Professional Documents
Culture Documents
INGRESOS
Ingresos por ventas
EGRESOS
1) Costos Venta
1.1 Costos Directos
Materia Prima
Mano de Obra Directa
Materiales Directo
1.2 Costos Indirectos
Mano de Obra Indirecto
Materiales Indirectos
2) Gastos Administrativos y Ventas
2.1 Planilla
2.2 Servicios
2.3 Movilidad
2.4 Arbitrios
2.5 Utiles de Oficina
2.6 Alquiler
3) Gastos Generales
3.1 Utiles de Limpieza
3.2 Mantenimiento y Repuestos
4) Depreciacin y APCD
4.1 Depreciacin
Maquinaria y Equipo
Muebles y Enseres
Movilidad
4.2 APCD
5) Gastos Financieros
5.1 Intereses Pagados
10,000.00
Nuevos soles
7.00
MES
70,000.00
AO
840,000.00
10,000.00
10,000.00
1.5
0.3
15,000.00
3,000.00
216,000.00
180,000.00
36,000.00
1,500.00
800.00
2,300.00
3,000.00
500.00
100.00
300.00
600.00
100.00
300.00
80,400.00
27,600.00
36,000.00
6,000.00
1,200.00
3,600.00
7,200.00
4,800.00
1,200.00
3,600.00
10%
20%
20%
20%
1450
87.334
4350
262.002
5,278.00
4,350.00
262.00
222
666
666.00
840,000.00
216,000.00
624,000.00
80,400.00
4,800.00
5,278.00
533,522.00
0
533,522.00
160,056.60
373,465.40
ITEMS
(-)
(-)
(-)
(-)
FLUJO ECONOMICO
ITEMS
Ingresos por Ventas
Gastos Administrativos
Gastos Administrativos
Gastos Generales
Impuesto a la Renta
Inversin Inicial
FLUJO ECONOMICO NETO
COK
40%
VAN
$ 529,793.45
TIR
524%
PRI
3 meses y 6 das
1
840,000.00
216,000.00
80,400.00
4,800.00
160,056.60
AOS
2
840,000.00
216,000.00
80,400.00
4,800.00
160,056.60
3
840,000.00
216,000.00
80,400.00
4,800.00
160,056.60
-72000
-72000
378,743.40
378,743.40
378,743.40
-72000
270,531.00
193,236.43
138,026.02
EXAMEN FINAL
PRESUPUESTO
AO
1
840,000
INGRESOS
Ingresos por Ventas
EGRESOS
Costo de Ventas = 18,000
Costo Directo
Materia Prima (1,5 x 1,000=15,000)
MOD (0,3 x 10,000= 3000)
Gastos Administrativos = 6,800
Planilla (1500; 800)
Servicios (luz, agua, telf = 3000)
Movilidad (500)
Arbitrios (100)
Utiles de Oficina (300)
Alquiler de Local (600)
216,000
180,000
36,000
81,600
4,800
Depreciacin y APCD
Depreciacin
Maquinarias y equipos (18,000x10%)
Muebles (540x20%)
1908
1800
108
1
840,000
(216,000)
Utilidad Bruta
(-) Gastos Administrativos
(-) Gastos Generales
(-) Depreciacin y APCD
Utilidad Operativa
(-) Gastos Financieros
Utulidad antes del Impuesto
(-) Impuesto a la Renta (30%)
Utilidad Neta despues del Impuesto
624,000
(81,600)
(4,800)
(1,908)
535,692
0
535,692
(160,708)
374,984
FLUJO DE CAJA
AO
0
Ingreso por Ventas
(-) Costos Ventas
(-) Gastos Administrativos
(-) Gastos Generales
(-) Impuesto a la Renta
Inversin Inicial
Flujo Neto Econmico
72,000
(72,000)
0
1
2
3
(72,000.00)
269,208.86
192,292.04
137,351.46
526,852.36
97.61937359
3 meses y 7 dias
UPUESTO
AO
2
840,000
3
840,000
4
840,000
216,000
216,000
216,000
180,000
36,000
180,000
36,000
180,000
36,000
81,600
81,600
81,600
4,800
4,800
4,800
1908
1908
1908
1800
108
1800
108
1800
108
3
840,000
(216,000)
4
840,000
(216,000)
ANCIAS Y PERDIDAS
AO
2
840,000
(216,000)
624,000
(81,600)
(4,800)
(1,908)
535,692
0
535,692
(160,708)
374,984
624,000
(81,600)
(4,800)
(1,908)
535,692
0
535,692
(160,708)
374,984
624,000
(81,600)
(4,800)
(1,908)
535,692
0
535,692
(160,708)
374,984
1
840,000
(216,000.00)
(81,600.00)
(4,800.00)
(160,707.60)
2
840000
(216,000.00)
(81,600.00)
(4,800.00)
(160,707.60)
3
840000
(216,000.00)
(81,600.00)
(4,800.00)
(160,707.60)
376,892
376,892
376,892
DE CAJA
AO
Tmax
40%
dad/(1+Tmax) + Utilidad/(1+Tmax)
Tmax
521%
Inversion Inicial
Recupero en el 1er Ao.
