Académique Documents
Professionnel Documents
Culture Documents
CANTIDAD
1
2
6
5
1
Total
CANTIDAD
1
2
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Total
DETALLE DE INVERSION
Cuchillos
Bandejas
Tanque de reserva de agua
Total
$ 16,400,000
No. 6 COSTO MANO DE OBRA
CARGO
OPERARIO 1
OPERARIO 2
Subtotal
REMUNERACIN
MENSUAL
$ 845,000
$ 845,000
_
No. 7 PORCENTAJES UTILIZADOS PARA PRESTACIONES SOCIALES
%
2 CAJA DE COMPENSACION
8.33 CESANTIAS
8.33 PRIMAS
4.17 VACACIONES
12 PENSIONES
2.436 RIESGOS
0.5 DOTACION
1 TRANSPORTE
1 INTERESES CESANTIAS
0.40 TOTAL
A.
MATERIAL
MATERIALES DIRECTOS
Pia
Azucar
Acido citrico
Benzodato de sodio
Bolsas
Kilogramos
Kilogramos
Kilogramos
Gramos
Unidades
MATERIALES INDIRECTOS
Cajas
Etiquetas
Gas
Cubre pelos
Cubre bocas
selladora
Subtotal Materiales Indirectos
Unidad
Pliegos
Unidad
Unidad
Unidad
Unidad
TOTAL
SERVICIO
Energa Elctrica
Alumbrado pblico
Aseo
Acueducto
Telfono
Mantenimiento Equipo
Arrendamiento
TOTAL
VIDA UTIL
5 AOS
5 AOS
5 AOS
5 AOS
5 AOS
Balanza
Despulpadora
Cuarto frio
Empacadora y selladora
Tuberias y accesorios
Computador
Impresora
Aire acondicionado
Sofware
Refractometro
otros elementos de laboratorio
Cuchillos
Bandejas
Tanque de reserva de agua
Total Activos de Produccin
3 AOS
5 AOS
5 AOS
5 AOS
10 AOS
5 AOS
5 AOS
5 AOS
10 AOS
5 AOS
5 AOS
5 AOS
5 AOS
5 AOS
VIDA UTIL
10 AOS
10 AOS
10 AOS
10 AOS
10 AOS
10 AOS
10 AOS
10 AOS
SERVICIO
Servicios pblicos
REMUNERACIN
MENSUAL
$ 3,000,000
$ 1,800,000
$ 689,454
$ 689,454
6,178,908
Papeleria
Arriendo
ao
ao
TOTAL
ACTIVO INTANGIBLE
Gastos preoperativos
AMORTIZAR
ACTIVO INTANGIBLE
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
UNIDAD DE MEDIDA
Publicidad
Transporte
MES
MES
TOTAL
No. 16 DISTRIBUCION DE COSTOS
COSTO
COSTO FIJO
Costo de Produccin
Mano de Obra directa
Mano de obra indirecta
Materiales directos
Materiales indirectos
Depreciacin
Servicios
$ 5,975,900
Mantenimiento
$ 5,975,900
Subtotal
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
$ 114,093,536
$ 1,550,000
$ 3,616,800
$ 202,000
$ 119,462,336
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$ 4,800,000
$ 4,800,000
$
$
Subtotal
TOTAL
COSTOS TOTALES
$ 130,238,236
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
No 17
UNIDADES
0
20000
40000
60000
80000
100000
No 18
2,500
100,000
130,238,236
63,614,313
636
69,876
$
$
$
$
$
$
130,238,236
130,238,236
130,238,236
130,238,236
130,238,236
130,238,236
ACTIVIDADES
PARTICIPACIN
PRECIO DE VENTAS
COSTOS VARIABLES
MARGEN DE CONTRIBUCIN
COSTOS FIJOS:
MARGEN DE CONTRIBUCIN PROMEDIO
$
$
50%
2,500
903
1,597
130,238,236
1,749
74,486
A
93,107,118
33,630,291
59,476,827
Unidades
Ingresos
Costos de Variables por Unidad
% Pesos
37,243
93,107,118
903
45%
