Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ejercicio de Flujo Financiero Corregido
Ejercicio de Flujo Financiero Corregido
Depreciación Administrativa
1.1 Costos Directos 32,024.00 32,260.64 32,511.48 32,777.37 33,059.21 24,777.96 25,094.64 25,430.32
a) Materia Prima 2,500.00 2,650.00 2,809.00 2,977.54 3,156.19 3,345.56 3,546.30 3,759.08
b) Materiales (Insumos) 1,444.00 1,530.64 1,622.48 1,719.83 1,823.02 1,932.40 2,048.34 2,171.24
c) Mano de Obra 21,600.00 21,600.00 21,600.00 21,600.00 21,600.00 15,000.00 15,000.00 15,000.00
d) Prestaciones Sociales 6,480.00 6,480.00 6,480.00 6,480.00 6,480.00 4,500.00 4,500.00 4,500.00
e) Otros
1.2 Costos Indirectos 193,799.00 195,598.70 197,506.70 199,529.18 201,673.01 63,546.77 65,955.57 68,508.91
a) Materiales (empa.,etiq.,embal) 30,000.00 31,800.00 33,708.00 35,730.48 37,874.31 40,146.77 42,555.57 45,108.91
b) Mano de Obra 125,999.00 125,999.00 125,999.00 125,999.00 125,999.00 18,000.00 18,000.00 18,000.00
c) Prestaciones Sociales 37,800.00 37,799.70 37,799.70 37,799.70 37,799.70 5,400.00 5,400.00 5,400.00
d) Otros
1.3 Otros Costos Indirectos 59,808.00 59,952.00 60,104.64 60,266.44 60,437.94 10,059.74 10,252.45 10,456.71
a) Depreciación de Fábrica 16,500.00 16,500.00 16,500.00 16,500.00 16,500.00 1,500.00 1,500.00 1,500.00
b) Servicios Públicos 2,400.00 2,544.00 2,696.64 2,858.44 3,029.94 3,211.74 3,404.45 3,608.71
c) Mantenimiento 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00 1,000.00 1,000.00 1,000.00
d) Seguros 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 1,000.00 1,000.00 1,000.00
e) Impuestos 2,348.00 2,348.00 2,348.00 2,348.00 2,348.00 2,348.00 2,348.00 2,348.00
f) Amortización de Diferidos 22,560.00 22,560.00 22,560.00 22,560.00 22,560.00
g) Otros (papelería) 8,000.00 8,000.00 8,000.00 8,000.00 8,000.00 1,000.00 1,000.00 1,000.00
2. GASTOS ADMINISTRATIVOS 134,150.00 134,150.00 134,150.00 134,150.00 134,150.00 7,700.00 7,700.00 7,700.00
a) Sueldos 94,000.00 94,000.00 94,000.00 94,000.00 94,000.00 4,000.00 4,000.00 4,000.00
b) Prestaciones Sociales 28,200.00 28,200.00 28,200.00 28,200.00 28,200.00 1,200.00 1,200.00 1,200.00
c) Depreciación Administrativa 1,000.00 1,000.00 1,000.00 1,000.00 1,000.00
d) Seguros 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 1,000.00 1,000.00 1,000.00
e) Otros (Papelería) 950.00 950.00 950.00 950.00 950.00 1,500.00 1,500.00 1,500.00
3. GASTOS DE VENTAS 29,280.00 29,280.00 29,280.00 29,280.00 29,280.00 38,800.00 39,600.00 40,200.00
a) Sueldos 21,600.00 21,600.00 21,600.00 21,600.00 21,600.00 25,000.00 25,000.00 25,000.00
b) Prestaciones Sociales 6,480.00 6,480.00 6,480.00 6,480.00 6,480.00 7,500.00 7,500.00 7,500.00
c) Comisiones 0.00 0.00 0.00 0.00 0.00 5,000.00 5,800.00 6,400.00
d) Papelería 1,200.00 1,200.00 1,200.00 1,200.00 1,200.00 1,300.00 1,300.00 1,300.00
TOTAL COSTO OPERACIÓN 449,061.00 451,241.34 453,552.82 456,002.99 458,600.16 144,884.47 148,602.66 152,295.94
CUADRO 3
1. INGRESOS POR VENTAS 480,000.00 720,000.00 1,200,000.00 1,820,000.00 2,700,000.00 2,840,000.00 3,200,000.00 3,400,000.00
2. COSTO TOTAL 449,061.00 451,241.34 453,552.82 456,002.99 458,600.16 144,884.47 148,602.66 152,295.94
3. UTILIDAD BRUTA ANT. DE IMP. 30,939.00 268,758.66 746,447.18 1,363,997.01 2,241,399.84 2,695,115.53 3,051,397.34 3,247,704.06
