Documentos de Académico
Documentos de Profesional
Documentos de Cultura
0
3.- Capital de Trabajo e Incremental ( 5 ) 30063 S/. 374,946
4.- Costo total de proyecto: 374946 S/. Total 112484 37495 224968 374,946
Rentabilidad Rend. Bonos Rend.Interes
ANALISIS DEL PUNTO DE EQUILIBRIO: Se debe de efectuar en todo Proyecto de Inversion como
complemento.
Y=Ingreso de Ventas
Y=P*Q (1) P=Precio Ventas Unitarias Y= 27600
CT = CF + Cvu*Q (2) Q=Cantiad de unidades CT = 14799
CF = f + d (3) CT=Costo Total CF = 11892
U = Y - CT (4) CF=Costo Fijo U= 12801
Cvu=CostoVariable Unitario
Remplazo (1) y (2) en ( 4 ): f=Costo fijo sin Depreciacion
d=Depresiacion
U = Q*(P - Cvu) - CF
Sacando la depreciacion:Qe =f/(P-Cvu) = 54.80 Und. por debajop de esta cifra las operaciones
se deben suspender 55
Ye=Qe*P 14032.3
Ingresos de equilibrio:Ye=P*CF/(P-Cvu) 14032.3 S/. Minimo de ingreso para mantener las
instalaciones operando en equilibrio
VENTAS MONETARIAS NUEVOS SOLES S/. PROYECTO GUARDERIA HAPPY BOYS
PROGRAMA DE INVERSION NUEVOS SOLES
CONCEPTO PERIODO 0
TANGIBLES -334,583
MERCADO 1 2 3 4 5 INTANGIBLES -10,300
MERCADO INTERNO 234,600 234,600 248,400 276,000 276,000 CAPITAL DE TRABAJO -30,063
Servicios Extras 25,500 25,500 27,000 30,000 30,000
TOTAL VENTAS 260,100 260,100 275,400 306,000 306,000
IGV. VENTAS 0 0 0 0 0
INGRESOS 260,100 260,100 275,400 306,000 306,000 TOTAL S/. -374,946
.
MONTO FINANCIADO S/. 60.0% 224,968
APORTE PROPIO S/. 30.0% 112,484
APORTE POR BONOS S/. 10.0% 37,495
374,946
Anexo N° 3
hrs trabaja cant costo x hr Subtotal
Mantenimiento (2 vez por semana) 8 2 20 320
Enfermera (1 vez por semana) 4 2 30 240
Anexo N° 4
cant unitario Subtotal
Utiles de escritorio 1 30 30
Utiles y materiales de limpieza 1 40 40
Botiquin 1 60 60
Imprevistos 1 20 20
Total 150
SERVICIO DE DEUDA BANCO FINANCIERO N° 1 S/.
PERIODOS DE GRACIA 0
PERIODOS DE PAGO 60
TEM 0.9504%
Pago = S/. 1,974.7 23697
CONCEPTO 1 2 3 4 5
PRINCIPAL 89,987 104,146 120,007 137,775 157,678 179,974
AMORTIZACION -14,159 -15,861 -17,768 -19,903 -22,296
INTERESES 9,538 7,836 5,929 3,794 1,401
Seguro de Desgravamen 292 240 182 116 43
CUOTA 23,697 23,697 23,697 23,697 23,697
ESCUDO FISCAL /1 2,949 2,423 1,833 1,173 433
2/ O Escudo Tributario = 30% de los intereses
SERVICIO DE DEUDA S BONOS S/.
Bonos Corporativos. Los mas comunes emitidas por Empresas Privadas no financieras
-10,431
MODULO DE COSTOS SIN IGV
CONCEPTO 0 1 2 3 4 5 LIQUIDAC.
ACTIVOS (334,583) 291,863
TERRENO /1 (190,400) 228,480
OBRAS CIVILES (124,248) 62,124
ENSERES (muebles y equipos) (19,935) 1,259
COSTOS DE OPERACIÓN
Insumos (3,814) (3,814) (3,814) (3,814) (3,814)
Jornales (153,590) (153,590) (153,590) (153,590) (153,590)
TOTAL COSTOS SIN IGV (304,520) (171,903) (171,903) (171,903) (171,903) (171,903) 291,863
1/ El valor de liquidación de la guardería debe considerarse como utilidad en este caso, pues dicha utilidad es fruto del proyecto
MODULO DE COSTOS INCLUYEN IGV
CONCEPTO 0 1 2 3 4 5 LIQUIDAC.
