Professional Documents
Culture Documents
Grupo No. 6
Proyecto Miwidal
tutor
HERNANDO AUGUSTO JIMENEZ GUZMAN
COSTOS FIJOS
gerente
segretaria
carpinteros (2)
asistente contable
auxiliares de corte (2)
conductor de entrega
vendedor
contador
arriendo
publicidad
agua, luz
trasporte
telefonia , internet
depreciacion de maquinas x mes
INVERSION INCIAL
PROPIEDAD PLANTA Y EQUIPO
Cepilladora
Cateadora de mano
Sierra circular y caladora
Compresor de aire
Torno
Cortadora de mano
Sierra de cinta
Taladros de columna
equipos de oficina
TOTAL PPYE
CAPITAL DE TRABAJO
COSTOS
IJOS
Mensual
Tipo de Gasto
13,000,688
500,000
12,318,362
Valor
$
170,000.00
1,000,000.00
2,000,000.00
250,000.00
700,000.00
3,000,000.00
600,000.00
500,000.00
4,800,000.00
13,020,000
Vida til/
Aos
Depreciacin
Anual
8
6
6
3
4
9
4
4
6
21,250.00
166,666.67
333,333.33
83,333.33
175,000.00
333,333.33
150,000.00
125,000.00
800,000.00
2,187,917
13,000,688
4,950,000
35,901,377
1,000,000
49,921,377
35,000,000
14,921,377
7%
7%
55%
44%
COSTOS
COSTOS VARIABLES
COSTOS VARIABLES
madera
insumos ( puntillas pegante, pinturas, lacas etc..)
aseo y cafeteria
CAPACIDAD INSTALADA
TIPO MUEBLE
camas
mesas
armarios
TOTAL
L = CVU + CFU
Precio
margen 30%
Depreciacin Mensual
$
1,770.83
13,888.89
27,777.78
6,944.44
14,583.33
27,777.78
12,500.00
10,416.67
66,666.67
182,326
DA
horas/mes
mes
mes
mes
Mensual
3,800,000.00
1,000,000.00
150,000.00
4,950,000
65%
SEMANAL
MENSUAL
4
3
4
11
112,500
295,470
407,970
122,391
530,361
ANUAL
16
12
16
144
96
144
44
384
10
39
36%
6
22
ESTADOS FINANC
ESTADO DE R
ESCENARIOS
INGRESOS
(-)COSTOS DE VENTAS
(=) UTILIDAD BRUTA
GASTOS DE VENTAS
GASTOS ADMINISTRACION
(-) DEPRECIACION
(+) AMORTIZACION DIFERIDOS
UTILIDAD OPERACIONAL
Gastos Financieros
UTILIDAD ANTES DE IMPUESTOS
Provisin de Impuestos 34%
UTILIDAD NETA
RESERVA LEGAL 10%
UTILIDAD DEL EJERCICIO
62,941,377
PAGO INTERESES
PAGO CAPITAL
(+) EFECTO SOBRE LOS IMPUESTOS
FLUJO CAJA ACCIONISTA
DIVIDENDOS
FLUJO DE CAJA DEL PERIODO
FLUJO DE CAJA INICIAL
FLUJO DE CAJA FINAL
35,901,377
35,901,377
13,020,000
13,020,000
1,000,000
49,921,377
35,000,000
35,000,000
14,921,377
14,921,377
49,921,377
-
ANLISIS DE S
TASA DE DESCUENTO
12%
49,921,377
302,723,913
RBC
7.06%
TIR
178.96%
PRI
142.43%
302,723,913
62,941,377
VPN
TASA DE DESCUENTO
FACTOR DESCUENTO
12%
352,645,289
INDICE DE RENTABILIDAD
FLUJOS A VALOR ACTUAL
INVERSION
RBC
TASA INTERNA DE RETORNO
TIR
VPN
TIR
VPN
RBC
352,645,289
62,941,376.78
6
142.18%
302,723,913
71.66%
58,203,645
8
OS FINANCIEROS EMPRESA
ESTADO DE RESULTADOS
-
530,361
44
1
342,972,116
366,980,164
392,668,775
59,400,000
283,572,116
6,000,000
147,820,344
2,187,917
63,558,000
303,422,164
6,420,000
158,167,768
2,187,917
68,007,060
324,661,715
6,869,400
169,239,512
###
126,563,855
8,379,021
118,184,834
136,646,479
7,246,664
129,399,815
146,364,886
5,793,574
140,571,312
40,182,844
78,001,990
7,800,199
70,201,791
43,995,937
85,403,878
8,540,388
76,863,490
47,794,246
92,777,066
9,277,707
83,499,359
1,000,000
86,720,061
136,646,479
46,459,803
90,186,676
2,187,917
146,364,886
49,764,061
96,600,825
2,187,917
92,374,593
###
98,788,742
8,379,021
7,246,664
5,793,574
3,997,830
5,130,187
6,583,276
2,848,867
2,463,866
1,969,815
77,192,077
82,461,608
88,381,707
77,192,077
82,461,608
88,381,707
35,901,377
113,093,454
195,555,062
113,093,454
195,555,062
283,936,769
113,093,454
195,555,062
283,936,769
13,020,000
13,020,000
2,187,917
4,375,833
6,563,750
10,832,083
8,644,167
6,456,250
123,925,538
204,199,229
31,002,170
25,871,984
19,288,707
31,002,170
