Documente Academic
Documente Profesional
Documente Cultură
-1
Rubros (2) Vida útil
Costo
Terrenos 43700 ∞
Edificaciones(3%=1/0.03) 345000 33.3333333333
Maquinarias y equipos 805000 5
Total
Gastos Pre Invers. 5750 3
Gastos de Inversión 23000 3
Amortización de gastos pre-operativos (Cargos diferidos) 8.3
Indicadores evaluativos
Cuadro 09: Flujo de fondos, proyecto puro.
Detalle
A. Ingresos(1)
B. Costos(2) 1683331.25
C. Beneficios (3)
-1683331.25
D. Valor Actual Neto (4)
-1683331.25
Período Medio de Recupero de
E. -1683331.25
Inversiones(5)
año 0
-1,683,331.25
inversion 1683331.25
tasa 25%
COK VAN B/C
0% S/11,488,366.34 S/7.82
5% S/9,351,760.75 S/6.56
10% S/7,702,734.60 S/5.58
15% S/6,408,444.93 S/4.81
20% S/5,376,899.13 S/4.19
25% S/4,543,175.21 S/3.70
30% S/3,860,652.45 S/3.29
35% S/3,295,312.11 S/2.96
40% S/2,821,961.14 S/2.68
45% S/2,421,685.10 S/2.44
50% S/2,080,101.46 S/2.24
55% S/1,786,143.46 S/2.06
60% S/1,531,200.96 S/1.91
65% S/1,308,505.59 S/1.78
70% S/1,112,685.05 S/1.66
75% S/939,436.27 S/1.56
Con la información del cuadro 10 se elabora la grafica del VAN en done se muestra la TIR cuadro e
S/12,000,000.00
S/10,000,000.00
S/8,000,000.00
S/6,000,000.00
S/4,000,000.00
S/2,000,000.00
S/0.00
0% 10% 20% 30% 40% 50% 60% 70%
5 VF 2,035,415.08
4 1,918,373.38
3 2,008,331.69
2 2,095,414.99
1 2,185,373.30
0 2,928,789.15
5 FF 2,035,415.08
4 1,918,373.38
3 2,008,331.69
2 2,095,414.99
1 2,185,373.30
0 2,928,789.15
13,171,697.59
tasa 19%
periodo 4
monto 700000
financiamiento 8%
periodo cuota interes
0
1 308000.0 133000
2 274750.0 99750
3 241500.0 66500
4 208250.0 33250
Detalle
Ingresos 700000
Costos 1683331
Beneficios -983331
Valor Actual Neto -983331
TUR 44.77%
TUR
inversion
tasa
COK VAN
0% S/11,255,616.34
10% S/7,654,794.33
20% S/5,459,634.56
30% S/4,039,291.17
40% S/3,073,198.02
50% S/2,387,747.14
60% S/1,883,659.97
70% S/1,501,430.45
80% S/1,203,899.06
90% S/967,010.17
100% S/774,687.59
110% S/615,879.64
120% S/482,794.61
130% S/369,813.57
140% S/272,801.23
150% S/188,657.88
S/12,000,000.00
S/10,000,000.00
S/8,000,000.00
S/6,000,000.00
S/4,000,000.00
S/2,000,000.00
S/0.00
0% 200% 400% 600% 800% 1000% 1200
PRESENTADO POR GUTIERREZ ARIVILCA MAOTSE ADOLFO
-4 Valor residual
(3) = 1 / 2
Depreciación/año Depreciación (7). De
(5). En libros (6). De mercado
acumulada salvamento
43700 43700 0
10350 62100 282900 198030 -84870
161000 805000 200000 200000
171350 867100 326600 441730 115130
1916.6666666667 5750
7666.6666666667 23000
Años
Costos de inversión
1 2 3 4 5
171350 171350 171350 171350 171350
43700
345000 10350 10350 10350 10350 10350
805000 161000 161000 161000 161000 161000
28750 9583.3333333 9583.33333333 9583.33333333
5750 1916.6666667 1916.66666667 1916.66666667
23000 7666.6666667 7666.66666667 7666.66666667
2 3 4 5 6
670000 670000 670000 670000 670000
JO (Presupuesto de caja)
1 2 3 4 5
1559200 1593400 1627600 1661800 1696000
233880 239010 244140 249270 254400
31573.8 32266.35 32958.9 33651.45 34344