A
93,107,118
33,630,291
59,476,827
64%
A
45%
53,329,584
0
$ 55,484,000
$ 2,020,000
SUBTOTAL
ACTIVOS DIFERIDOS
adecuacin de obras
Gastos preoperativos
SUBTOTAL
TOTAL INVERSIN FIJA
57,504,000
1,684,000
16,400,000
18,084,000
75,588,000
No 24 COSTOS OPERACIONALES
CONCEPTO
Costos de produccin
Gastos de Administracin
Gastos de Venta
TOTAL COSTOS OPERACIONALES
TOTAL COSTOS OPERACIONALES
DEPRESIACIN
AMORTIZACIN DIFERIDOS
COMISIONES DE VENTA
AO
1
69,590,213
119,462,336
4,800,000
193,852,549
$ 193,852,549
$ 202,000
3,616,800
$ 190,033,749
$ 527,872
$ 15,836,146
$ 0.06450
1
$ 14,876,605
$ 959,541
A
0
CAPITAL DE TRABAJO
TOTAL INVERSIN
$ 15,836,146
15,836,146
DETALLE
0
CAPITAL DE TRABAJO
INCREMENTO VALOR PRODUCCIN
$ 15,836,146
TOTAL INVERSIN
15,836,146
A
0
CAPITAL DE TRABAJO
$ 15,836,146
A
0
CAPITAL DE TRABAJO
INCREMENTO EN CAPITAL DE TRABAJO
$ 15,836,146
TOTAL INVERSIN
15,836,146
15,836,146
Pasivos Corrientes
Cuentas por pagar
Totla pasivos corrientes
$0
$0
Capital de Trabajo
$ 15,836,146
$ 15,836,146
A
0
-$ 75,588,000
Capital de Trabajo
Total de Inversiones
-$ 15,836,146
-$ 91,424,146
A
CONCEPTO
COSTOS DIRECTOS
Materiales directos
Mano de Obra Directa
Depreciacin
$ 12,743,296
$ 28,344,545
$ 5,975,900
47,063,741
1,310,000
21,216,472
22,526,472
69,590,213
A
CONCEPTO
Sueldos y prestaciones
Pago de servicios varios
Otros Egresos
Depreciacin
Amortizacin deferidos
TOTAL GASTOS DE ADMINISTRACIN
1
$ 114,093,536
1,550,000
0
$ 202,000
3,616,800
119,462,336
CONCEPTO
Publicidad
Transporte
TOTAL GASTOS DE VENTAS
$ 3,000,000
$ 1,800,000
4,800,000
CONCEPTO
Costos de Produccin
Gastos Administracin
Gastos de venta
TOTAL COSTOS OPERACIONALES
$ 69,590,213
$ 119,462,336
$ 4,800,000
193,852,549
Inversin Fija
Capital de Trabajo
-$ 75,588,000
-$ 15,836,146
Valor residual
Flujo neto de Inversin
-91,424,146
FUENTES
Pr
Pr
Pr
Pr
Pr
Cr y Pr
CONCEPTO
Total de Ingresos
Total Costos Operacionales
$ 250,000,000
$ 193,852,549
Utilidad Operacional
$ 56,147,451
Menos Impuestos
$ 16,844,235
Utilidad neta
Ms depreciacin
Ms Amortizacin de diferidos
$ 39,303,216
$ 6,177,900
3,616,800
49,097,916
-$ 91,424,146
-91,424,146
0
-75,588,000
_
-15,836,146
Valor residual
Flujo Neto de Inversin
-91,424,146
CONCEPTO
Total ingresos Operacionales
Menos costos operacionales
1
250,000,000
193,852,549
Utilidad operacional
Menos Gastos Financieros
56,147,451
0
Utilidad Gravable
Menos impuestos
56,147,451
16,844,235
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
39,303,216
6,177,900
3,616,800
49,097,916
0
-91,424,146
-91,424,146
0
-75,588,000
_
-15,836,146
Valor residual
Crdito
Amortizacin Crdito
Flujo Neto de inversin
-91,424,146
1
250,000,000
193,852,549
Utilidad operacional
Menos gastos financieros
