Professional Documents
Culture Documents
ITEM
INGRESOS POR VENTAS
(COSTOS DE OPERACIN)
RESULTADO BRUTO
(GASTO ADMINISTRACIN)
(GASTOS DE VENTA)
(DEPRECIACION)
(AMORTIZACION INTANG.)
RESULTADO OPERACIONAL
INGRESOS NO OPERACIONALES
Venta vehculo
(EGRESOS NO OPERACIONALES)
Pago de multas
RESULTADO NO OP. ANTES DE INTERESES
(INTERESES DEUDA)
RESULTADO DESPUES INTERESES E. IMPUESTOS
(IMPUESTO RENTA) 15%
RESULTADO NETO DESPUES INT. E IMP.
DEPPRECIACION
AMORTIZACION INTANG.
(AMORTIZACION DEUDA)
VALOR DE SALVAMENTO
VALOR RESIDUAL SEGUNDO EQUIPO
CAPITAL DE TRABAJO
(INVERSION CAPITAL PROPIO 70%)
FLUJO NETO DE CAJA
AO 0
AO1
1,344,537,815
-119,200,000
1,225,337,815
-37,950,000
-69,630,588
-31,856,250
-2,600,000
1,083,300,977
AO 2
1,454,117,647
-121,600,000
1,332,517,647
-37,950,001
-74,232,942
-31,856,250
-2,600,000
1,185,878,454
AO 3
1,572,628,235
-124,120,000
1,448,508,235
-37,950,002
-79,210,388
-34,231,250
-2,600,000
1,294,516,595
AO 4
1,700,797,436
-126,766,000
1,574,031,436
-37,950,003
-84,593,495
-29,956,250
-2,600,000
1,418,931,688
3,000,000
-350,000
1,082,950,977
-9,015,300
1,073,935,677
-161,090,352
912,845,325
31,856,250
2,600,000
-30,557,335
-233,730,000
-233,730,000
-350,000
1,185,528,454
-6,265,140
1,179,263,314
-176,889,497
1,002,373,817
31,856,250
2,600,000
-33,307,495
-350,000
1,294,166,595
-3,267,465
1,290,899,130
-193,634,870
1,097,264,261
34,231,250
2,600,000
-36,305,170
-350,000
1,421,581,688
AO 2
8,400
173,109
1,454,117,647
AO 3
8,820
178,303
1,572,628,235
AO 4
9,261
183,652
1,700,797,436
1,421,581,688
-213,237,253
1,208,344,435
29,956,250
2,600,000
#VALUE!
AO 1
8,000
168,067
1,344,537,815
Los ingresospor ventas van netos (sin iva), es por ello que al precio bruto (con iva), se le quita este impuesto (del 1
dividiendo el previo bruto por el factor de 1,19:
Precui neto
COSTO DE PRODUCCIN
Mano de obra directa (10 0operarios)
Pago por unidades
Sueldo fijo
Total Gasto Mano de Obra Directa (MOD)
Cantidad
Materia prima
Total Costo Materia Prima (MP)
Gasto Indirecto de Fabricacin
Arriendo Taller
Electricidad
Agua Taller
Personal de control d ecalidad
Mantencin anual)
Colaciones personal operaciones (anual)
Insumos
Total Gasto Indirecto de Fabricacin (GIF)
Gasto de Ventas
Gasto en promocin
Sueldo del Encargado comercial
Sueldo del vendedor, componente fijo
Sueldo del vendedor, componente variable
Arriendo de oficina de ventas
Gasto de representacin
Total Gasto de Ventas
3
1
168,067
AO 3
AO 4
24,000,000
12,000,000
36,000,000
25,200,000
12,000,000
37,200,000
26,460,000
12,000,000
38,460,000
27,783,000
12,000,000
39,783,000
3,000
24,000,000
25,200,000
26,460,000
27,783,000
3,000,000
1,000,000
120,000
220,000
3,000,000
400,000
90,000
36000000
12,000,000
1,440,000
5280000
3,000,000
400,000
1,080,000
59,200,000
36000000
12,000,000
1,440,000
5280000
3,000,000
400,000
1,080,000
59,200,000
36000000
12,000,000
1,440,000
5280000
3,000,000
400,000
1,080,000
59,200,000
36000000
12,000,000
1,440,000
5280000
3,000,000
400,000
1,080,000
59,200,000
119,200,000
121,600,000
124,120,000
126,766,000
AO 1
9,000,000
18,000,000
8,400,000
2,400,000
150,000
37,950,000
AO 2
9,000,000
18,000,000
8,400,000
2,400,000
150,001
37,950,001
AO 3
9,000,000
18,000,000
8,400,000
2,400,000
150,002
37,950,002
AO 4
9,000,000
18,000,000
8,400,000
2,400,000
150,003
37,950,003
AO 1
53,781,513
7,200,000