265453.8 271276.35 277098.9 282921.45 288744
5822.55 5822.55 5822.55 5822.55 5822.55
2 3 4 5 6
1560 1620 1680 1740 1800
2711.9 2711.9 2711.9 2711.9 2711.9
4230508.5 4393220.3 4555932.2 4718644.1 4881355.9
0 1 2 3 4 5
4067796.6 4230508.5 4393220.3 4555932.2 4718644.1
1525000 1559200 1593400 1627600 1661800
171350 171350 171350 171350 171350
9583.33333333 9583.333333333 9583.333333333 0 0
2,361,863.28 2,490,375.14 2,618,887.01 2,756,982.20 2,885,494.07
708558.983051 747112.5423729 785666.1016949 827094.661017 865648.220339
207000
1 2 3 4 5 6
4274796.6 4230508.5 4393220.3 4555932.2 4718644.1 5611829.9
2239381.53305085 2312135.0923729 2384888.6516949 2460517.211017 2533270.770339 2683040.779661
2035415.07711864 1918373.3822034 2008331.6872881 2095414.9923729 2185373.2974576 2928789.1525424
1628332.06169492 1332203.7376413 1162228.9856992 1010520.3474021 878252.51473188 980845.5613099
dado que la tasa de retorno es 118.88% es mayor el costo de oportunidad del capital
el proyecto
versiones financieras
1 2 3 4 5
4,067,796.61 4,230,508.47 4,393,220.34 4,555,932.20 4,718,644.07
207000
20%
5,064,764.04
3,977,939.05
3,470,397.16
3,017,397.59
2,622,447.96
0.00
18,152,945.79
4,981,248.20
financieras
1 2 3 4 5 6
4274796.6 4230508.5 4393220.3 4555932.2 4718644.1 23764775.7
4274796.6 4230508.5 4393220.3 4555932.2 4718644.1 5056052.0
18708723.7
Financiamient
Aporte propio
o
723700 700000
259631.25 0
983331.25 700000
58.42% 41.58%
amortizacion saldo
700000
175000 525000
175000 350000
175000 175000
175000 0
0 1 2 3 4 5
4067796.6 4230508.5 4393220.3 4555932.2 4718644.1
1525000 1559200 1593400 1627600 1661800
133000 99750 66500 33250
171350 171350 171350 171350 171350
9583.33333333 9583.333333333 9583.333333333
2228863.3 2390625.1 2552387.0 2723732.2 2885494.1
668658.983051 717187.5423729 765716.1016949 817119.661017 865648.220339
207000
1 2 3 4 5 6
4274796.6 4230508.5 4393220.3 4555932.2 4718644.1 5611829.9
2507482 2556960 2606439 2658792 2533271 2683041
1767315 1673548 1786782 1897140 2185373 2928789
1413852 1071071 914832 777069 716103 767765
430521 1501592 2416424 3193493 3909596 4677360
1 2 3 4 5 6
4274796.6 4230508.5 4393220.3 4555932.2 4718644.1 11894600
2507481.53305085 2556960.0924 2606438.65169 2658792.21102 2533270.77034 2843870
9050730
2372594.56512
983331.25
20%
VAN MOD
S/8,067,398.75
S/7,244,605.11
S/6,558,943.75
S/5,978,768.75
S/5,481,475.89
S/5,050,488.75
S/4,673,375.00
S/4,340,627.57
S/4,044,852.08
S/3,780,210.86
S/3,542,033.75
S/3,326,540.18
S/3,130,636.93
S/2,951,768.75
S/2,787,806.25
S/2,636,960.75
6
10350
10350
6
4881355.9
1696000
10350
0
3,175,005.93
952501.779661
115130
34539
288744
326600
2,918,439.15
10350
2,928,789.15
o de oportunidad del capital (25%), recomienda ejecutar
6
4,881,355.93
7,910,037.36
1696000
10350
11085043.2874
3325512.986219
115130
34539
288744
10,242,908.44
326600
18698373.73762
10350
18,708,723.74
6
4881355.9
1696000
10350
3175005.9
952501.779661
115130
34539
288744
326600
2918439.2
10350
2928789.2
año 6
2928789