25,871,984
19,288,707
14,921,377
14,921,377
7,800,199
16,340,587
25,618,293
70,201,791
76,863,490
83,499,359
92,923,367
123,925,538
70,201,791
178,327,245
204,199,229
147,065,281
271,104,311
290,393,018
###
NLISIS DE SENSIBILIDAD
###
290,393,019
###
86,720,061
2
92,374,593
36,798,684
179,094,654
352,645,289
49,921,377
86,720,061
92,374,593
98,788,742
112%
125%
3
98,788,742
140%
77,428,626
73,640,460
70,315,875
280,030,739
7%
420,155,589
449,566,481
72,767,554
347,388,035
7,350,258
181,086,278
2,187,917
77,861,283
371,705,198
7,864,776
193,762,317
2,187,917
156,763,583
3,928,907
152,834,675
167,890,188
1,536,086
166,354,101
51,963,790
100,870,886
10,087,089
90,783,797
56,560,394
109,793,707
10,979,371
98,814,336
156,763,583
53,299,618
103,463,965
2,187,917
167,890,188
57,082,664
110,807,524
2,187,917
8,379,021.05
3,997,829.59
105,651,882
112,995,441
3,928,907
1,536,086
8,447,943
10,840,764
1,335,828
522,269
94,610,859
101,140,860
94,610,859
101,140,860
283,936,769
378,547,628
378,547,628
479,688,488
7,246,663.78
5,130,186.86
378,547,628
479,688,488
13,020,000
13,020,000
8,751,667
10,939,583
4,268,333
2,080,417
382,815,961
481,768,904
10,840,764 -
5,793,574.25
10,840,764 -
6,583,276.39
14,921,377
14,921,377
35,705,382
46,684,753
90,783,797
98,814,336
230,564,641
371,975,197
382,815,961
321,348,438
481,768,904
481,768,903
1
3,928,907.27
8,447,943.37
4
105,651,882
5
112,995,441
1,536,086.42
10,840,764.22
105,651,882
112,995,441
157%
176%
67,143,681
64,116,648
35,000,000.00
PLAZO
60
I%
2.10% MV
FORMULA
INTERES= SALDO K * TASA I
ABONO K= CUOTA - INTERESES
INTERESES
ABONO K
CUOTA
735,000.00
296,404.22
1,031,404.22
728,775.51
302,628.71
1,031,404.22
722,420.31
308,983.91
1,031,404.22
715,931.65
315,472.57
1,031,404.22
709,306.72
322,097.50
1,031,404.22
702,542.67
328,861.55
1,031,404.22
695,636.58
335,767.64
1,031,404.22
688,585.46
342,818.76
1,031,404.22
681,386.27
350,017.95
1,031,404.22
10
674,035.89
357,368.33
1,031,404.22
11
666,531.16
364,873.06
1,031,404.22
12
658,868.82
372,535.40
1,031,404.22
13
651,045.58
380,358.64
1,031,404.22
14
643,058.05
388,346.17
1,031,404.22
15
634,902.78
396,501.44
1,031,404.22
16
626,576.25
404,827.97
1,031,404.22
17
618,074.86
413,329.36
1,031,404.22
18
609,394.94
422,009.28
1,031,404.22
19
600,532.75
430,871.47
1,031,404.22
20
591,484.45
439,919.77
1,031,404.22
21
582,246.13
449,158.09
1,031,404.22
22
572,813.81
458,590.41
1,031,404.22
23
563,183.41
468,220.81
1,031,404.22
24
553,350.78
478,053.44
1,031,404.22
25
543,311.65
488,092.57
1,031,404.22
26
533,061.71
498,342.51
1,031,404.22
27
522,596.52
508,807.70
1,031,404.22
28
511,911.56
519,492.66
1,031,404.22
29
501,002.21
530,402.01
1,031,404.22
30
489,863.77
541,540.45
1,031,404.22
31
478,491.42
552,912.80
1,031,404.22
32
466,880.25
564,523.97
1,031,404.22
33
455,025.25
576,378.97
1,031,404.22
34
442,921.29
588,482.93
1,031,404.22
35
430,563.15
600,841.07
1,031,404.22
36
417,945.48
613,458.74
1,031,404.22
37
405,062.85
626,341.37
1,031,404.22
38
391,909.68
639,494.54
1,031,404.22
39
378,480.30
652,923.92
1,031,404.22
40
364,768.89
666,635.33
1,031,404.22
41
350,769.55
680,634.67
1,031,404.22
42
336,476.22
694,928.00
1,031,404.22
43
321,882.74
709,521.48
1,031,404.22
44
306,982.78
724,421.44
1,031,404.22
45
291,769.93
739,634.29
1,031,404.22
46
755,166.61
771,025.10
1,031,404.22
47
276,237.61
260,379.12
48
244,187.59
787,216.63
1,031,404.22
49
227,656.04
803,748.18
1,031,404.22
50
210,777.33
820,626.89
1,031,404.22
1,031,404.22
51
193,544.16
837,860.06
1,031,404.22