ACTIVOS (394,808) 344,398
TERRENO (224,672) 269,606
OBRAS CIVILES (146,613) 73,306
ENSERES (muebles y equipos) (23,523) 1,485
EXCEDENTES 0
0
COSTOS DE OPERACIÓN
Insumos (4,500) (4,500) (4,500) (4,500) (4,500)
Jornales /2 (153,590) (153,590) (153,590) (153,590) (153,590)
TOTAL COSTOS CON IGV (364,745) (172,590) (172,590) (172,590) (172,590) (172,590) 344,398
IGV 118%
MODULO DEL IGV
CONCEPTO 0 1 2 3 4 5 LIQUIDAC.
A. IGV INGRESOS
Ingresos Operativos 0 0 0 0 0
Venta de Activos 52,535
B. IGV EGRESOS
TERRENO (34,272)
OBRAS CIVILES (22,365)
ENSERES (muebles y equipo (3,588)
224,968
FLUJO DE CAJA PROYECTADO
(EN NUEVOS SOLES)
CONCEPTO 0 1 2 3 4
LIQ.
Inversión (364,646)
TERRENO (190,400)
OBRAS CIVILES (124,248)
ENSERES (muebles y equipos) (19,935)
400000 400000
350000 350000
300000 300000
250000 250000
200000 200000
150000 150000
100000 100000
50000 50000
0 0
1 2 3 4 5 6 1 2 3 4
VENTAS POR UN AÑO
5 LIQUIDAC. MERCADO 1 2 3 4 5 6 7 8 9 10
MERCADO INTERNO 23,460 23,460 23,460 23,460 23,460 23,460 23,460 23,460
344,398 Servicios Extras 2,550 2,550 2,550 2,550 2,550 2,550 2,550 2,550
269,606 TOTAL VENTAS 0 0 26,010 26,010 26,010 26,010 26,010 26,010 26,010 26,010
73,306 Matricula 12,240
1,485 INGRESOS 0 12,240 26,010 26,010 26,010 26,010 26,010 26,010 26,010 26,010
306,000
276,000
30,000
0
(188,750) (36,775)
(14,500)
(686) (36,775)
(3,814)
(153,590)
(16,160)
117,250
(35,175)
82,075
16,160
98,235 381,173
11,917
6,637
116,789 381,173
479,408
497,962
89,207
96,152
114,604
144,657
116,789
381,173
. CC. FINANCIERO
3 4 5 6
11 12 Total
23,460 23,460 234,600
2,550 2,550 25,500
26,010 26,010 260,100 Cuadro de Amortizacion de deuda
TEA 11.13%
26,010 26,010 272,340 Teq. 0.8833%
Periodos 60 Pago = S/. 2,907.92
Interes 1192.282614
Prestamo 134,981
Periodos Salo Cap. S.KInteres Cuota S:Kcuota
0 134980.62 0 0 0
1 133264.98 1192.28 S/. 2,907.92 1715.64
2 131534.18 1177.13 S/. 2,907.92 1730.80
3 129788.10 1161.84 S/. 2,907.92 1746.08
4 128026.59 1146.42 S/. 2,907.92 1761.51
5 126249.53 1130.86 S/. 2,907.92 1777.07
6 124456.77 1115.16 S/. 2,907.92 1792.76
7 122648.17 1099.33 S/. 2,907.92 1808.60
8 120823.59 1083.35 S/. 2,907.92 1824.57
9 118982.90 1067.23 S/. 2,907.92 1840.69
0 10 117125.95 1050.97 S/. 2,907.92 1856.95
0 11 115252.60 1034.57 S/. 2,907.92 1873.35
0 12 113362.71 1018.03 S/. 2,907.92 1889.90
13 111456.11 1001.33 S/. 2,907.92 1906.59
14 109532.68 984.49 S/. 2,907.92 1923.43
15 107592.26 967.50 S/. 2,907.92 1940.42
16 105634.70 950.36 S/. 2,907.92 1957.56
17 103659.84 933.07 S/. 2,907.92 1974.85
18 101667.55 915.63 S/. 2,907.92 1992.30
19 99657.65 898.03 S/. 2,907.92 2009.90
