Documentos de Académico
Documentos de Profesional
Documentos de Cultura
26
260
Bs3,007,739.27
20.17%
14.35%
1.68
CAPACIDAD 50,000.00 TON/ AÑO
CONCEPTO 1 2 3
VENTAS 20,000.00 35,000.00 45,000.00
CANTIDAD 25,000.00 43,750.00 56,250.00
FINANCIAMIENTO
CREDITO 75% MAS EL CAP TRABAJO
IMPORTE 13,275,000.00
INTERES 0.08
TIEMPO 3 AÑOS
AÑOS DE GRACIA 2
CUOTA Bs5,151,144.90
MES 0 1
CUOTA Bs5,151,144.90
INTERES 1,062,000.00
AMORTIZACION Bs4,089,144.90
SALDO 13,275,000.00 9,185,855.10
MES 0 1
CUOTA
INTERES 1,062,000.00
AMORTIZACION -Bs1,062,000.00
SALDO 13,275,000.00 14,337,000.00
ESTADO DE RESULTADOS
CONCEPTO 0 1 2
INGRESOS 0 4,800,000.00 8,400,000.00
X COSTO VARIABLE 0 2,500,000.00 4,375,000.00
X COSTO PRODUCCION 0 520,000.00 910,000.00
X COSTO FIJO 0 1,300,000.00 1,300,000.00
X DEPRECIACION 0 604,250.00 604,250.00
INTERES 0
OTROS INGRESOS 0
RESULT ANT IMPUESTOS 0 - 124,250.00 1,210,750.00
IUE 0 - 302,687.50
RESULTADO NETO 0 - 124,250.00 908,062.50
FLUJO DE INVERSION 0 1 2
ACTIVO FIJO - 7,700,000.00
CAPITAL DE TRABAJO - 10,000,000.00
VARIACION CAP TRABAJO
VALOR TERMINAL
TOTAL FLUJO DE INVERSION - 17,700,000.00 - -
FLUJO DE OPERACIÓN 0 1 2
RESULTADO NETO - 124,250.00 908,062.50
DEPRECIACION 604,250.00 604,250.00
FLUJO DE FINANCIAMIENTO 0 1 2
PRESTAMO 13,275,000.00
AMORTIZACION
TOTAL FLUJO DE FINANCIAMIENT 13,275,000.00 - -
CONCEPTO 0 1 2
FLUJO DE CAJA - 4,425,000.00 480,000.00 1,512,312.50
FLUJO ACUMULADO 480,000.00 1,992,312.50
VAN= Bs195,399.21
TIR= 10.64%
TIRM= 9.50%
IR= 1.04
A= SE ACEPTA EL PROYECTO DEBIDO A QUE LA TIR ES MAYOR A LA TASA DE D
2 3 4 5 6
MATERIA PRIMA
PROD TERMINADO
INICIAL PROPUESTO
240 250
26 30
4 5 6
50,000.00 50,000.00 50,000.00
62,500.00 62,500.00 62,500.00
EL CAP TRABAJO
2 3 4 5
Bs5,151,144.90 Bs5,151,144.90 Bs5,151,144.90 Bs5,151,144.90
734,868.41 381,566.29 - - 412,091.59
Bs4,416,276.49 Bs4,769,578.61 Bs5,151,144.90 Bs5,563,236.49
4,769,578.61 - - 5,151,144.90 - 10,714,381.39
2 3 4 5
Bs6,008,295.41 Bs6,008,295.41 Bs6,008,295.41
1,146,960.00 1,238,716.80 857,150.51 445,058.92
-Bs1,146,960.00 Bs4,769,578.61 Bs5,151,144.90 Bs5,563,236.49
15,483,960.00 10,714,381.39 5,563,236.49 -
VALOR INICIAL
3 4 5 6
10,800,000.00 12,000,000.00 12,000,000.00 12,000,000.00
5,625,000.00 6,250,000.00 6,250,000.00 6,250,000.00
1,170,000.00 1,300,000.00 1,300,000.00 1,300,000.00
1,300,000.00 1,300,000.00 1,300,000.00 1,300,000.00
604,250.00 604,250.00 604,250.00 604,250.00
3,447,676.80 857,150.51 445,058.92 -
930,500.00
- 1,346,926.80 1,688,599.49 2,100,691.08 3,476,250.00
- 422,149.87 525,172.77 869,062.50
- 1,346,926.80 1,266,449.62 1,575,518.31 2,607,187.50
3 4 5 6
10,000,000.00
4,074,500.00
- - - 14,074,500.00
3 4 5 6
- 1,346,926.80 1,266,449.62 1,575,518.31 2,607,187.50
604,250.00 604,250.00 604,250.00 604,250.00
3 4 5 6
3 4 5 6
- 3,303,295.41 - 3,280,445.28 - 3,383,468.18 17,285,937.50
- 1,310,982.91 - 4,591,428.19 - 7,974,896.37 9,311,041.13
7,700,000.00
770,000.00
LA TIR ES MAYOR A LA TASA DE DESCUENTO Y ESO SIGNIFICARIA QUE SE GANAIRIA MAS QUE SI ESTA EN UN DPF
