Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1
1,000
100
100,000
2
1,200
20%
100
120,000
(30,000)
(20,000)
(5,000)
(10,000)
(36,000)
(20,000)
(5,000)
(10,000)
35,000
(5,950)
29,050
5,000
10,000
49,000
(8,330)
40,670
5,000
10,000
(80,000)
(200,000)
Maquinaria
Capital de trabajo
Valor de desecho
Flujo del proyecto
Capital de trabajo Acumulado
Impuesto
(100,000)
(25,000)
(3,000)
(405,000)
41,050
54,770
(28,000)
(28,900)
(25,000)
17%
(900)
a los primeros
ao, aumentar
etativa en el
00.000 en
n maquinarias
aos. Al final
s fijos son de
mbolsables.
3
1,260
5%
100
126,000
4
1,285
2%
110
141,372
5
1,311
2%
110
144,199
(37,800)
(20,000)
(5,000)
(10,000)
(38,556)
(20,000)
(5,000)
(10,000)
(39,327)
(20,000)
(5,000)
(10,000)
53,200
(9,044)
44,156
5,000
10,000
67,816
(11,529)
56,287
5,000
10,000
69,872
(11,878)
57,994
5,000
10,000
6
1,337
2%
110
147,083
50,000
(40,114)
(20,000)
(5,000)
(10,000)
(40,000)
81,970
(13,935)
68,035
5,000
10,000
40,000
7
1,364
2%
110
150,025
(40,916)
(20,000)
(5,000)
(10,000)
74,109
(12,599)
61,511
5,000
10,000
(378)
(386)
(393)
(100,000)
(401)
(409)
58,778
70,902
72,601
22,634
76,101
(29,278)
(29,664)
(30,057)
(30,458)
(30,867)
8
1,391
2%
110
153,026
9
1,419
2%
110
156,086
10
1,447
2%
110
159,208
(41,734)
(20,000)
(5,000)
(10,000)
(42,569)
(20,000)
(5,000)
(10,000)
(43,420)
(20,000)
(5,000)
(10,000)
76,291
(12,970)
63,322
5,000
10,000
78,517
(13,348)
65,169
5,000
10,000
80,788
(13,734)
67,054
5,000
10,000
(417)
(426)
77,904
79,744
(31,284)
(31,710)
31,710
290,000
403,764
0
1
1,000
100
100,000
2
1,200
20%
100
120,000
(30,000)
(20,000)
(20,520)
(5,000)
(10,000)
(36,000)
(20,000)
(18,659)
(5,000)
(10,000)
14,480
(2,462)
12,018
5,000
10,000
30,341
(5,158)
25,183
5,000
10,000
(3,000)
(900)
(20,674)
(22,534)
(80,000)
(200,000)
(100,000)
(25,000)
228,000
(177,000)
3,345
228,000
(28,000)
16,748
(28,900)
17%
P=
i=
n=
C=Pago=
Tabla de amortizacin
228000
9%
8
($ 41,193.76)
AO
CUOTA
0
1
2
3
4
5
6
7
8
41194
41194
41194
41194
41194
41194
41194
41194
329550
INTERS
20520
18659
16631
14421
12011
9385
6522
3401
101550
3
1,260
5%
100
126,000
4
1,285
2%
110
141,372
5
1,311
2%
110
144,199
(37,800)
(20,000)
(16,631)
(5,000)
(10,000)
(38,556)
(20,000)
(14,421)
(5,000)
(10,000)
(39,327)
(20,000)
(12,011)
(5,000)
(10,000)
36,569
(6,217)
30,352
5,000
10,000
53,395
(9,077)
44,318
5,000
10,000
57,861
(9,836)
48,025
5,000
10,000
6
1,337
2%
110
147,083
50,000
(40,114)
(20,000)
(9,385)
(5,000)
(10,000)
(40,000)
72,585
(12,339)
60,246
5,000
10,000
40,000
7
1,364
2%
110
150,025
8
1,391
2%
110
153,026
(40,916)
(20,000)
(6,522)
(5,000)
(10,000)
(41,734)
(20,000)
(3,401)
(5,000)
(10,000)
67,587
(11,490)
56,098
5,000
10,000
72,890
(12,391)
60,499
5,000
10,000
(409)
(417)
(378)
(386)
(393)
(100,000)
(401)
(24,562)
(26,773)
(29,183)
(31,809)
(34,672)
(37,792)
20,412
32,159
33,449
(16,965)
36,016
37,289
(29,278)
(29,664)
(30,057)
(30,458)
(30,867)
(31,284)
ABONO
SALDO
228000
20674
207326
22534
184792
24562
160229
26773
133456
29183
104274
31809
72464
34672
37792
37792
0
228000
9
1,419
2%
110
156,086
10
1,447
2%
110
159,208
(42,569)
(20,000)
(43,420)
(20,000)
(5,000)
(10,000)
(5,000)
(10,000)
78,517
(13,348)
65,169
5,000
10,000
80,788
(13,734)
67,054
5,000
10,000
(426)
79,744
(31,710)
31,710
290,000
403,764
0
El 60% de inversin en maquinaria se hara en leasing. Para la maquinaria del ao cero el 60%. La cuo
1
1,000
100
100,000
