Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Escenario A
Escenario A
Sueldos
Gerente de Pas (1)
Coordinador de Ventas-Visita Mdica (1)
Contador Gral (1)
Asistente Administrativo (1)
Bodega (5)
Mantenimiento (1)
Visita Mdica (10)
Ventas (5)
Repartidores
Totales
Sueldo mensuales
Sueldos en un ao
Activo Fijo+Sueldos anuales
Q 2,500,000.00
Q
45,000.00
Q
55,000.00
Q
23,520.00
Q
45,000.00
Q
22,620.00
Q 2,000,000.00
Q 4,691,140.00
Q
31,440.00
Q
23,580.00
Q
6,681.00
Q
3,537.00
Q
13,755.00
Q
2,436.60
Q
157,200.00
Q
51,090.00
Q
60,915.00
Q
350,634.60
Q
350,634.60
Q 4,207,615.20
Q 8,898,755.20
Q
4,680.00
Ventas-ventas proyectadas
Ventas
Ene
Feb
Mar
Abr
May
Jun
Jul
Ago
Sep
Oct
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
2013
800,000.00
965,000.00
845,000.00
720,000.00
1,000,000.00
1,010,000.00
1,200,000.00
900,000.00
1,010,000.00
1,200,000.00
Nov
Dic
Totales
Q 1,300,000.00
Q
550,000.00
Q 11,500,000.00
Q 2,000,000.00
-1,600,000.00
$
400,000.00
Precio de venta
Valor en libros
Ganancia en venta
$
$
500,000.00
-400,000.00
100,000.00
31,000.00
Precio de venta
ISR ganancias de capital (31%)
$
$
$
500,000.00
-31,000.00
469,000.00
Q
204,360.00
Q
71,526.00
Q
275,886.00
12 meses
Q 3,310,632.00
Q
60,915.00
Q
31,440.00
Q
23,580.00
Q
6,681.00
Q
3,537.00
Q
13,755.00
Mantenimiento (1)
Total mensual
Total anual
Total sueldos
Q
2,436.60
Q
142,344.60
12 meses
Q 1,708,135.20
Q 5,018,767.20
Depreciaciones
Q
Q
Inversin inicial
87,500.00
9,000.00
Q
Q
Q
7,539.25
400,000.00
504,039.25
Q
Q
15,720.00
10,218.00
Q
Q
Q
Q
Q
Q
Q
Q
Q
Q
2012
600,000.00
700,000.00
676,000.00
500,000.00
880,000.00
850,000.00
900,000.00
800,000.00
900,000.00
1,000,000.00
22,620.00
Q
Q
Q
Q
950,000.00
300,000.00
9,056,000.00
2,444,000.00
0.269876325
1,500,000.00
$
Q
469,000.00
1,031,000.00
del proyecto
15720
10218
Ao 2
Ao 3
Ao 4
14,576,250
18,220,313
22,775,391
28,469,238
-)Costo de ventas
8,745,750
10,932,188
13,665,234
17,081,543
Utilidad bruta
5,830,500
7,288,125
9,110,156
11,387,695
Gastos de operacin
4,713,214
4,839,443
4,969,458
5,094,275
Costos fijos
4,207,615
4,333,844
4,463,859
4,597,775
505,599
505,599
505,599
496,500
1,117,286
2,448,682
4,140,698
6,293,421
Tasa fiscal %
346,359
685,631
1,035,175
1,573,355
Utilidad neta
770,927
1,763,051
3,105,524
4,720,065
Ingresos
Ventas
Depreciaciones
Utilidad en operacin
1.00%
4.98%
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
4.10%
5.00%
5.50%
6.20%
4.10%
3.54%
1.30%
0.04%
2.20%
2.40%
1.30%
1.10%
11.92%
Ao 1
5,830,500
Ao 2
7,288,125
Ao 3
9,110,156
(505,599)
(505,599)
(505,599)
(4,207,615)
(4,333,844)
(4,463,859)
1,117,286
2,448,682
4,140,698
346,359
685,631
1,035,175
770,927
1,763,051
3,105,524
+) Depreciaciones
505,599
505,599
505,599
1,276,526
2,268,650
3,611,123
Inversin
(8,898,755)
FLUJO NETO DE EFECTIVO TERMINAL
ACTIVO FIJO
Costo de los vehculos
Depreciacin acumulada al 4to. ao.
