Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Practica para Desarrollar
Practica para Desarrollar
COSTOS DE INVERSIÓN
ACTIVOS FIJOS 105000
ACTIVOS INTANGIBLES 8600
CAPITAL DE TRABAJO 10500
TOTAL 124100
COSTOS DE OPERACIÓN
COSTO VARIABLE 110000
COSTO FIJO:
Alquiler anual 20400
Otros costos fijos 50000
TOTAL 70400
DEPRECIACIÓN 1 2 3 4
Maquinaria y equipos 21000 21000 21000 21000
AMORTIZACIÓN
Activos intangibles 1720 1720 1720 1720
CONDICIONES DE DEUDA:
FINANCIAMIENTO DE ACTIVOS FIJOS 70%
MONTO DE ACTIVOS FIJOS FINANCIADOS 73500
TEA 10%
PLAZO EN AÑOS 5
IMPUESTO A LA RENTA 30%
CUOTA FIJA A PAGAR 19,389.11 CUOTA FIJA=(PRESTAMO)*(TEA*(1+TEA)^5)/((1+TEA)^5-1)
CUADRO DE AMORTIZACION
AMORTIZACI
PERIODOS SALDO INTERES
ON
0 73500
1 61,460.9 12,039.11 7350.00
2 48,217.9 13,243.03 6146.09
3 33,650.5 14,567.33 4821.79
4 17,626.5 16,024.06 3365.05
5 0.0 17,626.47 1762.65
1720
TEA*(1+TEA)^5)/((1+TEA)^5-1)
ION
INTERÉS
CUOTA FIJA
EFECTIVO
19,389.11 5145
19,389.11 4302.26196
19,389.11 3375.25012
19,389.11 2355.53709
19,389.11 1233.85276
4 5
-16,024.06 -17,626.47
-2355.54 -1233.85
-18380 -18860
FLUJO DE CAJA ECONÓMICO
CONCEPTO 0 1 2 3 4
(+) Ingresos 216000 224640 233625.6 242971
(+) Venta de activos
(-) Costos de operación
(-) Costo variable -110000 -114400 -118976 -123735
(-) Costo fijo -70400 -70400 -70400 -70400
(-) Depreciación -21000 -21000 -21000 -21000
(-) Amortización intangibles -1720 -1720 -1720 -1720
(-)Valor en libros
(=) Resultado antes de impuestos 0 12880 17120 21530 26116
(-) Impuestos 0 -3864 -5136 -6459 -7835
(=) Resultado despues de impuestos 0 9016 11984 15071 18281
(+) Depreciación 21000 21000 21000 21000
(+) Amortización de intangibles 1720 1720 1720 1720
(+) Valor en libros
(=) Resultado operacional neto 0 31736 34704 37791 41001
(-) Inversión inicial -113600
(-) Capital de trabajo -10500 -4400 -4576 -4759 -4949
(+) Recuperación del capital de trabajo
(+) Valor de desecho (con terreno)
(=) Flujo de caja -124100 27336 30128 33032 36052
COKpropio 10%
TEA 10%
Ka (Capital Ajeno) 59%
Kpropio (Capital Propio) 41%
CPPC (Costo Promedio Ponderado del C 8.22% Año Flujo anual
VANE 28,748.34 0 -124100
TIRE 15.39% 1 27336
RB/C (Relación Beneficio Costo Económ1.2316546327 2 30128
PRC (Período de Recuperación sin desc 4 años, 5 meses, 25 dd 3 33032
4 36052
5 73524
5
252689
-128684
-70400
-21000
-1720
30885
-9266
21620
21000
1720
44340
29184
73524
COKp 10%
VANF
TIRF
-128684
-70400
-1763