es y 7 dias
dias
Indicadores de RentabilIdad:
B1
(1+td)^1
B2
(1+td)^2
B3
(1+td)^3
375
(1+0.40)^1
375
(1+0.40)^2
375
(1+0.40)^3
375
1.4
375
1.96
375
2.744
-72 +
268
191
137
B1
(1+tm)^1
B2
(1+tm)^2
B3
(1+tm)^3
VAN= - Io
VAN= - 72 +
VAN= - 72
VAN=
td=
TIR=
524
40%
- Io
- 72 +
TIR=
375
375
375
+
+
(1+0.519)^1
(1+0.519)^2
(1+0.519)^3
- 72
375
6.19
375
38.3161
375
237.176659
-72
61
10
tm= 519%
PERIODO
VAN
40
PERIODO
TIR
1
100
400
600
550
525
510
515
520
516
517
518
519
PERIODO
PRI
40
0
-72
1
375
2
375
3
375
-72
267.86
191.33
136.66
0
-72
1
375
2
375
3
375
-72
-72
-72
-72
-72
-72
-72
-72
-72
-72
-72
-72
-72
371.29
187.50
75.00
53.57
57.69
60.00
61.48
60.98
60.48
60.88
60.78
60.68
60.58
367.61
93.75
15.00
7.65
8.88
9.60
10.08
9.91
9.76
9.88
9.85
9.82
9.79
363.97
46.88
3.00
1.09
1.37
1.54
1.65
1.61
1.57
1.60
1.60
1.59
1.58
0
-72
1
375
2
375
3
375
-72
267.86
191.33
VAN
523.85
VAN
1,030.87
256.13
21.00
-9.68
-4.07
-0.86
1.21
0.50
-0.19
0.36
0.23
0.09
-0.05
PRESUPUESTO
INGRESOS
Ingresos por Ventas
AO
1
840,000
840,000
840,000
840,000
EGRESOS
216,000
2592000
31104000
373248000
Costo Directo
Materia Prima (1,5 x 1,000=15,000)
180,000
MOD (0,3 x 10,000= 3000)
36,000
2160000
432000
25920000
5184000
311040000
62208000
979200
11750400
141004800
4,800
57600
691200
8294400
1908
22896
274752
3297024
Depreciacin
Maquinarias y equipos (18,000x10%)
1800
Muebles (540x20%)
108
21600
1296
259200
15552
3110400
186624
AO
Ingreso por Ventas
(-) Costo por Ventas
Utilidad Bruta
(-) Gastos Administrativos
(-) Gastos Generales
(-) Depreciacin y APCD
Utilidad Operativa
(-) Gastos Financieros
Utulidad antes del Impuesto
840,000
10080000
-2592000
7488000
-979200
-57600
-22896
6428304
0
6428304
120960000
-31104000
89856000
-11750400
-691200
-274752
77139648
0
77139648
1451520000
-373248000
1078272000
-141004800
-8294400
-3297024
925675776
0
925675776
-216000
624,000
-81600
-4800
-1908
535,692
0
535,692
-1928491.2
4499812.8
-23141894.4
53997753.6
-277702732.8
647973043.2
FLUJO DE CAJA
AO
0
Ingreso por Ventas
(-) Costos Ventas
(-) Gastos Administrativos
(-) Gastos Generales
(-) Impuesto a la Renta
Inversin Inicial
Flujo Neto Econmico
72,000
-72,000
840,000
840000
840000
-216,000
-81,600
-4,800
-160,707.60
-2592000
-979200
-57600
-1928491.2
-31104000
-11750400
-691200
-23141894.4
376,892
4522708.8
54272505.6
B
( 1 + Td ) 1
B
( 1 + Td ) 2
375
( 1+0,4 )
375
( 1+0,4 )2
Formula :
VAN =
- I
VAN =
-72
VAN =
-72.000
VAN =
267.000
192.000
523.000
Formula :
TIR =
AO
ENE
FSA
-72
1
( 1+5 )0
375
1
( 1+5 )1
375
1
( 1+5 )2
375
1
( 1+5 )3
375
( 1+0,4 )
375
( 1+0,4 ) 2
Formula :
VAN =
PRI =
-72
AO
0
VAN
MESES
267.000
22
192.000
16
136.000
11
B
( 1 + Td ) 3
375
( 1+0,4 )3
136.000
FNA
-72.00
62.00
9.00
1.00
0
375
( 1+0,4 )3
DIAS
0
0.74
0.53
0.38
S/. 1,110.00
$120.00
$100.00
$150.00
S/. 300.00
S/. 12,000.00
S/. 19,950.00
S/. 9,300.00
S/. 450.00
S/. 1,650.00
S/. 1,470.00
S/. 2,000.00
S/. 1,900.00
S/. 450.00
S/. 360.00
S/. 300.00
S/. 450.00
S/. 21,200.00
S/. 9,800.00