VALOR TERMINAL
80,000.00
739,500.00
1,295,000.00
1,960,000.00
4,074,500.00
PESIMISTA OPTIMISTA
240 260
27 26
INVERSION INICIAL 7,700,000.00
LIQUIDACION INVERSION 65%
5,005,000.00
VALOR TERMINAL 4,074,500.00
GANANCIA 930,500.00
SI ESTA EN UN DPF
CAPACIDAD 50,000.00 TON/ AÑO
CONCEPTO 1 2 3
VENTAS 20,000.00 35,000.00 45,000.00
CANTIDAD 25,000.00 43,750.00 56,250.00
FINANCIAMIENTO
CREDITO 75% MAS EL CAP TRABAJO
IMPORTE 13,275,000.00
INTERES 0.08
TIEMPO 3 AÑOS
AÑOS DE GRACIA 2
CUOTA Bs5,151,144.90
MES 0 1
CUOTA Bs5,151,144.90
INTERES 1,062,000.00
AMORTIZACION Bs4,089,144.90
SALDO 13,275,000.00 9,185,855.10
MES 0 1
CUOTA
INTERES 1,062,000.00
AMORTIZACION -Bs1,062,000.00
SALDO 13,275,000.00 14,337,000.00
ESTADO DE RESULTADOS
CONCEPTO 0 1 2
INGRESOS 0 4,800,000.00 8,400,000.00
X COSTO VARIABLE 0 2,500,000.00 4,375,000.00
X COSTO PRODUCCION 0 520,000.00 910,000.00
X COSTO FIJO 0 1,300,000.00 1,300,000.00
X DEPRECIACION 0 604,250.00 604,250.00
INTERES 0
OTROS INGRESOS 0
RESULT ANT IMPUESTOS 0 - 124,250.00 1,210,750.00
IUE 0 - 302,687.50
RESULTADO NETO 0 - 124,250.00 908,062.50
FLUJO DE INVERSION 0 1 2
ACTIVO FIJO - 7,700,000.00
CAPITAL DE TRABAJO - 10,000,000.00
VARIACION CAP TRABAJO
VALOR TERMINAL
TOTAL FLUJO DE INVERSION - 17,700,000.00 - -
FLUJO DE OPERACIÓN 0 1 2
RESULTADO NETO - 124,250.00 908,062.50
DEPRECIACION 604,250.00 604,250.00
FLUJO DE FINANCIAMIENTO 0 1 2
PRESTAMO 13,275,000.00
AMORTIZACION
TOTAL FLUJO DE FINANCIAMIENT 13,275,000.00 - -
CONCEPTO 0 1 2
FLUJO DE CAJA - 4,425,000.00 480,000.00 1,512,312.50
FLUJO ACUMULADO 480,000.00 1,992,312.50
VAN= Bs195,399.21
TIR= 10.64%
MATERIA PRIMA
PROD TERMINADO
4 5 6
50,000.00 50,000.00 50,000.00
62,500.00 62,500.00 62,500.00
EL CAP TRABAJO
2 3 4 5
Bs5,151,144.90 Bs5,151,144.90 Bs5,151,144.90 Bs5,151,144.90
734,868.41 381,566.29 - - 412,091.59
Bs4,416,276.49 Bs4,769,578.61 Bs5,151,144.90 Bs5,563,236.49
4,769,578.61 - - 5,151,144.90 - 10,714,381.39
2 3 4 5
Bs6,008,295.41 Bs6,008,295.41 Bs6,008,295.41
1,146,960.00 1,238,716.80 857,150.51 445,058.92
-Bs1,146,960.00 Bs4,769,578.61 Bs5,151,144.90 Bs5,563,236.49
15,483,960.00 10,714,381.39 5,563,236.49 -
VALOR INICIAL
3 4 5 6
10,800,000.00 12,000,000.00 12,000,000.00 12,000,000.00
5,625,000.00 6,250,000.00 6,250,000.00 6,250,000.00
1,170,000.00 1,300,000.00 1,300,000.00 1,300,000.00
1,300,000.00 1,300,000.00 1,300,000.00 1,300,000.00
604,250.00 604,250.00 604,250.00 604,250.00
3,447,676.80 857,150.51 445,058.92 -
930,500.00
- 1,346,926.80 1,688,599.49 2,100,691.08 3,476,250.00
- 422,149.87 525,172.77 869,062.50
- 1,346,926.80 1,266,449.62 1,575,518.31 2,607,187.50
3 4 5 6
10,000,000.00
4,074,500.00
- - - 14,074,500.00
3 4 5 6
- 1,346,926.80 1,266,449.62 1,575,518.31 2,607,187.50
604,250.00 604,250.00 604,250.00 604,250.00
3 4 5 6
3 4 5 6
- 3,303,295.41 - 3,280,445.28 - 3,383,468.18 17,285,937.50
- 1,310,982.91 - 4,591,428.19 - 7,974,896.37 9,311,041.13
7,700,000.00
770,000.00
LA TIR ES MAYOR A LA TASA DE DESCUENTO Y ESO SIGNIFICARIA QUE SE GANAIRIA MAS QUE SI ESTA EN UN DPF
