Professional Documents
Culture Documents
DEPRECIACIN
PRESUPUESTO
AMORTIZACIN
INTEGRANES:
PRID
ESTADO DE RESULTADO
PRESENTACIN
Concepto
Instalaciones
Maquinaria A
Maquinaria B
Total
PRESUPUESTO
DEPRECIACIN
Inversin
400000.00
100000.00
80000.00
580000.00
aos depreciar
40
5
4
AMORTIZACIN
vida util
precio de venta
6
3
6000
12000
CAPITAL DE TRABAJO
Descripcin
CVT
CF
Depreciaciones
Costo Total
Ao 1
60,000
20,000
50,000
130,000
(-)Depreciaciones
C. Trab. 12 meses
-50,000
80000
C.Trab. 3 meses
20,000
Inversin Total
600,000
Capital de trabajo
Descripcin
Costo Variable Total
Costo Fijo Total
Costo Total *
C. Trabajo por mes
C Trabajo 3 meses
Incremento C. Trab.
Descripcin
-20,000
-20,000
-60,000
-20,000
-80,000
-6,667
-23,000
-3,000
2
-72,000
-20,000
-92,000
-7,667
-27,770
-4,770
3
-91,080
-20,000
-111,080
-9,257
-29,225
-1,455
-27,500
-27,500
-60,000
-20,000
-30,000
-110,000
-9,167
-29,742
-2,242
-72,000
-20,000
-26,969
-118,969
-9,914
-33,709
-3,967
-91,080
-20,000
-23,756
-134,836
-11,236
-34,313
-604
Depreciacion Anual
10000.00
20000.00
20000.00
PRID
antigedad aos
10
4
1
ESTADO DE RESULTADO
depreciacion acumulada
100000
80000
20000
valor libros
300000.00
20000.00
60000.00
380000.00
-92,902
-24,000
-116,902
-9,742
-29,690
-465
-94,760
-24,000
-118,760
-9,897
-30,164
-474
-96,655
-24,000
-120,655
-10,055
-30,647
-483
-98,588
-24,000
-122,588
-10,216
-31,140
-493
8
-100,560
-24,000
-124,560
-10,380
-31,643
-503
-92,902
-24,000
-20,350
-137,252
-11,438
-33,875
438
-94,760
-24,000
-16,740
-135,500
-11,292
-33,392
483
-96,655
-24,000
-12,914
-133,568
-11,131
-32,861
531
-98,588
-24,000
-8,857
-131,445
-10,954
-32,279
582
-100,560
-24,000
-4,558
-129,117
-10,760
-31,643
637
9
-102,571
-24,000
-126,571
-10,548
-32,156
-513
10
-104,622
-24,000
-128,622
-10,719
0
32,156
10
-102,571
-24,000
-104,622
-24,000
-126,571
-10,548
-32,156
-513
-128,622
-10,719
0
PRESENTACIN
PRESUPUESTO
DEPRECIACIN
AMORTIZACIN
CALCULOS PREVIOS
20%
Aos
Ventas Unid.Fisicas
Precio A 1 y 2 aos
Precio B resto
1
1000
15%
3
1200
1380
2
288,000
3
386,400
240
280
PRESUPUESTO DE INGRESOS
Descripcin
VentaProductos U.M.
Venta Maquina A
Venta Maquina B
Recupero K. Trabajo
Valor Residual A.Tang.
Aporte Capital
Total
-80,000
-80,000
Costos
CALCULOS PREVIOS
Cvu A
Cvu B
Costo Fijo Anual
Costo Fijo Anual
<=
>
<=
>
1
240,000
12,000
PRESUPUESTO DE EGRESOS
Descripcin
0
Costo Variable Total
Costo Fijo Total
Instalac. Fisicas
-400,000
240,000
1,320
1,320
1,400
1,400
288,000
398,400
60
66
20,000
24,000
1
-60,000
-20,000
2
-72,000
-20,000
3
-91,080
-20,000
Maquina A
Maquina B
Capital Trabajo
Amortizacin Deuda
Intereses
Impuesto Renta
Total
Depreciacin Instalac.