S/. 5,300.00
S/. 1,500.00
S/. 600.00
S/. 800.00
S/. 4,500.00
S/. 1,500.00
S/. 3,000.00
S/. 800.00
S/. 3,000.00
S/. 500.00
S/. 100.00
S/. 300.00
S/. 600.00
2 Realizable
Materia Prima
S/. 10,800.00
3 Exigible
Alquiler
S/. 600.00
S/. 600.00
INVERSION TOTAL
TC
S/. 71,780.00
3
Detalle
Ingresos
Ingreso de ventas
Costo de ventas
Materia Prima
MOD
S/. 50,580.00
S/. 49,470.00
Mes
Ao 1
7*10000
S/. 70,000.00
S/. 840,000.00
1.5*10000
600*5
S/. 18,000.00
S/. 15,000.00
S/. 3,000.00
S/. 216,000.00
S/. 180,000.00
S/. 36,000.00
S/. 6,800.00
S/. 2,300.00
S/. 3,000.00
S/. 500.00
S/. 100.00
S/. 300.00
S/. 600.00
S/. 81,600.00
S/. 27,600.00
S/. 36,000.00
S/. 6,000.00
S/. 1,200.00
S/. 3,600.00
S/. 7,200.00
S/. 400.00
S/. 100.00
S/. 300.00
S/. 4,800.00
S/. 1,200.00
S/. 3,600.00
S/. 1,470.00
S/. 870.00
S/. 990.00
S/. 1,470.00
S/. 870.00
S/. 990.00
Detalle
Ingresos por Ventas
- Costo de Ventas
Utilidad Bruta
Ao 1
S/. 840,000.00
S/. 216,000.00
S/. 624,000.00
Ao 2
S/. 840,000.00
S/. 216,000.00
S/. 624,000.00
- Gastos Administrativos
- Gastos Generales
- Depreaciacion y APCD
Utilidad Operativa
S/. 81,600.00
S/. 4,800.00
S/. 3,330.00
S/. 534,270.00
S/. 81,600.00
S/. 4,800.00
S/. 3,330.00
S/. 534,270.00
- Gastos Financieros
Utilidad antes de Impuestos
- Impuesto a la Renta
Utilidad Neta Despues de Impuestos
S/. 0.00
S/. 534,270.00
S/. 160,281.00
S/. 373,989.00
S/. 0.00
S/. 534,270.00
S/. 160,281.00
S/. 373,989.00
Gastos generales
Utiles de Limpieza
Repuestos, mantenimiento
Depreciacion y APCD
Maquinaria y equipo
Muebles y Enseres
APCD
10% Anual
20% Anual
20% Anual
Flujo de caja
Detalle
Ingreso por ventas
Costo de Ventas
Gastos administrativos y de ventas
Gastos generales
Impuesto a la renta
INVERSION INICIAL
Flujo de caja Econmico
Ao 0
S/. 72,000.00
-S/. 72,000.00
Ao 1
S/. 840,000.00
-S/. 216,000.00
-S/. 81,600.00
-S/. 4,800.00
-S/. 160,281.00
S/. 377,319.00
Tasa
40%
VAN
TIR
PRI
S/. 527,530.19
522%
3 meses y 6 dias
Calculo:
VAN
Total
Ao 0
-S/. 72,000.00
S/. 527,530.19
Ao 1
S/. 269,513.57
TIR
Total
Ao 0
-72000
0.00
Ao 1
S/. 60,674.40
PRI
22459.46429 mensual
3.21 de mes
96 dias
Ao 2
Ao 3
S/. 840,000.00
S/. 840,000.00
S/. 216,000.00
S/. 180,000.00
S/. 36,000.00
S/. 216,000.00
S/. 180,000.00
S/. 36,000.00
S/. 81,600.00
S/. 27,600.00
S/. 36,000.00
S/. 6,000.00
S/. 1,200.00
S/. 3,600.00
S/. 7,200.00
S/. 81,600.00
S/. 27,600.00
S/. 36,000.00
S/. 6,000.00
S/. 1,200.00
S/. 3,600.00
S/. 7,200.00
S/. 4,800.00
S/. 1,200.00
S/. 3,600.00
S/. 4,800.00
S/. 1,200.00
S/. 3,600.00
S/. 1,470.00
S/. 870.00
S/. 990.00
S/. 1,470.00
S/. 870.00
S/. 990.00
Ao 3
S/. 840,000.00
S/. 216,000.00
S/. 624,000.00
S/. 81,600.00
S/. 4,800.00
S/. 3,330.00
S/. 534,270.00
S/. 0.00
S/. 534,270.00
S/. 160,281.00
S/. 373,989.00
Ao 2
S/. 840,000.00
-S/. 216,000.00
-S/. 81,600.00
-S/. 4,800.00
-S/. 160,281.00
Ao 3
S/. 840,000.00
-S/. 216,000.00
-S/. 81,600.00
-S/. 4,800.00
-S/. 160,281.00
S/. 377,319.00
S/. 377,319.00
Ao 2
S/. 192,509.69
Ao 3
S/. 137,506.92
Ao 2
S/. 9,756.69
Ao 3
S/. 1,568.91