Beruflich Dokumente
Kultur Dokumente
(
(
(
(
(
)
)
)
)
)
( - )
(
(
(
(
(
(
(
(
+
+
+
-
)
)
)
)
)
)
)
)
Concepto
Ventas Escritorios Tipo Secretarial Unds.
Ventas Escritorios Tipo Secretarial
Ventas Escritorios Tipo Ejecutivo Unds.
Ventas Escritorios Tipo Ejecutivo
Total Ventas
Costos Variables Escritorio Secretarial
Costos Variables Escritorio Ejecutivo
Costos Fijos (Gastos de Administracion)
Depreciaciones
Intereses Prestamo
Utilidad Bruta
Impuesto Sobre la Renta
Utilidad Neta
Depreciaciones
Maquinaria y Equipo
Edificaciones
Herramientas
Capital de Trabajo
Valor de Desecho
Prestamo
Amortizacion Prestamo
Flujo Neto de Fondos
Ao 0
(350,000.00)
(160,000.00)
(40,000.00)
(51,750.00)
172,500.00
(429,250.00)
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
TOTAL
805
926
1,065
1,224
1,408
5,428
486,018.75
558,921.56
642,759.80
774,372.52
890,528.39
3,352,601.02
315
353
395
443
496
2,001
434,700.00
486,864.00
545,287.68
648,892.34
726,759.42
2,842,503.44
920,718.75 1,045,785.56 ############ 1,423,264.86
1,617,287.81
6,195,104.46
(421,216.25) (484,398.69) (557,058.49)
(640,617.26)
(736,709.85) (2,840,000.55)
(253,575.00) (284,004.00) (318,084.48)
(356,254.62)
(399,005.17) (1,610,923.27)
(40,000.00)
(40,000.00) (40,000.00)
(40,000.00)
(40,000.00)
(200,000.00)
(88,000.00)
(88,000.00) (88,000.00)
(88,000.00)
(88,000.00)
(440,000.00)
(25,875.00)
(20,700.00) (15,525.00)
(10,350.00)
(5,175.00)
(77,625.00)
92,052.50
128,682.88
169,379.51
288,042.97
348,397.79
1,026,555.64
(28,536.28)
(39,891.69) (52,507.65)
(89,293.32)
(108,003.31)
(318,232.25)
63,516.23
88,791.18
116,871.86
198,749.65
240,394.47
708,323.39
88,000.00
88,000.00
88,000.00
88,000.00
88,000.00
440,000.00
(350,000.00)
(160,000.00)
(40,000.00)
(51,750.00)
165,000.00
165,000.00
172,500.00
(34,500.00)
(34,500.00) (34,500.00)
(34,500.00)
(34,500.00)
(172,500.00)
117,016.23
142,291.18
170,371.86
252,249.65
458,894.47
711,573.39
Concepto
Flujo Neto de Fondos
Factor de Descuento
Factor de Descuento
Flujo Neto Actualizado
VALOR ACTUAL NETO
Ao 0
(429,250.00)
(1.30)-0
1.00000
(429,250.00)
34,419.19
Ao 1
117,016.23
(1.30)-1
0.76923
90,012.48
Ao 2
142,291.18
(1.30)-2
0.59172
84,195.97
Ao 3
170,371.86
(1.30)-3
0.45517
77,547.50
Ao 4
252,249.65
(1.30)-4
0.35013
88,319.62
Ao 5
458,894.47
(1.30)-5
0.26933
123,593.62
Concepto
Maquinaria y Equipo
(20.00%)
Edificaciones
( 5.00%)
Herramientas
(25.00%)
Total
Valor
350,000.00
160,000.00
40,000.00
550,000.00
V.Desecho
0.00
Valor Neto
350,000.00
160,000.00
40,000.00
550,000.00
Depreciacion
70,000.00
8,000.00