Depreciacin Maq. A
Depreciacin Maq. B
Valor en Libro A
Valor en Libro B
Total
-100,000
-80,000
-20,000
-600,000
-3,000
-50,518
-30,000
-13,600
-177,118
-4,770
-53,549
-26,969
-20,235
-197,523
-80,000
-1,455
-56,762
-23,756
-32,906
-305,959
-10,000
-20,000
-20,000
-10,000
-20,000
-20,000
-10,000
-20,000
-20,000
-50,000
-50,000
-20,000
-70,000
PRID
2%
4
2%
5
ESTADO DE RESULTADO
2%
6
2%
7
2%
8
2%
2%
1408
1436
1464
1494
1524
1554
10
1585
4
394,128
5
402,011
6
410,051
6,000
12,000
7
418,252
8
426,617
9
435,149
10
443,852
12,000
32,156
380,000
394,128
402,011
428,051
418,252
426,617
447,149
856,008
4
-92,902
-24,000
5
-94,760
-24,000
6
-96,655
-24,000
7
-98,588
-24,000
8
-100,560
-24,000
9
-102,571
-24,000
10
-104,622
-24,000
-465
-60,168
-20,350
-35,169
-233,053
-474
-63,778
-16,740
-36,807
-236,558
-10,000
-20,000
-20,000
-10,000
-20,000
-20,000
-50,000
-50,000
-100,000
-80,000
-483
-67,604
-12,914
-41,562
-423,218
-10,000
0
-20,000
0
-20,000
-50,000
-80,000
-513
-493
-71,661
-8,857
-40,257
-243,856
-503
-75,960
-4,558
-42,075
-247,655
-42,598
-249,682
-115,156
-243,778
-10,000
-20,000
-20,000
-10,000
-20,000
-20,000
-10,000
-20,000
-20,000
-10,000
-20,000
-20,000
-50,000
-50,000
-20,000
-70,000
-50,000
PRESENTACIN
PRESTAMO
TEA
PLAZO
DEPRECIACIN
PRESUPUESTO
500000
6%
8
PERIODO
0
1
2
3
4
5
6
7
8
AMORTIZACIN
CUOTA
80,517.97
CUOTA
INTERES
AMORTIZACION
80,517.97
80,517.97
80,517.97
80,517.97
80,517.97
80,517.97
80,517.97
80,517.97
30000
26969
23756
20350
16740
12914
8857
4558
50518
53549
56762
60168
63778
67604
71661
75960
ORTIZACIN
SALDO AL FINAL
500000
449482
395933
339171
279003
215225
147621
75960
0
PRID
ESTADO DE RESULTADO
PRESENTACIN
DEPRECIACIN
PRESUPUESTO
AMORTIZACIN
INGRESO TOTAL
costos fijos
costos variables
Instalaciones
Maquinaria A
Maquinaria B
Capital de trabajo
impiesto a la renta
TOTAL DE EGRESOS
FLUJO NETO DE EFECTIVO ECONOMICO
PRESTAMO
AMORTIZACIN
INTERES
1
240,000
240,000
-20,000
-60,000
-400000.00
-100000.00
-80000.00
-20,000
-600000
-600000
500000
-100000.00
-3,000
-13600
-96600
143400
-50518
-30000
62882.03
240,000
-20,000
-60,000
-400000.00
-100000.00
-80000.00
-27,500
-607500
-607500
500000
-2,242
-13600
-95842.23043
144157.7696
-50518
-30000
-107500.00
Depreciacin Instalaciones
Depreciacin Maq. A
Depreciacin Maq. B
Valor en Libros Maq. B
Total
63639.80
-10,000
-20,000
-20,000
0
-50,000
Resumen
Flujo Neto Efectivo Economico
-600,000
194,158
Evaluacin
TASA
VNA
TIR
20%
604457.08
42.10%
-107,500
Evaluacin
TASA
VNA
TIR
20%
785020.4727
132.51%
113,640
PRID
ESTADO DE RESULTADO
3
386,400
4
394,128
5
402,011
6
410,051
6,000
12,000
7
418,252
8
426,617
394,128
-24,000
-92,902
402,011
-24,000
-94,760
428,051
-24,000
-96,655
418,252
-24,000
-98,588
426,617
-24,000
-100,560
12,000
288,000
-20,000
-72,000
398,400
-20,000
-91,080
-4,770
-1,455
-465
-474
-483
-493
-503
-20235.2833 -32905.8836 -35168.9439 -36806.8244 -41562.0108 -40257.1223 -42074.9187
-117005
-145441
-152535
-156040
-162700
-163338
-167137
170995
252959
241593
245970
265351
254914
259479
-53549
-26969
