Beruflich Dokumente
Kultur Dokumente
Curso:
INKA
III PARTE
1. ESTUDIO ECONOMICO
3.1 INVERSIONES DEL PROYECTO
INVERSIN DE ACTIVOS FIJOS
1. Activo tangible
Terreno
Construccin
ZONA ADMINISTRATIVA
ZONA DE PRODUCCION
Maquinaria
Equipos
Cant.
2500
216
504
Unidad
m2
m2
m2
Total
P.U.
35
TOTAL S/.
S/. 87,500.00
S/. 5,000.00
S/. 8,000.00
S/. 13,000.00
Total
S/. 1,444,464.875
S/. 763.00
S/. 20,625.00
S/. 23,500.125
S/.
1358.75
S/. 1, 490,711.75
S/. 1, 624,615.5
TABLA N 1
Caja
BALANCE DE APERTURA
ACTIVO
PASIVO Y PATRIMONIO
ACTIVO CORRIENTE
PASIVO CORRIENTE
5,962,847.00 Prstamo
2,899,384.80
ACTIVO NO CORRIENTE
Maquinaria
218,850.00
Terreno
87,500.00
Construccin
196,875.00
PATRIMONIO
Capital Social
3,899,077.20
Equipos
Gastos de
Constitucin
Gastos de
organizacin
TOTAL
ACT.CORRIENTE
TOTAL ACTIVOS
19,390.00
5,000.00
8,000.00
535,615.00
6,498,462.00
TOTAL PASIVO
Y PATRIMONIO
Fuente: Elaboracin propia
6,498,462.00
TABLA N 2
DEPRECIACION Y AMORTIZACION DE INTANGIBLES
AMORTIZACION DE INTANGIBLES
INTANGIBLES
MONTO S/.
AMORTIZACI
ONES 5
AOS
5
5
Gastos de Constitucin
5,000.00
Gastos de
8,000.00
Organizacin
TOTAL DE AMORTIZACIONES INTANGIBLES
AMORTIZACION
ES DE
INTANGIBLES S/.
1,000.00
1,600.00
2,600.00
TABLA N 3
VALOR RESIDUAL
CONCEPT
O
INVERSIO
N
Terreno
87,500.00
Construcc
196,875.00
VIDA UTIL
AOS
DEPRECIA
CION
ANUAL
DEPRECIA
CION
ACUMULA
DA
VALOR
RESIDUAL
87,500.00
33
5,965.91
29,829.55
167,045.45
in
Maquinari
ay
equipo
238,240.00
10
23,824.00
TOTAL
29,789.91
119,120.00
119,120.00
373,665.4
5
MONTO VIDA
DE
UTIL
INVERSI
ON
42,000.0
5
0
DEPRECIA
CION
ANUAL
VALOR
RESID
UAL
8,400.00
DEPRECIA
CION
ACUMULA
DA
42,000.00
0.00
11,500.0
0
16,500.0
0
3,500.00
38,000.0
0
8,500.00
2,300.00
11,500.00
0.00
3,300.00
16,500.00
0.00
5
5
700.00
7600.00
3,500.00
38,000.00
0.00
0.00
1,700.00
8,500.00
0.00
4,500.00
900.00
4,500.00
0.00
94,350.0
0
1,050.00
10
9,435.00
47,175.00
10
105.00
525.00
47,175.
00
525.00
4,320.00
10
432.00
2,160.00
10,800.0
0
750.00
450.00
1,620.00
10
1,080.00
5,400.00
75.00
0.00
0.00
375.00
0.00
0.00
2,160.0
0
5,400.0
0
375.00
0.00
0.00
0.00
0.00
0.00
36,027.00
180,135.0
0
55,635
.00
Impresora
10
Silla
5
Material de
1
escritorio
Material de
400.00
1
limpieza
TOTAL DE DEPRECIACION DE
EQUIPO Y MAQUINA
4
12.30%
CAJA AREQUIPA
12.56%
BANCO DE CREDITO
12.00%
INTERBANK
12.45%
TABLA N 5
CUADRO DE PAGOS, INTERESES, AMORTIZACIONES (NOMINALES)
PERIODO
1
PRESTAMO
AMORTIZACION
456,391.38
INTERES
347,926.18
511,158.35
293,159.21
572,497.35
231,820.21
641,197.03
163,120.53
718,140.68
86,176.88
2,899,384.80
804,317.56
2
2,442,993.42
804,317.56
3
1,931,835.07
804,317.56
4
5
PAGO
1,359,337.71
718,
140.68
804,317.56
804,317.56
(1+)
Deflactando Prestamos con una tasa de Inflacin del 3% anual:
VRI1 = 456,391.38/(1+3%)1 = 443,098.43
TABLA N 6
CUADRO DE INTERESES, AMORTIZACIONES (REALES)
1
6,366,326
4.00
25.465,304.00
SOLES CONSTANTES
2
3
6,433,632
6,520,032
4.00
4.00
25,734,528.00 26,080,128.00
4
6,589,814
4.00
26,358,56.00
5
6,615,676
4.00
26,462,704.