-21,000
-1720
29122
-8737
20386
21000
1720 S E N S IBIL IDA D DE L O S VA N S A N T E CA MBIO S E N IN VE R S IO N E S
S/12.00
43106
S/10.00
S/8.00
29184
S/6.00
-17626 S/4.00
54664
S/2.00
S/0.00
VANF VANE
73524
VARIACIONES D CPPC VANE COKpropio VANF
-17626
-1234
54664
SENSIBILIDAD DE LOS VANs ANTE CAMBIOS EN EL COK
IDAD
VANE
E N IN VE R S IO N E S
NSIBILIDAD DE LOS VANs ANTE CAMBIOS EN EL COK
PROYECTO PURO
Horizonte 0 1 2 3 4
Ingresos 400 500 500 500
Costos 100 250 250 250
Inversión 850
FFN -850 300 250 250 250
Tasa de descuento 9%
VANE S/. 5.80
TIRE 9.32%
VAB S/. 1,528.12
VAC S/. 1,522.32
RB/C 1.0038
PROYECTO FINANCIADO
Tasa de interes 5%
50% de inversión S/. 425
Plazo en años 4
Cuota fija S/. 119.86
IR 10%
saldo 425.00 326.39 222.86 114.15 0.00
Interes 21.25 16.32 11.14 5.71
Amortizacion 98.61 103.54 108.71 114.15
Cuota fija 119.86 119.86 119.86 119.86
Horizonte 0 1 2 3 4
Ingresos 400.00 500.00 500.00 500.00
Costos 100.00 250.00 250.00 250.00
Inversión 850.00
Interés despues de IR 19.13 14.69 10.03 5.14
Amortización 98.61 103.54 108.71 114.15
Préstamo 425.00
FFN -425.00 182.27 131.78 131.26 130.72
Tasa de descuento 9%
VANF S/. 47.09
TIRF 14.28%
VAB S/. 1,953.12
VAC S/. 1,723.41
RB/C 1.13
1
HORIZONTE ITEM PROY 1 PROY 2 PROY 3
0 INV. INIC -1000 -2000 -3000
1 900 80 850
2 600 550 600
3 800 900 750
4 700 700 900
TASA a) 9%
TASA b) 0%
VANE a) S/. 1,444.34 S/. -272.82 S/. -498.46
VANE b) S/. 2,000.00 S/. 230.00 S/. 100.00
2
año 0 1 2 3
FLUJO DE CAJA ECO -160000 52000 58000 170000
FLUJO DE SERVICIO DE LA DEUDA
PRESTAMO 80000 S/. 56,961.84 S/. 30,467.96 S/. 0.00
Amortización S/. 23,038.16 S/. 26,493.88 S/. 30,467.96
Interes neto (-IR 30%) S/8,400.00 S/5,980.99 S/3,199.14
FLUJO NETO 80000 S/. -31,438.16 S/. -32,474.87 S/. -33,667.10
VANDeuda S/5,970.14
VANF S/. 33,757.01
TIREF 38.13%
INTERPOLANDO
TASA1 36%
VANF1 S/. 3,117.44
TASA2 40%
VANF2 S/. -2,605.94
TIRE 9.3239%
40.00
S/. 100.00
VANE
20.00
VANF S/. 0.00
0.00 -30%
-40% -30% -20% -10% 0% 10% 20% 30% 40% S/. -100.00
-20.00
S/. -200.00
-40.00
INTERES
PRESTAMO INTERES AMORTIZ CUOTA FIJA
EFECTIVO
0 80000
1 S/. 56,961.84 12000 S/. 23,038.16 S/. 35,038.16 8400.00
2 S/. 30,467.96 8544.28 S/. 26,493.88 S/. 35,038.16 8544.28
3 S/. 0.00 4570.19 S/. 30,467.96 S/. 35,038.16 3199.14
TEA 15%
PLAZO 3
IR 30%
VARIACION TD VANF
-50% 10% S/. 62,216.66
-40% 12% S/. 55,746.33
-30% 14% S/. 49,698.29
-20% 16% S/. 44,037.77
-10% 18% S/. 38,733.45
