Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ESTADO DE RESULTADOS
Periodo
Ventas Netas
Costo de Operacin
Utilidad Bruta
GaSTOS ADMINISTRATIVOS
Depreciacin
Utilidad Operativa
Venta de AF
Costo de venta de AF
Intereses de crdito
Utilidad antes de IR
IR (30%)
Utilidad Neta
0
0
FLUJO DE CAJA
Periodo
F. inversion
Saldo inicial
Activos fijos
Intangibles
Total Flujo Inversion
F. operacin
Ingresos
Egresos
- Costo de Operacin
- IR
Total Flujo Operativo
F. Liquidacion
valor residual
Total Flujo residual
Financiamiento
- Prestamo obtenido
- Pago deuda
Total
400,000
-20,000
-20,000
400,000
-20,000
0
400,000
-3,000
-3,000
-3,000
-3,000
-3,000
-3,000
Ejercicio 1
10,000
Precio liquidacin
Depreciacin
4,000 x ao
Costos de operacin
3,000 1er. Ao
4,000 2do y 3er. Ao
Ingresos x Ao
11,000
Tasa IR
30%
Capital
6,000 Efectivo
Deuda
4,000
3 aos
36 Cuotas
K=
Ke +
C+D
CPPC =
Kd
15%
Ke
20%
Kd (1 - tax)
C+D
16.20%
0.12
0.06
70%
ESTADO DE RESULTADOS
Periodo
Ventas Netas
2
11,000
11,000
Costo de Operacin
-3,000
-4,000
Utilidad Bruta
8,000
7,000
Depreciacin
-4,000
-4,000
Utilidad Operativa
4,000
3,000
-600
-427
3,400
2,573
Venta de AF
Costo de venta de AF
Intereses de crdito
Utilidad antes de IR
IR (30%)
-1,020
Utilidad Neta
2,380
-772
1,801
FINANCIAMIENTO RESUMEN
Valor Cuota
136.82
Aos
Saldo
Amortizac.
Interes
4,000.00
2,848.09
1,151.91
600.00
1,523.40
1,324.69
427.21
-0.00
1,523.40
118.48
4,000.00
1,145.69
FINANCIAMIENTO DETALLADO
Valor Cuota
S/. 136.82
Aos
0
Saldo
Amortizac.
Interes
4,000
3,910.04
89.96
46.86
3,819.02
91.02
45.81
3,726.94
92.08
44.74
3,633.77
93.16
43.66
3,539.52
94.25
42.57
3,444.16
95.36
41.47
3,347.69
96.47
40.35
3,250.08
97.61
39.22
3,151.33
98.75
38.07
10
3,051.43
99.91
36.92
11
2,950.35
101.08
35.75
12
2,848.09
102.26
34.56
13
2,744.63
103.46
33.37
14
2,639.96
104.67
32.15
15
2,534.07
105.90
30.93
16
2,426.93
107.14
29.69
17
2,318.54
108.39
28.43
18
2,208.88
109.66
27.16
19
2,097.93
110.95
25.88
20
1,985.69
112.25
24.58
21
1,872.13
113.56
23.26
22
1,757.23
114.89
21.93
23
1,641.00
116.24
20.59
24
1,523.40
117.60
19.22
25
1,404.42
118.98
17.85
26
1,284.05
120.37
16.45
27
1,162.27
121.78
15.04
28
1,039.06
123.21
13.62
29
914.41
124.65
12.17
30
788.30
126.11
10.71
31
660.71
127.59
9.23
32
531.63
129.08
7.74
33
401.04
130.60
6.23
34
268.91
132.12
4.70
35
135.24
133.67
3.15
36
0.00
135.24
1.58
4,000.00
925.63
FLUJO DE CAJA
Periodo
Ingresos
2
11,000
11,000
- Costo de Operacin
-3,000
-4,000
- IR
-1,020
-772
6,980
6,228
Egresos
Inversiones
- Pago deuda
-1,752
- En Activo Fijo
-1,752
-10,000
- Capital de Trabajo
-250
-83
Total Inversiones
-10,250
-1,835
-1,752
-10,250
5,145
4,476
10,812.77
4,427.50
3,315.14
562.77
717.26
1,161.11
VAN
562.77
1
-250
2
-250
-250
-250
-250
Ejercicio 2
Usted debe decidir entre dos alternativas de financiamiento que le estn ofrecie
prestigio, por un prstamo de $20,000 que desea tomar:
a) El Banco X le ofrece prestar para deolver en 36 cuotas mensuales iguales de
seis meses la cuota se duplique.