TABLA N 8
INGRESOS PROYECTADOS DEL PROYECTO
PERIODO
Prod. 500ml
PRECIO
VENTAS
X
AO
1
6,366,326
4.00
25.465,304.00
2
6,433,632
4.00
25,734,528.00
3
6,520,032
4.00
26,080,128.00
4
6,589,814
4.00
26,358,56.00
5
6,615,676
4.00
26,462,704.00
5
7,023,024
82,500.00
94,000.50
3,052.00
36,027.00
82,500.00
94,000.50
3,204.60
36,027.00
82,500.00
94,000.50
3,364.83
36,027.00
82,500.00
94,000.50
3,533.07
36,027.00
82,500
94,000
3,709
36,027
196,875.00
196,875.00
196,875.00
196,875.00
196,875
5,435.00
6,195,749.30
5,706.75
6,485,066.64
5,992.09
6,788,849.85
6,291.69
7,107,822.21
6,606
7,442,743
TABLA N 9
Fuente: Elaboracin propia
TABLA N 10
PRESUPUESTO DE GASTOS DE ADMINISTRACION Y VENTAS
PERIODOS
RUBRO
SUELDOS DE ADMINISTRACION Y
VENTAS
UTILES DE ESCRITORIO
SERVICIOS
TOTAL
45,000.00
45,000.00
45,000.00
45,000.00
45,000.00
19,390.00
2,000.00
66,390.00
19,390.00
2,100.00
66,490.00
19,390.00
2,205.00
66,595.00
19,390.00
2,315.25
66,805.25
19,390.00
2,431.01
66,921.01
29,789.91
2,60
0.00
32,389.91
29,789.91
2,
600.00
32,389.91
TABLA N 11
DEPRECIACION Y AMORTIZACION DE INTANGIBLES
DEPRECIACION
29,789.91
29,789.91
29,789.91
AMORTIZACION DE ACTIVOS
2,
2,6
INTANGIBLES
600.00
00.00
2,600.00
TOTAL
32,389.91
32,389.91
32,389.91
0
Ventas
Costo de
operacin
depreciacin y
amortizacin
UTILIDADES
GRAVABLES
Impuesto (30%)
GANANCIAS
NETAS
Depreciacin y
amortizacin
Valor residual
Inversin total
FLUJO NETO
6,583,946.55
6,887,834.76
1,975,183.97
2,066,350.43
4,608,762.59
4,821,484.33
32,389.91
32,389.91
2017
26,358,56.0
0
7,174,627.4
6
32,389.91
2018
26,462,7
7,207,017.3
7
2,162,105.2
1
5,044,912.1
6
32,389.91
7,542,05
7,509,66
32,38
2,262,61
5,279,43
32,38
373,66
6,498,462.
00
6,498,462.00
4,438,560.3
6
4,641,152.50
4,853,874.24
5,077,302.0
7
5,685,49
TABLA N 13
FLUJO DE FONDOS CON FINANCIAMIENTO
AOS
2014
2015
2016
2017
25.465,304.
00
6,262,139.3
0
32,389.91
25,734,528.0
0
6551556.64
26,080,128.0
0
6,855,444.85
26,462,7
32,389.91
32,389.91
26,358,56.0
0
7,174,627.4
6
32,389.91
337792.40
39
276330.672
212148.329
7
144930.47
43
74336.9
UTILIDADES
GRAVABLES
Impuesto (30%)
6,632,321.61
6,860,277.22
7,099,983.09
7,351,947.85
7,616,3
1,989,696.48
2,058,083.17
2,129,994.93
2,205,584.35
2,284,9
GANANCIAS
NETAS
Depreciacin y
amortizacin
Valor residual
4,642,625.13
4,802,194.06
4,969,988.16
5,146,363.49
5,331,4
32,389.91
32,389.91
32,389.91
32,389.91
Ventas
Costo de
operacin
Depreciacin y
amortizacin
Inters
Crdito
Amortizacin de
crdito
Inversin total
FLUJO NETO
2018
7,509,66
32,38
32,38
373,6
2,899,38
4.80
443098.43
11
481815.769
7
523916.176
8
569695.26
02
619474
4,231,916.61
4,352,768.20
4,478,461.89
4,609,058.14
5,118,0
6,498,462.
00
3,599,077.20
COSTO DE CAPITAL
10
La mejor tasa de oportunidad de capital fue de 12.58% anual y la tasa de inters del
prstamo es de 12% anual, ambos capitalizado semestralmente.
1+r =1+ r / 1+
r = 0.09087 = 9.087 % (valor real)
CKr =
i %
* COKe +
* f
CK = (3,899,077.20/6,498,462.00)*0.09679 + (2,899,384.80/6,498,462.00)*0.09087
CK = 0.09856
CK = 9.856 %
11
VAN ECONOMICO:
12
EVALUACION FINANCIERA
VANF 604,312,009,960.57
208,428.67
B/CF
TIRF
50%
13