Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Trabajo 2019 Evaluacion Financiera
Trabajo 2019 Evaluacion Financiera
HP
1 Proyeccion de la demanda
0
CONJUNTO 31 H TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
MP
MO
CIF
CFIJOS
G ADMON Y VTAS
GASTOS VENTAS FIJOS
COMISIONES
CONJUNTO 31 H
TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
0
CONJUNTO 31 H TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
MP
MO
CIF
MP TOTAL
MO TOTAL
CIF TOTAL
CFIJOS
G ADMON Y VTAS
GASTOS VENTAS FIJOS
COMISON 2,5% DE VENTAS
COSTOS Y GASTOS TOTALES
0
CONJUNTO 31 H TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
INGRESOS OPERATIVOS
necesidades kt $ 6,053,125,000
necesidades kt $ 6,053,125,000
OTROS DATOS
IMPUESTO RENTA 33%
π 3%
TIO 18%
PRESTAMOS 30%
PLAZO 8
TASA 15%
PRESTAMO $ 3,911,265,625
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
CUOTA $ 400,000,000
Gradiente $ 169,568,566
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Usuario:
como calcular el valor de
desecho de las primeras 10
maquinas que se reemplazan,
pues se supone que estas se
van a vender en el periodo 7
0
INGRESOS OPERATIVOS TOTALES
INGRESOS NO OPERATIVOS
INGRESOS TOTALES
MP TOTAL
MO TOTAL
CIF TOTAL
CFIJOS
G ADMON Y VTAS
GASTOS VENTAS FIJOS
COMISON 2,5% DE VENTAS
COSTOS Y GASTOS TOTALES
UTILIDAD BRUTA
DEPRECIACION MAQUINARIA1
DEPRECIACION MAQUINARIA2
DEPRECIACION TOTAL
AMORTIZACION
VALOR EN LIBROS MAQ1
VALOR LIBRO DE OTRAS INVERSIONES
UAII
INTERES
UAI
IMPUESTO
U.NETA
DEPRECIACION MAQUINARIA1
DEPRECIACION MAQUINARIA2
DEPRECIACION TOTAL
AMORTIZACION
VALOR LIBROS MAQ1
VALOR DE OTRAS INVERSIONES
PRESTAMO $ 3,911,265,625
.-ABC(AMORTIZACION)
INVERSIONES
Terreno $ 2,000,000,000
Adecuciones $ 3,500,000,000
Obras fisicas $ 2,800,000,000
Maquinaria 1 cop $ 1,860,000,000
Maquinaria 2 cop (7)
CAPEX $ 10,160,000,000
KT $ 2,877,552,083
VALOR SALVAMENTOI
FC -$ 9,126,286,458
$ 6,739,449,986
VPN $ 6,739,449,986
TIR 27%
BAUE $ 1,499,626,296.43
RBC 1.09
0
INGRESOS $ 3,911,265,625
EGRESOS $ 13,037,552,083
VO INGRESOS $ 84,322,843,239
VP EGRESSO $ 77,583,393,253
0
-$ 9,126,286,458
-$ 9,126,286,458
REFERENCIAS
CONJUNTO 31 H
TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
VPN
$ 6,739,449,986
11%
12%
13%
14%
15%
16%
17%
18%
19%
20%
21%
22%
23%
24%
25%
26%
27%
28%
29%
30%
ANALISIS IRVA
Flujo de caja
TIO
TIR
VPN
BAUE
RBC
PERIODO
0
1
2
3
4
5
6
7
8
9
10
ANALISIS DE SENSIBILIDAD
753
PRECIO
$ 5,349.00
$ 6,102.00
$ 6,855.00
$ 7,608.00
$ 8,361.00
$ 9,114.00
$ 9,867.00
$ 10,620.00
$ 11,373.00
$ 12,126.00
10 años
oyeccion de la demanda
capacidad máxima
1 2
$ 800,000 $ 800,000
$ 500,000 $ 500,000
$ 500,000 $ 500,000
$ 1,800,000 $ 1,800,000
oyeccion del ETECNICO
Para poder atender este requerimiento los estudios técnicos estiman que Dicoplast debe ampliar su pl
valor activo
Terreno $ 2,000,000,000
Adecuciones $ 3,500,000,000
Obras fisicas $ 2,800,000,000
Maquinaria 1 cop $ 1,860,000,000
Maquinaria 2 cop (7) $ 1,863,000,000
INVERSION TOTAL (10) $ 12,023,000,000
INVERSION INICIAL $ 10,160,000,000
$/U
2400
800
250
MES
$ 300,000,000
$ 120,000,000
$ 40,000,000
2,5% DE VENTAS
8,500
7,500
9,000
1 2
8,500 8,500
7,500 7,500