2
1,200
20%
100
120,000
3
1,260
5%
100
126,000
(30,000)
(20,000)
(15,000)
(5,000)
(4,000)
(36,000)
(20,000)
(15,000)
(5,000)
(4,000)
(37,800)
(20,000)
(15,000)
(5,000)
(4,000)
26,000
(4,420)
21,580
5,000
4,000
40,000
(6,800)
33,200
5,000
4,000
44,200
(7,514)
36,686
5,000
4,000
(80,000)
(200,000)
(40,000)
(25,000)
(3,000)
(900)
(378)
(345,000)
27,580
41,300
45,308
(28,000)
(28,900)
(29,278)
(25,000)
17%
4
1,285
2%
110
141,372
5
1,311
2%
110
144,199
(38,556)
(20,000)
(15,000)
(5,000)
(4,000)
(39,327)
(20,000)
(15,000)
(5,000)
(4,000)
58,816
(9,999)
48,817
5,000
4,000
60,872
(10,348)
50,524
5,000
4,000
(386)
(393)
57,432
59,131
(29,664)
(30,057)
6
1,337
2%
110
147,083
50,000
(40,114)
(20,000)
(15,000)
(5,000)
(4,000)
(16,000)
96,970
(16,485)
80,485
5,000
4,000
16,000
(100,000)
(401)
5,084
(30,458)
7
1,364
2%
110
150,025
8
1,391
2%
110
153,026
9
1,419
2%
110
156,086
(40,916)
(20,000)
(41,734)
(20,000)
(42,569)
(20,000)
(5,000)
(10,000)
(5,000)
(10,000)
(5,000)
(10,000)
74,109
(12,599)
61,511
5,000
10,000
76,291
(12,970)
63,322
5,000
10,000
78,517
(13,348)
65,169
5,000
10,000
(409)
(417)
(426)
76,101
77,904
79,744
(30,867)
(31,284)
(31,710)
10
1,447
2%
110
159,208
(43,420)
(20,000)
(5,000)
(10,000)
80,788
(13,734)
67,054
5,000
10,000
31,710
290,000
403,764
0
-405000
41050
54770
58778
-177000
3345
16748
20412
-345000
27580
41300
45308
VPN
-6019
TIR
13.72%
TIRM
11.57%
42183
17.23%
14.88%
-258
13.99%
11.99%
B/C
70902
72601
22634
76101
77904
79744
32159
33449
-16965
36016
37289
79744
57432
59131
5084
76101
77904
79744
PR
403764
sin financiamiento
403764
con financiamiento
403764
leasing
17%
0
Cantidad
% Aumento Vtas Cant
Valor Unitario
Ingreso
Venta de activos
Costos variables
Costos fijos construccin
Depreciacin (Construccin)
Depreciacin maquinaria
Valor libro
Utilidad
Impuesto
Utilidad neta
Depreciacin
Depreciacin maquinaria
Valor libro
Terreno
Construccin
Maquinaria
Capital de trabajo
Valor de desecho
Flujo del proyecto
Capital de trabajo Acumulado
Impuesto
(80,000)
(200,000)
(100,000)
(25,000)
(405,000)
(25,000)
17%
TIO
VPN
TIR
10%
$ 92,908.35
13.7%
Punto de equilibrio
unidades vendidas
valor unitario
TIO
Costos fijos
808
86.51
13.70%
37.182
1
1,000
100
100,000
2
1,200
20%
100
120,000
3
1,260
5%
100
126,000
4
1,285
2%
110
141,372
5
1,311
2%
110
144,199
(30,000)
(20,000)
(5,000)
(10,000)
(36,000)
(20,000)
(5,000)
(10,000)
(37,800)
(20,000)
(5,000)
(10,000)
(38,556)
(20,000)
(5,000)
(10,000)
(39,327)
(20,000)
(5,000)
(10,000)
35,000
(5,950)
29,050
5,000
10,000
49,000
(8,330)
40,670
5,000
10,000
53,200
(9,044)
44,156
5,000
10,000
67,816
(11,529)
56,287
5,000
10,000
69,872
(11,878)
57,994
5,000
10,000
(3,000)
(900)
(378)
(386)
(393)
6
1,337
2%
110
147,083
50,000
(40,114)
(20,000)
(5,000)
(10,000)
(40,000)
81,970
(13,935)
68,035
5,000
10,000
40,000
(100,000)
(401)
41,050
54,770
58,778
70,902
72,601
22,634
(28,000)
(28,900)
(29,278)
(29,664)
(30,057)
(30,458)
7
1,364
2%
110
150,025
8
1,391
2%
110
153,026
9
1,419
2%
110
156,086
10
1,447
2%
110
159,208
(40,916)
(20,000)
(5,000)
(10,000)
(41,734)
(20,000)
(5,000)
(10,000)
(42,569)
(20,000)
(5,000)
(10,000)
(43,420)
(20,000)
(5,000)
(10,000)
74,109
(12,599)
61,511
5,000
10,000
76,291
(12,970)
63,322
5,000
10,000
78,517
(13,348)
65,169
5,000
10,000
80,788
(13,734)
67,054
5,000
10,000
(409)
(417)
(426)
76,101
77,904
79,744
(30,867)
(31,284)
(31,710)
31,710
290,000
403,764
0