52
175,949.10
855,455.12
1,031,404.22
53
157,984.54
873,419.68
1,031,404.22
54
139,642.73
891,761.49
1,031,404.22
55
120,915.74
910,488.48
1,031,404.22
56
101,795.48
929,608.74
1,031,404.22
57
82,273.70
949,130.52
1,031,404.22
58
62,341.96
969,062.26
1,031,404.22
59
41,991.65
989,412.57
1,031,404.22
60
21,213.99
1,010,190.23
1,031,404.22
S= SALDO K * TASA I
K= CUOTA - INTERESES
SALDO K
35,000,000.00
34,703,595.780
34,400,967.071
34,091,983.160
33,776,510.586
33,454,413.089
33,125,551.543
32,789,783.906
32,446,965.148
32,096,947.196
31,739,578.867
31,374,705.803
31,002,170.405
30,621,811.764
30,233,465.591
29,836,964.148
29,432,136.175
29,018,806.815
28,596,797.538
28,165,926.066
27,726,006.294
27,276,848.206
26,818,257.798
26,350,036.992
25,871,983.549
25,383,890.983
24,885,548.474
24,376,740.772
23,857,248.108
23,326,846.098
22,785,305.646
22,232,392.845
21,667,868.875
21,091,489.901
20,503,006.969
19,902,165.895
19,288,707.159
18,662,365.790
18,022,871.251
17,369,947.327
16,703,312.001
16,022,677.333
15,327,749.337
14,618,227.853
13,893,806.418
13,154,172.133
12,399,005.528
11,627,980.424
10,840,763.793
10,037,015.613
9,216,388.720
8,378,528.664
7,523,073.545
6,649,653.870
5,757,892.381
4,847,403.901
3,917,795.163
2,968,664.642
1,999,602.379
1,010,189.809
-
0.425
Rubro
Monto
Plazo
Amortizaciones
Tasa antes de impuestos
Tasa despues de Impuestos
Ahorro en impuestos
Cuenta
Crdito A
Crdito B
Total
Cuenta
Crdito A
Crdito B
Total
COSTOS
TASA DE DESCUENTO
9.46%
9.96%
10.46%
120
75%
22%
34.00%
10.00%
6.75%
3.00%
Crditos
Credito A
Credito B
50,000,000.00
5
AV
13.00%
8.58%
4.42%
70,000,000.00
8
AV
18.00%
11.88%
6.12%
Valor
50,000,000.00
70,000,000.00
120,000,000.00
Costo
13%
18%
Valor
50,000,000.00
70,000,000.00
120,000,000.00
Costo
8.58%
11.88%
75%
22%
15.92%
10.51%
10.00%
3.00%
6.75%
9.53%
9.46%
ANLISIS DE SENSIBILIDAD
1
86,720,061
VPN
$412,856,567.03
$409,208,434.02
$405,625,602.11
A medida que la tasa sube, el VPN disminuye
N DE MODELO CAPM
Proporcin
42%
58%
100%
Ponderacin
5.42%
10.50%
15.92%
Proporcin
42%
58%
100%
Ponderacin
3.5750%
6.9300%
10.51%
9.53%
9.46%
DE SENSIBILIDAD
92,374,593
98,788,742
105,651,882
112,995,441
Valor presente neto: (VPN) esta herramienta financiera permite al inversionista calcular y analizar el rend
evidenciar que el VPN para este proyecto, nos da igual a 0 lo que significa que el proyecto es indifere
oportunidad es decir el mismo rendimiento que le producira otra alternativa de inversin.
Tasa interna retorno: (TIR) esta herramienta financiera ayuda al inversionista a analizar la tasa interna de
inicial como de los flujos de caja, para este proyecto la TIR nos da mayor a la tasa de descuento que e
viable financieramente, porque es superior a la tasa de intereses de oportunidad.
Relacin beneficio costo: (RBC) esta herramienta financiera analiza tanto el desembolso inicial del proye
nos da que el proyecto se puede aceptar ya que es de 7,06
Realizando este proyecto nos ayudo a conocer y comprender cada etapa del proceso y la manera correc
de lo contrario no invertir ya que con los diferentes informes e indicadores nos permiten analizar de direfe
De igual manera nos enseo a separar nuestros costos , a saber la vida util de nuestros activos, el pers
valor o el precio del producto que vamos a producir y a vender ya que si no sabemos cuanto nos va a
inversion se podria perder. Pero gracias a este proyecto cualquier integrante de este grupo estariamos
bases para hacer su evaluacion y determinar si seria exitoso o no.