9,000 9,000
2400 2400
800 800
250 250
$ 4,320,000,000 $ 4,320,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 450,000,000 $ 450,000,000
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 376,250,000 $ 376,250,000
$ 12,106,250,000 $ 12,106,250,000
1 2
6,800,000,000 6,800,000,000
3,750,000,000 3,750,000,000
4,500,000,000 4,500,000,000
15,050,000,000 15,050,000,000
$ 4,497,955,469 $ 5,172,648,789
|
GRADIENTE CRECIENTE
1 2
$ 400,000,000 $ 569,568,566
-$ 186,689,844 -$ 45,124,754
$ 586,689,844 $ 614,693,320
$ 4,097,955,469 $ 4,143,080,223
Usuario:
como calcular el valor de
desecho de las primeras 10
maquinas que se reemplazan,
pues se supone que estas se
van a vender en el periodo 7
1 2
$ 15,050,000,000 $ 15,050,000,000
$ 15,050,000,000 $ 15,050,000,000
$ 4,320,000,000 $ 4,320,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 450,000,000 $ 450,000,000
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 376,250,000 $ 376,250,000
$ 12,106,250,000 $ 12,106,250,000
$ 2,943,750,000 $ 2,943,750,000
$ 186,000,000 $ 186,000,000
$ 186,000,000 $ 186,000,000
$ - $ -
$ - $ -
$ - $ -
$ 2,757,750,000 $ 2,757,750,000
$ 586,689,844 $ 513,353,613
$ 2,171,060,156 $ 2,244,396,387
$ 716,449,852 $ 740,650,808
$ 1,454,610,305 $ 1,503,745,579
$ 186,000,000 $ 186,000,000
$ - $ -
$ 186,000,000 $ 186,000,000
$ - $ -
$ - $ -
$ - $ -
$ 488,908,203 $ 488,908,203
$ - $ -
$ - $ -
$ 1,151,702,102 $ 1,200,837,376
1 2
$ 15,050,000,000 $ 15,050,000,000
$ 13,898,297,898 $ 13,849,162,624
1 2
$ 1,151,702,102 $ 1,200,837,376
-$ 8,150,267,728 -$ 7,287,845,022
PRECIOS
8,500
34%
7,500 30%
9,000 36%
25,000
$ 6,121 $ 6,874
$ 16,950,906,078 $ 16,950,906,078
$ 15,070,509,391 $ 15,070,509,391
$ 13,354,781,899 $ 13,354,781,899
$ 11,787,650,752 $ 11,787,650,752
$ 10,354,750,193 $ 10,354,750,193
$ 9,043,226,601 $ 9,043,226,601
$ 7,841,567,290 $ 7,841,567,290
$ 6,739,449,986 $ 6,739,449,986
$ 5,727,610,352 $ 5,727,610,352
$ 4,797,725,240 $ 4,797,725,240
$ 3,942,309,709 $ 3,942,309,709
$ 3,154,626,075 $ 3,154,626,075
$ 2,428,603,504 $ 2,428,603,504
$ 1,758,766,849 $ 1,758,766,849
$ 1,140,173,605 $ 1,140,173,605
$ 568,357,997 $ 568,357,997
$ 39,281,340 $ 39,281,340
-$ 450,712,064 -$ 450,712,064
-$ 904,934,170 -$ 904,934,170
-$ 1,326,388,118 -$ 1,326,388,118
-$ 9,126,286,458.33 $ 1,151,702,101.56
18%
0.270774096661866
6739449986.27769
1499626296.4263
1.08686717226113
-9,126,286,458.33 -1,642,731,562.50
-9,617,315,919.27 -1,731,116,865.47
-10,147,595,408.76 -1,826,567,173.58
-10,724,189,931.95 -1,930,354,187.75
-11,355,436,194.90 -2,043,978,515.08
-12,051,171,510.76 -2,169,210,871.94
-13,551,861,409.06 -2,439,335,053.63
-12,777,768,214.65 -2,299,998,278.64
-12,447,875,970.82 -2,240,617,674.75
-11,520,559,645.57 -2,073,700,736.20
VPN TIR
$ 6,739,449,986.28 27%
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
$ 6,739,449,986.3 $ 0.3
Elasticidad
Dif VPN $0
Dif Precio $ 753
VPN medio 6739449986.27769
Precio medio 8737.5
Elasticidad -
Elasticidad
Dif TIR $0
Dif Precio $ 753
TIR medio 0.270774096661866
Precio medio 8737.5
Elasticidad -
Elasticidad
Dif TIR $0
Dif Precio $ 753
TIR medio 1.08686717226113
Precio medio 8737.5
