Professional Documents
Culture Documents
AO 0
AO 1
% crecimiento
AO 2
5%
Demanda
Precio Unitario
3,935,699
3,935,699
15,742,796
23,614,194
TOTAL INGRESOS
15,742,796
23,614,194
Costos variables
40%
-6,297,118
-9,445,678
19%
-2,991,131
-2,991,131
Costo de Mantenim.
-3,000,000
-3,000,000
-1,440,000
-1,440,000
Gastos financieros
-1,200,000
-1,200,000
-800,000
-800,000
-15,728,250
-18,876,809
Gastos de marketing
TOTAL EGRESOS
MARGEN DE UTILIDAD
14,546
4,737,385
-754,231.15
-596,567.97
-768,000
-768,000
-288,000
-288,000
-192,857.14
-192,857.14
Dep. Vehculo
-690,625.00
-690,625.00
-240000
-240,000
Inters Prstamo
Dep Oficina
Dep.Equipos Computac.
Amortizacin Intangibles
Valor Libro
Prdida de Ejercicio anterior
Valor de desecho
UTILIDAD ANTES DE IMPTO
-2,919,166.93
1,961,335.05
496258
-333427
-2,422,908.55
1,627,908.09
Dep Oficina
Dep.Equipos Computac.
768,000
768,000
288,000
288,000
192,857
192,857
Dep. Vehculo
690,625
690,625
Amortizacin Intangibles
240,000
240,000
-1,576,632
-1,734,295
-1,820,058
2,073,095
Impuesto
17%
UTILIDAD NETA
Valor Libro
Inversin Inicial Activos
-14,700,000
Prestamo
7,388,522
Amortizacin de Capital
Capital de trabajo
-77,044
Recup.Capital de trabajo
Valor de desecho
FLUJO DE CAJA
-7,388,522
VAN
297,073.30
TIR
16.00266%
Arriendo de Oficina
Compra de Vehiculos
Van (TIR) =
-2323792.44
CALCULO DE LA DEPRECIACION
DESCRIPCION
V. ADQUIS.
VIDA UTIL
% VALOR RES
Arriendo de Oficina
Compra de Eq. Computac.
4,800,000
20%
1,600,000
10%
1,500,000
10%
Compra de Vehiculo
6,500,000
15%
1,200,000
5
AOS
DESCRIPCION
AO 1
AO 2
AO 3
Arriendo de Oficina
Compra Equip. Computac.
768,000
768,000
768,000
288,000
288,000
288,000
192,857
192,857
192,857
Compra de Vehiculo
690,625
690,625
690,625
SUMA
INVERSIN INICIAL y CAPITAL DE TRABAJO
DESCRIPCION
Total
Venta
Arriendo de Oficina
Compra de Eq. Computac.
4,800,000
0%
1,500,000
Compra de Vehiculo
6,500,000
30%
40%
450,000
2,600,000
1,200,000
1,600,000
-900,000
Inversin Inicial
3,050,000
14,700,000
Valor Libro
2,071,875
77,044
14,777,044
50%
Prestamo
7,388,522
TABLA DE AMORTIZACIN
AOS
DESCRIPCION
AO 1
AO 2
AO 3
SALDO DEUDA
7,542,311
5,965,680
4,231,385
MONTO CUOTA
2,330,863
2,330,863
2,330,863
INTERES PRESTAMO
754,231
596,568
423,138
AMORTIZACIN CAPITAL
1,576,632
1,734,295
1,907,724
MES 2
MES 3
INGRESOS
EGRESOS
SALDO
SALDO ACUMULADO
0
-719,261
-719,261
-719,261
600,000
-719,261
-119,261
-838,522
800,000
-719,261
80,739
-757,783
AO 3
AO 4
AO 5
5%
5%
5%
3,935,699
3,935,699
3,935,699
24,322,620
25,052,298
31,485,592
24,322,620
25,052,298
31,485,592
-9,729,048
-10,020,919
-12,594,237
-2,991,131
-2,991,131
-2,991,131
-3,000,000
-3,000,000
-3,000,000
-1,440,000
-1,440,000
-1,440,000
-1,200,000
-1,200,000
-1,200,000
-800,000
-800,000
-800,000
-19,160,179
-19,452,051
-22,025,368
9,460,224
5,162,441
5,600,248
-423,138.47
-232,366.02
-768,000
-768,000
-768,000
-288,000
-288,000
-288,000
-192,857.14
-192,857.14
-192,857
-690,625.00
-690,625.00
-690,625
-240,000
-240,000
-240,000
-2071875
0
0
-2,457,589
487,945.04
3,188,399.64
4,823,152.82
-82951
-542028
-819936
404,994.38
2,646,371.70
4,003,216.84
768,000
768,000
768,000
288,000
288,000
288,000
192,857
192,857
192,857
690,625
690,625
690,625
240,000
240,000
240,000
2071875
-1,907,724
-2,098,497
77,044
2,457,589
2,748,627
2,727,357
8,717,332
$
Arriendo de Oficina
4.800.00
1,600,000
1,500,000
Compra de Vehiculos
6,500,000
1,200,000
DEPRECIACION
VALOR RESIDUAL
DEPRECIAC
FALTO DEPREC
960,000
768,000
160,000
288,000
150,000
192,857
385,714
975,000
690,625
2,071,875
240,000
AOS
AOS FALTO
AO 4
AO 5
DEPRECIAR
VALOR DESECHO
768,000
768,000
240,000
240,000
192,857
192,857
385,714
690,625
690,625
2,071,875
2,457,589
Cap de Trabajo
Anual
Mensual
Costos variables
-6,297,118
-524,760
-2,991,131
-249,261
Costo de Manten.
-3,000,000
-250,000
-1,440,000
-120,000
Gastos financieros
-1,200,000
-100,000
-14,928,250
-719,261
AOS
10%
AO 4
AO 5
2,323,660
225,163
C=
4 aos
2,330,863
232,366
2,098,497
MES 4
MES 5
2330862.93
MES 6
1,400,000
-719,261
680,739
-77,044