Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Ao 0
INGRESOS
1 Ingresos por ventas
2 Ingresos financieros
3 Otros ingresos
Total ingresos 1 + 2 + 3
EGRESOS
1 Compra de Materias Primas
2 Mano de Obra Directa
3 Costos Indirectos de Fabricacion
4 Sub Total Costos de Produccion 1 +2 + 3
5 Gastos de Adminsitracion
6 Gastos de Ventas
7 Depreciacion
8 Amortizacion de Intangibles
Total Egresos 4 + 5 + 6 + 7 + 8
Utilidad Antes de Impuestos (UAI)
Impuestos
Utilidad Neta
Mas Depreciacion y Amortizacion de intangibles
FLUJO DE CAJA OPERATIVO
PROYECTO (ingreso por ventas proyectado al 10% de crecimiento anual a partir del 2do ao)
Ao 1
Ao 2
Ao 3
Ao 4
188,160.00
206,976.00
227,673.60
250,440.96
188,160.00
206,976.00
227,673.60
250,440.96
42,700.00
42,700.00
42,700.00
42,700.00
5,880.00
5,880.00
5,880.00
5,880.00
48,580.00
48,580.00
48,580.00
48,580.00
28,000.00
28,000.00
28,000.00
28,000.00
1,598.40
1,598.40
1,598.40
1,598.40
779.00
779.00
779.00
779.00
420.00
420.00
420.00
420.00
79,377.40
79,377.40
79,377.40
79,377.40
108,782.60
127,598.60
148,296.20
171,063.56
32,634.78
38,279.58
44,488.86
51,319.07
76,147.82
89,319.02
103,807.34
119,744.49
1,199.00
1,199.00
1,199.00
1,199.00
77,346.82
90,518.02
105,006.34
120,943.49
Ao 5
275,485.06
275,485.06
0
42,700.00
5,880.00
48,580.00
28,000.00
1,598.40
779.00
420.00
79,377.40
196,107.66
58,832.30
137,275.36
1,199.00
138,474.36
SERVICIO DE LA DEUDA
Prestamo
17,000.00
Amortizacion
Interes
Efectivo Tributario del interes del prestamo
Servicoio de la Deuda
17,000.00
DATOS
Prestamo
17,000.00
TEA 15%
Periodo de Gracia 4
Periodo de Pago 8
TET 3.5558076%
Cuenta Fija 2,478.87
18%
Valor Actual
Valor Actual Neto Economico
Flujo Financiero
Tasa de descuento
Valor Actual
Valor Actual Neto Financiero
CALCULO DE LA TIR
Flujo Economico
VANE=0
22%
Flujo Financiero
VANF=0
PRINCIPALES INDICADORES
VAN
S/.244,403.37
S/.213,379.34
7,906.98
9,093.02
2,417.95
2,008.49
822.44
725.38
602.55
246.73
1,692.56
9,312.92
9,668.73
PERIODO
SALDO DEL
SERVICO DE LA DEUDA
INTERES
AMORTIZACION
CUOTA
PRESTAMO
17,000.00
0.00
17,000.00
604.49
604.49
17,000.00
604.49
604.49
17,000.00
604.49
604.49
17,000.00
604.49
604.49
15,125.62
604.49
1,874.38
2,478.87
13,184.59
537.84
1,941.03
2,478.87
11,174.54
468.82
2,010.05
2,478.87
9,093.02
397.35
2,081.52
2,478.87
6,937.49
323.33
2,155.54
2,478.87
10
4,705.30
246.68
2,232.18
2,478.87
11
2,393.75
167.31
2,311.55
2,478.87
12
0.00
85.12
2,393.75
2,478.87
-53,132.00
84,346.82
95,443.78
107,428.50
120,371.99
2,417.95
9,915.47
9,915.47
725.38
602.55
246.73
-36,132.00
82,654.26
86,130.86
97,759.77
120,371.99
-53,132.00
84,346.82
95,443.78
107,428.50
120,371.99
82,654.26
86,130.86
97,759.77
120,371.99
84,346.82
95,443.78
107,428.50
120,371.99
17,000.00
S/.335,947.29
S/.244,403.37
-36,132.00
S/.279,948.76
S/.213,379.34
-53,132.00
170%
-36,132.00
236%
TIR
170%
236%
82,654.26
86,130.86
97,759.77
120,371.99
169,363.96
0
0
169,363.96
169,363.96
169,363.96
169,363.96
169,363.96
ITEM
Ao 0
Ao 1
Ao 2
4,500
5,200
Margen Operacional
20,500
27,300
1,200
1,200
304
233
Depreciacin (-)
16,800
16,800
2,196
9,067
Base Imponible
2,196
9,067
351
1,541
1,845
7,526
Depreciacin (+)
16,800
16,800
34,400
15,000
COK (i)
VAN PROYECTO (US$)
CAUE (US$)
TIR PROYECTO (anual)
25,000
32,500
6,000
1,391
1,461
-13,400
17,254
22,865
8.1%
132,381
30,759
152%
Ao 3
Ao 4
42,250
A0 5
54,925
Ao 6
71,403
92,823
5,900
6,600
7,300
8,000
36,350
48,325
64,103
84,823
5,000
1,200
800
400
159
82
800
34,191
47,443
63,703
89,823
34,191
47,443
63,703
89,823
5,812
8,065
10,830
15,270
28,379
39,378
52,873
74,553
800
5,000
5,000
5,000
1,535
1,613
22,644
32,765
47,873
74,553