VALOR TERMINAL
80,000.00
739,500.00
1,295,000.00
1,960,000.00
4,074,500.00
INVERSION INICIAL 7,700,000.00
LIQUIDACION INVERSION 65%
5,005,000.00
VALOR TERMINAL 4,074,500.00
GANANCIA 930,500.00
SI ESTA EN UN DPF
CAPACIDAD 50,000.00 TON/ AÑO
CONCEPTO 1 2 3
VENTAS 20,000.00 35,000.00 45,000.00
CANTIDAD 25,000.00 43,750.00 56,250.00
FINANCIAMIENTO
CREDITO 75% MAS EL CAP TRABAJO
IMPORTE 13,275,000.00
INTERES 0.08
TIEMPO 3 AÑOS
AÑOS DE GRACIA 2
CUOTA Bs5,151,144.90
MES 0 1
CUOTA Bs5,151,144.90
INTERES 1,062,000.00
AMORTIZACION Bs4,089,144.90
SALDO 13,275,000.00 9,185,855.10
MES 0 1
CUOTA
INTERES 1,062,000.00
AMORTIZACION -Bs1,062,000.00
SALDO 13,275,000.00 14,337,000.00
ESTADO DE RESULTADOS
CONCEPTO 0 1 2
INGRESOS 0 5,000,000.00 8,750,000.00
X COSTO VARIABLE 0 2,500,000.00 4,375,000.00
X COSTO PRODUCCION 0 600,000.00 1,050,000.00
X COSTO FIJO 0 1,300,000.00 1,300,000.00
X DEPRECIACION 0 604,250.00 604,250.00
INTERES 0
OTROS INGRESOS 0
RESULT ANT IMPUESTOS 0 - 4,250.00 1,420,750.00
IUE 0 - 355,187.50
RESULTADO NETO 0 - 4,250.00 1,065,562.50
FLUJO DE INVERSION 0 1 2
ACTIVO FIJO - 7,700,000.00
CAPITAL DE TRABAJO - 10,000,000.00
VARIACION CAP TRABAJO
VALOR TERMINAL
TOTAL FLUJO DE INVERSION - 17,700,000.00 - -
FLUJO DE OPERACIÓN 0 1 2
RESULTADO NETO - 4,250.00 1,065,562.50
DEPRECIACION 604,250.00 604,250.00
FLUJO DE FINANCIAMIENTO 0 1 2
PRESTAMO 13,275,000.00
AMORTIZACION
TOTAL FLUJO DE FINANCIAMIENT 13,275,000.00 - -
CONCEPTO 0 1 2
FLUJO DE CAJA - 4,425,000.00 600,000.00 1,669,812.50
FLUJO ACUMULADO 600,000.00 2,269,812.50
VAN= Bs1,057,902.37
TIR= 13%
TIRM=
MATERIA PRIMA
PROD TERMINADO
4 5 6
50,000.00 50,000.00 50,000.00
62,500.00 62,500.00 62,500.00
EL CAP TRABAJO
2 3 4 5
Bs5,151,144.90 Bs5,151,144.90 Bs5,151,144.90 Bs5,151,144.90
734,868.41 381,566.29 - - 412,091.59
Bs4,416,276.49 Bs4,769,578.61 Bs5,151,144.90 Bs5,563,236.49
4,769,578.61 - - 5,151,144.90 - 10,714,381.39
2 3 4 5
Bs6,008,295.41 Bs6,008,295.41 Bs6,008,295.41
1,146,960.00 1,238,716.80 857,150.51 445,058.92
-Bs1,146,960.00 Bs4,769,578.61 Bs5,151,144.90 Bs5,563,236.49
15,483,960.00 10,714,381.39 5,563,236.49 -
VALOR INICIAL
3 4 5 6
11,250,000.00 12,500,000.00 12,500,000.00 12,500,000.00
5,625,000.00 6,250,000.00 6,250,000.00 6,250,000.00
1,350,000.00 1,500,000.00 1,500,000.00 1,500,000.00
1,300,000.00 1,300,000.00 1,300,000.00 1,300,000.00
604,250.00 604,250.00 604,250.00 604,250.00
3,447,676.80 857,150.51 445,058.92 -
930,500.00
- 1,076,926.80 1,988,599.49 2,400,691.08 3,776,250.00
- 497,149.87 600,172.77 944,062.50
- 1,076,926.80 1,491,449.62 1,800,518.31 2,832,187.50
3 4 5 6
10,000,000.00
4,074,500.00
- - - 14,074,500.00
3 4 5 6
- 1,076,926.80 1,491,449.62 1,800,518.31 2,832,187.50
604,250.00 604,250.00 604,250.00 604,250.00
3 4 5 6
3 4 5 6
- 3,033,295.41 - 3,055,445.28 - 3,158,468.18 17,510,937.50
- 763,482.91 - 3,818,928.19 - 6,977,396.37 10,533,541.13
5,005,000.00
VALOR TERMINAL 4,074,500.00
GANANCIA 930,500.00
CONCEPTO A B
VAN= Bs195,399.21 Bs1,057,902.37
TIR= 10.64% 13%