90476.75
-56762
-23756
172440.75
-60168
-20350
161074.98
-63778
-16740
165452.33
-67604
-12914
184832.69
-71661
-8857
174395.83
-75960
-4558
178961.45
288,000
-20,000
-72,000
398,400
-20,000
-91,080
394,128
-24,000
-92,902
402,011
-24,000
-94,760
428,051
-24,000
-96,655
418,252
-24,000
-98,588
426,617
-24,000
-100,560
-3,967
-604
438
483
531
582
637
-20235.2833 -32905.8836 -35168.9439 -36806.8244 -41562.0108 -40257.1223 -42074.9187
-116202.048 -144589.854 -151632.536 -155083.588 -161686.043 -162263.072 -165997.991
171797.952 253810.146 242495.464 246926.972 266364.728 255988.714 260618.831
-53549
-56762
-26969 -23755.9787
-60168
-63778
-20350 -16740.1965
-67604
-71661
-12914 -8857.26349
-75960
-4558
91279.98
173292.17
161977.49
166409.00
185846.76
175470.74
180100.86
-10,000
-20,000
-20,000
0
-50,000
-10,000
-20,000
-20,000
-20,000
-70,000
-10,000
-20,000
-20,000
0
-50,000
-10,000
-20,000
-20,000
0
-50,000
-10,000
0
-20,000
-20,000
-50,000
-10,000
-20,000
-20,000
0
-50,000
-10,000
-20,000
-20,000
0
-50,000
221,798
322,959
291,593
295,970
315,351
304,914
309,479
141,280
243,292
211,977
216,409
235,847
225,471
230,101
9
435,149
10
443,852
12,000
447,149
-24,000
-102,571
32,156
380,000
856,008
-24,000
-104,622
-513
-42598.3086
-169682
277467
32,156
-115156
-211622
644385
277467.12
644385.47
447,149
-24,000
-102,571
856,008
-24,000
-104,622
-513
0
-42598.3086 -115155.5221
-169682.036 -243777.8127
277467.123 612229.9019
0
0
0
0
277467.12
612229.90
-10,000
-20,000
-20,000
-20,000
-70,000
-10,000
-20,000
-20,000
0
-50,000
347,467
694,385
347,467
662,230
PRESENTACIN
DEPRECIACIN
-600,000
PERIODO
0
1
2
3
4
5
6
7
8
9
10
PRESUPUESTO
194,158
PROYECTO
-600,000
194,158
221,798
322,959
291,593
295,970
315,351
304,914
309,479
347,467
694,385
221,798
VAD
-600,000
161,798
154,026
186,897
140,622
118,944
105,610
85,096
71,975
67,341
112,147
AMORTIZACIN
322,959
VA ACUMULACO
161,798
315,824
502,722
643,344
762,287
867,898
952,993
1,024,968
1,092,310
1,204,457
-107,500
PERIODO
0
1
2
3
4
5
6
7
8
9
10
113,640
PROYECTO
-107,500
113,640
141,280
243292.175
211977.4924
216,409
235,847
225,471
230,101
347,467
662,230
141,280
VAD
-107,500
94,700
98,111
140794.0827
102226.8
86,970
78,985
62,925
53,514
67,341
106,954
243,292
VA ACUMULACO
94,700
192,811
333605.0126
435831.8126
522,802
601,786
664,711
718,225
785,567
892,520
AMORTIZACIN
291,593
295,970 315,351
PRID
ESTADO DE RESULTADO
304,914 309,479
347,467
694,385
502,722
97,278
97,278
140,622
0.69
3.69
AOS
3
3
3
3
3
MES
12 X 0.69
8.28
8
8
8
DIA
347,467
662,230
30 X 0.28
8.4
8
211,977
216,409 235,847
225,471 230,101
94,700
12,800
12,800
98,111
0.13
AOS
1
1
1
1
1
MES
12 X 0.13
1.56
1
1
1
DIA
30 X 0.56
16.8
16.8
1.13
PRESENTACIN
DEPRECIACIN
PRESUPUESTO
AMORTIZACIN
ESTADO DE GANANCIAS Y
0
Ventas Netas
Costos Variables
Depreciacin Maq. A
Depreciacin Maq. B
Valor en Libros Maq. B
Utilidad Bruta
Costos Fijos
Depreciacin Instalaciones
Utilidad Operativa
Gastos Financieros
Otros Ingresos
Venta Maquina A
Venta Maquina B
Recupero K. Trabajo
Valor Residual A.Tang.
