Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ejercicio Pinky y Cerebro
Ejercicio Pinky y Cerebro
0
VENTAS
PRECIO VENTA
INGRESOS POR VENTAS
COSTOS VARIABLES
MARGEN DE CONTR.
COSTOS FIJOS DEPRECIACINAMORTIZACINCUOTA INTERES
RESULTADO ANTES IMPT
IMPTO A LA RENTA (20%)
RESULTADO DESP. IMPT
CUOTA CAPITAL
DEPRECIACIN+
AMORTIZACIN+
INV. EN ACTIVO FIJO
INV. EN ACTIVO NOMINAL
INV. CAPITAL DE TRABAJO
VALOR DE DESECHO
PRESTAMO+
FLUJO DE CAJA
2
110,000
3,500
385,000,000
155,100,000
229,900,000
38,400,000
5,225,000
583,333
10,795,122
174,896,545
34,979,309
139,917,236
32,613,661
5,225,000
583,333
3
121,000
3,500
423,500,000
170,610,000
252,890,000
38,400,000
5,225,000
583,333
7,533,756
201,147,911
40,229,582
160,918,329
35,875,027
5,225,000
583,333
117,000,000
3,500,000
17,100,000
137,600,000
-
VAN 10%
VAN 10%
1
100,000
3,500
350,000,000
141,000,000
209,000,000
38,400,000
5,225,000
583,333
13,760,000
151,031,667
30,206,333
120,825,333
29,648,783
5,225,000
583,333
96,984,884
113,111,908
130,851,635
89,800,818
96,975,230
103,874,246
1,438,270,104
68,800,000
68,800,000
10%
20%
30%
19%
FORMULA
((P*K)/INV. INICIAL)+(D*I*(1-T)/INV.INIC)
TD= i(1-t)
4
133,100
3,500
465,850,000
187,671,000
278,179,000
38,400,000
5,225,000
583,333
3,946,253
230,024,414
46,004,883
184,019,531
39,462,530
5,225,000
583,333
5
146,410
3,500
512,435,000
206,438,100
305,996,900
38,400,000
5,225,000
583,333
261,788,567
52,357,713
209,430,853
5,225,000
583,333
INERSION EN AF
TERRENO
20,000,000
CONSTRUCCIONES
50,000,000
MAQUINAS
25,000,000
EQUIPOS
12,000,000
MUEBLES
10,000,000
TOTAL
117,000,000
INVERSION AC. NOMINAL
GASTOS DE CONST.
2,300,000
LICENCIAS DE SOFWARE
500,000
PROMOCION INICIAL
700,000
TOTAL
3,500,000
INV. CAPITAL DE TRABAJO
17,100,000
INVERSION INICIAL
1,308,596,260
150,365,334
1,523,835,446
110,523,009
1,037,096,800
137,600,000
MONTO
34,200,000
4,200,000
38,400,000
NA MAC CEREBRO
DEPRECIACIN
CONSTRUCCIONES
MAQUINAS
EQUIPOS
MUEBLES
TOTAL
MONTO
1,400,000
1,750,000
1,200,000
875,000
5,225,000
AMORTIZACION ANUAL
583,333 6 AOS
R=
CUOTA CAPITAL
PRECIO UNIT.
150
3000
4000
600
2000
137,600,000
1
- 0,1(1+0,1)4
43,408,783
50%
68,800,000
PRECIO
PRESTAMO
1
0.1
150
600
400
60
200
1,410
0
1
2
3
4
CUADRO DE AMORTIZACION
CUOTA
43,408,783
43,408,783
43,408,783
43,408,783
CUADRO DE AMORTIZACION
SALDO CAPITAL
29,648,783
32,613,661
35,875,027
39,462,530
0.1
INTERES
13,760,000
10,795,122
7,533,756
3,946,253
DEUDA
137,600,000
107,951,217
75,337,556
39,462,528
2