7/24/2019 Metalmecnica Feb-2016
1/5
ESTADO DE RESULTADOS PROYECT 1 2 3 4 5 6 72016 2017 2018 2019 2020 2021 2022
Unidades producidas y vendidas (Q) 2,400.00 2,640.00 2,904.00 3,194.00 3,513.00 4,216.00 5,059.00Precio (Ctu + % Rentab.) 97.40 101.78 106.36 111.15 116.15 121.38 126.84Costo Variable Unitario 50.37 54.24 57.05
VENTAS 233,760.00 268,699.20 308,869.44 355,013.10 408,034.95 511,738.08 641,683.56(PVP * Q)
(-) Costos Variables Totales (Cvu * Q) 120,888.00 143,193.60 165,673.51 - - - -= MARGEN DE CONTRIBUCIN 112,872.00 125,505.60 143,195.93 355,013.10 408,034.95 511,738.08 641,683.56
(-) Costo Fijo (Administracin y operacin 65,426.78 74,285.34 79,662.99 85,437.18 91,637.42(-) Costo Fijo - DEPRECIACIONESMaquinaria 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00 2,000.00Planta de Produccin 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00Equipo de computacin y software 2,000.00 2,000.00 2,000.00Vehculo 3,000.00 3,000.00 3,000.00 3,000.00 3,000.00
(-) Gastos Financieros 7,010.83 5,809.56 4,435.70 2,864.45 1,067.46UTILIDAD ANTES DE PTU (OPERACIO 31,934.39 36,910.70 50,597.24 260,211.46 308,830.07 508,238.08 638,183.56(Margen de Contribuci'on - Costos y Gastos)
(-) 15% PT.U. (Utilidad Operacional * 0.1 4,790.16 5,536.61 7,589.59 39,031.72 46,324.51 76,235.71 95,727.53UTILIDAD ANTES DE I.R. (UO - 15% PT 27,144.23 31,374.10 43,007.66 221,179.75 262,505.56 432,002.37 542,456.03
(-) 22% I.R. 5,971.73 6,902.30 9,461.68 48,659.54 57,751.22 95,040.52 119,340.33
UTILIDAD LIQUIDA (Utilidad antes de Im 21,172.50 24,471.79 33,545.97 172,520.20 204,754.34 336,961.85 423,115.70
monto 55,671.32Inters 13.50%Plazo (aos) 5
7/24/2019 Metalmecnica Feb-2016
2/5
Pagos (mensual 12 $1,280.99
I = (C x % x t)/360 I = (59.367,02 x 15% x 30)/360TABLA DE AMORTIZACIN
CUOTA FIJA INTERESPAGO
CAPITAL SALDOSALDO DECAPITAL
55,671.32 55,671.32
1 1,280.99 626.30 654.69 55,016.64 55,016.642 1,280.99 618.94 662.05 54,354.58 54,354.583 1,280.99 611.49 669.50 53,685.08 53,685.084 1,280.99 603.96 677.03 53,008.05 53,008.055 1,280.99 596.34 684.65 52,323.41 52,323.416 1,280.99 588.64 692.35 51,631.06 51,631.067 1,280.99 580.85 700.14 50,930.92 50,930.928 1,280.99 572.97 708.02 50,222.90 50,222.909 1,280.99 565.01 715.98 49,506.92 49,506.92
10 1,280.99 556.95 724.04 48,782.88 48,782.8811 1,280.99 548.81 732.18 48,050.70 48,050.7012 1,280.99 540.57 740.42 47,310.28 47,310.28
13 1,280.99 532.24 748.75 46,561.54 46,561.5414 1,280.99 523.82 757.17 45,804.37 45,804.3715 1,280.99 515.30 765.69 45,038.68 45,038.6816 1,280.99 506.69 774.30 44,264.37 44,264.3717 1,280.99 497.97 783.01 43,481.36 43,481.3618 1,280.99 489.17 791.82 42,689.53 42,689.5319 1,280.99 480.26 800.73 41,888.80 41,888.8020 1,280.99 471.25 809.74 41,079.06 41,079.0621 1,280.99 462.14 818.85 40,260.22 40,260.2222 1,280.99 452.93 828.06 39,432.15 39,432.1523 1,280.99 443.61 837.38 38,594.78 38,594.7824 1,280.99 434.19 846.80 37,747.98 37,747.9825 1,280.99 424.66 856.32 36,891.66 36,891.6626 1,280.99 415.03 865.96 36,025.70 36,025.7027 1,280.99 405.29 875.70 35,150.00 35,150.0028 1,280.99 395.44 885.55 34,264.45 34,264.4529 1,280.99 385.48 895.51 33,368.93 33,368.9330 1,280.99 375.40 905.59 32,463.35 32,463.3531 1,280.99 365.21 915.78 31,547.57 31,547.5732 1,280.99 354.91 926.08 30,621.49 30,621.49