Elasticidad -
Elasticidad
Dif TIR $0
Dif Precio $ 753
TIR medio 1499626296.4263
Precio medio 8737.5
Elasticidad -
%
44.44%
27.78%
27.78%
cnicos estiman que Dicoplast debe ampliar su planta de producción en 2.000 metros cuadrados más y debe inco
valor de salvamento
maqunaria 1 $ 669,600,000
$ -
$ -
$ 669,600,000
PROYECCION DE PRECIOS
3 4 5
8,500 8,500 8,500
7,500 7,500 7,500
9,000 9,000 9,000
PROYECCION DE COSTOS
2400 2400 2400
800 800 800
250 250 250
$ 4,320,000,000 $ 4,320,000,000 $ 4,320,000,000
$ 1,440,000,000 $ 1,440,000,000 $ 1,440,000,000
$ 450,000,000 $ 450,000,000 $ 450,000,000
$ 3,600,000,000 $ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000 $ 480,000,000
$ 376,250,000 $ 376,250,000 $ 376,250,000
$ 12,106,250,000 $ 12,106,250,000 $ 12,106,250,000
PROYECCION DE VENTAS
3 4 5
6,800,000,000 6,800,000,000 6,800,000,000
3,750,000,000 3,750,000,000 3,750,000,000
4,500,000,000 4,500,000,000 4,500,000,000
15,050,000,000 15,050,000,000 15,050,000,000
CUOTAS ANUALES IGUALES
3 4 5
$ 871,625,894.93 $ 871,625,894.93 $ 871,625,894.93
$ 376,827,928 $ 433,352,117 $ 498,354,934
$ 494,797,967 $ 438,273,778 $ 373,270,961
$ 2,921,825,187 $ 2,488,473,070 $ 1,990,118,136
$ -
$ 5,948,546,107 $ 6,840,828,024 $ 7,866,952,227
GRADIENTE CRECIENTE
3 4 5
$ 739,137,132 $ 908,705,698 $ 1,078,274,264
$ 117,675,099 $ 304,894,930 $ 520,197,735
$ 621,462,033 $ 603,810,769 $ 558,076,529
$ 4,025,405,124 $ 3,720,510,195 $ 3,200,312,459
PYG
3 4 5
$ 15,050,000,000 $ 15,050,000,000 $ 15,050,000,000
$ 15,050,000,000 $ 15,050,000,000 $ 15,050,000,000
$ - $ - $ -
$ - $ - $ -
ANALISIS PRID
3 4 5
$ 1,249,972,650 $ 1,299,107,925 $ 1,348,243,199
-$ 6,527,073,077 -$ 5,857,007,662 -$ 5,267,678,134
PONDERACION PRECIO
$ 8,380
FPI
$ 7,627 $ 8,380 $ 9,133
$ 16,950,906,078 $ 16,950,906,078 $ 16,950,906,078
$ 15,070,509,391 $ 15,070,509,391 $ 15,070,509,391
$ 13,354,781,899 $ 13,354,781,899 $ 13,354,781,899
$ 11,787,650,752 $ 11,787,650,752 $ 11,787,650,752
$ 10,354,750,193 $ 10,354,750,193 $ 10,354,750,193
$ 9,043,226,601 $ 9,043,226,601 $ 9,043,226,601
$ 7,841,567,290 $ 7,841,567,290 $ 7,841,567,290
$ 6,739,449,986 $ 6,739,449,986 $ 6,739,449,986
$ 5,727,610,352 $ 5,727,610,352 $ 5,727,610,352
$ 4,797,725,240 $ 4,797,725,240 $ 4,797,725,240
$ 3,942,309,709 $ 3,942,309,709 $ 3,942,309,709
$ 3,154,626,075 $ 3,154,626,075 $ 3,154,626,075
$ 2,428,603,504 $ 2,428,603,504 $ 2,428,603,504
$ 1,758,766,849 $ 1,758,766,849 $ 1,758,766,849
$ 1,140,173,605 $ 1,140,173,605 $ 1,140,173,605
$ 568,357,997 $ 568,357,997 $ 568,357,997
$ 39,281,340 $ 39,281,340 $ 39,281,340
-$ 450,712,064 -$ 450,712,064 -$ 450,712,064
-$ 904,934,170 -$ 904,934,170 -$ 904,934,170
-$ 1,326,388,118 -$ 1,326,388,118 -$ 1,326,388,118
$ 8,000,000,000.0
VPN
$ 7,000,000,000.0
$ 6,739,449,986
$ 6,739,449,986 $ 6,000,000,000.0
$ 5,000,000,000.0
$ 4,000,000,000.0
$ 3,000,000,000.0
$ 2,000,000,000.0
$ 1,000,000,000.0
$-
$4,000.00 $6,0
$ 0.3
TIR $ 0.3
$ 0.271 $ 0.2
$ 0.271
$ 0.2
$ 0.1
$ 0.1
$-
00 00 00
00. 00. 00.
,0 ,0 ,0 ,0
$5 $6 $7 $8
$ 0.1
$-
00 00 00
00. 00. 00.
,0 ,0 ,0 ,0
$5 $6 $7 $8
$ 1.2
RBC $ 1.0
$1 $ 0.8
$1
$ 0.6
$ 0.4
$ 0.2
$-
00 00 00
00. 00. 00.