0% 20% S/. 33,757.01 VANF
10% 22% S/. 29,082.81
S/. 70,000.00
20% 24% S/. 24,687.63
S/. 60,000.00
30% 26% S/. 20,550.37
40% 28% S/. 16,651.83 S/. 50,000.00
50% 30% S/. 12,974.55 S/. 40,000.00
60% 32% S/. 9,502.56 S/. 30,000.00
70% 34% S/. 6,221.30 S/. 20,000.00
80% 36% S/. 3,117.44 S/. 10,000.00
90% 38% S/. 178.76 S/. 0.00
100% 40% S/. -2,605.94 S/. -10,000.00 5% 10% 15% 20% 25% 30% 35% 40% 45% 50% 5
110% 42% S/. -5,246.96 S/. -20,000.00
120% 44% S/. -7,753.76 S/. -30,000.00
130% 46% S/. -10,135.06
140% 48% S/. -12,398.89
150% 50% S/. -14,552.67
160% 52% S/. -16,603.26
VANE
S/. 120.00
S/. 100.00
S/. 80.00
VARIACION COK VANE S/. 60.00
-50% 5% S/. 94.73
S/. 40.00
-40% 5% S/. 75.75
S/. 20.00
-30% 6% S/. 57.40
S/. 0.00
-20% 7% S/. 39.64
S/. -20.00 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14%
-10% 8% S/. 22.45
S/. -40.00
0% 9% S/. 5.80
10% 10% S/. -10.32 S/. -60.00
20% 11% S/. -25.94 S/. -80.00
30% 12% S/. -41.08
40% 13% S/. -55.75
50% 14% S/. -69.99
Chart Title
CAMBIO ANÁLISIS DE SENSIBILIDAD
INVERSIÓN INVERSIÓN VANE INVERSIÓN VANF
-30% -595 S/. 260.80 -170 S/. 302.09
-20% -680 S/. 175.80 -255 S/. 217.09
-10% -765 S/. 90.80 -340 S/. 132.09
0% -850 S/. 5.80 -425 S/. 47.09
10% -935 S/. -79.20 -510 S/. -37.91
20% -1020 S/. -164.20 -595 S/. -122.91
30% -1105 S/. -249.20 -680 S/. -207.91
S/. 400.00
S/. 300.00
S/. 200.00
S/. 100.00
VANE
VANF
S/. 0.00
-30% -20% -10% 0% 10% 20% 30%
S/. -100.00
S/. -200.00
S/. -300.00
10970 13035 25309
4.4
VANF
VANF
VANE
38%
325289.71808991500%
PROYECTO PURO
Horizonte 0 1 2 3
Ingresos 1000 1200 1800
Costos 450 550 670
Inversión 800
FFN -800 550 650 1130
Tasa de descuento 12%
VANE S/. 1,013.56
TIRE 67.55%
VAB S/. 3,130.69
VAC S/. 2,117.14
RB/C 1.4787
PROYECTO FINANCIADO
Tasa de interes 30%
50% de inversión S/. 400
Plazo en años 4
Cuota fija S/. 184.65
IR 10%
saldo 400.00 335.35 251.30 142.04
Interes 120.00 100.60 75.39
Amortizacion 64.65 84.05 109.26
Cuota fija 184.65 184.65 184.65
Horizonte 0 1 2 3
Ingresos 400.00 500.00 500.00
Costos 100.00 250.00 250.00
Inversión 850.00
Interés despues de IR 108.00 90.54 67.85
Amortización 64.65 84.05 109.26
Préstamo 400.00
FFN -450.00 127.35 75.41 72.89
Tasa de descuento 9%
VANF S/. -213.41
TIRF -22.81%
VAB S/. 1,573.90
VAC S/. 1,648.88
RB/C 0.95
1
HORIZONTE ITEM PROY 1 PROY 2 PROY 3
0 INV. INIC -1000 -2000 -3000
1 900 80 850
2 600 550 600
3 800 900 750
4 700 700 900
TASA a) 9%
TASA b) 0%
VANE a) S/. 1,444.34 S/. -272.82 S/. -498.46