56,147,451
0
Utilidad Gravable
Menos impuestos
56,147,451
18,528,659
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
37,618,792
6,177,900
3,616,800
47,413,492
0
-91,424,146
-91,424,146
-89,740,146
0
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-89,740,146
-89,740,146
-89,740,146
EN OBRAS FIJAS
COSTO UNITARIO
$ 750,000
$ 12,000
$ 40,000
$ 30,000
$ 520,000
COSTO TOTAL
$ 750,000
$ 24,000
$ 240,000
$ 150,000
$ 520,000
$ 1,684,000
NVERSIN EN HERRAMIENTAS
COSTO UNITARIO
$ 30,000
$ 25,000
$ 350,000
COSTO TOTAL
$ 2,500,000
$ 1,200,000
$ 18,000,000
$ 3,000,000
$ 5,000,000
$ 94,000
$ 5,200,000
$ 9,500,000
$ 6,800,000
$ 300,000
$ 1,800,000
$ 250,000
$ 900,000
$ 300,000
$ 280,000
$ 360,000
VIDA UTIL
5 AOS
5 AOS
5 AOS
5 AOS
5 AOS
3 AOS
5 AOS
5 AOS
5 AOS
10 AOS
5 AOS
5 AOS
5 AOS
10 AOS
5 AOS
5 AOS
$ 55,484,000
COSTO TOTAL
$ 150,000
$ 175,000
$ 700,000
VIDA UTIL
5 AOS
5 AOS
5 AOS
$ 1,025,000
VIDA UTIL
10 AOS
10 AOS
10 AOS
10 AOS
10 AOS
5 AOS
10 AOS
20 AOS
$ 2,020,000
PRESTACIONES
SOCIALES
$ 4,032,272
$ 4,032,272
$ 8,064,545
PRIMER AO
$ 14,172,272
$ 14,172,272
$ 28,344,545
$ 1,000
$ 1,500
$ 700
$ 430
$ 50
TOTAL
$ 12,000,000
$ 147,000
$ 2,296
$ 344,000
$ 250,000
$ 12,743,296
600
400
2
10
10
10
$ 300
$ 2,000
$ 45,000
$ 8,000
$ 8,000
$ 8,000
$ 180,000
$ 800,000
$ 90,000
$ 80,000
$ 80,000
$ 80,000
$ 1,310,000
$ 14,053,296
COSTO UNITARIO
$ 550
$ 10,000
$ 18,706
$ 3,500
$ 166,000
$ 100,000
$ 600,000
TOTAL AO
$ 3,080,000
$ 120,000
$ 224,472
$ 7,000,000
$ 1,992,000
$ 800,000
$ 7,200,000
$ 20,416,472
1
$ 250,000
$ 120,000
$ 1,800,000
$ 300,000
$ 500,000
DEPRECIACIN ANUAL
2
3
$ 250,000
$ 250,000
$ 120,000
$ 120,000
$ 1,800,000
$ 1,800,000
$ 300,000
$ 300,000
$ 500,000
$ 500,000
$ 94,000
$ 5,200,000
$ 9,500,000
$ 6,800,000
$ 300,000
$ 1,800,000
$ 250,000
$ 900,000
$ 300,000
$ 280,000
$ 360,000
$ 150,000
$ 175,000
$ 700,000
$ 56,509,000
$ 9,400
$ 520,000
$ 950,000
$ 680,000
$ 30,000
$ 360,000
$ 50,000
$ 180,000
$ 60,000
$ 28,000
$ 36,000
$ 15,000
$ 17,500
$ 70,000
$ 5,975,900
$ 9,400
$ 520,000
$ 950,000
$ 680,000
$ 30,000
$ 360,000
$ 50,000
$ 180,000
$ 60,000
$ 28,000
$ 36,000
$ 15,000
$ 17,500
$ 70,000
$ 5,975,902
$ 9,400
$ 520,000
$ 950,000
$ 680,000
$ 30,000
$ 360,000
$ 50,000
$ 180,000
$ 60,000
$ 28,000
$ 36,000
$ 15,000
$ 17,500
$ 70,000
$ 5,975,903
2
$ 30,000
$ 50,000
$ 36,000
$ 14,000
$ 24,000
$ 18,000
$ 16,000
$ 14,000
$ 202,000
$
$
$
$
$
$
$
$
DEPRECIACIN ANUAL
3
30,000
$ 30,000
50,000
$ 50,000
36,000
$ 36,000
14,000
$ 14,000
24,000
$ 24,000
18,000
$ 18,000
16,000
$ 16,000
14,000
$ 14,000
PRESTACIONES
SOCIALES
19,395,000
11,637,000
4,457,320
4,457,320
39,946,640
S GASTOS ADMINISTRATIVOS
CANTIDAD
COSTO UNITARIO
1
300,000
AOS
1
55,395,000
33,237,000
