Documente Academic
Documente Profesional
Documente Cultură
GESTIN
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO 8 AO 9 AO 10
Dato Inflacin Per 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0%
Capacidad instalada
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO 8 AO 9 AO 10
Total Produccin ( a ) 2,000,000 2,120,000 2,247,200 2,382,032 2,524,954 2,676,451 2,837,038 3,007,261 3,187,696 3,378,958
Dato Peso neto por botella (1 lt.) ( b ) 1
Numero de botellas por litro ( c ) = ( a ) / ( b ) 2,000,000 2,120,000 2,247,200 2,382,032 2,524,954 2,676,451 2,837,038 3,007,261 3,187,696 3,378,958
Capacidad maxima de la planta (litros) 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000
INGRESOS
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO 8 AO 9 AO 10
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016
Precio por botella 4.00 4.12 4.24 4.37 4.50 4.64 4.78 4.92 5.07 5.22
Dato Inflacin Per 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00%
Ingresos (S/.) 8,000,000 8,734,400 9,536,218 10,411,643 11,367,432 12,410,962 13,550,288 14,794,204 16,152,312 17,635,095
INVERSIONES
VALORES DE DESECHO
Recuperacin del capital de trabajo
Inversin en Capital de Trabajo (200,000) (18,360) (20,045) (21,886) (23,895) (26,088) (28,483) (31,098) (33,953) (37,070) -
Recuperacin de Capital de Trabajo 440,877
AO 0 AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO 8 AO 9 AO 10
Ventas 8,000,000 8,734,400 9,536,218 10,411,643 11,367,432 12,410,962 13,550,288 14,794,204 16,152,312 17,635,095
Costo de Ventas 4,800,000 5,240,640 5,721,731 6,246,986 6,820,459 7,446,577 8,130,173 8,876,523 9,691,387 10,581,057 MB = (UB/Vtas.)
Gastos Administrativos y Ventas 450,000 523,440 603,622 691,164 786,743 891,096 1,005,029 1,129,420 1,265,231 1,413,509 MO = (UO/Vtas.)
Depreciacin 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000
Total Costos 5,600,000 6,114,080 6,675,353 7,288,150 7,957,202 8,687,673 9,485,202 10,355,943 11,306,619 12,344,566
Utilidad antes de Participacin e Impuestos (U. Operativa) 2,400,000 2,620,320 2,860,865 3,123,493 3,410,229 3,723,289 4,065,086 4,438,261 4,845,694 5,290,528
Participacin de Trabajadores 10% 240,000 262,032 286,087 312,349 341,023 372,329 406,509 443,826 484,569 529,053
Utilidad antes de impuestos 2,160,000 2,358,288 2,574,779 2,811,144 3,069,207 3,350,960 3,658,578 3,994,435 4,361,124 4,761,476
Impuesto a la Renta 30% (648,000) (707,486) (772,434) (843,343) (920,762) (1,005,288) (1,097,573) (1,198,331) (1,308,337) (1,428,443)
Utilidad Neta 1,512,000 1,650,802 1,802,345 1,967,800 2,148,445 2,345,672 2,561,004 2,796,105 3,052,787 3,333,033
( + ) Depreciacin 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000 350,000
FLUJO DE CAJA POR OPERACIONES 1,862,000 2,000,802 2,152,345 2,317,800 2,498,445 2,695,672 2,911,004 3,146,105 3,402,787 3,683,033
FLUJO DE INVERSIONES
Capital de Trabajo (200,000) (18,360) (20,045) (21,886) (23,895) (26,088) (28,483) (31,098) (33,953) (37,070) -
Recuperacin del Capital de Trabajo 440,877
FLUJO DE CAJA DE INVERSIONES (3,700,000) (18,360) (20,045) (21,886) (23,895) (26,088) (28,483) (31,098) (33,953) (37,070) 685,877
FLUJO DE CAJA ECONMICO (3,700,000) 1,843,640 1,980,756 2,130,460 2,293,906 2,472,356 2,667,189 2,879,907 3,112,152 3,365,717 4,368,910
TIR 56.37%
VAN 10,236,215
CPPC 12.30%