,0 ,0 ,0 ,0
$5 $6 $7 $8
$ 1,600,000,000.0
BAUE $ 1,400,000,000.0
$ 1,499,626,296.426
$ 1,200,000,000.0
$ 1,499,626,296.426
$ 1,000,000,000.0
$ 800,000,000.0
$ 600,000,000.0
$ 400,000,000.0
$ 200,000,000.0
$-
$4,000.00 $6,000.00
Hasta año 5
800000
500000
500000 1800000
150000
EMANDA
6 7
$ 960,000 $ 960,000
$ 600,000 $ 600,000
$ 600,000 $ 600,000
$ 2,160,000 $ 2,160,000
Maquinaria
maquinaria 1 10
maquinaria 2 10
COSTOS
2400 2400
800 800
250 250
$ 5,184,000,000 $ 5,184,000,000
$ 1,728,000,000 $ 1,728,000,000
$ 540,000,000 $ 540,000,000
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 451,500,000 $ 451,500,000
$ 13,423,500,000 $ 13,423,500,000
VENTAS
6 7
8,160,000,000 8,160,000,000
4,500,000,000 4,500,000,000
5,400,000,000 5,400,000,000
18,060,000,000 18,060,000,000
6 7
$ 871,625,894.93 $ 871,625,894.93
$ 573,108,175 $ 659,074,401
$ 298,517,720 $ 212,551,494
$ 1,417,009,962 $ 757,935,561
6 7
$ 708,916,895 $ 635,580,664
$ 488,908,203 $ 488,908,203
$ 220,008,691 $ 146,672,461
$ 977,816,406 $ 488,908,203
6 7
$ 9,046,995,061 $ 10,404,044,320
6 7
$ 586,689,844 $ 586,689,844
$ - $ -
$ 586,689,844 $ 586,689,844
$ 3,911,265,625 $ 3,911,265,625
6 7
$ 1,247,842,830 $ 1,417,411,397
$ 767,795,962 $ 1,052,533,922
$ 480,046,869 $ 364,877,475
$ 2,432,516,498 $ 1,379,982,576
6 7
$ 18,060,000,000 $ 18,060,000,000
$ 669,600,000
$ 18,060,000,000 $ 18,729,600,000
$ 5,184,000,000 $ 5,184,000,000
$ 1,728,000,000 $ 1,728,000,000
$ 540,000,000 $ 540,000,000
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 451,500,000 $ 451,500,000
$ 13,423,500,000 $ 13,423,500,000
$ 4,636,500,000 $ 5,306,100,000
$ 186,000,000 $ 186,000,000
$ 186,000,000 $ 186,000,000
$ - $ -
$ - $ 558,000,000
$ - $ -
$ 4,450,500,000 $ 4,562,100,000
$ 220,008,691 $ 146,672,461
$ 4,230,491,309 $ 4,415,427,539
$ 1,396,062,132 $ 1,457,091,088
$ 2,834,429,177 $ 2,958,336,451
$ 186,000,000 $ 186,000,000
$ - $ -
$ 186,000,000 $ 186,000,000
$ - $ -
$ - $ 558,000,000
$ - $ -
$ 488,908,203 $ 488,908,203
$ 1,863,000,000
$ 1,863,000,000 $ -
$ - $ -
$ 668,520,974 $ 3,213,428,248
6 7
$ 18,060,000,000 $ 18,729,600,000
$ 17,391,479,026 $ 15,516,171,752
ID
6 7
$ 668,520,974 $ 3,213,428,248
-$ 5,020,036,880 -$ 4,011,261,311
$ 9,886 $ 10,639
$ 16,950,906,078 $ 16,950,906,078
$ 15,070,509,391 $ 15,070,509,391
$ 13,354,781,899 $ 13,354,781,899
$ 11,787,650,752 $ 11,787,650,752
$ 10,354,750,193 $ 10,354,750,193
$ 9,043,226,601 $ 9,043,226,601
$ 7,841,567,290 $ 7,841,567,290
$ 6,739,449,986 $ 6,739,449,986
$ 5,727,610,352 $ 5,727,610,352
$ 4,797,725,240 $ 4,797,725,240
$ 3,942,309,709 $ 3,942,309,709
$ 3,154,626,075 $ 3,154,626,075
$ 2,428,603,504 $ 2,428,603,504
$ 1,758,766,849 $ 1,758,766,849
$ 1,140,173,605 $ 1,140,173,605
$ 568,357,997 $ 568,357,997
$ 39,281,340 $ 39,281,340
-$ 450,712,064 -$ 450,712,064
-$ 904,934,170 -$ 904,934,170
-$ 1,326,388,118 -$ 1,326,388,118
$ 1,348,243,199.22 $ 668,520,973.63
30,000,000,000.00
TASA DE DESCUENTO
20,000,000,000.00
18%
18%
10,000,000,000.00
18%
18%
0.00
18% 0 1 2 3 4 5 6 7 8
18%
-10,000,000,000.00
18%
18%
18% -20,000,000,000.00
18%
VPN
$ 8,000,000,000.0
$ 7,000,000,000.0
$ 6,000,000,000.0
$ 5,000,000,000.0
$ 4,000,000,000.0
$ 3,000,000,000.0
$ 2,000,000,000.0
$ 1,000,000,000.0
$-
$4,000.00 $6,000.00 $8,000.00 $10,000.00 $12,000.00 $14,000.00
TIR
$ 0.3
$ 0.3
$ 0.2
$ 0.2
$ 0.1
$ 0.1
$-
00 00 00 00 00 00 00 00 00
00. 00. 00. 00. 00. 00. 00. 00. 00.