12,730,768
12,730,768
114,093,536
TOTAL AO 1
300,000
1
1
250,000
1,000,000
250,000
1,000,000
1,550,000
16,400,000
3,280,000
3,280,000
3,280,000
3,280,000
3,280,000
3,280,000
336,800
336,800
336,800
336,800
336,800
336,800
3,616,800
3,616,800
3,616,800
1,684,000
18,084,000
12
12
COSTO UNITARIO
$ 250,000
$ 150,000
AO 1
$ 3,000,000
$ 1,800,000
$ 4,800,000
STOS
COSTO VARIABLE
$ 28,344,545
$ 12,743,296
$ 1,310,000
$ 20,416,472
$ 800,000
$ 63,614,313
$ 63,614,313
$ 193,852,549
174,689,160
174,689,159.58
0
12,722,863
25,445,725
38,168,588
50,891,450
63,614,313
50%
3,000
1100
1,900
$
$
$
$
$
$
130,238,236
142,961,099
155,683,961
168,406,824
181,129,686
193,852,549
INGRESO TOTAL
$0
$ 50,000,000
$ 100,000,000
$ 150,000,000
$ 200,000,000
$ 250,000,000
PUNTO DE EQUILIBRIO
B
C
111,728,541
40,967,132
70,761,409
0
0
0
204,835,659
74,597,423
130,238,236
130,238,236
37,243
111,728,541
1,100
55%
TOTALES
74,486
204,835,659
2,003
100%
0
0
0%
TOTALES
204,835,659
0
0
0
36%
361,772,878
204,835,659
74,597,423
130,238,236
64%
55%
63,995,501
TOTALES
0%
0
100%
117,325,086
CONSTANTES
2
$ 959,541
959,541
959,541
3
$ 959,541
959,541
4
$ 959,541
959,541
$ 959,541
$ 959,541
$ 500,000
$ 959,541
$ 959,541
$ 500,000
1,459,541
$ 959,541
$ 500,000
$ 1,459,541
$ 1,459,541
$ 1,021,431
$ 1,087,314
$ 1,157,445
$ 1,232,101
$ 1,021,431
$ 532,250
$ 1,087,314
$ 566,580
1,553,681
$ 1,157,445
$ 603,125
1,653,894
$ 1,232,101
$ 642,026
1,760,570
1,874,127
16,795,687
18,255,228
19,714,769
$ 21,174,310
$0
$0
$0
$0
$0
$0
$0
$0
$ 16,795,687
$ 18,255,228
$ 19,714,769
$ 21,174,310
$ 959,541
$ 1,459,541
$ 1,459,541
$ 1,459,541
-$ 959,541
-$ 959,540
-$ 959,541
-$ 959,539
-$ 959,541
-$ 959,538
-$ 959,541
-$ 959,537
$ 13,565,239
$ 28,344,545
$ 5,975,900
$ 13,565,239
$ 28,344,545
$ 5,975,900
$ 13,565,239
$ 28,344,545
$ 5,975,900
47,885,683
47,885,683
47,885,683
47,885,683
1,394,495
1,394,495
1,394,495
1,394,495
22,584,934
22,584,934
22,584,934
22,584,934
23,979,429
71,865,113
23,979,429
71,865,113
23,979,429
71,865,113
23,979,429
71,865,113
$ 114,093,536
1,550,000
0
$ 202,000
3,616,800
$ 114,093,536
1,550,000
0
$ 202,000
3,616,800
$ 114,093,536 $ 114,093,536
1,550,000
1,550,000
0
0
$ 202,000
$ 202,000
3,616,800
3,616,800
$ 119,462,336
$ 119,462,336
$ 119,462,336 $ 119,462,336
$ 3,000,000
$ 1,800,000
4,800,000
$ 3,000,000
$ 1,800,000
4,800,000
$ 3,000,000
$ 1,800,000
4,800,000
$ 3,000,000
$ 1,800,000
4,800,000
$ 71,865,113
$ 119,462,336
$ 4,800,000
$ 196,127,449
$ 71,865,113
$ 119,462,336
$ 4,800,000
$ 196,127,449
$ 71,865,113 $ 71,865,113
$ 119,462,336 $ 119,462,336
$ 4,800,000
$ 4,800,000
$ 196,127,449 $ 196,127,449
-$ 959,541
-$ 959,541
-$ 959,541
-$ 959,541
-959,541
-959,541
-959,541
-959,541
