Académique Documents
Professionnel Documents
Culture Documents
INVERSIN/ AOS
(S/.)
Produccin
Mquina de estiraje
15,000 Computadoras(2)
Personal de Control de Calidad(4)
70,000
Finanzas
Software Financiero
CtasxCobrar
3,500 Control de cheques
Asistente
17,500
Asesoramiento de herramientas financieras
10,000
Marketing
Personal de Marketing(3)
70,000
Computadoras(3)
10,000
Ventas
Jefe de rea
40,000
Personal de ventas (3)
70,000
Computadoras (2)
7,000
Asistente de ventas
20,000
Presupuesto del
departamento
20,000
Mantenimiento
Computadora
3,500 Software
Administracin
Asesoramiento de localizacin de servicios de personal30,000
Sistemas
Nuevo Sistema de
Informacin de la Empresa
17,500
Total Inversin
Fuente: Elaboracin Propia
(S/.)
2002
2003
2004
7,000 Software3,500
de produccin
Laboratorio
40,000
de Control de Calidad
70,000
70,000 Ambiente
19,500
de rea de diseo
###########
3,500 CtasxPagar
########### ###########
########### ###########
###########
40,000
70,000
70,000 ###########
Presupuesto del
###########
dpto.
20,000 ###########
Jefe de rea ###########
40,000
70,000
########### ###########
20,000
20,000
5,000
###########
30,000
###########
Equipos Nextel
########### ###########
###########
576,000
457,500
440,000
###########
Cuadro 13.5 - Evaluacin Financiera del Proyecto - Escenario Esperado Detalle Anual
Ao 1
Ao 2
Ao 3
Ao 4
3,55
3,60
3,65
Inflacin
1,5%
1,5%
1,5%
I VENTAS (S/.)
6.827.520
Ventas Docenas
30,0%
7.364.400 7.989.700
8.556.000
96
102
II INVERSION (S/.)1.200.000
71,12
115.000 Precio (S/./Docena)
109
72,20
Activos Fijos
Remodelacin Oficina US $
- Muebles de Oficina US $
Gastos Preoperativos 0
1 ################
0
Gastos de Investigacin
S/.
Capital de Trabajo
392
0Equipos de Oficina
0
1.127.458
1.127.458
0- Cmputo
392
S/.
0
0
3.766.409
4.705.209
III COSTOS DE MANUFACTURA
(S/.)4.058.979 4.398.628
Produccin (Docenas)95.996
101.996
108.996
930.596
2.533.339
980.24 1.025.648
(US$/mes)
143.724
145.777
147.83
149.884
Publicidad ()
(US$/mes)
35.994
36.508
37.022
37.537 Almacenamiento
857
V GASTOS ADMINISTRATIVOS
136.991
(S/.) 138.948
140.905
142.862
Gastos Administrativos71,6
Contables
(US$/mes)
3.007
3.05
3.093
3.136
Alquileres
(US$/mes)
7.799
7.911
8.022
171.113
186
VI IMPUESTOS (S/.)
171.113
Adelanto Mensual
136.545
147.282
159.788
617.959
1.294.923
2.042.617
Ao 2
1.200.000
Ao 3
Ao 4
3.031.437
4.501.778
5.516.674
1.014.897
468.208
(a)-(b)+(c)
5.516.674
5.984.882
3.031.437
Caja Mnima
5.000 (S/./mes)
4.501.778
5
518.724
562.13
601.31
481.334
518.724
562.13
601.31
7.117
7.117
7.117
1.4
X DEPRECIACION
1.4
1.4
1.4
1.4
Equipos de Oficina
5.717
5.717
5.717
3,0 aos
Ao 2
Ao 3
6.827.520
Ventas
Ao 4
7.364.400 7.989.700
8.556.000
Costos de Manufactura3.766.409
4.058.979
4.398.628
Utilidad Bruta
3.061.111
3.305.421 3.591.072
3.850.791
Gastos de Ventas
883.323
930.596
980.24
2.033.680
Utilidad de Operacin
2.228.760 2.462.810
2.680.880
Gastos Financieros
2.747.484 3.024.939
3.282.190
Impuestos
824.245
754.504
Utilidad Despus1.760.510
de Impuestos
4.705.209
907.482
138.948
0Otros Ingresos
-518.724
-481.334
984.657
1.923.239 2.117.458
2.297.533
Ao 2
Inversin
Ao 3
1.200.000
Activos Fijos
Ao 4
24.15
Gastos de Investigacin
392
Gastos Preoperativos 48
Capital de Trabajo
Ingresos
1.127.458
7.308.581
7.882.829 8.551.510
9.156.968
Ventas
6.827.247
7.364.105
7.989.380
8.555.658
Otros ingresos
481.334
518.724
562.13
601.31
Egresos
4.923.268
5.893.764 6.974.484
8.087.450
Costos de Manufactura3.766.409
4.058.979
4.398.628
4.705.209
Gastos de Ventas
930.596
980.24
883.323
1.185.313
- Inversin + Ingresos
- Egresos
1.989.065 1.577.026
1.069.518
Inters
Mensual
0,00%
138.948
3,45% 6,90%
10,35%
Inters
Anual
0,0%
50,2%
122,7% 226,1%
V PN
(S/.)
