Documentos de Académico
Documentos de Profesional
Documentos de Cultura
AOS
Ao 1
Ao 2
8308-8334
Ao 3
Ao 4
Ao 5
INVERSION INICIAL
DERECHO DE LLAVE
1,200,000.00
Construcciones
5,500,000.00
EQUIPO
1,500,000.00
INVENTARIO
Total Inversion Inicial
6,000,000.00
14,200,000.00
BENEFICIOS
Ventas INCREMENTADO 18% APARTIR DEL AO 1
20,650,000.00
24,367,000.00
28,753,060.00
33,928,610.80
40,035,760.74
13,971,200.00
16,486,016.00
19,453,498.88
22,955,128.68
27,087,051.84
Ahorros
GASTOS VARIABLES INCREM
DEPRECIACION INCREM.
EQUIPO
300,000.00
300,000.00
300,000.00
300,000.00
300,000.00
Edificio
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
DERECHO DE LLAVE
400,000.00
400,000.00
400,000.00
0.00
0.00
EMPLEADOS
198,800.00
228,620.00
262,913.00
302,349.95
347,702.44
14,000.00
15,400.00
16,940.00
18,634.00
20,497.40
0.00
0.00
0.00
0.00
0.00
5,491,000.00
1,647,300.00
6,661,964.00
1,998,589.20
8,044,708.12
2,413,412.44
10,077,498.17
3,023,249.45
12,005,509.06
3,601,652.72
UTILIDAD DES/IMPUES.
3,843,700.00
4,663,374.80
5,631,295.68
7,054,248.72
8,403,856.34
300,000.00
275,000.00
400,000.00
300,000.00
275,000.00
400,000.00
300,000.00
275,000.00
400,000.00
300,000.00
275,000.00
0.00
300,000.00
275,000.00
0.00
DEPRECIACION INCREM.
Maquinaria
Edificio
DERECHO DE LLAVE
Inversiones adicionales
VALORES DE RESCATE
Activos Fijos EDIFICIO
4,125,000.00
Impacto en Renta
Activo Fijo EQUIPO MOBI
Impacto de Renta
DERECHO DE LLAVE
CAPITAL DE TRABAJO
0.00
0.00
es 0 por ser el valor en libros
0.00
6,000,000.00
-14,200,000.00
4,818,700.00
5,638,374.80
6,606,295.68
7,629,248.72
19,103,856.34
4,818,700.00
5,638,374.80
6,606,295.68
7,629,248.72
19,103,856.34
-1,343,797.03
-2,000,000.00
600,000.00
-1,612,556.44
-1,731,240.59
519,372.18
-1,935,067.73
-1,408,729.31
422,618.79
-2322081.273
-1,021,715.76
306,514.73
-2,786,497.53
-557,299.51
167,189.85
2,074,902.97
2,813,949.95
3,685,117.44
4,591,966.42
15,927,249.16
30%
$10,835,925.37
$6,635,925.37
75.77%
2.58
20,761,407.50
6,561,407.50
40.21%
1.46207
-14,200,000.00
10,000,000.00
el saco 50 millones
-4,200,000.00
14,431,103.02
10,231,103.02
75.77%
3.44
taasa de interez
20%
Tablas de pago
Cuota periodica ASUMOO POR AO
Pago No
Cuota pago
0
1
2
3
4
5
3,343,797.03
3,343,797.03
3,343,797.03
3,343,797.03
3,343,797.03
-$3,343,797.03
Intereses
2,000,000.00
1,731,240.59
1,408,729.31
1,021,715.76
557,299.51
Amortizacion
1,343,797.03
1,612,556.44
1,935,067.73
2,322,081.27
2,786,497.53
Saldo
10,000,000.00
8,656,202.97
7,043,646.53
5,108,578.80
2,786,497.53
0.00
Total
16,718,985.16
6,718,985.16
10,000,000.00
EMPLEADOS
PLANTEA EXPANCION
Terreno
2,000,000.00
Edificio
3,500,000.00
Inventario
6,000,000.00
Mobiliario y caja registradora
1,500,000.00
Derecho de llave o valor comercial
1,200,000.00
TOTAL
14,200,000.00
MARGEN DE CONTRIBUCION PONDERADO
GENERICOS ESPECIALES COSMETICOS
MES
participacion
32%
PRECIOO VENTA
8,000,000.00
30%
35%
4,500,000.00
5,000,000.00
MARGEN DE CONTRIBUCION
2,560,000.00
PONDERADO1,350,000.00
1,750,000.00
CARGAS SOCIALES
90,000.00
42%
127,800.00
50,000.00
42%
71,000.00
8,000.00
8,000.00
6,000.00
6,000.00
198,800.00
14,000.00
IMPUESTO DE RENTA
30%
TOTAL 5 AOS
20.00
5,500,000.00
275,000.00
275,000.00
275,000.00
275,000.00
275,000.00
1,375,000.00
5.00
1,500,000.00
300,000.00
300,000.00
300,000.00
300,000.00
300,000.00
1,500,000.00
3.00 1,200,000.00
400,000.00
aqu es la mutacion respectoa un estado de resultados porque se vuelve a sumar
400,000.00
400,000.00
FINACIAMIENTO PROPUESTO
PLAZO
5 AOS
MONTO
10000000
INTERES
20%
1,200,000.00
INCORPORAMOS EL ELEMENTOFINANCIAMIENTO
SIEMPRE HACER EL VAN Y EL TIR COMO PROYECTO DESPUES VER LO DEL FINANCIAMIENTO
ERADO
SUMAS
17,500,000.00
5,660,000.00 ANUAL
SALDO EN LIBROS
4,125,000.00
-
32.34%