20 97630.00 880.28 S/. 2,907.92 2027.65
21 95584.44 862.36 S/. 2,907.92 2045.56
22 93520.82 844.30 S/. 2,907.92 2063.63
23 91438.96 826.07 S/. 2,907.92 2081.86
24 89338.72 807.68 S/. 2,907.92 2100.24
25 87219.92 789.13 S/. 2,907.92 2118.80
26 85082.41 770.41 S/. 2,907.92 2137.51
27 82926.02 751.53 S/. 2,907.92 2156.39
28 80750.58 732.48 S/. 2,907.92 2175.44
29 78555.92 713.27 S/. 2,907.92 2194.65
30 76341.88 693.88 S/. 2,907.92 2214.04
31 74108.29 674.33 S/. 2,907.92 2233.60
32 71854.96 654.60 S/. 2,907.92 2253.33
33 69581.73 634.69 S/. 2,907.92 2273.23
34 67288.42 614.61 S/. 2,907.92 2293.31
35 64974.86 594.36 S/. 2,907.92 2313.57
36 62640.86 573.92 S/. 2,907.92 2334.00
37 60286.24 553.31 S/. 2,907.92 2354.62
38 57910.82 532.51 S/. 2,907.92 2375.42
39 55514.43 511.53 S/. 2,907.92 2396.40
40 53096.86 490.36 S/. 2,907.92 2417.57
41 50657.94 469.00 S/. 2,907.92 2438.92
42 48197.48 447.46 S/. 2,907.92 2460.46
43 45715.28 425.73 S/. 2,907.92 2482.20
44 43211.16 403.80 S/. 2,907.92 2504.12
45 40684.92 381.68 S/. 2,907.92 2526.24
46 38136.37 359.37 S/. 2,907.92 2548.55
47 35565.30 336.86 S/. 2,907.92 2571.07
48 32971.53 314.15 S/. 2,907.92 2593.78
49 30354.84 291.24 S/. 2,907.92 2616.69
50 27715.04 268.12 S/. 2,907.92 2639.80
51 25051.92 244.81 S/. 2,907.92 2663.12
52 22365.28 221.28 S/. 2,907.92 2686.64
53 19654.91 197.55 S/. 2,907.92 2710.37
54 16920.60 173.61 S/. 2,907.92 2734.31
55 14162.14 149.46 S/. 2,907.92 2758.46
56 11379.31 125.09 S/. 2,907.92 2782.83
57 8571.90 100.51 S/. 2,907.92 2807.41
58 5739.69 75.72 S/. 2,907.92 2832.21
59 2882.46 50.70 S/. 2,907.92 2857.23
60 0.00 25.46 S/. 2,907.92 2882.46
Cuadro de Amortizacion de deuda
0.35% TEA 12.02% 0.35%
0.0291% Teq. 0.9504% 0.0291%
Periodos 60 Pago = S/. 1,974.74
Interes 855.2204581
0.0291% Prestamo 89,987 0.0291%
seguro desgr costo efectivo Amortizacion Intereses Degravamen Periodos Salo Cap. S.KInteres Cuota S:Kcuota seguro desgr
0 -134,981 0 89987.08 0 0 0 0
39.31 2947.23 1 88867.56 855.22 S/. 1,974.74 1119.52 26.20
38.81 2946.73 2 87737.40 844.58 S/. 1,974.74 1130.16 25.88
38.30 2946.23 3 86596.49 833.84 S/. 1,974.74 1140.90 25.55
37.79 2945.72 4 85444.75 823.00 S/. 1,974.74 1151.75 25.22
37.28 2945.20 5 84282.06 812.05 S/. 1,974.74 1162.69 24.88
36.76 2944.69 6 83108.32 801.00 S/. 1,974.74 1173.74 24.54
36.24 2944.17 7 81923.42 789.85 S/. 1,974.74 1184.90 24.20
35.72 2943.64 8 80727.26 778.58 S/. 1,974.74 1196.16 23.86
35.18 2943.11 9 79519.74 767.22 S/. 1,974.74 1207.53 23.51
34.65 2942.57 10 78300.73 755.74 S/. 1,974.74 1219.00 23.16
34.11 2942.03 11 77070.15 744.16 S/. 1,974.74 1230.59 22.80