3.657.424
1.592.576
723.123 271.592
T.I.R.
17,25%
575,2%
13,80%
#############371,8%
-180.302
30,0%
30,0%
73,30
74,40
0
US $
0
2
0
7
0- Archivos
US $
2.730.125
2.958.578
23.519
25.346
27.467
1.071
(US$/mes)
41.234
45.625
46.267
163
(US$/mes)
6.825
6.923
7.02
7.118 Comunicaciones99
(Telf. y Telefax)
0Prstamo Corriente 0
0Intereses
140.905
-562.13
-601.31
140.905
7.117
7.117
1.4
0Impuestos
136.545
################ ################
1.209.552
1.303.508
136.545
147.282
159.788
(US$/mes)
4.137
4.196
4.255
(US$/mes)
0Deuda Acumulada
1.412.583
1.511.040
(US$/mes)
126
765.241
1.454.710
2.213.730
################
0- Otros
127.8
129.6
4.074
4.132
4.19
0Amortizacin Deuda 0
US$
(US$/mes)
1 ################
29.862
30.289
(US$/mes)
86.184
0Deuda Final
30.715
(US$/docena)
87.415
88.646
0Caja Final
3.031.437
348.082
375.121
406.51
(US$/mes)
24.965
25.321
4.501.778
5.516.674
5.984.882
25.678
5.984.882
26.035
(US$/mes)
21.882
22.195
22.507
22.82
COSTOS INDUSTRIALES
LOTE
14501
4320 DOCENAS
LINEA
400S
12 MAQ
37.24%
S/. 55,496
2. MANO DE OBRA
2.04%
S/. 3,042
39.28%
S/. 58,538
3. COSTOS DE FABRICACIN
-MATERIALES
-MANO DE OBRA
-DEPRECIACIN
-ENERGIA
-AGUA
-MANTENIMIENTO
-REPARACIN
-OTROS
TOTAL
TOTAL COSTO DE PRODUCCIN
4. GASTOS DE
ADMINISTRACIN
-SUELDOS PERSONAL
-CARGA SOCIAL ADMINISTRATIVA
-ASESORA CONTABLE
-LUZ AGUA
-COMUNICACIONES
-MANTENIMIENTO VEHICULOS
-COMBUSTIBLE VEHICULOS
-MATERIALESD DE OFICINA
-ALQUILERES
-DEPRECIACIN DE EQUIPOS
-IMPUESTOS Y ARBITRIOS
-GASTOS DE VIGILANCIA
-TOTAL DE GASTOS ADMINISTRATIVOS
5. GASTOS DE VENTAS
-SUELDOS PERSONAL
- CARGA SOCIAL
-PUBLICIDAD
-ALMACENAMIENTO
-TRANSPORTE Y FLETE
-OTROS GASTOS
TOTAL GASTOS DE VENTAS
TOTAL GENERAL
DOCENAS
4,320.0
MONTO S/.