SERVICIO DE DEUDA
FLUJO DE CAJA ECONMICO (3,700,000) 1,843,640 1,980,756 2,130,460 2,293,906 2,472,356 2,667,189 2,879,907 3,112,152 3,365,717 4,368,910
(-) Servicio de Deuda Neta
Desembolso 1,050,000
Amortizacion (79,661) (84,441) (89,507) (94,878) (100,571) (106,605) (113,001) (119,781) (126,968) (134,586)
Intereses Netos (44,100) (40,754) (37,208) (33,448) (29,464) (25,240) (20,762) (16,016) (10,985) (5,653)
FLUJO DE CAJA FINANCIERO (2,650,000) 1,719,879 1,855,561 2,003,744 2,165,579 2,342,322 2,535,344 2,746,143 2,976,355 3,227,764 4,228,671
nassir.sapag@uss.cl nassir@nassirsapag.cl
AO 1 AO 2 AO 3 AO 4
20% 10% 2%
Cantidad 1,000 1,200 1,320 1,346
Precio 200
cv 60
CF 50,000
Valor Depreciac. Vida til Valor venta
Terreno 100,000
Constr. 60,000 30
Mq.A 150,000 5 7 10,000
Mq.B 80,000 10 4 20,000
Cap. Trabajo: 3 meses de funcionamiento
Impto 30%
0 1 2 3 4
Ingreso 200,000 240,000 264,000 269,280
Venta mquina A
Venta mquina B 20,000
Costo variable -60,000 -72,000 -79,200 -80,784
Costo fijo -50,000 -50,000 -50,000 -50,000
Deprec.construc. -2,000 -2,000 -2,000 -2,000
Deprec. Mq.A -30,000 -30,000 -30,000 -30,000
Deprec. Mq.B -8,000 -8,000 -8,000 -8,000
Valor libro A
Valor libro B -48,000
Utilidad 0 50,000 78,000 94,800 70,496
Impto -15,000 -23,400 -28,440 -21,149
Ut.neta 35,000 54,600 66,360 49,347
Deprec.construc. 2,000 2,000 2,000 2,000
Deprec. Mq.A 30,000 30,000 30,000 30,000
Deprec. Mq.B 8,000 8,000 8,000 8,000
Valor libro A
Valor libro B 48,000
Terreno -100,000
Constr. -60,000
Mq.A -150,000
Mq.B -80,000 -80,000
Cap.trabajo -27,500 -3,000 -1,800 -396 0
V.desecho contable
Flujo del proyecto -417,500 72,000 92,800 105,964 57,347
Ahorro trib. Intereses 6,000 5,017 3,936 2,747
Flujo del inversionista -417,500 78,000 97,817 109,900 60,094
Prstamo 1,050,000 Saldo Cuota Inters
Tasa 6% 1 1,050,000 -142,661 -63,000
Plazo 10 2 970,339 -142,661 -58,220
Cuota anual -142,661 3 885,898 -142,661 -53,154
4 796,390 -142,661 -47,783
5 701,512 -142,661 -42,091
6 600,942 -142,661 -36,056
7 494,337 -142,661 -29,660
8 381,336 -142,661 -22,880
9 261,554 -142,661 -15,693
10 134,586 -142,661 -8,075
ssirsapag.cl www.nassirsapag.blogspot.com
AO 5 AO 6 AO 7 AO 8 AO 9 AO 10
AOS A AOS
ACTIVO INVERSION DEP.ANUAL VIDA TIL
DEPREC. DEPRECINDO
Terreno 100,000
Constr. 60,000 30 2,000 10
Mq.A 150,000 5 30,000 7 3
Mq.B 80,000 10 8,000 4 2
390,000
5 6 7 8 9 10
269,280 269,280 269,280 269,280 269,280 269,280
10,000
20,000
-80,784 -80,784 -80,784 -80,784 -80,784 -80,784
-50,000 -50,000 -50,000 -50,000 -50,000 -50,000
-2,000 -2,000 -2,000 -2,000 -2,000 -2,000
-30,000 0 0 -30,000 -30,000 -30,000
-8,000 -8,000 -8,000 -8,000 -8,000 -8,000
0
-48,000
98,496 128,496 138,496 70,496 98,496 98,496
-29,549 -38,549 -41,549 -21,149 -29,549 -29,549
68,947 89,947 96,947 49,347 68,947 68,947
2,000 2,000 2,000 2,000 2,000 2,000
30,000 0 0 30,000 30,000 30,000
8,000 8,000 8,000 8,000 8,000 8,000
0
48,000
-150,000
-80,000
0 0 0 0 0 32,696
264,000
108,947 99,947 -43,053 57,347 108,947 405,643
1,439
110,386 99,947 -43,053 57,347 108,947 405,643
Amortizacin Ahorro tributario
-79,661 18,900
-84,441 17,466
-89,507 15,946
-94,878 14,335
-100,571 12,627
-106,605 10,817
-113,001 8,898
-119,781 6,864
-126,968 4,708
-134,586 2,423
t.com
DEPRECIAC.
VALOR LIBRO
ACUMULADA
100,000
20,000 40,000
90,000 60,000
16,000 64,000
264,000