,0 ,0 ,0 ,0 ,0 0,
0
1,
0
2,
0
3,
0
$5 $6 $7 $8 $9 $1 $1 $1 $1
$ 0.1
$-
00 00 00 00 00 00 00 00 00
00. 00. 00. 00. 00. 00. 00. 00. 00.
,0 ,0 ,0 ,0 ,0 0,
0
1,
0
2,
0
3,
0
$5 $6 $7 $8 $9 $1 $1 $1 $1
RBC
$ 1.2
$ 1.0
$ 0.8
$ 0.6
$ 0.4
$ 0.2
$-
00 00 00 00 00 00 00 00 00
00. 00. 00. 00. 00. 00. 00. 00. 00.
,0 ,0 ,0 ,0 ,0 0,
0
1,
0
2,
0
3,
0
$5 $6 $7 $8 $9 $1 $1 $1 $1
BAUE
1,600,000,000.0
1,400,000,000.0
1,200,000,000.0
1,000,000,000.0
$ 800,000,000.0
$ 600,000,000.0
$ 400,000,000.0
$ 200,000,000.0
$-
$4,000.00 $6,000.00 $8,000.00 $10,000.00 $12,000.00 $14,000.00
8 9 10
$ 960,000 $ 960,000 $ 960,000
$ 600,000 $ 600,000 $ 600,000
$ 600,000 $ 600,000 $ 600,000
$ 2,160,000 $ 2,160,000 $ 2,160,000
8 9 10
8,160,000,000 8,160,000,000 8,160,000,000
4,500,000,000 4,500,000,000 4,500,000,000
5,400,000,000 5,400,000,000 5,400,000,000
18,060,000,000 18,060,000,000 18,060,000,000
8
$ 871,625,894.93
$ 757,935,561
$ 113,690,334
$ -
8
$ 562,244,434
$ 488,908,203
$ 73,336,230
$ -
8
$ 11,964,650,968
$ 10,404,044,320
$ 1,560,606,648
$ -
8
$ 4,497,955,469
$ 3,911,265,625
$ 586,689,844
$ -
8
$ 1,586,979,963
$ 1,379,982,576
$ 206,997,386
$ -
E A CAPITAL
E INTERESES AL FINAL DEL PERIODO
CADA PERIODO
8 9 10
$ 18,060,000,000 $ 18,060,000,000 $ 18,060,000,000
$ -
$ 18,060,000,000 $ 18,060,000,000 $ 18,060,000,000
$ 488,908,203
$ - $ - $ -
$ - $ - $ -
$ 44,230,933,333
$ 2,629,890,522 $ 3,167,934,000 $ 48,867,433,333
8 9 10
$ 18,060,000,000 $ 18,060,000,000 $ 62,290,933,333
$ 15,430,109,478 $ 14,892,066,000 $ 13,423,500,000
8 9 10
$ 2,629,890,522 $ 3,167,934,000 $ 48,867,433,333
-$ 3,311,610,066 -$ 2,597,380,113 $ 6,739,449,986
ANA
$ 8,000,000,000
$ 6,000,000,000
$ 4,000,000,000
$ 2,000,000,000
$-
0 1 2 3
-$ 2,000,000,000
-$ 4,000,000,000
-$ 6,000,000,000
-$ 8,000,000,000
-$ 10,000,000,000
$ 11,392 $ 12,145
$ 16,950,906,078 $ 16,950,906,078
$ 15,070,509,391 $ 15,070,509,391
$ 13,354,781,899 $ 13,354,781,899
$ 11,787,650,752 $ 11,787,650,752
$ 10,354,750,193 $ 10,354,750,193
$ 9,043,226,601 $ 9,043,226,601
$ 7,841,567,290 $ 7,841,567,290
$ 6,739,449,986 $ 6,739,449,986
$ 5,727,610,352 $ 5,727,610,352
$ 4,797,725,240 $ 4,797,725,240
$ 3,942,309,709 $ 3,942,309,709
$ 3,154,626,075 $ 3,154,626,075
$ 2,428,603,504 $ 2,428,603,504
$ 1,758,766,849 $ 1,758,766,849
$ 1,140,173,605 $ 1,140,173,605
$ 568,357,997 $ 568,357,997
$ 39,281,340 $ 39,281,340
-$ 450,712,064 -$ 450,712,064
-$ 904,934,170 -$ 904,934,170
-$ 1,326,388,118 -$ 1,326,388,118
0 1 2 3 4 5 6 7 8 9 10
Z
$ 270,450,740,739
$ 74,192,123,810
ANALISIS PRID
0 1 2 3 4 5 6 7 8 9 10
48867433333
Resumen del escenario
Valores actuales:
Celdas cambiantes:
$G$165 2
Celdas de resultado:
FC.0 -$ 9,126,286,458
FC.1 $ 3,674,252,102
FC.2 $ 3,723,387,376
FC.3 $ 3,772,522,650
FC.4 $ 3,821,657,925
FC.5 $ 3,870,793,199
FC.6 $ 3,695,580,974
FC.7 $ 6,451,511,248
FC.8 $ 5,656,950,522
FC.9 $ 6,194,994,000
FC.10 $ 52,378,801,333
VPN $ 18,924,409,247
TIR 47%
BAUE $ 4,210,958,135.79
RBC 1.29
Notas: La columna de valores actuales representa los valores de las celdas cambiantes
en el momento en que se creó el Informe resumen de escenario. Las celdas cambiantes de
cada escenario se muestran en gris.
