Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Instalacion Plastico Pet 2012
Instalacion Plastico Pet 2012
2181
1026
TOTAL
3207
MENSUAL
PRECIO
1.20
1.60
2,617.20
1,641.60
4,258.80 SOLES
Kw-h
120
240
80
36
476
93,693.60
PRECIO KW-h
0.245
116.62
2,565.64
m3/DIARIO
COSTO *m3
30
PRECIO
15.00 SOLES
0.5
330.00
42,420.00
1,620.00
1,650.00
1,787.50
41.25
41.25
2.50%
TOTAL
1,828.75
MAQUINARIA Y EQUIPO
1,828.75
2,121.00
GASTOS ADMINISTRATIVOS
MANO DE OBRA
CANTIDAD
MENSUAL
1
1
1
1
1
1
1
5
INGENIERO
SUPERVISOR
CONTADOR
SECRETARIA
LIMPIEZA
GUARDIAN
JEFE DE VENTAS
OPERARIO
2,200.00
880.00
1,100.00
750.00
750.00
1,022.73
750.00
750.00
TOTAL
2,200.00
880.00
1,100.00
750.00
750.00
1,022.73
750.00
3,750.00
11,202.73
GASTOS DE OFICINA
SUMINISTROS DE OFICINA
TELFONO
OTROS
40.00
60.00
500.00
600.00
GASTOS POR VENTAS
TRANSPORTE
PROPAGANDA Y PUBLICIDAD
TOTAL MENSUALES
PRECIO
-
16,000.00
500.00
128,841.72 soles
PRECIO DE DLAR
2.7
ACTIVOS FIJOS
1 MAQUINARIA Y EQUIPO
UNIDAD
1.1
1.2
1.3
1.4
LAVADORA INDUSTRIAL 10 HP
MOLINO TRITURADOR ENVASES PLASTICO 20 H
VENTILADOR CENTRIFUGO (SECADORA)
EQUIPO FAJA TRANSPORTADORA PET TEXFINA
CAPACIDAD
ECIO UNITARIO (U TOTAL (US$)
TOTAL +IGV (Nuevos Soles)
9,720.00
2
200 (Kg/HORA)
1,800.00
3,600.00
Imafer
8,400.00
1 180 - 450 (Kg/HORA)
3,111.11
3,111.11 IMG GONSALEZ SAC
8,100.00
2
200 (Kg/HORA)
1,500.00
3,000.00
Imafer
4
1,500.00
6,000.00 IMG GONSALEZ SAC
16,200.00
400(Kg/HORA)
2 MATERIALES DE ESCRITORIO
2.1 COMPUTADORA
2.2 MUEBLES Y ENSERES
2.3 OTROS
1
1
600.00
500.00
600.00
500.00
-
1,620.00
1,350.00
3.1 UNIFORMES
10.00
70.00
189.00
100
1.00
100.00
270.00
500.00
1,350.00
50,000.00
1,000.00
68,481.11
135,000.00
2,700.00
3 MATERIALES DE LIMPIEZA
1000
50.00
TOTALES
184,899.00
ACTIVOS DIFERIDOS
ACTIVOS DIFERIDOS
1 Gastos de Instalacin
UNIDAD
INSTALACION ELECTRICA
INSTALACION SANITARIA
CAPACIDAD
10,000.00
5,000.00
5,400.00
4,050.00
27,000.00
13,500.00
500.00
1,350.00
19,000.00
51,300.00
47,719.16
128,841.72
66,719.16
180,141.72
135,200.27
365,040.72
CONSTRUCCION DE GALPON
OTROS
2,000.00
1,500.00
2 Capacitacin
Capacitacion personal
Cursos Dirigidos
INVERSIN TOTAL
Mensual
128,841.72
236,199.00
365,040.72
Anual
1,546,100.64
236,199.00
1,782,299.64
FINANCIAMIENTO BANCARIO
Financiamiento TOTAL
Financiamiento
Tasa de inters
Periodo de prstamo
365,040.72
305,040.72
10 % anual
4 aos
CREDITO
305,040.72
ANUAL
1
30,504.07
335,544.79
60
147,716.71
2
30,504.07
218,332.15
80
93,882.24
3
30,504.07
154,953.98
80
93,882.24
3
30,504.07
91,575.82
78.03
91,575.79
305,040.72
187,828.08
124,449.91
61,071.74
0.03
INTERES
SUB TOTAL
AMORTIZACION (%)
PAGARE
TOTAL PRINCIPAL
INVERSION DE SOCIOS
INVERSION de SOCIOS TOTAL
Financiamiento
Tasa de inters
Periodo de prstamo
CREDITO
ANUAL
60,000.00
0
1
4,200.00
64,200.00
26.08
64,200.02
60,000.00
-0.02
INTERES
SUB TOTAL
AMORTIZACION (%)
PAGARE
TOTAL PRINCIPAL
IGV 18%
IMPUESTO A LA RENTA (2% X MES)
INGRESO TOTAL
GASTOS TOTALES
FLUJO ESTIMADO
FLUJO NETO REAL
FLUJO NETO POR SOCIO
ACUMULADO DEUDA
-365,040.72
1
575784
2.20
1,266,724.80
2
575784
2.20
1,266,724.80
3
575784
2.20
1,266,724.80
4
575784
2.20
1,266,724.80
5
575784
2.20
1,266,724.80
6
575784
2.20
1,266,724.80
7
575784
2.20
1,266,724.80
270864
3.00
812,592.00
270864
3.00
812,592.00
270864
3.00
812,592.00
270864
3.00
812,592.00
270864
3.00
812,592.00
270864
3.00
812,592.00
270864
3.00
812,592.00
2,079,316.80
374,277.02
41,586.34
1,663,453.44
2,079,316.80
374,277.02
41,586.34
1,663,453.44
2,079,316.80
374,277.02
41,586.34
1,663,453.44
2,079,316.80
374,277.02
41,586.34
1,663,453.44
2,079,316.80
374,277.02
41,586.34
1,663,453.44
2,079,316.80
374,277.02
41,586.34
1,663,453.44
2,079,316.80
374,277.02
41,586.34
1,663,453.44
1,417,258.92
246,194.52
34,277.79
11,425.93
-187,828.06
1,546,100.64
117,352.80
23,470.56
7,823.52
-124,449.91
1,546,100.64
117,352.80
23,470.56
7,823.52
-61,071.74
1,546,100.64
117,352.80
25,777.01
8,592.34
-0.03
1,546,100.64
117,352.80
117,352.80
39,117.60
117,352.77
1,546,100.64
117,352.80
117,352.80
39,117.60
234,705.57
1,546,100.64
117,352.80
117,352.80
39,117.60
352,058.37
ANALISIS DE VAN
VAN = P +
FNE 3
FNE n +VS
FNE 1
FNE 2
+
+
+ ........ +
1
2
3
(1 + i )
(1 + i )
(1 + i )
(1 + i )n
0.24532187
226,177.54
P
FNE 1
FNE 2
FNE 3
FNE 4
FNE 5
305,040.72
34,277.79
23,470.56
23,470.56
25,777.01
117,352.80
i
i
VS
10
0.1
600,000.00
ANALISIS DE TIR
P =
FNE 3
FNE n +VS
FNE 1
FNE 2
+
+
+ ........ +
1
2
3
(1 + i )
(1 + i )
(1 + i )
(1 + i )n
i =
TIR =
VAN=0
78,863.18
10%
0.10
10
226,177.54
24.54 %
20%
0.20
20
54,124.65
24%
0.24
24
5,774.67
25%
0.25
25
-4,959.98
PROYECTO RENTABLE