mÃ³dulo 5 corregido JULIO 2010 - Universidad Nacional de Loja

More documents

Recommendations

Info

130 ANÁLISIS DE SENSIBILIDAD CON EL INCREMENTO DEL 5% EN LOS COSTOS COSTO TOTAL COSTO TOTAL INGRESO A C T U A L I Z A C I Ó N AÑOS ORIGINAL ORIGINAL ORIGINAL FLUJO NETO FACTOR ACT. VALOR ACTUAL FACTOR ACT. VALOR ACTUAL 5,00% 23,00% 24,00% -18.136,86 -18.136,86 1 17.807,79 18.698,18 23.013,90 4.315,72 0,81301 3.508,72 0,80645 3.480,42 2 18.520,10 19.446,11 23.934,46 4.488,35 0,66098 2.966,72 0,65036 2.919,06 3 19.260,91 20.223,95 24.891,83 4.667,88 0,53738 2.508,45 0,52449 2.448,25 4 20.031,34 21.032,91 25.887,51 4.854,60 0,43690 2.120,96 0,42297 2.053,37 5 20.832,60 21.874,23 26.923,01 5.048,78 0,35520 1.793,33 0,34111 1.722,18 6 21.665,90 22.749,19 27.999,93 5.250,73 0,28878 1.516,31 0,27509 1.444,41 7 22.532,54 23.659,16 29.119,93 5.460,76 0,23478 1.282,09 0,22184 1.211,44 130
MODULO 5: ADMINISTRACIÓN FINANCIERA 8 23.433,84 24.605,53 30.284,72 5.679,19 0,19088 1.084,04 0,17891 1.016,05 9 24.371,19 25.589,75 31.496,11 5.906,36 0,15519 916,59 0,14428 852,17 10 25.346,04 26.613,34 32.755,96 6.142,62 0,12617 775,00 0,11635 714,72 335,35 -274,81 NTIR = Tm+Dt ( VAN menor ) 1) DIFERENCIA DE TIR 2) PORCENTAJE DE VARIACIÓN Dif.Tir. = Tir proy. - Nueva Tir % Var. = (Dif. Tir / Tir <strong>de</strong>l proy.) *100 Dif.Tir.= 6,44% % Var. = 21,48% TIR DEL PROYECTO = 0,30 335,35 NTIR = 23 + 1 (--------------------------------------------------) 3) SENSIBILIDAD 335,35 + 274,81 Sensib. = % Var./ Nueva Tir Sensibilidad = 0,9119097 NTIR = 23,55% 131
Page 1 and 2:
MÓDULO CINCO “LA GESTIÓN DE LAS
Page 3 and 4:
Con la creación de valor y su equi
Page 5 and 6:
5 PRÁCTICAS PROFESIONALES PARA LAS
Page 7 and 8:
informe del avance de investigació
Page 9 and 10:
• Entidades del Sector Privado
Page 11 and 12:
UNIDAD 4: ANÁLISIS FINANCIERO 4.1.
Page 13 and 14:
para el desarrollo de los eventos p
Page 15 and 16:
10 LINEAMIENTOS PARA LA EVALUACIÓN
Page 17 and 18:
• CASTRO, Luis y LÓPEZ, Joaquín
Page 19 and 20:
MÓDULO 5: ADMINISTRACIÓN FINANCIE
Page 21 and 22:
Page 23 and 24:
Page 25 and 26:
Page 27 and 28:
MODULO 5: ADMINISTRACIÓN FINANCIER
Page 29 and 30:
Page 31 and 32:
Page 33 and 34:
Page 35 and 36:
Page 37 and 38:
Page 39 and 40:
Page 41 and 42:
Page 43 and 44:
Page 45 and 46:
Page 47 and 48:
Page 49 and 50:
Page 51 and 52:
Page 53 and 54:
Page 55 and 56:
Page 57 and 58:
Page 59 and 60:
Page 61 and 62:
Page 63 and 64:
Page 65 and 66:
Page 67 and 68:
Page 69 and 70:
Page 71 and 72:
Page 73 and 74:
Page 75 and 76:
Page 77 and 78:
Page 79 and 80: MODULO 5: ADMINISTRACIÓN FINANCIER
Page 121: MODULO 5: ADMINISTRACIÓN FINANCIER
Page 124 and 125: 124 INGRESO ACTUALIZADO 150.568,72
Page 126 and 127: 126 7.581,72 P.R.C. = 5,98 años 0,
Page 128 and 129: 128 combina las probabilidades de o
Page 181 and 182:
Page 183 and 184:
Page 185 and 186:
Page 187 and 188:
Page 189 and 190:
Page 191 and 192:
Page 193 and 194:
Page 195 and 196:
Page 197 and 198:
Page 199 and 200:
Page 201 and 202:
Page 203 and 204:
Page 205 and 206:
Page 207 and 208:
Page 209 and 210:
Page 211 and 212:
Page 213 and 214:
Page 215 and 216:
Page 217 and 218:
Page 219 and 220:
Page 221 and 222:
Page 223 and 224:
Page 225 and 226:
Page 227 and 228:
Page 229 and 230:
Page 231 and 232:
Page 233 and 234:
Page 235 and 236:
Page 237 and 238:
Page 239 and 240:
Page 241 and 242:
Page 243 and 244:
Page 245 and 246:
Page 247 and 248:
Page 249 and 250:
Page 251 and 252:
Page 253 and 254:
Page 255 and 256:
Page 257 and 258:
Page 259 and 260:
Page 261 and 262:
Page 263 and 264:
Page 265 and 266:
Page 267 and 268:
Page 269 and 270:
Page 271 and 272:
Page 273 and 274:
Page 275 and 276:
Page 277 and 278:
Page 279 and 280:
Page 281 and 282:
Page 283 and 284:
Page 285 and 286:
Page 287 and 288:
Page 289 and 290:
Page 291 and 292:
Page 293 and 294:
Page 295 and 296:
Page 297 and 298:
Page 299 and 300:
Page 301 and 302:
Page 303 and 304:
Page 305 and 306:
Page 307 and 308:
Page 309 and 310:
Page 311 and 312:
Page 313 and 314:
Page 315 and 316:
Page 317 and 318:
Page 319 and 320:
Page 321 and 322:
Page 323 and 324:
Page 325 and 326:
Page 327 and 328:
Page 329 and 330:
Page 331 and 332:
Page 333 and 334:
Page 335 and 336:
Page 337 and 338:
Page 339 and 340:
Page 341 and 342:
Page 343 and 344:
Page 345 and 346:
Page 347 and 348:
Page 349 and 350:
Page 351 and 352:
Page 353 and 354:
Page 355 and 356:
Page 357 and 358:
Page 359 and 360:
Page 361 and 362:
Page 363 and 364:
Page 365 and 366:
Page 367 and 368:
show all

mÃ³dulo 5 corregido JULIO 2010 - Universidad Nacional de Loja

You also want an ePaper? Increase the reach of your titles

Delete template?

Save as template?