960,000
2,689,076
4,800,000
200,000
69,630,588
AO 2
58,164,706
7,200,000
960,000
2,908,235
4,800,000
200,001
74,232,942
AO 3
62,905,129
7,200,000
960,000
3,145,256
4,800,000
200,002
79,210,388
AO 4
68,031,897
7,200,000
960,000
3,401,595
4,800,000
200,003
84,593,495
250,000
1,500,000
700,000
150,000
200,000
1.19
AO 2
Precio bruto
1.19
AO 1
Valor ($)
3,000
100,000
10
600,000
80,000
400,000
200,000
INVERSIN
ACTIVO FIJO
Talleres y oficina
Terreno
Equipo y maquinaria
Vehculos (3)
Equipos de oficina
Mobiliario
Total Inv.activo Fijo ao 0
AO 0
80,000,000.00
150,000,000.00
45,000,000.00
24,000,000.00
2,500,000.00
2,000,000.00
303,500,000.00
AO 1
AO 2
Valor salvamento
Talleres y oficin
8,000,000
Terreno no se d
Equipo y maquin 2,250,000
Vehculos (3)
800,000
Equipos de ofic
125,000
Mobiliario
100,000
28,750,000
10,000,000
INTANGIBLE
Capacitacin personal
Patente
Reclutamiento de personal
Total Inversin en Intangible
5000000
1400000
4000000
10,400,000.00
CAPITAL DE TRABAJO
Sueldo personal 4 primeros meses
Stock de materis primas
Total Capital de Trabajo
12,000,000.00
8,000,000.00
20,000,000.00
Total Inversin=
333,900,000.00
Periodo
0
1
2
3
4
VA
10,000,000
Maq Nueva
Dep
2,375,000
2,375,000
2,375,000
2,375,000
Dep Acum
2,375,000
4,750,000
7,125,000
7,125,000
9,500,000
31,856,250
31,856,250
31,856,250
2,375,000
DEPRECIACIN
Inversin financiada con capital propio (70%)
Inversin financiada con endeudamiento (30%)
233,730,000
100,170,000
DEPRECIACIN
Depreciacin (5 aos)
Talleres y oficina
Depreciaciacin (4 aos)
14,400,000
Dep
Dep Mq nueva
Equipo y maquinaria
Vehculos (3)
Equipos de oficina
Mobiliario
Total Dep a 4 aos
10,687,500
5,700,000
593,750
475,000
17,456,250
Total dep
31,856,250
31,856,250
34,231,250
1
2600000
2
2600000
3
2600000
4
2600000
100170000
Plazo
tasa inters
0.09
cuota
Inters
Capital
39,572,635
39,572,635
39,572,635
9,015,300
6,265,140
3,267,465
30,557,335
33,307,495
36,305,170
AMORTIZACIN INTANGIBLE
GASTO FINANXIERO
PSTAMO
Cuota
39,572,635
1.295029
0.7721834801
0.2278165199
2.531294666
Cuadro de amortizacin
Periodo
0
1
2
3
AO 5
1,541,602,796
-120,098,080
1,421,504,716
-37,950,004
-77,907,321
-14,400,000
0
1,291,247,391
PERIODO
0
1
2
3
1,290,897,391
-205,338,359
1,085,559,032
14,400,000
0
89,300,000
2,875,000
20,000,000
AO 5
8,150
189,161
1,541,602,796
El capital de trabajo bruto es el activo circulante, son los gatos necesarios para mantener el desar
AO 5
24,449,040
12,000,000
36,449,040
24,449,040
36000000
12,000,000
1,440,000
5280000
3,000,000
400,000
1,080,000
59,200,000
120,098,080
AO 5
9,000,000
18,000,000
8,400,000
2,400,000
150,004
37,950,004
AO 5
61,664,112
7,200,000
960,000
3,083,206
4,800,000
200,004
77,907,321
1er ongreso
2dop costo produccin
3ro gasto de venta
tasa 15%
Valor comercial Resultado contable Mayor pago impuesto
60,000,000
52,000,000
7,800,000.0
20,000,000
8,000,000
500,000
800,000
17,750,000
7,200,000
375,000
700,000
2,662,500.0
1,080,000.0
56,250.0
105,000.0
89,300,000
2,375,000
11,703,750.0
89,300,000.0
2,875,000.0
0.15
o (VA-Dep)
como VR se coloca el valor contable (en los flujos se debiera colocar el valor comercial).
4
29,956,250
5.0
14,400,000.0
29,956,250
Saldo
100,170,000
69,612,665
36,305,170
0
14,400,000
os necesarios para mantener el desarrollo(giro) del negocio/operacin. Mercadera, costo produccinn, gasto administrativos.