VANE b) S/. 2,000.00 S/. 230.00 S/. 100.00
2
año 0 1 2 3
FLUJO DE CAJA ECO -160000 52000 58000 170000
FLUJO DE SERVICIO DE LA DEUDA
PRESTAMO 80000 S/. 56,961.84 S/. 30,467.96 S/. 0.00
Amortización S/. 23,038.16 S/. 26,493.88 S/. 30,467.96
Interes neto (-IR 30%) S/8,400.00 S/5,980.99 S/3,199.14
FLUJO NETO 80000 S/. -31,438.16 S/. -32,474.87 S/. -33,667.10
VANDeuda S/5,970.14
VANF S/. 33,757.01
TIREF 38.13%
INTERPOLANDO
TASA1 36%
VANF1 S/. 3,117.44
TASA2 40%
VANF2 S/. -2,605.94
TIRE 9.3239%
INTERES
PRESTAMO INTERES AMORTIZ CUOTA FIJA
EFECTIVO
0 80000
1 S/. 56,961.84 12000 S/. 23,038.16 S/. 35,038.16 8400.00
2 S/. 30,467.96 8544.28 S/. 26,493.88 S/. 35,038.16 8544.28
3 S/. 0.00 4570.19 S/. 30,467.96 S/. 35,038.16 3199.14
TEA 15%
PLAZO 3
IR 30%
VARIACION TD VANF
-50% 10% S/. 62,216.66
-40% 12% S/. 55,746.33
-30% 14% S/. 49,698.29
-20% 16% S/. 44,037.77
-10% 18% S/. 38,733.45
0% 20% S/. 33,757.01 VANF
10% 22% S/. 29,082.81
S/. 70,000.00
20% 24% S/. 24,687.63
S/. 60,000.00
30% 26% S/. 20,550.37
40% 28% S/. 16,651.83 S/. 50,000.00
50% 30% S/. 12,974.55 S/. 40,000.00
60% 32% S/. 9,502.56 S/. 30,000.00
70% 34% S/. 6,221.30 S/. 20,000.00
80% 36% S/. 3,117.44 S/. 10,000.00
90% 38% S/. 178.76 S/. 0.00
100% 40% S/. -2,605.94 S/. -10,000.00 5% 10% 15% 20% 25% 30% 35% 40% 45% 50% 5
110% 42% S/. -5,246.96 S/. -20,000.00
120% 44% S/. -7,753.76 S/. -30,000.00
130% 46% S/. -10,135.06
140% 48% S/. -12,398.89
150% 50% S/. -14,552.67
160% 52% S/. -16,603.26
VANE
S/. 120.00
S/. 100.00
S/. 80.00
VARIACION COK VANE S/. 60.00
-50% 5% S/. 94.73
S/. 40.00
-40% 5% S/. 75.75
S/. 20.00
-30% 6% S/. 57.40
S/. 0.00
-20% 7% S/. 39.64
S/. -20.00 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14%
-10% 8% S/. 22.45
S/. -40.00
0% 9% S/. 5.80
10% 10% S/. -10.32 S/. -60.00
20% 11% S/. -25.94 S/. -80.00
30% 12% S/. -41.08
40% 13% S/. -55.75
50% 14% S/. -69.99
Chart Title
CAMBIO ANÁLISIS DE SENSIBILIDAD
INVERSIÓN INVERSIÓN VANE INVERSIÓN VANF
-30% -560 S/. 1,253.56 -195 S/. 30.70
-20% -640 S/. 1,173.56 -280 S/. -54.30
-10% -720 S/. 1,093.56 -365 S/. -139.30
0% -800 S/. 1,013.56 -450 S/. -224.30
10% -880 S/. 933.56 -535 S/. -309.30
20% -960 S/. 853.56 -620 S/. -394.30
30% -1040 S/. 773.56 -705 S/. -479.30
S/. 1,400.00
S/. 1,200.00
S/. 1,000.00
S/. 800.00
S/. 600.00
VANE
S/. 400.00
VANF
S/. 200.00
S/. 0.00
-30% -20% -10% 0% 10% 20% 30%
S/. -200.00
S/. -400.00
S/. -600.00
10970 13035 25309
4.4
VANF
VANF
VANE