Documentos de Académico
Documentos de Profesional
Documentos de Cultura
FLUJO
Concepto
Ingresos
Venta de activo
Costos variables
costos Fab. Fijos
Comisiones en ventas
Gastos administ. Y ventas
Depreciacin
Amort. Intangibles
Valor en libros
UAI
Impuesto
Utilidad Neta.
Depreciacin
Amort. Intangibles
Valor en libros
Inversin inicial
Inversin de ampliacin
Inv. Cap. Del trabajo
Valor ee desecho
FLUJO DE CAJA
LOS EGRESOS INCIALES: El el totoal de la inversin inicial requerida para la puesta en marcha del proy
CAUSADOS O DEVENGADOS:
EL MOMENTO CERO
EL HORIZONTE DE EVALUACIN:
LAS DEPRECIACINES:
GASTOS NO DESENVOLSABLES:
GASTOS FINANCIEROS:
EJEMPLO
12`000,000
60`000.000
48`000.000
Maquinaria
48`000.000
$20
35
5
4
3,000
3,800
1,000
7,804
FLUJO DE CAJA
4
5
3,000
3,800
1,000
7,805
6
3,000
600
3,800
1,000
800
9,200
7
3,000
600
3,800
1,000
800
9,200
8
3,000
600
3,800
1,000
800
9,200
9
3,000
600
3,800
10
3,000
600
3,800
1,000
800
9,200
1,000
800
9,210
10
CUADRO DE DEPRECIACIONES
ACTIVOS
Obra fisica inicial
Obra fisica ampliada
Maquinaria incial (a)
Maquinaria inicial (b)
Maquinaria de reemplazo
Maquinaria de ampliacin
Depreciacin total
1
3,000
2
3,000
3
3,000
3,800
1,000
3,800
1,000
3,800
1,000
7,801
7,802
7,803
1
25,000
2
25,000
-3,000
-2,000
-500
-800
-7,800
-400
-3,000
-2,000
-500
-800
-7,800
-400
10,500
-1,575
8,925
7,800
400
10,500
-1,575
8,925
7,800
400
-121,200
-3,150
-124,350
-50
17,125
17,075
C = p i ( 1+i)n
(1+i)n-1
C = 80.000.000
0.08(1+0.08)8
(1+0.08)8-1
= 13.921
C = 80.000.000
C = p i ( 1+i)n
0.08(1+0.08)8
(1+i)n-1
(1+0.08)8-1
= 13.921
CUOTA ($)
INTERES ($)
AMORTIZACIN ($)
4
3,000
5
3,000
3,800
1,000
3,800
1,000
6
3,000
600
3,800
1,000
7
3,000
600
3,800
1,000
8
3,000
600
3,800
1,000
9
3,000
600
3,800
1,000
800
9,200
7,804
7,805
800
9,200
800
9,200
800
9,200
3
30,000
4
30,000
5
30,000
6
36,000
7
36,000
-3,000
-2,000
-600
-800
-7,800
-400
-3,000
-2,000
-600
-800
-7,800
-400
-3,000
-2,000
-600
-800
-7,800
-400
-3,420
-2,200
-720
-820
-9,200
-3,420
-2,200
-720
-820
-9,200
8
36,000
2,500
-3,420
-2,200
-720
-820
-9,200
15,400
-2,310
13,090
7,800
400
15,400
-2,310
13,090
7,800
400
15,400
-2,310
13,090
7,800
400
19,640
-2,946
16,694
7,800
400
19,640
-2,946
16,694
9,200
-2,000
20,140
-3,021
17,119
9,200
STA
2,000
-20,000
-10,000
-380
21,290
21,290
910
24,894
25,894
C = 80.000.000
= 13.921
18,319
C = 80.000.000
= 13.921
10
3,000
600
3,800
terrenos
obra fisica
Maquinaria
1,000
800
9,210
9
36,000
10
36,000
-3,420
-2,200
-720
-820
-9,200
-3,420
-2,200
-720
-820
-9,200
19,640
-2,946
16,694
9,200
19,640
-2,946
16,694
9,200
12`000,000
60`000.000
48`000.000
$20
35
5
25,894
139,117
165,011
00
000
00
156,900.00
33,150.00
123,750.00
235,410.65
18,920.69
2,155.68
20,339.92
17,800.00
4,000.00
542,474.31
148,093.72
394,380.59
17,800.00
4,000.00
372,580.59
2
1,009,321.50
-
235,410.65
18,920.69
2,155.68
20,339.92
17,800.00
4,000.00
710,694.56
148,093.72
562,600.84
17,800.00
4,000.00
500.00
540,300.84
3
1,211,185.80
-
235,410.65
18,920.69
2,155.68
20,339.92
17,800.00
4,000.00
912,558.86
177,712.46
734,846.40
17,800.00
4,000.00
713,046.40
4
1,453,422.96
-
282,492.78
22,704.83
2,586.82
24,407.90
21,360.00
1,099,870.63
213,254.96
886,615.68
21,360.00
5
1,744,107.55
-
338,991.34
27,245.79
3,104.18
29,289.48
25,632.00
1,319,844.76
255,905.95
1,063,938.81
25,632.00
84,300.00
865,255.68
880.00
1,121,726.81
18,920.69
-6,869.32