33.56 2941.49 21617.91 13277.17 437.71 12 75827.87 732.46 S/. 1,974.74 1242.28 22.44
33.01 2940.93 13 74573.78 720.65 S/. 1,974.74 1254.09 22.08
32.46 2940.38 14 73307.77 708.74 S/. 1,974.74 1266.01 21.72
31.90 2939.82 15 72029.73 696.70 S/. 1,974.74 1278.04 21.35
31.33 2939.25 16 70739.55 684.56 S/. 1,974.74 1290.19 20.98
30.76 2938.68 17 69437.10 672.30 S/. 1,974.74 1302.45 20.60
30.19 2938.11 18 68122.27 659.92 S/. 1,974.74 1314.83 20.22
29.61 2937.53 19 66794.95 647.42 S/. 1,974.74 1327.32 19.84
29.02 2936.94 20 65455.02 634.81 S/. 1,974.74 1339.94 19.45
28.43 2936.35 21 64102.35 622.07 S/. 1,974.74 1352.67 19.06
27.83 2935.76 22 62736.82 609.22 S/. 1,974.74 1365.53 18.67
27.23 2935.16 23 61358.32 596.24 S/. 1,974.74 1378.50 18.27
26.63 2934.55 24023.99 10871.10 358.39 24 59966.71 583.14 S/. 1,974.74 1391.60 17.87
26.02 2933.94 25 58561.88 569.91 S/. 1,974.74 1404.83 17.46
25.40 2933.32 26 57143.70 556.56 S/. 1,974.74 1418.18 17.05
24.78 2932.70 27 55712.04 543.08 S/. 1,974.74 1431.66 16.64
24.15 2932.07 28 54266.78 529.48 S/. 1,974.74 1445.27 16.22
23.51 2931.44 29 52807.78 515.74 S/. 1,974.74 1459.00 15.80
22.88 2930.80 30 51334.91 501.88 S/. 1,974.74 1472.87 15.38
22.23 2930.15 31 49848.04 487.88 S/. 1,974.74 1486.86 14.95
21.58 2929.50 32 48347.05 473.75 S/. 1,974.74 1501.00 14.52
20.92 2928.85 33 46831.79 459.48 S/. 1,974.74 1515.26 14.08
20.26 2928.19 34 45302.13 445.08 S/. 1,974.74 1529.66 13.64
19.59 2927.52 35 43757.93 430.54 S/. 1,974.74 1544.20 13.19
18.92 2926.84 26697.86 8197.23 270.24 36 42199.05 415.87 S/. 1,974.74 1558.88 12.74
18.24 2926.16 37 40625.36 401.05 S/. 1,974.74 1573.69 12.29
17.56 2925.48 38 39036.71 386.10 S/. 1,974.74 1588.65 11.83
16.86 2924.79 39 37432.97 371.00 S/. 1,974.74 1603.74 11.37
16.17 2924.09 40 35813.98 355.76 S/. 1,974.74 1618.99 10.90
15.46 2923.39 41 34179.61 340.37 S/. 1,974.74 1634.37 10.43
14.75 2922.68 42 32529.70 324.84 S/. 1,974.74 1649.91 9.95
14.04 2921.96 43 30864.12 309.16 S/. 1,974.74 1665.59 9.47
13.31 2921.24 44 29182.70 293.33 S/. 1,974.74 1681.42 8.99
12.58 2920.51 45 27485.31 277.35 S/. 1,974.74 1697.40 8.50
11.85 2919.77 46 25771.78 261.22 S/. 1,974.74 1713.53 8.00
11.11 2919.03 47 24041.97 244.93 S/. 1,974.74 1729.81 7.50
10.36 2918.28 29669.33 5225.75 172.28 48 22295.72 228.49 S/. 1,974.74 1746.25 7.00
9.60 2917.52 49 20532.87 211.89 S/. 1,974.74 1762.85 6.49
8.84 2916.76 50 18753.27 195.14 S/. 1,974.74 1779.60 5.98
8.07 2915.99 51 16956.75 178.23 S/. 1,974.74 1796.51 5.46
7.30 2915.22 52 15143.16 161.15 S/. 1,974.74 1813.59 4.94
6.51 2914.44 53 13312.34 143.92 S/. 1,974.74 1830.82 4.41
5.72 2913.65 54 11464.11 126.52 S/. 1,974.74 1848.22 3.88