Utilidad Antes de Impuestos
Impuestos
Utilidad Neta
(+)Depreciaciones y Valor Libros
Flujo Efectivo Neto
DESCRIPCION
INVERSION
INGRESOS
EGRESOS
FNE
Tasa Dcto.
VAI
VAC
-17%
-107500.00
-107500.00
0
-600000
-600000
0.12
2221258.99
821672.82
1
240,000
-60,000
-20,000
-20,000
0
140,000
-20,000
-10,000
110,000
-30,000
2
288,000
-72,000
-20,000
-20,000
0
176,000
-20,000
-10,000
146,000
-26,969
0
0
0
0
80,000
-13600
66,400
50,000
116,400
0
0
0
0
119,031
-20235.28331
98,796
50,000
148,796
2
240000
-96600
143400
288000
-117005.2833
170994.7167
Periodo
0
1
2
3
4
5
6
7
8
9
10
Proyecto
-600000
240000
288000
398400
394128
402010.56
428050.77
418251.79
426616.82
447149.16
856007.71
VAI
-600000
214285.71
229591.84
283573.25
250475.47
228111.59
216863.84
189195.87
172303.38
161246.47
275611.57
VAI ACUMULADO
Periodo
0
1
2
3
4
5
6
7
8
9
10
Proyecto
-600000
96600
117005.28
145441.28
152535.05
156040.25
162700.11
163337.98
167137.40
169682.04
211622.24
VAI
-600000
86250
93275.90
103522.23
96938.78
88541.43
82428.94
73885.81
67503.99
61189.04
68136.70
VAI ACUMULADO
214285.71
443877.55
727450.80
977926.27
1206037.86
1422901.70
1612097.57
1784400.95
1945647.42
2221258.99
86250
179525.90
283048.13
379986.91
468528.34
550957.28
624843.09
692347.08
753536.12
821672.82
PRID
ESTADO DE RESULTADO
3
386,400
-91,080
-20,000
-20,000
-20,000
235,320
-20,000
-10,000
205,320
-23,756
4
394,128
-92,902
-20,000
-20,000
0
261,226
-24,000
-10,000
227,226
-20,350
5
402,011
-94,760
-20,000
-20,000
0
267,251
-24,000
-10,000
233,251
-16,740
6
410,051
-96,655
0
-20,000
-20,000
273,396
-24,000
-10,000
239,396
-12,914
7
418,252
-98,588
-20,000
-20,000
0
279,664
-24,000
-10,000
245,664
-8,857
8
426,617
-100,560
-20,000
-20,000
0
286,057
-24,000
-10,000
252,057
-4,558
9
435,149
-102,571
-20,000
-20,000
-20,000
272,578
-24,000
-10,000
238,578
0
0
0
0
6,000
0
0
0
12,000
0
0
12,000
0
0
12,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
193,564
206,876
216,511
244,482
236,807
247,500
250,578
-32905.8836 -35168.9439 -36806.8244 -41562.0108 -40257.12234 -42074.9187 -42598.3086
160,658
171,707
179,704
202,920
196,549
205,425
207,980
70,000
50,000
50,000
50,000
50,000
50,000
70,000
230,658
221,707
229,704
252,920
246,549
255,425
277,980
398400
394128
402010.56
-145441.284 -152535.052 -156040.255
252958.716 241592.948 245970.305
2,221,258.99
B/C
1.56
1421672.82
10
443,852
-104,622
-20,000
-20,000
0
299,230
-24,000
-10,000
265,230
0
0
0
32,156
380,000
677,385
-115155.522
562,230
50,000
612,230
10
856007.715
-211622.24
644385.475