7/24/2019 Metalmecnica Feb-2016
3/5
33 1,280.99 344.49 936.50 29,685.00 29,685.0034 1,280.99 333.96 947.03 28,737.96 28,737.9635 1,280.99 323.30 957.69 27,780.28 27,780.2836 1,280.99 312.53 968.46 26,811.82 26,811.8237 1,280.99 301.63 979.36 25,832.46 25,832.4638 1,280.99 290.62 990.37 24,842.09 24,842.0939 1,280.99 279.47 1,001.52 23,840.57 23,840.57
40 1,280.99 268.21 1,012.78 22,827.79 22,827.7941 1,280.99 256.81 1,024.18 21,803.61 21,803.6142 1,280.99 245.29 1,035.70 20,767.92 20,767.9243 1,280.99 233.64 1,047.35 19,720.57 19,720.5744 1,280.99 221.86 1,059.13 18,661.43 18,661.4345 1,280.99 209.94 1,071.05 17,590.39 17,590.3946 1,280.99 197.89 1,083.10 16,507.29 16,507.2947 1,280.99 185.71 1,095.28 15,412.01 15,412.0148 1,280.99 173.39 1,107.60 14,304.41 14,304.4149 1,280.99 160.92 1,120.06 13,184.34 13,184.3450 1,280.99 148.32 1,132.66 12,051.68 12,051.6851 1,280.99 135.58 1,145.41 10,906.27 10,906.27
52 1,280.99 122.70 1,158.29 9,747.98 9,747.9853 1,280.99 109.66 1,171.32 8,576.65 8,576.6554 1,280.99 96.49 1,184.50 7,392.15 7,392.1555 1,280.99 83.16 1,197.83 6,194.33 6,194.3356 1,280.99 69.69 1,211.30 4,983.02 4,983.0257 1,280.99 56.06 1,224.93 3,758.09 3,758.0958 1,280.99 42.28 1,238.71 2,519.38 2,519.3859 1,280.99 28.34 1,252.65 1,266.74 1,266.7460 1,280.99 14.25 1,266.74 -0.00 -0.00
76,859.31 21,187.99 55,671.32
FLUJO NETO DE FONDOSAo= 0 Ao= 1 Ao= 2 Ao= 3 Ao= 4 Ao= 5 Ao= 6
UTILIDAD OPERACIONAL $ 31,934.39 $ 36,910.70 $ 50,597.24 $ 260,211.46 $ 308,830.07- IMPUESTOS ($ 5,971.73) ($ 6,902.30) ($ 9,461.68) ($ 48,659.54) ($ 57,751.22)
7/24/2019 Metalmecnica Feb-2016
4/5
- 15% PTU ($ 4,790.16) ($ 5,536.61) ($ 7,589.59) ($ 39,031.72) ($ 46,324.51)- INTERESES ($ 7,010.83) ($ 5,809.56) ($ 4,435.70) ($ 2,864.45) ($ 1,067.46)DEPRECIACIONES(+) Maquinaria $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 2,000.00(+) Edificio $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00 $ 1,500.00(+) Computadoras $ 2,000.00 $ 2,000.00 $ 2,000.00 $ 0.00 $ 0.00(+) Vehculo $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00
- CAPITAL (deuda) ($ 8,361.04) ($ 9,562.30) ($ 11,915.52) ($ 12,648.12) ($ 13,184.34)(-) INVERSIONES
MAQUINARIA -20,000.00EDIFICIO Y PLANTA -30,000.00COMPUTACI N -6,000.00VEHICULO -15,000.00CAPITAL DE TRABAJO (3 MESES DE -30,220.59
(+) V.RECUPERACIN
MAQUINARIAEDIFICIO Y PLANTACOMPUTACINVEHICULOCAPITAL DE TRABAJO (3 MESES DE COSTOS VARIABLES)
FLUJO NETO DE FONDOS ($ 101,220.59) $ 14,300.64 $ 17,599.93 $ 25,694.75 $ 163,507.63 $ 197,002.54 $ 0.00
TMAR = (RE x Kp)+(RP x Ke)
Ke= Fr + b x (Km - Fr)
Ke= 18.00%
TMAR = 15.53%
7/24/2019 Metalmecnica Feb-2016
5/5
VAN - I + F1 F2 F3 F4 F5(1+i)1 (1+i)2 (1+i)3 (1+i)4 (1+i)5
AOS 1.00 2.00 3.00 4.00 5.00FNF (d) -101,220.59 14,300.64 17,599.93 25,694.75 163,507.63 197,002.54
VAN -101,220.59 14,300.64 17,599.93 25,694.75 163,507.63 197,002.54(1+0.1553)1 (1+0.1553)2 (1+0.1553)3 (1+0.1553)4 (1+0.1553)5
VAN -101,220.59 12,378.82 13,187.39 16,665.43 91,798.19 95,739.67
VAN= 128,548.93VAN= 128,548.93TIR= 42.33%