b) El Banco Y le ofrece prestar para devolver en 36 cuotas mensuales de $550,
cuotas se mantienen fijas durante 6 meses y se incrementan en 10% cada se
6 meses pagar $550, los 6 meses siguientes $605, y as sucesivamente. Cu
Banco X
0
-20,000
550.00
Banco Y
-20,000
550.00
550.00
550.00
550.00
550.00
550.00
550.00
550.00
550.00
1,100.00
550.00
550.00
605.00
550.00
605.00
550.00
605.00
10
550.00
605.00
11
550.00
605.00
12
1,100.00
605.00
13
550.00
665.50
14
550.00
665.50
15
550.00
665.50
16
550.00
665.50
17
550.00
665.50
18
1,100.00
665.50
19
550.00
732.05
20
550.00
732.05
21
550.00
732.05
22
550.00
732.05
23
550.00
732.05
24
1,100.00
732.05
25
550.00
805.26
26
550.00
805.26
27
550.00
805.26
28
550.00
805.26
29
550.00
805.26
30
1,100.00
805.26
31
550.00
885.78
32
550.00
885.78
33
550.00
885.78
34
550.00
885.78
35
550.00
885.78
36
1,100.00
885.78
732.05
1.33
0.78%
TIR banco X
0.78%
TIR banco Y
1.25%
1.25%
Ejercicio 3
6%
12.36%
0
Ingreso Operativo
30,000
33,000
30,000
33,000
Inversiones:
Inversin
-80,000
-80,000
59,176
36%
15% TEA
1.17% TEM
3
11,000
-4,000
7,000
-2000
5,000
1,000
-118
5,882
-1,764
4,117
S/. -1,751.91
Err:508
Cuota
1,751.91
600.00
1,751.91
1,751.91
5,255.73
Cuota
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
1,151.91
489.97
1,641.88
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
1,324.69
317.18
1,641.88
136.82
1,523.40
118.48
1,641.88
4,925.63
4,000.00
925.63
4,925.63
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
136.82
3
11,000
-4,000
-1,764
5,236
-1,752
1,000
333
-419
4,817
3,070.12
1,746.85
3
-250
-250
-250
-250
-250
-250
-250
-250
-250
-250
-250
-250
de retorno de $756.23
Justifique su respuesta.
36,300
39,930
43,923
20,000
36,300
adicional de $59,176.