0 1
-$ 13,037,552,083 -$ 9,126,286,458
$ 4,556,242,500 $ 3,878,224,254
$ 4,556,242,500 $ 3,864,119,919
$ 4,556,242,500 $ 3,847,899,934
$ 4,556,242,500 $ 3,829,246,952
$ 4,556,242,500 $ 3,807,796,022
$ 4,331,895,000 $ 3,558,779,953
$ 7,038,690,000 $ 6,237,206,098
$ 6,194,994,000 $ 5,360,885,915
$ 6,194,994,000 $ 6,194,994,000
$ 52,378,801,333 $ 52,378,801,333
$ 18,077,420,541 $ 19,023,877,906
40% 48%
$ 4,022,490,747.68 $ 4,233,091,368.91
1.29 1.29
e las celdas cambiantes
o. Las celdas cambiantes de
ABONO CONSTANTE A CAPITAL PAGO DE CAPITAL E INTERESES AL FINAL DEL PERIODO
2 3
-$ 9,126,286,458 -$ 9,126,286,458
$ 3,674,252,102 $ 4,556,242,500
$ 3,723,387,376 $ 4,556,242,500
$ 3,772,522,650 $ 4,556,242,500
$ 3,821,657,925 $ 4,556,242,500
$ 3,870,793,199 $ 4,556,242,500
$ 3,695,580,974 $ 4,331,895,000
$ 6,451,511,248 $ 7,038,690,000
$ 5,656,950,522 -$ 5,254,656,774
$ 6,194,994,000 $ 6,194,994,000
$ 52,378,801,333 $ 52,378,801,333
$ 18,924,409,247 $ 18,942,642,098
47% 52%
$ 4,210,958,135.79 $ 4,215,015,212.23
1.29 1.29
PAGO A INTERESES CADA PERIODO GRADIENTE CRECIENTE
4 5
-$ 9,126,286,458 -$ 9,126,286,458
$ 4,163,160,305 $ 4,349,850,148
$ 4,163,160,305 $ 4,189,522,730
$ 4,163,160,305 $ 4,022,187,839
$ 4,163,160,305 $ 3,846,794,355
$ 4,163,160,305 $ 3,662,133,490
$ 3,938,812,805 $ 3,242,467,636
$ 6,645,607,805 $ 5,741,688,170
$ 1,890,646,180 $ 4,676,323,175
$ 6,194,994,000 $ 6,194,994,000
$ 52,378,801,333 $ 52,378,801,333
$ 19,345,321,742 $ 19,253,870,065
50% 50%
$ 4,304,617,328.64 $ 4,284,267,991.69
1.30 1.30
Extracción de datos
HP
1 Proyeccion de la demanda
0
CONJUNTO 31 H TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
MP
MO
CIF
CFIJOS
G ADMON Y VTAS
GASTOS VENTAS FIJOS
COMISIONES
CONJUNTO 31 H
TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
0
CONJUNTO 31 H TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
MP
MO
CIF
MP TOTAL
MO TOTAL
CIF TOTAL
CFIJOS
G ADMON Y VTAS
GASTOS VENTAS FIJOS
COMISON 2,5% DE VENTAS
COSTOS Y GASTOS TOTALES
0
CONJUNTO 31 H TORNILLO
CONJUNTO 30 H
CONJUNTO 4D ROMANO
INGRESOS OPERATIVOS
0
necesidades kt $ 2,877,552,083
necesidades kt $ 2,877,552,083
OTROS DATOS
PRESTAMOS 30%
PLAZO 8
TASA 15%
PRESTAMO $ 3,911,265,625
Cu
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Pagos
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Pago de
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Abon
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
CUOTA $ 400,000,000
Gradiente $ 169,568,566
G
Períodos 0
Cuota
Abono a K
Abono a Intereses
saldo $ 3,911,265,625
Usuario:
como calcular el valor de
desecho de las primeras 10
maquinas que se reemplazan,
pues se supone que estas se
van a vender en el periodo 7 0
INGRESOS OPERATIVOS TOTALES
INGRESOS NO OPERATIVOS
INGRESOS TOTALES
MP TOTAL
MO TOTAL
CIF TOTAL
CFIJOS
G ADMON Y VTAS
GASTOS VENTAS FIJOS
COMISON 2,5% DE VENTAS
COSTOS Y GASTOS TOTALES
UTILIDAD BRUTA
DEPRECIACION MAQUINARIA1
DEPRECIACION MAQUINARIA2
DEPRECIACION TOTAL
AMORTIZACION
VALOR EN LIBROS MAQ1
VALOR LIBRO DE OTRAS INVERSIONES
UAII
INTERES
UAI
IMPUESTO
U.NETA
DEPRECIACION MAQUINARIA1
DEPRECIACION MAQUINARIA2
DEPRECIACION TOTAL
AMORTIZACION
VALOR LIBROS MAQ1
VALOR DE OTRAS INVERSIONES
PRESTAMO $ 3,911,265,625
.-ABC(AMORTIZACION)
INVERSIONES
Terreno $ 2,000,000,000
Adecuciones $ 3,500,000,000
Obras fisicas $ 2,800,000,000
Maquinaria 1 cop $ 1,860,000,000
Maquinaria 2 cop (7)
CAPEX $ 10,160,000,000
KT $ 2,877,552,083
VALOR SALVAMENTOI
FC -$ 9,126,286,458
-$ 29,485,135,260
10 años
oyeccion de la demanda
capacidad máxima
1 2
66667 66667
41667 41667
41667 41667
150000 150000
oyeccion del ETECNICO
Para poder atender este requerimiento los estudios técnicos estiman que Dicoplast debe ampliar su pl
valor activo
Terreno $ 2,000,000,000
Adecuciones $ 3,500,000,000
Obras fisicas $ 2,800,000,000
Maquinaria 1 cop $ 1,860,000,000
Maquinaria 2 cop (7) $ 1,863,000,000
INVERSION TOTAL (10) $ 12,023,000,000
INVERSION INICIAL $ 10,160,000,000
$/U
2400
800
250
MES
$ 300,000,000
$ 120,000,000
$ 40,000,000
2,5% DE VENTAS
8,500
Usuario:
7,500 los precios han de crecer
al orden de la
9,000 inflacion(3%
los precio se multiplican
por 12?
