Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Modelo Evaluacion Financiera
Modelo Evaluacion Financiera
INTEGRANTES
CTOR RAMOS
29
NTES
SEPTIEMBRE 17 DE 2017
COSTOS FIJOS
Mensual
NOMINA 14,310,000
ARRIENDO 5,625,000
SERVICIOS 3,750,000
CAPITAL DE TRABAJO
COSTOS FIJOS AL MES 23,685,000
COSTOS VARIABLES AL MES 69,375,000
DOS MESES DE COSTOS Y GASTOS 186,120,000
GASTOS DE PREOPERATIVOS
Varios (Ver Detalle) 49,995,737
NOMINA 14,310,000
ARRIENDO 3,750,000
SERVICIOS 2,500,000
IMPUESTOS 26,935,737
OTROS 2,500,000
DEUDA (81,850,737)
RECURSOS SOCIOS 200,000,000
INFLACIN PROYECTADA - VENTAS
INCREMENTO COSTOS
UTILIDAD ANUAL
UTILIDAD MENSUAL
EJERCICIO
DATOS
ACTIVOS DIFERIDOS
LUNES A VIERNES
7A5 9 HORAS DIARIAS
SUPUESTOS
ACTIVOS V/U
* Mesa de patronaje de 0.80 x 1.50 500,000.00
TOTAL ACTIVOS
GERENTE GENERAL 1
CONTADOR 1
ASISTENTE CONTABLE 1
RECEPCIONITA 1
TESORERIA 1
RECURSOS HUMANOS Y ASISTENTE GERENCIA 1
GERENTE OPERATIVO 1
JEFE OPERATIVO 1
SERVICIOS GENERALES 1
OPERARIOS MAQUINAS 4
OPERARIOS OTROS 3
TOTAL NOMINA
COSTOS 1 MES
COTOS OPERATIVOS
COSTOS FIJOS (ARRIENDO Y SERVICIOS /OTROS )
TOTAL 1 MES
- blazers 120,000.00
- camisas 35,000.00
- blusas 40,000.00
Casual sport
- blusas 32,000.00
-pescadores 35,000.00
-shorts 20,000.00
arriendo 7,500,000.00
servicios 5,000,000.00
otros fabrica 10,000,000.00
COSTOS
Tipo de Gasto
COSTO FIJO
COSTO FIJO
COSTO FIJO
Ao 1 Ao 2
2,475,000,000 2,722,500,000
1,896,914,296 2,086,605,726
578,085,704 635,894,274
48,173,809 52,991,190
- 228,178,166
40,000,000.00
CANT VALOR T
1 500,000.00
-
1 878,900.00
-
1 459,900.00
-
1 248,900.00
-
4 3,960,000.00
-
2 1,100,000.00
-
1 2,450,000.00
-
1 4,990,000.00
-
2 4,600,000.00
6 9,000,000.00
3 1,950,000.00
6 2,100,000.00
2 2,400,000.00
3 840,000.00
19 2,470,000.00
1 875,000.00
1 298,000.00
1 1,800,000.00
7 315,000.00
1 3,500,000.00
1 3,000,000.00
1 1,000,000.00
1 1,000,000.00
49,735,700.00
SOCIO 4,200,000.00
SOCIO 2,000,000.00
1,200,000.00
800,000.00
1,200,000.00
1,200,000.00
SOCIO 3,800,000.00
SOCIO 2,000,000.00
800,000.00
1,000,000.00
1,000,000.00
19,200,000.00
61,875,000.00
25,500,000.00
163,030,700.00
5 1,250,000.00
-
5 600,000.00
-
15 525,000.00
-
15 600,000.00
-
20 1,300,000.00
-
10 900,000.00
-
10 650,000.00
-
-
-
40 1,120,000.00
-
15 480,000.00
-
10 350,000.00
-
30 600,000.00
-
40 1,000,000.00
9,375,000.00
COSTOS
COSTOS VARIABLES
horas/mes
COSTOS VARIABLES
COSTOS DE PRODUCCION 180 Horas al mes
OTROS GASTOS MENORES 180 Horas al mes
CAPACIDAD INSTALADA
Horas/mes
valor de produccion 180 horas
49.63%
Depreciacin Mensual
243,117
294,417
112,358
2,722,500,000 299475000
272250000 2,994,750,000
Ao 3 Ao 4
2,994,750,000 3,294,225,000
2,295,266,298 2,524,792,928
699,483,702 769,432,072
58,290,308 64,119,339
674150
7,124,550.00
142,110,000
832,500,000.00
915,750,000.00
1,007,325,000.00
1,108,057,500.00
1,218,863,250.00
1,340,749,575.00
323,228,842.00
30,000,000.00
14,587,700.00
17,665,000.00
13,483,000.00
1,470,000.00 5,670,000.00
700,000.00 2,700,000.00
420,000.00 1,620,000.00
280,000.00 1,080,000.00
420,000.00 1,620,000.00
420,000.00 1,620,000.00
1,330,000.00 5,130,000.00
700,000.00 2,700,000.00
280,000.00 1,080,000.00
350,000.00 1,350,000.00
350,000.00 1,350,000.00
6,720,000.00 25,920,000.00
MES
25,000,000.00
-
12,000,000.00
-
10,500,000.00
-
12,000,000.00
-
26,000,000.00
-
18,000,000.00 uniformes
-
13,000,000.00
-
-
-
22,400,000.00
-
9,600,000.00
-
7,000,000.00
-
12,000,000.00
-
20,000,000.00
187,500,000.00
14,310,000.00 NOMINA
2,887,500.00 impuestos
82,927,500.00 28,195,350.00
44.228% 338344200
Mensual
61,875,000
7,500,000
Cantidad mensual
187,500,000
