Академический Документы
Профессиональный Документы
Культура Документы
VAN gastos:
(1 + 𝑖)𝑛 − 1
𝑉𝐴𝑁𝑔𝑎𝑠𝑡𝑜𝑠 =𝐴∗[ ]
𝑖 ∗ (1 + 𝑖)𝑛
(1 + 0.1)10 − 1
𝑉𝐴𝑁𝑔𝑎𝑠𝑡𝑜𝑠 = 13200 ∗ [ ]
0.1 ∗ (1 + 0.1)10
𝑉𝐴𝑁𝑔𝑎𝑠𝑡𝑜𝑠 = $ 81108.3
Ingreso anual:
Unidades vendidas = 28 $/u * 800 u = $ 22400
VAN ingresos:
(1 + 𝑖)𝑛 − 1
𝑉𝐴𝑁𝑖𝑛𝑔𝑟𝑒𝑠𝑜𝑠 = 𝐴 ∗ [ ]
𝑖 ∗ (1 + 𝑖)𝑛
(1 + 0.1)10 − 1
𝑉𝐴𝑁𝑖𝑛𝑔𝑟𝑒𝑠𝑜𝑠 = 22400 ∗ [ ]
0.1 ∗ (1 + 0.1)10
𝑉𝐴𝑁𝑖𝑛𝑔𝑟𝑒𝑠𝑜𝑠 = 137638 $
Utilidad:
𝑈 = 𝑉𝐴𝑁𝑖𝑛𝑔𝑟𝑒𝑠𝑜𝑠 − 𝑉𝐴𝑁𝑔𝑎𝑠𝑡𝑜𝑠
𝑈 = 137638 − 97908.3
𝑈 = 39729.7 $
Rentabilidad
𝑉𝐴𝑁𝑖𝑛𝑔𝑟𝑒𝑠𝑜𝑠
𝑅=
𝑉𝐴𝑁𝑔𝑎𝑠𝑡𝑜𝑠
137638
𝑅=
97908.3
𝑅 = 1.406
Rentabilidad neta
𝑅𝑛𝑒𝑡𝑎 = (𝑅 − 1) ∗ 100
𝑅𝑛𝑒𝑡𝑎 = (1.406 − 1) ∗ 100
𝑅𝑛𝑒𝑡𝑎 = 40.57% (sin 𝑖𝑚𝑝𝑢𝑒𝑠𝑡𝑜𝑠)