Valor en libros
Q 2,000,000.00
-1,600,000.00
$ 400,000.00
Precio de venta
Valor en libros
Ganancia en venta
$
$
500,000.00
-400,000.00
100,000.00
31,000.00
Precio de venta
ISR ganancias de capital (31%)
$
$
500,000.00
-31,000.00
469,000.00
$ 1,500,000.00
$ 469,000.00
$ 1,031,000.00
Ao 2
Ao 3
(8,898,755)
1,276,526
2,268,650
3,611,123
(8,898,755)
1,276,526
2,268,650
3,611,123
-1,140,570
-1,811,141
-2,575,842
AO 0
Ao 1
5,830,500
Ingresos
Ao 2
7,288,125
Ao 3
9,110,156
(505,599)
(505,599)
(505,599)
(4,207,615)
(4,333,844)
(4,463,859)
1,117,286
2,448,682
4,140,698
Tasa fiscal %
346,359
685,631
1,035,175
770,927
1,763,051
3,105,524
-) Depreciaciones
-) Egresos
Utilidad antes de impuesto
+) Depreciaciones
Inversin
(8,898,755)
VAN
TIR
13,636,963
12.99%
Periodo de recuperacin
Inversin total
Promedio de flujos anuales a
valor presente (13,636,963/5)
Aos
Valor presente neto A
Valor presente de los flujos de
entrada
Valor presente de los flujos de
salida
Valor presente neto
8,898,755
2,727,393
3.3
13,636,963
-8,898,755
4,738,208
505,599
505,599
505,599
1,276,526
2,268,650
3,611,123
1,140,570
1,811,141
2,575,842
Ao 5
Total
35,586,548
119,627,739
21,351,929
71,776,644
14,234,619
47,851,096
5,232,208
24,848,598
4,735,708
22,338,801
496,500
2,509,797
9,002,411
23,002,498
2,250,603
5,891,122
6,751,808
17,111,376
Ao 4
11,387,695
Ao 5
14,234,619
Total
47,851,096
(496,500)
(496,500)
(2,509,797)
(4,597,775)
(4,735,708)
(22,338,801)
6,293,421
9,002,411
23,002,498
1,573,355
2,250,603
5,891,122
CADA AO
4,720,065
6,751,808
17,111,376
496,500
496,500
2,509,797
5,216,565
7,248,308
19,621,173
Ao 4
Ao 5
5,216,565
7,248,308
1,031,000
6,247,565
-3,981,805
7,248,308
-4,127,605
Ao 4
11,387,695
Ao 5
14,234,619
Total
47,851,096
(496,500)
(496,500)
(2,509,797)
(4,597,775)
(4,735,708)
(22,338,801)
6,293,421
9,002,411
23,002,498
1,573,355
2,250,603
5,891,122
4,720,065
6,751,808
17,111,376
496,500
496,500
2,509,797
5,216,565
7,248,308
19,621,173
3,981,805
4,127,605
13,636,963
Periodo de recuperacin
Inversin total
Promedio de flujos anuales a valor presente
(11,382,657/5)
Aos
Valor presente neto A
Valor presente de los flujos de entrada
Valor presente de los flujos de salida
Valor presente neto
Ao 1
(8,898,755)
11,382,657
7%
8,898,755
2,276,531
3.9
11,382,657
-8,898,755
2,483,902
5,830,500
(5,524,366)
306,134
94,901
211,232
505,599
716,831
640,485
Ao 2
7,288,125
(5,674,929)
1,613,196
451,695
1,161,501
505,599
1,667,100
1,330,903
Ao 4
11,387,695
(5,980,642)
5,407,053
1,351,763
4,055,290
496,500
4,551,790
3,558,119
Ao 5
14,234,619
(6,145,167)
8,089,452
2,022,363
6,067,089
496,500
6,563,589
3,737,687
Total
47,851,096
(29,155,114)
18,695,982
4,740,759
13,955,222
2,509,797
16,465,020
11,382,657
Escenario 2: Variacin en valor de venta En el cuarto ao cuando sean renovados los vehculos, estos se venderan por un
valor en libros, incurriendo en una prdida de capital la cual solamente puede se
de activos
contra ganancias de capital.
Ao 1
(8,898,755)
13,935,874
14%
8,898,755
2,787,175
3.2
13,935,874
-8,898,755
5,037,119
5,830,500
(4,713,214)
1,117,286
346,359
770,927
505,599
1,276,526
1,140,570
Ao 2
7,288,125
(4,839,443)
2,448,682
685,631
1,763,051
505,599
2,268,650
1,811,141
Ao 3
9,110,156
(4,969,458)
4,140,698
1,035,175
3,105,524
505,599
3,611,123
2,575,842
a Ao
Ao 4
11,387,695
(5,094,275)
6,293,421
1,573,355
4,720,065
496,500
5,216,565
4,280,716
Ao 5
14,234,619
(5,232,208)
9,002,411
2,250,603
6,751,808
496,500
7,248,308
4,127,605
Total
47,851,096
(24,848,598)
23,002,498
5,891,122
17,111,376
2,509,797
19,621,173
13,935,874
VAN
TIR
Ao 1
(8,898,755)
23,929,881
34%
Periodo de recuperacin
Inversin total
Promedio de flujos anuales a valor presente
(23,929,881/5)
Aos
Valor presente neto A
Valor presente de los flujos de entrada
Valor presente de los flujos de salida
Valor presente neto
8,898,755
4,785,976
1.9
23,929,881
-8,898,755
15,031,126
5,830,500
(4,713,214)
1,117,286
346,359
770,927
505,599
1,276,526
1,140,570
Ao 2
10,932,188
(4,839,443)
6,092,745
1,705,969
4,386,776
505,599
4,892,375
3,905,749
Ao 4
17,081,543
(5,094,275)
11,987,268
2,996,817
8,990,451
496,500
9,486,951
6,703,480
Ao 5
21,351,929
(5,232,208)
16,119,721
4,029,930
12,089,791
496,500
12,586,291
7,167,360
Total
68,861,394
(24,848,598)
44,012,796
11,253,018
32,759,777
2,509,797
35,269,575
23,929,881