Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DETALLE
Q
Q-CONTADO
Q-CREDITO
PRECIO AL CONTADO
PRECIO AL CREDITO
VENTAS AL CONTADO(83.33%)
VENTAS AL CREDITO(16.67%)
TOTAL VENTAS
COSTO DE PRODUCCION
DETALLE
INGRESOS
VENTAS
EGRESOS
COSTOS DE PRODUCCION
COSTOS DE ADMINISTRACION
INGRESOS NETOS (IN)=(I-E)
(-) IVA (13%)
(-) IT (3%)
(-) DEPRECIACION LINEAL
EDIFICIO
EQUIPO DE OFICINA
BENEFICIO DEL PERIODO (BP)=(IN-IVA-IT-DL)
(-) IUE (25%)
(+) DEPRECIACION LINEAL (DL)
FLUJO DE EFECTIVO ECONOMICO (FEE)=(BP-IUE+DL)
INVERSIONES
ESTUDIO DE FACTIVILIDAD
EDIFICACIONES
EQUIPAMIENTO DE OFICINA
CAPITAL DE TRABAJO
INDICADOR
VALOR ACTUAL NETO (VAN)
TASA INTERNA DE RETORNO (TIR)
INDICE DE RENTABILIDAD (IR)
TASA INTERNA DE RETORNO NETO (TIR NETA)
%Credito 16.67% 16.67% 16.67%
%Contado 83.33% 83.33% 83.33%
AÑO 0 AÑO 1 AÑO 2 AÑO 3
72.00 72.00 72.00
60.00 60.00 60.00
12.00 12.00 12.00
35,000.00 35,700.00 36,414.00
38,000.00 38,700.00 39,414.00
2,100,000.00 2,142,000.00 2,184,840.00
456,000.00 464,400.00 472,968.00
2,556,000.00 2,606,400.00 2,657,808.00
FLUJO DE CAJA
AÑO 0 AÑO 1 AÑO 2 AÑO 3
2,556,000.00 2,606,400.00 2,657,808.00
2,556,000.00 2,606,400.00 2,657,808.00
1,572,000.00 1,605,840.00 1,640,500.80
1,512,000.00 1,542,240.00 1,573,084.80
60,000.00 63,600.00 67,416.00
984,000.00 1,000,560.00 1,017,307.20
127,920.00 130,072.80 132,249.94
76,680.00
15,000.00 15,000.00 15,000.00
600,000.00 15,000.00 15,000.00 15,000.00
20,000.00 0.00 0.00
764,400.00 855,487.20 870,057.26
191,100.00 213,871.80 217,514.32
15,000.00 15,000.00 15,000.00
588,300.00 656,615.40 667,542.95
2,671,642.23
82.90%
$2.16
64.48%
3,516,401.08
86.03%
$2.33
71.05%
2,094,626.25
80.58%
$2.00
58.72%
RESUMEN DE INDICADORES
OPTIMISTA PROBABLE PESIMISTA
3,516,401.08 2,671,642.23 2,094,626.25
86.03% 82.90% 80.58%
$2.33 $2.16 $2.00
71.05% 64.48% 58.72%
Calculo Auxiliar
16.67% 16.67%
83.33% 83.33% 1año = 12 meses
AÑO 4 AÑO 5 6 vehiculos * 12 meses
72.00 72.00 1vehiculo a credito*12meses
60.00 60.00 5vehiculos contado * 12 meses
12.00 12.00
37,142.28 37,885.13
40,142.28 40,885.13
2,228,536.80 2,273,107.54
481,707.36 490,621.51
2,710,244.16 2,763,729.04
22,285.37 22,731.08
AÑO 4 AÑO 5
2,710,244.16 2,763,729.04
2,710,244.16 2,763,729.04
1,676,007.46 1,712,386.04
1,604,546.50 1,636,637.43
71,460.96 75,748.62
1,034,236.70 1,051,343.00
134,450.77 136,674.59
15,000.00 15,000.00
15,000.00 15,000.00
0.00 0.00
884,785.93 899,668.41
221,196.48 224,917.10
15,000.00 15,000.00
678,589.45 689,751.31
20,000.00 0.00
20,000.00
5,980.04 5,980.04
652,609.41 683,771.27
678,589.45 689,751.31
20,000.00 0.00
5,980.04 5,980.04
3,712,195.46
652,609.41 4,395,966.73
652,609.41 683,771.27
4,565,010.35
652,609.41 5,248,781.61
652,609.41 683,771.27
3,127,862.19
652,609.41 3,811,633.45
COSTOS DE CAPITAL (k)
Inversion Total
unidades Q porcentajes Capital Propio
72 100% Credito Bancario
12 16.67% Bonos
60 83.33%
DETALLE
PERIODOS
1
2
3
4
5
6
7
8
9
10
Promedio
Desviacion Estandar
ANALISIS DE SENCIBILIDAD
Optimista
Probable
Pesimista
INDICE DE RENTABILIDAD
Flujo de Efectivo Economico (FEE)
Inversion Total (IT)
INVERSIONES
ESTUDIO DE FACTIVILIDAD
EDIFICACIONES
EQUIPAMIENTO DE OFICINA
CAPITAL DE TRABAJO
INVERSION TOTAL
INDICE DE RENTABILIDAD
Flujo de Efectivo Economico (FEE)
Inversion Total (IT)
INDICE DE RENTABILIDAD
Flujo de Efectivo Economico (FEE)
Inversion Total (IT)
7.31%
888,410.96
100,000.00
300,000.00 7% 2.36%
488,410.96 9% 4.95%
0 1 2 3 4 5
588,300.00 656,615.40 667,542.95 678,589.45 689,751.31
888,410.96 5,562.74 25,697.67 5,836.71 25,980.04 5,980.04
630,000.00 0.00 20,000.00 0.00 20,000.00 0.00
10,000.00
600,000.00
20,000.00 0.00 20,000.00 0.00 20,000.00 0.00
258,410.96 5,562.74 5,697.67 5,836.71 5,980.04 5,980.04
888,410.96 5,562.74 25,697.67 5,836.71 25,980.04 5,980.04
OPTIMISTA
0 1 2 3 4 5
588,300.00 656,615.40 667,542.95 678,589.45 689,751.31
888,410.96 5,562.74 25,697.67 5,836.71 25,980.04 5,980.04
PESIMISTA
0 1 2 3 4 5
588,300.00 656,615.40 667,542.95 678,589.45 689,751.31
888,410.96 5,562.74 25,697.67 5,836.71 25,980.04 5,980.04
$2,008,279.10
930,727.58
$2,179,032.41
934,368.48
$1,858,200.15
927,512.34