-16,400,000
-1,684,000
-15,836,146
-959,541
-959,541
-959,541
-91,424,146
-959,541
-959,541
-959,541
$ 266,125,000
$ 196,127,449
$ 266,125,000
$ 196,127,449
$ 266,125,000 $ 266,125,000
$ 196,127,449 $ 196,127,449
$ 69,997,551
$ 69,997,551
$ 69,997,551
$ 69,997,551
$ 20,999,265
$ 20,999,265
$ 20,999,265
$ 20,999,265
$ 48,998,286
$ 6,177,900
3,616,800
$ 48,998,286
$ 6,177,900
3,616,800
$ 48,998,286
$ 6,177,900
3,616,800
$ 48,998,286
$ 6,177,900
3,616,800
58,792,986
58,792,986
58,792,986
58,792,986
-$ 959,541
$ 49,097,916
-$ 959,541
$ 58,792,986
-$ 959,541
$ 58,792,986
-$ 959,541
$ 58,792,986
48,138,375
57,833,445
57,833,445
57,833,445
-959,541
-959,541
-959,541
_
-959,541
-959,541
-959,541
-959,541
-959,541
AOS
2
266,125,000
196,127,449
3
266,125,000
196,127,449
4
266,125,000
196,127,449
5
266,125,000
196,127,449
69,997,551
0
69,997,551
0
69,997,551
0
69,997,551
0
69,997,551
20,999,265
69,997,551
20,999,265
69,997,551
20,999,265
69,997,551
20,999,265
48,998,286
6,177,900
3,616,800
48,998,286
6,177,900
3,616,800
48,998,286
6,177,900
3,616,800
48,998,286
6,177,900
3,616,800
58,792,986
58,792,986
58,792,986
58,792,986
4
959,541
58,792,986
50,057,457
59,752,527
59,752,527
59,752,527
-959,541
-959,541
-959,541
-959,541
-959,541
-959,541
-959,541
-959,541
3
266,125,000
196,127,449
4
266,125,000
196,127,449
5
266,125,000
196,127,449
69,997,551
0
69,997,551
0
69,997,551
0
69,997,551
0
69,997,551
23,099,192
69,997,551
23,099,192
69,997,551
23,099,192
69,997,551
23,099,192
46,898,359
6,177,900
3,616,800
46,898,359
6,177,900
3,616,800
46,898,359
6,177,900
3,616,800
46,898,359
6,177,900
3,616,800
56,693,059
56,693,059
56,693,059
56,693,059
TA (Trminos constantes)
AOS
1
-959,541
47,413,492
2
-959,541
56,693,059
3
-959,541
56,693,059
4
-959,541
56,693,059
46,453,951
55,733,518
55,733,518
55,733,518
-959,541
-959,541
-959,541
-959,541
-959,541
-959,541
-959,541
-959,541
-959,541
0
-959,541
0
-959,541
0
-959,541
0
onstantes)
OPERACIN (AOS)
-959,541
-959,541
-959,541
-959,541
250,000,000
250,000,000
266,125,000
266,125,000
266,125,000
266,125,000
266,125,000
266,125,000
69,590,213
119,462,336
4,800,000
193,852,549
56,147,451
0
56,147,451
-16,844,235
39,303,216
6,177,900
3,616,800
49,097,916
71,865,113
119,462,336
4,800,000
196,127,449
69,997,551
0
69,997,551
-20,999,265
48,998,286
6,177,900
3,616,800
58,792,986
71,865,113
119,462,336
4,800,000
196,127,449
69,997,551
0
69,997,551
-20,999,265
48,998,286
6,177,900
3,616,800
58,792,986
71,865,113
119,462,336
4,800,000
196,127,449
69,997,551
0
69,997,551
-20,999,265
48,998,286
6,177,900
3,616,800
58,792,986
48,138,375
57,833,445
57,833,445
57,833,445
: Tener en cuenta
directos e indirectos
requiere para
eso productivo.
