Professional Documents
Culture Documents
Presupuesto de inversin
Activo fijo
Intangible
Capital de trabajo
USD
136,228
744
199,570
Total (USD)
336,541
2. Estructura de aporte/deuda
Deuda
Aporte
52%
48%
3. Ingresos
a. Presupuesto de ventas
Producto NFQ
Ventas 1 ao (q)
Precio de venta (USD)
Ventas (USD)
1
10,000
12
120,000
4. Costos operativos
a. Presupuesto de produccin (productos terminados)
Ventas
(+) Inventario final (*)
(-) Inventario inicial (*)
(=) Unidades producidas
1
10,000
0
0
10,000
N
3
10,000
30,000
0.5
15,000
Total (USD)
1
50,000
N
30,000
0
0
30,000
0.5
15,000
1
51,750
Total (USD)
d. Presupuesto mano de obra directa (MOD)
1
1.5
10,000
15,000
0.625
9,375
1
15,000
0.5
7,500
13,623
149
Total CIF
21,272
N
F
Total inventario final materia prima
Productos en proceso
II = IF = USD 1,500
Producto terminado
Ao 1
N (unidades)
F (unidades)
MOD (horas)
CIF horas (MOD)
1
6.6875
0
0
1
50,000
9,375
Presup. CIF
(=) Costo de manufactura
(+) Invent. inicial pdctos. en proceso
(-) Invent. final pdctos. en proceso
(=) Costo de produccin
(+) Invent. inicial pdctos. terminados
(-) Invent. final pdctos. terminados
(=) Costo de ventas
7,500
66,875
1,500
-1,500
66,875
0
0
66,875
7%
10%
20%
Depreciacin anual
0
1
2
3
4
5
13,623
13,623
13,623
13,623
13,623
-336,541
FCE
-336,541
60,000
-276,541
b. Incluyendo financiamiento
Costo promedio ponderado de capital (CPPQ) =
Rd =
Rc =
D/(C+D) =
C/(C+D) =
(1-T) =
WACC
Costo de la deuda
COK (Costo de oportunidad del capital)
Peso relativo de la deuda
Peso relativo del capital
Escudo fiscal deuda
TIRE =
VANF =
TIRF =
5
cuotas anuales
15%
TEA
Principal constante
4. Supuestos complementarios
Vida til (aos)
Tasa IR
Venta de activos =
5
30%
Valor en libros
Importe
176,541
160,000
2
10,000
12
120,000
3
10,000
12
120,000
4
10,000
12
120,000
5
10,000
12
120,000
2
10,000
0
0
10,000
3
10,000
0
0
10,000
4
10,000
0
0
10,000
5
10,000
0
0
10,000
F
4
10,000
40,000
0.875
35,000
N
3
10,000
30,000
0.5
15,000
F
4
10,000
40,000
0.875
35,000
N
3
10,000
30,000
0.5
15,000
2
50,000
3
50,000
4
50,000
5
50,000
F
40,000
6,000
-4,000
42,000
0.875
36,750
N
30,000
3,000
0
33,000
0.5
16,500
F
40,000
4,000
-6,000
38,000
0.875
33,250
N
30,000
3,000
-3,000
30,000
0.5
15,000
Producto NFQ
F
4
10,000
40,000
0.875
35,000
3
F
40,000
4,000
-4,000
40,000
0.875
35,000
2
49,750
3
50,000
4
50,000
5
50,000
2
1.5
10,000
15,000
0.625
9,375
3
1.5
10,000
15,000
0.625
9,375
4
1.5
10,000
15,000
0.625
9,375
5
1.5
10,000
15,000
0.625
9,375
2
15,000
0.5
7,500
3
15,000
0.5
7,500
4
15,000
0.5
7,500
5
15,000
0.5
7,500
13,623
149
13,623
149
13,623
149
13,623
149
21,272
21,272
21,272
21,272
mpuestos planta
5,250
Ao 1
Costo unitario (USD)
0.5
0.875
0.625
0.5
2
6.6875
0
0
3
6.6875
0
0
4
6.6875
0
0
5
6.6875
0
0
2
50,000
9,375
3
50,000
9,375
4
50,000
9,375
5
50,000
9,375
7,500
66,875
0
0
66,875
0
0
66,875
7,500
66,875
0
0
66,875
0
0
66,875
7,500
66,875
0
0
66,875
0
0
66,875
7,500
66,875
0
0
66,875
0
0
66,875
(*)
Ventas
Lnea recta
Lnea recta
b. Amortizacin
Valor contable
136,228
122,605
108,982
95,359
81,737
68,114
Ao
Amortizacin anual
0
1
2
3
4
5
149
149
149
149
149
Valor contable
744
595
446
298
149
0
1
120,000
2
120,000
3
120,000
4
120,000
5
120,000
89,047
66,875
13,623
149
8,400
89,047
66,875
13,623
149
8,400
89,047
66,875
13,623
149
8,400
89,047
66,875
13,623
149
8,400
89,047
66,875
13,623
149
8,400
30,953
30,953
30,953
30,953
30,953
9,286
9,286
9,286
9,286
9,286
21,667
21,667
21,667
21,667
21,667
1
120,000
2
120,000
3
120,000
4
120,000
5
120,000
75,275
9,286
75,275
9,286
75,275
9,286
75,275
9,286
75,275
9,286
35,439
35,439
35,439
35,439
35,439
38,481
36,681
34,881
33,081
31,281
7,944
7,404
6,864
6,324
5,784
4,902
6,162
7,422
8,682
9,942
12%
2%
1.25
10%
8%
11.21%
15%
12%
52%
48%
70%
-64,785
6.10%
-115,193
1.73%
13.5% ventas
Inventario de seguridad
4
N
3
10,000
30,000
0.5
15,000
5
F
4
10,000
40,000
0.875
35,000
N
3
10,000
30,000
0.5
15,000
F
40,000
4,000
-4,000
40,000
0.875
35,000
N
30,000
3,000
-3,000
30,000
0.5
15,000
4
N
30,000
3,000
-3,000
30,000
0.5
15,000
F
4
10,000
40,000
0.875
35,000
5
F
40,000
4,000
-4,000
40,000
0.875
35,000
Inv. seguridad
10%
c. Servicio de deuda
Ao
Intereses
0
1
2
3
4
5
6
68,114
199,570
267,683
26,481
24,681
22,881
21,081
19,281
Principal Cuota
12,000
12,000
12,000
12,000
12,000
38,481
36,681
34,881
33,081
31,281
Saldo
176,541
164,541
152,541
140,541
128,541
116,541
267,683