580
Total
5,000
20,000
20,000
45,000
25,000
Capital de Trabajo $
0
Valuation
Flujo de Caja / Cash Flow $
0
Ventas
Costos variables
Costos fijos
Depreciacin
EBIT
Impuesto a la renta
EBIT*(1-T) = NOPAT
Depreciacin
Inversin en activo fijo
Inversin en capital de trabajo
(380,000)
(25,000)
(405,000)
1
240,000
(80,000)
(20,000)
(45,000)
95,000
(28,500)
66,500
45,000
(2,000)
109,500
2
264,000
(88,000)
(20,000)
(45,000)
111,000
(33,300)
77,700
45,000
(3,300)
119,400
3
354,200
(101,200)
(20,000)
(45,000)
188,000
(56,400)
131,600
45,000
(759)
175,841
Alternativa 2
Alternativa 3
Alternativa 4
Alternativa 5
6*
130,584
Inversin inicial $
$405,000
$405,000
$405,000
$405,000
D/(D+E)
0.00%
20.00%
40.00%
60.00%
Deuda $
$0
$81,000
$162,000
$243,000
E/(D+E)
100.00%
80.00%
60.00%
40.00%
Capital $
$405,000
$324,000
$243,000
$162,000
Beta (Bl)
0.70
0.75
0.77
1.00
10.00%
11.00%
12.00%
13.00%
KE = Rf + b (Rm-Rf)
11.85%
12.13%
12.24%
13.50%
14.60%
11.85%
11.24%
10.70%
10.86%
10.76%
$132,890
$141,974
$150,197
$147,752
$149,288
$1,200,561
$1,325,181
$1,452,789
$1,413,222
$1,437,907
$1,333,450
$1,467,155
$1,602,985
$1,560,973
$1,587,195
NPV $
$405,000
80.00% DATO INICIAL
$324,000
20.00% DATO INICIAL
$81,000
Alternativa 3
Estado de Resultados $
0
Ventas
Costos variables
Costos fijos
Depreciacin
EBIT
Impuesto a la renta
NOPAT
240,000
(80,000)
(20,000)
(45,000)
95,000
(28,500)
66,500
264,000
(88,000)
(20,000)
(45,000)
111,000
(33,300)
77,700
240,000
(80,000)
(20,000)
(28,500)
264,000
(88,000)
(20,000)
(33,300)
354,200
(101,200)
(20,000)
(56,400)
(2,000)
109,500
(3,300)
119,400
(759)
175,841
66,500
45,000
77,700
45,000
131,600
45,000
(2,000)
109,500
(3,300)
119,400
(759)
175,841
95,000
45,000
(28,500)
111,000
45,000
(33,300)
188,000
45,000
(56,400)
(2,000)
109,500
(3,300)
119,400
(759)
175,841
354,200
(101,200)
(20,000)
(45,000)
188,000
(56,400)
131,600
(380,000)
(25,000)
(405,000)
(380,000)
(25,000)
(405,000)
(380,000)
(25,000)
(405,000)
4
364,826
(104,236)
(20,000)
(45,000)
195,590
(58,677)
136,913
5
375,771
(107,363)
(20,000)
(25,000)
223,408
(67,022)
156,385
364,826
(104,236)
(20,000)
(58,677)
375,771
(107,363)
(20,000)
(67,022)
(782)
181,131
(805)
180,580
136,913
45,000
156,385
25,000
(782)
181,131
(805)
180,580
195,590
45,000
(58,677)
223,408
25,000
(67,022)
(782)
181,131
(805)
180,580