Академический Документы
Профессиональный Документы
Культура Документы
cbmaca/2012
FINANZAS III
Colectivo Rescate Estudiantil
RESOLUCIN (cbmaca/2012)
LABORATORIO No.1
FLUJO DE FONDOS DEL INVERSIONISTA COSTA SUR
(Cifras en Quetzales)
0
Ventas Totales
1,100,000.00
1,120,000.00
850,000.00
950,000.00
(105,000.00)
(120,000.00)
(180,000.00)
(50,000.00)
(90,000.00)
305,000.00
(260,000.00)
(120,000.00)
(180,000.00)
(50,000.00)
(72,000.00)
268,000.00
(375,000.00)
(120,000.00)
(180,000.00)
(50,000.00)
(54,000.00)
321,000.00
(480,000.00)
(120,000.00)
(180,000.00)
(50,000.00)
(36,000.00)
254,000.00
(560,000.00)
(120,000.00)
(180,000.00)
(50,000.00)
(18,000.00)
322,000.00
99,510.00
221,490.00
180,000.00
50,000.00
0.00
78,740.00
175,260.00
180,000.00
50,000.00
0.00
99,820.00
222,180.00
180,000.00
50,000.00
0.00
Costos variables
Costos Fijos
Depreciacin A.Fijos
Amort.Activos Diferidos
Depreciacin Herramientas
Intereses s/Prstamos
Utilidad Bruta
INGRESOS
Ventas
850,000.00
950,000.00
Prstamo
750,000.00
Valor Recuperable (NO dice, pero se toma como activo recuperable)
SUMAN LOS INGRESOS
750,000.00
850,000.00
950,000.00
V/A de Ingresos
750,000.00
685,483.87
617,845.99
SUMA V/A DE INGRESOS
EGRESOS
Costos variables
105,000.00
260,000.00
Costos Fijos
120,000.00
120,000.00
Intereses s/Prstamos
90,000.00
72,000.00
Impuesto Sobre la Renta
94,550.00
83,080.00
Activos Fijos
1,200,000.00
Activos Diferidos
250,000.00
Herramientas
Capital de Trabajo
50,000.00
Amortizacin Prstamo
150,000.00
150,000.00
SUMAN LOS EGRESOS
1,500,000.00
559,550.00
685,080.00
V/A de Egresos
1,500,000.00
451,250.00
445,551.51
SUMA V/A DE EGRESOS
RELACIN B/C
3,632,713.28
3,504,680.76
1,250,000.00
300,000.00
(150,000.00)
301,490.00
158,127.66
1,100,000.00
(150,000.00)
255,260.00
107,968.24
1,120,000.00
(150,000.00)
602,180.00
205,408.26
1,250,000.00
1,100,000.00
576,935.99
1,120,000.00
473,730.43
300,000.00
1,550,000.00
528,717.00
3,632,713.28
375,000.00
120,000.00
54,000.00
99,510.00
480,000.00
120,000.00
36,000.00
78,740.00
560,000.00
120,000.00
18,000.00
99,820.00
150,000.00
798,510.00
418,808.32
150,000.00
864,740.00
365,762.19
150,000.00
947,820.00
323,308.74
3,504,680.76
128,032.52
FINANZAS III
Colectivo Rescate Estudiantil
LABORATORIO No.1
FLUJO DE FONDOS DEL INVERSIONISTA COSTA SUR
ANEXOS
CALCULO DE AMORTIZACIN DE PTAMO. E INTERESES
Ao
1
2
3
4
5
ESTADO DE AMORTIZACIN
Intereses
Abono Cap.
12%
Q. 90,000.00 Q. 150,000.00
Q. 72,000.00 Q. 150,000.00
Q. 54,000.00 Q. 150,000.00
Q. 36,000.00 Q. 150,000.00
Q. 18,000.00 Q. 150,000.00
Q. 270,000.00
Activos
Activos Fijos
Activos Diferidos
Activos Fijos
Activos Diferidos
Capital Trabajo
Inv.Inicial
1,200,000.00
250,000.00
50,000.00
1,500,000.00
Deprec
75%
900,000.00
Q.
Q.
Q.
Q.
Q.
Q.
Saldo
750,000.00
600,000.00
450,000.00
300,000.00
150,000.00
-
Q. 750,000.00
V/Depreciacin
180,000.00
50,000.00 (el enunciado nos d la cifra)
-
No Deprec
25%
300,000.00
cbmaca/2012
FINANZAS III
Colectivo Rescate Estudiantil
CALCULO DE LA TIR x medio de Formula
Flujo Neto
0
1
2
3
4
5
(750,000.00)
290,450.00
264,920.00
301,490.00
255,260.00
602,180.00
VAN
R1
( R2 - R1 )
TIR =
0.30000
0.05000
TIR =
0.30000
0.05000
TIR =
0.30000
TIR =
0.31268
TIR =
31.26826
VAN +
(VAN+) - (VAN -)
18,966.71 -
18,966.71
(55,807.91)
0.25365
0.0127
100
31.18912
0.07914
cbmaca/2012
0
1
2
3
4
5
Nota:
La inversin se recuperar a partir del ao 5