39,930
63,923
10
11
12
-250
-250
-250
-250
-333
-333
-333
-250
-250
-250
-333
-333
-333
-333
-3,000
-3,083
-83
10
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
11
12
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-4,000
-4,000
-
10
11
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
-333
12
-333
-4,000
-3,667
333
Ejercicio 1
Considere la compra de un camin para el transporte de materiales representa
ESTADO DE RESULTADOS
Periodo
Ventas Netas
Costo de Operacin
Utilidad Bruta
GaSTOS ADMINISTRATIVOS
Depreciacin
Utilidad Operativa
Venta de AF
Costo de venta de AF
Intereses de crdito
Utilidad antes de IR
IR (30%)
Utilidad Neta
0
0
Activos fijos
Intangibles
Total Flujo Inversion
F. operacin
Ingresos
Egresos
CARBON
COSTO FIJO DIRECTO
SUELDO AL SUPERVISOR
DEPRECIACION
- Costo de MANTENIMIENTO
- IR
Total Flujo Operativo
F. Liquidacion
valor residual
Total Flujo residual
Financiamiento
- Prestamo obtenido
- Pago deuda
Total
-1,500,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,500,000
-1,500,000 -1,540,000
###
###
-12,844,919.12
- Costo de Operacin
- IR
Total Flujo Operativo
-4000000
-465,000
-465,000
-930,000
F. Liquidacion
valor residual
Total Flujo residual
Financiamiento
- Prestamo obtenido
- Pago deuda
Total
Total Flujo de Caja
-12,042,562.04
660000
660,000
###
-930,000
-9
-9
3
-6
0
0
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
###
###
###
###
###
###
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
###
10
11
12
13
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-3,040,000
-670,000
-700,000
-70,000
-100,000
-1,500,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
###
###
###
10
###
11
###
12
###
13
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
###
###
###
###
###
###
14
15
16
17
18
19
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-670,000
-700,000
-70,000
-100,000
###
14
###
15
###
16
###
17
###
18
###
19
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-465,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
-930,000
###
###
###
###
###
###
20
-1,540,000
-670,000
-700,000
-70,000
-100,000
-1,540,000
-1,540,000
###
20
-465,000
-465,000
-930,000
-930,000
###
Ejercicio 1
Considere la compra de un camin para el transporte de materiales representa
ESTADO DE RESULTADOS
Periodo
Ventas Netas
Costo de Operacin
Utilidad Bruta
GaSTOS ADMINISTRATIVOS
Depreciacin
Utilidad Operativa
Venta de AF
Costo de venta de AF
Intereses de crdito
Utilidad antes de IR
IR (30%)
Utilidad Neta
1
36,000,000
-15,040,000
20,960,000
-360,000
-6,800,000
13,800,000
13,800,000
-4,140,000
9,660,000
0
-36,000,000
Activos fijos
Intangibles
Total Flujo Inversion
F. operacin
Ingresos
Egresos
PERDIDAS DESP. IMPUESTOS
GASTO ADMINISTRATIVO
PROD. PROCES Y TERMNDO
SUMINISTROS
MOD
COSTO ENERGIA
- IR
Total Flujo Operativo
F. Liquidacion
valor residual
Total Flujo residual
Total Flujo de Caja
VAN
3,829,236.56
-36,000,000
0
36,000,000
-21,140,000
-1,600,000
-360,000
-640,000
-9,000,000
-4,500,000
-900,000
-4,140,000
14,860,000
0
###
###
0
1,600,000
1,600,000
0
1,600,000
2
3
32,000,000 24,000,000
-13,368,889 -10,026,667
18,631,111 13,973,333
-320,000
-240,000
-6,800,000
-6,800,000
11,511,111 6,933,333
11,511,111
-3,453,333
8,057,778
6,933,333
-2,080,000
4,853,333
4
5
16,000,000
8,000,000
-6,684,444
-3,342,222
9,315,556 4,657,778
-160,000
-80,000
-6,800,000
-6,800,000
2,355,556 -2,222,222
2,000,000
2,355,556
-706,667
1,648,889
-222,222
66,667
-155,556
32,000,000 24,000,000
-18,742,222 -13,946,667
-1,600,000
-1,600,000
-320,000
-240,000
-568,889
-426,667
-8,000,000
-6,000,000
-4,000,000
-3,000,000
-800,000
-600,000
-3,453,333
-2,080,000
13,257,778 10,053,333
16,000,000
-9,151,111
-1,600,000
-160,000
-284,444
-4,000,000
-2,000,000
-400,000
-706,667
6,848,889
8,000,000
-4,955,556
-1,600,000
-80,000
-142,222
-2,000,000
-1,000,000
-200,000
66,667
3,044,444
2000000
0
0 2,000,000
### 6,848,889 5,044,444
0
###
45000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
1,600,000
0
0
0
0
1,600,000 1,600,000 1,600,000 1,600,000
45000
40000
30000
20000
10000
40000
30000
20000
10000