4. IMPUESTOS (35%) 10,828.65 94,065.53 261,256.51 477,398.96 784,489.94 943,290.44 1,067,989.07 1,136,696.42
5.UTILIDAD DESP. DE IMPUEST. 20,110.35 174,693.13 485,190.67 886,598.06 1,456,909.89 1,751,825.09 1,983,408.27 2,111,007.64
6. RESERVA LEGAL (10%) 2,011.04 17,469.31 48,519.07 88,659.81 145,690.99 175,182.51 198,340.83 211,100.76
7. UTILIDAD POR DISTRIBUIR 18,099.32 157,223.82 436,671.60 797,938.25 1,311,218.90 1,576,642.58 1,785,067.44 1,899,906.88
10. + RESERVA LEGAL 2,011.04 17,469.31 48,519.07 88,659.81 145,690.99 175,182.51 198,340.83 211,100.76
11. FLUJO DE PRODUCCIÓN 60,170.35 214,753.13 525,250.67 926,658.06 1,496,969.89 1,753,325.09 1,984,908.27 2,112,507.64
CUADRO 4
FLUJO DE INVERSIÓN 47,450.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
3. FLUJO NETO DE CAJA -47,450.00 60,170.35 214,753.13 525,250.67 926,658.06 1,496,969.89 1,753,325.09 1,984,908.27
CUADRO 5
VARIABLE VALOR
VPN 2,905,191.21
TIR 280%
B/ C $ 61.36
$2,911,687.09
61.3632684024
Expresado en miles de pesos
8 9
0.00 6,200.00
2,112,507.64 0.00
2,112,507.64 6,200.00
CUADRO 6
1. FLUJO ORIGINAL DE INVERSIÓN 47,450.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
5. FLUJO AJUSTADO DE INVERSIÓN 75,920.00 3,537.3 4,386.3 5,439.0 6,744.4 8,363.0 0.0 0.0
CUADRO 7
Inicial 28470.0
1 10370.13 6832.80000 3537.33000 24932.7
2 10370.13 5983.84080 4386.28920 20546.4
3 10370.13 4931.13139 5438.99861 15107.4
4 10370.13 3625.77173 6744.35827 8363.0
5 10370.13 2007.12574 8363.00426 0.0
A =Anualidad
P= Valor del Crédito (60% de la Inversión)
i = Tasa de Interés 24%
n= Períodos de Amortización del Crédito 5 Años
Expresado en miles de pesos
8 9
0.00 6,200.00
0.0 6,200.00
1. UTILIDAD BRUTA ANTES DE IMPUESTO 30,939.00 268,758.66 746,447.18 1,363,997.01 2,241,399.84 2,695,115.53 3,051,397.34 3,247,704.06
3. MÁRGEN AJUSTADO ANT. IMPUESTO 24,106.20 262,774.82 741,516.05 1,360,371.24 2,239,392.71 2,695,115.53 3,051,397.34 3,247,704.06
4. IMPUESTOS (35%) 8,437.17 91,971.19 259,530.62 476,129.93 783,787.45 943,290.44 1,067,989.07 1,136,696.42
5. UTILIDAD NETA AJUSTADA 15,669.03 170,803.63 481,985.43 884,241.31 1,455,605.26 1,751,825.09 1,983,408.27 2,111,007.64
6. RESERVA LEGAL (10%) 1,566.90 17,080.36 48,198.54 88,424.13 145,560.53 175,182.51 198,340.83 211,100.76
7. UTILIDAD POR DISTRIBUIR 14,102.13 153,723.27 433,786.89 795,817.18 1,310,044.74 1,576,642.58 1,785,067.44 1,899,906.88
8. + AMORTIZACIÓN DE DIFERIDOS 22,560.00 22,560.00 22,560.00 22,560.00 22,560.00 0.00 0.00 0.00
9. + RESERVA LEGAL 1,566.90 17,080.36 48,198.54 88,424.13 145,560.53 175,182.51 198,340.83 211,100.76
10. + DEPRECIACIONES 17,500.00 17,500.00 17,500.00 17,500.00 17,500.00 1,500.00 1,500.00 1,500.00
11. FLUJO AJUSTADO DE PRODUCCIÓN 55,729.03 210,863.63 522,045.43 924,301.31 1,495,665.26 1,753,325.09 1,984,908.27 2,112,507.64
B/C
CUADRO 9
PERÍODO 0 1 2 3 4 5 6 7 8
1. FLUJO AJUSTADO DE INVERSIONES 75,920.00 3,537.33 4,386.29 5,439.00 6,744.36 8,363.00 0.00 0.00 0.00
2. FLUJO AJUSTADO DE PRODUCCIÓN 55,729.03 210,863.63 522,045.43 924,301.31 1,495,665.26 1,753,325.09 1,984,908.27 2,112,507.64
3. FLUJO DE CAJA -75,920.00 52,191.70 206,477.34 516,606.43 917,556.95 1,487,302.26 1,753,325.09 1,984,908.27 2,112,507.64
CUADRO 10
ITEM VALOR
VPN 2,635,421.58
TIR 206.64%
B/C 34.829494329 $0.00
$ 2,644,255.21 34.82949433
9
6,200.00
0.00
6,200.00
CUADRO 11
CUADRO COMPARATIVO DE INDICADORES DE RENTABILIDAD