4.93 2912.85 55 9598.32 108.95 S/. 1,974.74 1865.79 3.34
4.12 2912.05 56 7714.80 91.22 S/. 1,974.74 1883.52 2.80
3.31 2911.24 57 5813.38 73.32 S/. 1,974.74 1901.42 2.25
2.50 2910.42 58 3893.89 55.25 S/. 1,974.74 1919.49 1.69
1.67 2909.60 59 1956.15 37.01 S/. 1,974.74 1937.74 1.13
0.84 2908.76 32971.53 1923.56 63.41 60 0.00 18.59 S/. 1,974.74 1956.15 0.57
Cuadro de Amortizacion de deuda
costo efectivo Amortizacion Intereses Degravamen TEA 25.00%
-89,987 Teq. 1.8769%
2000.95 Periodos 6 Pago = S/. 2,666.78
2000.62 Interes 281.538976823
2000.29 Prestamo 15,000
1999.96 Periodos Salo Cap. S.K Interes Cuota - Pago S:Kcuota
1999.62 0 15000.00 0 -15,000 0
1999.29 1 15000.00 281.54 S/. 0.00 0.00
1998.94 2 12614.76 281.54 S/. 2,666.78 2385.24
1998.60 3 10184.76 236.77 S/. 2,666.78 2430.01
1998.25 4 7709.14 191.16 S/. 2,666.78 2475.62
1997.90 5 5187.06 144.69 S/. 2,666.78 2522.08
1997.54 6 2617.64 97.36 S/. 2,666.78 2569.42
1997.19 14159.21 9537.69 292.24 7 0.00 49.13 S/. 2,666.78 2617.64
1996.82 8 -2666.78 0.00 S/. 2,666.78 2666.78
1996.46 9 -5383.60 -50.05 S/. 2,666.78 2716.83
1996.09 10 -8151.43 -101.05 S/. 2,666.78 2767.82
1995.72 S/. 2,666.78
1995.34
1994.96 TIR = 8.5527%
1994.58
1994.19
1993.80 PRESTAMO 1500000
1993.41 TEA 16.00%
1993.01 SEMESTRES 9
1992.61 15861.15 7835.76 240.09 Teq = 7.7033%
1992.20 PAGO S/. 237,165.293
1991.80
1991.38 periodo Deuda a Pagar Pago Deuda Interes Pago - Cuota
1990.97 0 1500000.00 -1500000
1990.54 1 1500000.00 0.00 115549.44 0.000
1990.12 2 1500000.00 121615.85 115549.44 237165.293
1989.69 3 1378384.15 130984.28 106181.01 237165.293
1989.26 4 1247399.87 141074.39 96090.91 237165.293
1988.82 5 1106325.48 151941.76 85223.53 237165.293
1988.38 6 954383.72 163646.29 73519.00 237165.293
1987.93 7 790737.43 176252.45 60912.85 237165.293
1987.48 17767.66 5929.25 181.67 8 614484.98 189829.70 47335.60 237165.293
1987.03 9 424655.29 204452.84 32712.45 237165.293
1986.57 10 220202.45 220202.45 16962.85 237165.293
1986.11
1985.64
1985.17 TIR = 6.2734%
1984.70
1984.22 Pago Total = 2250037.080
1983.73
1983.24
1982.75
1982.25
1981.74 19903.34 3793.57 116.24
1981.23
1980.72
1980.20
1979.68
1979.15
1978.62
1978.08
1977.54
1976.99
1976.44
1975.88
1975.31 22295.72 1401.19 42.93
PARA DEPRECIAR
- Egresos
CF -205000
CV -1250000
FCE 170000
2134487.638
Deuda Final
-1500000
1500000.00 237165.2931
1378384.15 237165.2931
1247399.87 237165.2931
1106325.48 237165.2931
954383.72 237165.2931
790737.43 237165.2931
614484.98 237165.2931
424655.29 237165.2931
220202.45 237165.2931
0.00
TIR = 7.7033%
CIAR
SALDO A
DEPRECIAR
490,000
490,000
5 5
49,000 49,000