Escolar Documentos
Profissional Documentos
Cultura Documentos
Concepto
Maquinaria y Equipo
Estructura de financiamiento
Monto a financiar AF
Prestamo 85%
Capital Propio 15%
Capital trabajo 4m
Total
Costo Total
800,000
Aos
10
Depre anual
80,000
9.6%
IR =
800,000
680,000
120,000
293,128
1,093,128
Financiamiento
680,000
Impuesto Renta
30%
2004
680,000
54,400
0
54,400
2005
680,000
54,400
85,000
139,400
Flujo Financiero
-680,000
54,400
139,400
Alternativa 1:
Conceptos
Inversin Activo
Capital trabajo
Incremento CT
Recuperac CT
Gastos Financ
Amortizacion
Flujo financiero
Ingresos
Egresos
Impuesto renta
Flujo economico
Flujo Neto
COK
2003
-105,291
-293,128
9.6%
2004
IR =
2005
-39,283
-51,418
54,400
0
15,117
3,061,789
-2,693,111
-110,603
258,075
242,958
54,400
85,000
87,982
2,845,787
-2,495,526
-105,078
245,183
157,201
VAN =
TIR =
-398,419
0
-398,419
205,579.2
37.6%
El proyecto es rentable!!!!
Valor rescate
0
30%
2007
510,000
40,800
85,000
125,800
2008
425,000
34,000
85,000
119,000
2009
340,000
27,200
85,000
112,200
2010
255,000
20,400
85,000
105,400
2011
170,000
13,600
85,000
98,600
2012
85,000
6,800
85,000
91,800
132,600
125,800
119,000
112,200
105,400
98,600
91,800
30%
2006
2007
2008
2009
2010
2011
2012
-75,923
-60,267
10,558
-72,176
-70,097
-61,018
-58,470
47,600
85,000
56,677
2,587,461
-2,303,797
-85,099
198,565
141,887
40,800
85,000
65,533
2,339,882
-2,025,020
-94,459
220,403
154,871
34,000
85,000
129,558
2,094,632
-1,836,323
-77,493
180,816
51,259
27,200
85,000
40,024
2,249,654
-1,868,204
-114,435
267,015
226,991
20,400
85,000
35,303
1,896,364
-1,638,038
-77,498
180,828
145,526
13,600
85,000
37,582
1,539,921
-1,386,755
-45,950
107,216
69,635
6,800
85,000
33,330
1,402,743
-1,269,710
-39,910
93,123
59,793
2013
0
0
0
0
2013
771,223
0
0
771,223
1,252,090
-1,090,995
-48,329
112,767
-658,457
2D0302
2D0301
Gastos de Administracin/
2D0407
2D0403
2D0404
2D0412
2D03ST
2D0401
Ingresos Financieros/
2D0402
Gastos Financieros/
2D0410
2D0414
2D0411
2D0413
2D0405
2D04ST
2D0502
2D07ST
TOTAL INGRESOS
TOTAL EGRESOS
12/31/2013
12/31/2012
12/31/2011
12/31/2010
12/31/2009
12/31/2008
12/31/2007
3,036,935
2,806,691
2,566,412
2,290,381
2,006,165
2,047,739
1,810,418
-2,242,352
-2,111,538
-1,990,855
-1,724,242
-1,556,227
-1,573,771
-1,370,182
794,583
695,153
575,557
566,139
449,938
473,968
440,236
-247,649
-237,685
-190,856
-182,411
-161,671
-166,517
-155,333
-147,531
-120,655
-95,271
-86,352
-74,481
-82,212
-71,189
831
7,122
1,854
19,660
19,948
8,110
6,589
28,919
14,018
10,400
-5,091
-7,149
-12,297
-6,056
419,063
356,761
297,540
298,874
236,387
234,082
219,912
5,194
6,872
7,457
42,667
58,717
180,775
73,692
-32,276
-25,648
-26,815
-26,924
-36,795
-33,407
-35,278
-23,303
12,276
5,482
245
368,678
350,261
283,664
314,862
258,309
381,450
258,326
-110,603
-105,078
-85,099
-94,459
-77,493
-114,435
-77,498
258,075
245,183
198,565
220,403
180,816
267,015
180,828
3,061,789
2,845,787
2,587,461
2,339,882
2,094,632
2,249,654
1,896,364
-2,693,111
-2,495,526
-2,303,797
-2,025,020
-1,836,323
-1,868,204
-1,638,038
110,603
105,078
85,099
94,459
77,493
114,435
77,498
-117,713
-108,639
-88,565
-88,745
-54,962
-64,438
-55,725
-7,110
-3,561
-3,466
5,714
22,531
49,997
21,773
12/31/2006
12/31/2005
12/31/2004
1,511,449
1,308,974
1,154,283
-1,157,022
-1,029,677
-879,383
354,427
279,297
274,900
-128,663
-114,487
-100,478
-60,771
-45,242
-43,883
-1,077
12,486
83,827
72,456
-6,649
-31,994
-41,637
169,753
171,401
161,358
15,986
9,942
637
-32,573
-48,310
-25,614
24714
153,166
133,033
161,095
-45,950
-39,910
-48,329
107,216
93,123
112,767
1,539,921
1,402,743
1,252,090
-1,386,755
-1,269,710
-1,090,995
45,950
39,910
48,329
-42,752
-24,079
-35,833
3,198
15,831
12,496