Ao 5
3,623,647,500
2,777,272,221
846,375,279
70,531,273
649,892
7798700
10%
2,250,000,000
225000000 3,623,647,500
2,475,000,000 329422500
247500000 3,294,225,000
14,310,000.00
11,610,000.00
18750000 206,250,000.00
187,500,000.00
11.4
2,137,500.00 ICA 11.4
750,000.00 AUTORETENCION 0.40%
24,048,236.83 PROV RENTA
26,935,736.83
2,887,500.00
34,650,000.00
70,730,108
###
ESTADOS FINANC
ESTADO DE R
ESCENARIOS
-
INGRESOS 2,250,000,000
(-)COSTOS DE VENTAS 832,500,000
(=) UTILIDAD BRUTA 1,417,500,000
GASTOS DE VENTAS 142,110,000
GASTOS ADMINISTRACION 206,760,000
(-) DEPRECIACION 7,124,550
(+) AMORTIZACION DIFERIDOS 182,220,000
UTILIDAD OPERACIONAL 1,243,725,450
Gastos Financieros 117,253,978
UTILIDAD ANTES DE IMPUESTOS 1,126,471,472
Provisin de Impuestos 34% 383,000,300
UTILIDAD NETA 743,471,171
RESERVA LEGAL N/A
UTILIDAD DEL EJERCICIO 743,471,171
-
UTILIDAD OPERACIONAL 1,243,725,450
(-) IMPUESTOS OPERACIONALES 417,650,300
(=) NOPAT/UODI 826,075,150
(+) DEPRECIACIONES 7,124,550
(+) AMORTIZACIONES 182,220,000
(+/-) CAPITAL DE TRABAJO 719,314,172
(+/-) INVERSIN ACTIVOS FIJOS 49,735,700
FLUJO DE CAJA LIBRE -
PAGO INTERESES 32,220,000
PAGO CAPITAL 182,220,000
(+) EFECTO SOBRE LOS IMPUESTOS -
FLUJO CAJA ACCIONISTA -
DIVIDENDOS -
FLUJO DE CAJA DEL PERIODO -
FLUJO DE CAJA INICIAL
FLUJO DE CAJA FINAL
CHECK SUMAS 0
ANLISIS DE S
TASA DE DESCUENTO 10%
RBC 1.58
TIR 1.5988
PRI - 0.8582
ESTADOS FINANCIEROS EMPRESA
ESTADO DE RESULTADOS
1 2 3
2,475,000,000 2,722,500,000 2,994,750,000
915,750,000 1,007,325,000 1,108,057,500
1,559,250,000 1,715,175,000 1,886,692,500
156,321,000 171,953,100 189,148,410
227,436,000 250,179,600 275,197,560
7,124,550 7,124,550 7,124,550
182,220,000
1,350,588,450 1,285,917,750 1,415,221,980
128,976,526 141,871,329 156,055,612
1,221,611,924 1,144,046,421 1,259,166,368
415,348,054 388,975,783 428,116,565
806,263,870 755,070,638 831,049,803
N/A N/A N/A
806,263,870 755,070,638 831,049,803
1 2 3
1,350,588,450 1,285,917,750 1,415,221,980
415,348,054 388,975,783 428,116,565
935,240,396 896,941,967 987,105,415
7,124,550 7,124,550 7,124,550
182,220,000 - -
1,513,907,741 1,701,706,454 1,777,685,620
64,323,400 64,323,400 64,323,400
2,702,816,087 2,670,096,371 2,836,238,985
32,220,000
182,220,000
102,103,963
1,481,687,741 1,481,687,741 1,481,687,741
322,505,547.88 302,028,255.14 332,419,921.13
898,622,798 886,380,375 1,022,131,322
2,810,881,635 2,972,124,626 3,168,658,906
1,006,688,346 1,188,408,630 1,354,551,243
1 2 3
0 - 0 0
ANLISIS DE SENSIBILIDAD
2,702,816,087 2,670,096,371 2,836,238,985
4 5
3,294,225,000 3,623,647,500
1,218,863,250 1,340,749,575 1,480,843,978
2,075,361,750 2,282,897,925
208,063,251 228,869,576
302,717,316 332,989,048
7,124,550 7,124,550
1,557,456,633 1,713,914,751
171,658,323 188,821,306
1,385,798,310 1,525,093,445 1,126,471,472
471,171,425 518,531,771
914,626,884 1,006,561,674
N/A N/A
914,626,884 1,006,561,674
4 5
1,557,456,633 1,713,914,751
471,171,425 518,531,771
1,086,285,208 1,195,382,980
7,124,550 7,124,550
- -
1,861,262,701 1,953,197,491
64,323,400 64,323,400
3,018,995,859 3,220,028,421
-
1,481,687,741 1,481,687,741
365,850,753.72 402,624,669.56
1,171,457,364 1,335,716,010
3,384,846,613 3,622,653,090
1,537,308,118 1,738,340,679
4 5
3,025,476,494 3,328,024,143
64,323,400 64,323,400
10,959,217 10,959,217
53,364,183 53,364,183
3,078,840,677 3,381,388,326
1,164,213,792.24 1,374,826,652.40
1,164,213,792 1,374,826,652
1,000,000,000 1,000,000,000
914,626,884 1,006,561,674
1,914,626,884 2,006,561,674
3,078,840,677 3,381,388,326
0 0
3,018,995,859 3,220,028,421
RECURSOS PROPIOS
RECURSOS DE TERCEROS