1 2
8,500 8,500
7,500 7,500
9,000 9,000
2400 2400
800 800
250 250
$ 160,000,000 $ 160,000,000
$ 33,333,333 $ 33,333,333
$ 10,416,667 $ 10,416,667
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 31,354,167 $ 31,354,167
$ 5,755,104,167 $ 5,755,104,167
1 2
566,666,667 566,666,667
312,500,000 312,500,000
375,000,000 375,000,000
1,254,166,667 1,254,166,667
1 2
INVERSION INICIAL
AÑOS
E.A
$ 4,497,955,469 $ 5,172,648,789
|
Gradiente Creciente
1 2
$ 400,000,000 $ 569,568,566
-$ 186,689,844 -$ 45,124,754
$ 586,689,844 $ 614,693,320
$ 4,097,955,469 $ 4,143,080,223
1 2
1,254,166,667 1,254,166,667
1,254,166,667 1,254,166,667
$ 160,000,000 $ 160,000,000
$ 33,333,333 $ 33,333,333
$ 10,416,667 $ 10,416,667
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 31,354,167 $ 31,354,167
$ 5,755,104,167 $ 5,755,104,167
-$ 4,500,937,500 -$ 4,500,937,500
$ 186,000,000 $ 186,000,000
$ 186,000,000 $ 186,000,000
0 0
0 0
0 0
-$ 4,686,937,500 -$ 4,686,937,500
0 0
-$ 4,686,937,500 -$ 4,686,937,500
$ - $ -
-$ 4,686,937,500 -$ 4,686,937,500
$ 186,000,000 $ 186,000,000
$ - $ -
$ 186,000,000 $ 186,000,000
$ - $ -
$ - $ -
$ - $ -
0 0
$ - $ -
$ - $ -
-$ 4,500,937,500 -$ 4,500,937,500
%
44.44%
27.78%
27.78%
cnicos estiman que Dicoplast debe ampliar su planta de producción en 2.000 metros cuadrados más y debe inco
valor de salvamento
maqunaria 1 $ 892,800,000
$ -
$ -
$ 892,800,000
PROYECCION DE PRECIOS
3 4 5
8,500 8,500 8,500
7,500 7,500 7,500
9,000 9,000 9,000
PROYECCION DE COSTOS
2400 2400 2400
800 800 800
250 250 250
$ 160,000,000 $ 160,000,000 $ 160,000,000
$ 33,333,333 $ 33,333,333 $ 33,333,333
$ 10,416,667 $ 10,416,667 $ 10,416,667
$ 3,600,000,000 $ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000 $ 480,000,000
$ 31,354,167 $ 31,354,167 $ 31,354,167
$ 5,755,104,167 $ 5,755,104,167 $ 5,755,104,167
PROYECCION DE VENTAS
3 4 5
566,666,667 566,666,667 566,666,667
312,500,000 312,500,000 312,500,000
375,000,000 375,000,000 375,000,000
1,254,166,667 1,254,166,667 1,254,166,667
ktrabajo
3 4 5
3 4 5
$ 871,625,894.93 $ 871,625,894.93 $ 871,625,894.93
$ 376,827,928 $ 433,352,117 $ 498,354,934
$ 494,797,967 $ 438,273,778 $ 373,270,961
$ 2,921,825,187 $ 2,488,473,070 $ 1,990,118,136
)
3 4 5
$ 928,925,586 $ 855,589,355 $ 782,253,125
$ 488,908,203 $ 488,908,203 $ 488,908,203
$ 440,017,383 $ 366,681,152 $ 293,344,922
$ 2,444,541,016 $ 1,955,632,813 $ 1,466,724,609
nal
3 4 5
$ -
$ 5,948,546,107 $ 6,840,828,024 $ 7,866,952,227
3 4 5
$ 586,689,844 $ 586,689,844 $ 586,689,844
$ - $ - $ -
$ 586,689,844 $ 586,689,844 $ 586,689,844
$ 3,911,265,625 $ 3,911,265,625 $ 3,911,265,625
3 4 5
$ 739,137,132 $ 908,705,698 $ 1,078,274,264
$ 117,675,099 $ 304,894,930 $ 520,197,735
$ 621,462,033 $ 603,810,769 $ 558,076,529
$ 4,025,405,124 $ 3,720,510,195 $ 3,200,312,459