ACIN ANUAL
4
$ 250,000
$ 120,000
$ 1,800,000
$ 300,000
$ 500,000
5
$ 250,000
$ 120,000
$ 1,800,000
$ 300,000
$ 500,000
Valor residual
$ 1,250,000
$ 600,000
$ 9,000,000
$ 1,500,000
$ 2,500,000
$ 9,400
$ 520,000
$ 950,000
$ 680,000
$ 30,000
$ 360,000
$ 50,000
$ 180,000
$ 60,000
$ 28,000
$ 36,000
$ 15,000
$ 17,500
$ 70,000
$ 5,975,904
$ 9,400
$ 520,000
$ 950,000
$ 680,000
$ 30,000
$ 360,000
$ 50,000
$ 180,000
$ 60,000
$ 28,000
$ 36,000
$ 15,000
$ 17,500
$ 70,000
$ 5,975,905
$ 47,000
$ 2,600,000
$ 4,750,000
$ 3,400,000
$ 150,000
$0
$0
$0
$0
$ 140,000
$ 180,000
$ 75,000
$ 87,500
$ 350,000
$ 26,629,500
5
$ 30,000
$ 50,000
$ 36,000
$ 14,000
$ 24,000
$ 18,000
$ 16,000
$ 14,000
Valor residual
$ 150,000
$ 250,000
$ 180,000
$ 70,000
$ 120,000
$ 90,000
$ 80,000
$ 70,000
$ 1,010,000
ACIN ANUAL
4
$ 30,000
$ 50,000
$ 36,000
$ 14,000
$ 24,000
$ 18,000
$ 16,000
$ 14,000
ASTOS DIFERIDOS
3,280,000
3,280,000
3,280,000
3,280,000
336,800
336,800
336,800
336,800
3,616,800
3,616,800
5
###
$ 1,010,000
###
###
###
###
###
###
-959,541
-959,541
5
###
###
78,467,295
-19,674,310
-19,674,310
5
47,313,810
58,792,986
106,106,795
19,674,310
27,639,500
0
47,313,810
5
47,313,810
56,693,059
104,006,869
0
_
0
0
_
19,674,310
27,639,500
47,313,810
266,125,000
266,125,000
71,865,113
119,462,336
4,800,000
196,127,449
69,997,551
0
69,997,551
-20,999,265
48,998,286
6,177,900
3,616,800
58,792,986
###
10
11
12
10
11
12
0
0
15,836,146
$
ACTIVOS FIJOS
Muebles y Enseres
Vehculos
Maquinaria y Equipo
Mobiliario y Decoracin
TOTAL ACTIVOS FIJOS
2,020,000
0
55,484,000
0
ACTIVOS DIFERIDOS
Adecuacin Fsica
Gastos Preoperativos
TOTAL ACTIVOS DIFERIDOS
1,684,000
16,400,000
15,836,146
57,504,000
18,084,000
TOTAL ACTIVOS
PASIVOS
PASIVOS A LARGO PLAZO
Prestamos por Pagar
TOTAL PASIVO A LARGO PLAZO
PATRIMONIO
Capital
TOTAL PATRIMONIO
0
0
91,424,146
91,424,146
Ventas
Costos de Produccin
Utilidad Bruta en Ventas
Gastos de Administracin
Gastos de Ventas
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
Gastos Financieros
UTILIDAD ANTES DE IMPUESTOS
Provisin para impuestos
UTILIDAD NETA
$
$
119,462,336
4,800,000
EVALUACION SOCIAL
Asignar recursos para obtener mximo
rendimiento sobre la inversin
Cumplimiento de objetivos de plan de desa
Mayor B/C, VPN, TIR social.