10,000.00
88,000.00
Plancha de Melamina
Hierro y Lamina
Otros (Soldaduras, Tornillos, Pintura)
Mano de Obra
Total
Escritorio Secretarial
Unidades
Valor
Costo
0.5
287.50
143.75
1.5
109.25
109.25
1
40.25
40.25
1
230.00
230.00
523.25
Unidades
1
2
1
1
Escritorio Ejecutivo
Valor
Costo
287.50
287.50
143.75
143.75
57.50
57.50
316.25
316.25
805.00
TIR =
R1 + (R2 - R1)
TIR =
0.30 + (0.05)
30.00%
(429,250.00)
90,012.48
84,195.97
77,547.50
88,319.62
123,593.62
34,419.19
35.00%
33.35%
(429,250.00) (429,250.00)
86,678.69
87,751.20
78,074.72
80,018.78
69,246.30
71,848.68
75,944.36
79,773.47
102,339.66
108,829.77
(16,966.27)
(1,028.09)
VAN +
(VAN+) - (VAN-)
34,419.19
(34419.19) - (-16966.27)
34,419.19
51,385.46
Ao 0
172,500.00
172,500.00
1.00000
172,500.00
3,018,658.71
Ao 1
486,018.75
434,700.00
Ao 2
558,921.56
486,864.00
Ao 3
642,759.80
545,287.68
Ao 4
774,372.52
648,892.34
Ao 5
890,528.39
726,759.42
165,000.00
920,718.75
0.76923
708,245.19
1,045,785.56
0.59172
618,808.03
1,188,047.48
0.45517
540,758.98
1,423,264.86
0.35013
498,324.59
1,782,287.81
0.26933
480,021.93
EGRESOS
Concepto
Costos Variables Escritorio Secretarial
Costos Variables Escritorio Ejecutivo
Costos Fijos (Gastos de Administracion)
Intereses Prestamo
Impuesto Sobre la Renta
Maquinaria y Equipo
Edificaciones
Herramientas
Capital de Trabajo
Amortizacion Prestamo
Total Egresos
Factor de Descuento 30%
Egresos Actualizados
Valor Actual Egresos
Ao 0
Ao 1
(421,216.25)
(253,575.00)
(40,000.00)
(25,875.00)
(28,536.28)
Ao 2
(484,398.69)
(284,004.00)
(40,000.00)
(20,700.00)
(39,891.69)
Ao 3
(557,058.49)
(318,084.48)
(40,000.00)
(15,525.00)
(52,507.65)
Ao 4
(640,617.26)
(356,254.62)
(40,000.00)
(10,350.00)
(89,293.32)
Ao 5
(736,709.85)
(399,005.17)
(40,000.00)
(5,175.00)
(108,003.31)
(34,500.00)
(803,702.53)
0.76923
(618,232.71)
(34,500.00)
(903,494.38)
0.59172
(534,612.06)
(34,500.00)
(1,017,675.62)
0.45517
(463,211.48)
(34,500.00)
(1,171,015.20)
0.35013
(410,004.97)
(34,500.00)
(1,323,393.34)
0.26933
(356,428.30)
(350,000.00)
(160,000.00)
(40,000.00)
(51,750.00)
(601,750.00)
1.00000
(601,750.00)
(2,984,239.52)
R BIC =
INGRESOS ACTUALIZADOS
INVERSION INICIAL + EGRESOS ACTUALIZADOS
R BIC =
3,018,658.71
2,984,239.52
R BIC =
1.011533654
ANEXO
PROYECTO ""
AMORTIZACION PRESTAMO
TASA DE INTERES 14.00% ANUAL
(CIFRAS EN QUETZALES)
Ao
Cuota Total
0
1
2
3
4
5
34,500.00
34,500.00
34,500.00
34,500.00
34,500.00
172,500.00
Intereses
25,875.00
20,700.00
15,525.00
10,350.00
5,175.00
77,625.00
Saldo Capital
172,500.00
138,000.00
103,500.00
69,000.00
34,500.00
0.00