PYG
3 4 5
1,254,166,667 1,254,166,667 1,254,166,667
0 0 0
$ - $ - $ -
$ - $ - $ -
66667
41667
41667
150000
6 7 8
80,000 80,000 80,000
50,000 50,000 50,000
50,000 50,000 50,000
180000 180000 180000
Maquinaria usd
maquinaria 1 10 60000
maquinaria 2 10 69000
6 7 8
680,000,000 680,000,000 680,000,000
375,000,000 375,000,000 375,000,000
450,000,000 450,000,000 450,000,000
1,505,000,000 1,505,000,000 1,505,000,000
6 7 8
6 7 8
$ 871,625,894.93 $ 871,625,894.93 $ 871,625,894.93
$ 573,108,175 $ 659,074,401 $ 757,935,561
$ 298,517,720 $ 212,551,494 $ 113,690,334
$ 1,417,009,962 $ 757,935,561 $ -
6 7 8
$ 708,916,895 $ 635,580,664 $ 562,244,434
$ 488,908,203 $ 488,908,203 $ 488,908,203
$ 220,008,691 $ 146,672,461 $ 73,336,230
$ 977,816,406 $ 488,908,203 $ -
6 7 8
$ 11,964,650,968
$ 10,404,044,320
$ 1,560,606,648
$ 9,046,995,061 $ 10,404,044,320 $ -
6 7 8
$ 586,689,844 $ 586,689,844 $ 4,497,955,469
$ - $ - $ 3,911,265,625
$ 586,689,844 $ 586,689,844 $ 586,689,844
$ 3,911,265,625 $ 3,911,265,625 $ -
6 7 8
$ 1,247,842,830 $ 1,417,411,397 $ 1,586,979,963
$ 767,795,962 $ 1,052,533,922 $ 1,379,982,576
$ 480,046,869 $ 364,877,475 $ 206,997,386
$ 2,432,516,498 $ 1,379,982,576 $ -
6 7 8
1,505,000,000 1,505,000,000 1,505,000,000
$ 892,800,000
1,505,000,000 2,397,800,000 1,505,000,000
$ 192,000,000 $ 192,000,000 $ 192,000,000
$ 40,000,000 $ 40,000,000 $ 40,000,000
$ 12,500,000 $ 12,500,000 $ 12,500,000
$ 3,600,000,000 $ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000 $ 480,000,000
$ 37,625,000 $ 37,625,000 $ 37,625,000
$ 5,802,125,000 $ 5,802,125,000 $ 5,802,125,000
0 0 0
$ 1,863,000,000
$ 1,863,000,000 $ - $ -
$ - $ - $ -
inversion TRM
600000 3100
690000 2700
9 10
8,500 8,500
7,500 7,500
9,000 9,000
2400 2400
800 800
250 250
$ 192,000,000 $ 192,000,000
$ 40,000,000 $ 40,000,000
$ 12,500,000 $ 12,500,000
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 37,625,000 $ 37,625,000
$ 5,802,125,000 $ 5,802,125,000
9 10
680,000,000 680,000,000
375,000,000 375,000,000
450,000,000 450,000,000
1,505,000,000 1,505,000,000
9 10
9 10
1,505,000,000 1,505,000,000
$ -
1,505,000,000 1,505,000,000
$ 192,000,000 $ 192,000,000
$ 40,000,000 $ 40,000,000
$ 12,500,000 $ 12,500,000
$ 3,600,000,000 $ 3,600,000,000
$ 1,440,000,000 $ 1,440,000,000
$ 480,000,000 $ 480,000,000
$ 37,625,000 $ 37,625,000
$ 5,802,125,000 $ 5,802,125,000
-$ 4,297,125,000 -$ 4,297,125,000
$ 186,300,000 $ 186,300,000
$ 186,300,000 $ 186,300,000
0 0
0 0
0 $ 5,917,800,000
-$ 4,483,425,000 -$ 10,401,225,000
-$ 4,483,425,000 -$ 10,401,225,000
$ - $ -
-$ 4,483,425,000 -$ 10,401,225,000
$ - $ -
$ 186,300,000 $ 186,300,000
$ 186,300,000 $ 186,300,000
$ - $ -
$ - $ -
$ - $ 5,917,800,000
$ - $ -
$ - $ -
-$ 24,907,916,667
-$ 4,297,125,000 -$ 4,297,125,000 -$ 24,907,916,667
$ 74,192,123,810