91,424,146
91,424,146
$
$
$
250,000,000
69,590,213
180,409,787
$
$
124,262,336
56,147,451
56,147,451
18,528,659
37,618,792
EVALUACION DE P
TASA DE INTERES DE OPORTUNIDAD TIO
TIO = i + f +if
i = Premio al riesgo (Se considera entre el 10% y el 15%)
f= Inflacin
f
0.0645
i
0.15
TIO = (0,15)+(0,0645)+(0,15*0,0645)
0.224175
VALOR PRESENTE NE
AOS
CONCEPTO
Flujo neto de inversi $
0
-91,424,146 $
1
-959,541 $
49,097,916 $
58,792,986
48,138,376 $
57,833,447
Flujo neto de
opracin
Flujo financiero
neto del proyecto
sin financiamiento
-91,424,146
2
-959,541
AO
VALOR PRESENTE
1
39,323,116 $
2
38,591,536 $
3
31,524,525
VPN =
VPN
Valor Presente
Ingresos
$
173,785,351
$
82,361,205
91,424,146
MENOS
MENOS
-91,424,146
Valor Presente
Egresos
Valor Presente
Egresos
$
91,424,146
Formulacin de Datos
IO (Inversin Inicial)
Flujo ao 1
Flujo ao 2
Flujo ao 3
Flujo ao 4
Flujo ao 5
n (aos)
i (TIO)
$
$
$
$
$
$
-91,424,146
48,138,376 VPN
57,833,447
57,833,448
57,833,449
106,106,800
5
22.4175%
82,361,206
CONCEPTO
Cuadro 52. Datos para clculo de la TIR del proyecto sin Financiamient
AOS
1
2
3
48,138,376
57,833,447 $
57,833,448
1
$ 48,138,376
55%
# de aos
1.55
$
31,057,017 $
2
$ 57,833,447
1.55
2.4025
24,072,194 $
3
$ 57,833,448
3.723875
15,530,448
-$ 91,424,146
92,539,304.18
$ 1,115,158
F=
i=
n=
potencia
$ 48,138,376
56%
# de aos
1.56
$
30,857,933 $
$ 57,833,447
1.56
2.4336
23,764,566 $
$ 57,833,448
3.796416
15,233,696
-$ 91,424,146
91,106,099.87
-$ 318,046
AJUSTE AL
PORCENTAJE DE
DIFERENCIA
99%
0.99
1%
0.01
100%
1.00
CALCULO DE LA TIR UTILIZANDO EXCEL
Inversin
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
1
2
3
4
5
-$ 91,424,146
$ 48,138,376
$ 57,833,447 TIR
$ 57,833,448
$ 57,833,449
$ 106,106,800
0.56
UACION DE PROYECTO
22.4175%
VALOR PRESENTE NETO VPN
3
-959,541 $
4
-959,541 $
5
47,313,810
58,792,986
58,792,986
58,792,986
57,833,448
57,833,449
106,106,800
E DE LOS INGRESOS
4
25,751,649 $
TE DE LOS EGRESOS
Valor Presente
5
Ingresos
38,594,524 $
173,785,351
N UTILIZANDO EXCEL
v=5Z_prLbH2fA
v=W9r7Cs_6M0A
E RENTABILIDAD -TIR-
57,833,449
106,106,800
en terminos constantes
4
$ 57,833,449
5.77200625
10,019,644 $
5
$ 106,106,800
8.9466096875
11,860,001 $
92,539,304
$ 57,833,449
5.92240896
9,765,190 $
erpolacin
TASAS AJUSTADAS
TIR
54.01
55.99
IR UTILIZANDO EXCEL
55.776%
$ 106,106,800
9.2389579776
11,484,715 $
91,106,100
AO
VALOR
VALOR PRESENTE
Del cuadro No. 36 Flujo neto
de inversin
AO
VALOR
VALOR PRESENTE
RBC
0
91,424,146
91,424,146
1.9189522019
INGRESOS
4
5 TOTAL
Del cuadro
No. 40 Flujo58,792,986
neto
58,792,986
de operacin
45,787,070 43,012,748
235,547,224 i=
EGRESOS
4
-959,541
-747,276
5 TOTAL
47,313,810
34,614,622
122,747,833
0.0645