S/. 149,017
S/. 34.5
UTILIDAD
S/. 17.3
PRECIO A LA VENTA
S/. 51.7
COSTOS INDIRECTOS
9.05%
S/. 13,482
8.16%
S/. 12,165
17.75%
S/. 26,452
1.24%
S/. 1,854
0.76%
S/. 1,126
0.20%
S/. 292
0.23%
S/. 345
0.20%
S/. 300
CF
S/. 13,482
S/. 12,165
S/. 26,452
S/. 1,854
S/. 1,126
S/. 292
S/. 345
S/. 300
37.59%
S/. 56,016
76.87%
S/. 114,555
4.47%
S/. 6,657
0.35%
S/. 527
0.17%
S/. 251
0.38%
S/. 569
S/. 569
0.23%
S/. 345
S/. 345
0.15%
S/. 230
S/. 230
0.44%
S/. 650
0.23%
S/. 340
0.44%
S/. 650
S/. 650
S/. 340
S/. 650
0.11%
S/. 170
S/. 170
0.15%
S/. 230
S/. 230
S/. 800
0.54%
S/. 800
7.66%
S/. 11,419
5.96%
S/. 8,879
2.08%
S/. 3,101
2.01%
S/. 3,000
2.52%
S/. 3,750
1.67%
S/. 2,490
1.22%
S/. 1,823
15.46%
S/. 23,043
CV
S/. 55,496
S/. 3,042
S/. 6,657
S/. 527
S/. 251
S/. 8,879
S/. 3,101
S/. 3,000
S/. 3,750
S/. 2,490
S/. 1,823
100.00%
S/. 149,017
2007
S/. 22,037,000
S/. 14,196,000
S/. 7,841,000
S/. 10,031,065
2008
S/. 21,300,000
S/. 13,018,000
S/. 8,282,000
S/. 15,264,327
2009
S/. 20,920,000
S/. 11,314,000
S/. 9,606,000
S/. 13,529,080
2010
S/. 23,668,000
S/. 13,633,000
S/. 10,035,000
S/. 13,726,729
Costo de Produccin
Gastos Administrativos
S/. 8,348,468
S/. 1,567,417
S/. 9,573,409
S/. 1,919,981
S/. 8,819,888
S/. 2,125,101
S/. 8,577,356
S/. 1,986,880
Gastos de Ventas
Gastos Financieros
Utilidad antes de Impuestos
Utilidad despus de impuestos
S/. 1,022,283
S/. 2,608,351
-S/. 1,927,804
S/. 0
S/. 1,069,948
S/. 3,345,051
S/. 160,193
S/. 112,135
S/. 690,417
S/. 1,688,735
S/. 869,727
S/. 608,809
S/. 829,313
S/. 1,626,730
S/. 1,294,377
S/. 906,064
2007
S/. 22,037,000
S/. 14,196,000
S/. 7,841,000
S/. 10,031,065
S/. 0
2008
S/. 21,300,000
S/. 13,018,000
S/. 8,282,000
S/. 15,264,327
S/. 112,135
2009
S/. 20,920,000
S/. 11,314,000
S/. 9,606,000
S/. 13,529,080
S/. 608,809
2010
S/. 23,668,000
S/. 13,633,000
S/. 10,035,000
S/. 13,726,729
S/. 906,064
S/. 25,000,000
S/. 20,000,000
Activo
S/. 15,000,000
Pasivo
Patrimonio
S/. 10,000,000
Ventas
Utilidad despus de impuestos
S/. 5,000,000
S/. 0
2007
Activo
2008
Pasivo
Patrimonio
2009
Ventas
2010
COSTOS DIRECTOS
COSTOS INDIRECTOS
1. MATERIA PRIMA Y MATERIALES 0.3724
55496.28
2. MANO DE OBRA
0.0204
3042.15
3. COSTOS DE FABRICACIN
-MATERIALES
-MANO DE OBRA
-DEPRECIACIN
-ENERGIA
-AGUA
-MANTENIMIENTO
-REPARACIN
-OTROS
TOTAL
0.3928
TOTAL COSTO DE PRODUCCIN
4. GASTOS DE
ADMINISTRACIN
-SUELDOS PERSONAL
-CARGA SOCIAL ADMINISTRATIVA
-ASESORA CONTABLE
-LUZ AGUA
-COMUNICACIONES
-MANTENIMIENTO VEHICULOS
-COMBUSTIBLE VEHICULOS
-MATERIALESD DE OFICINA
-ALQUILERES
-DEPRECIACIN DE EQUIPOS
-IMPUESTOS Y ARBITRIOS
-GASTOS DE VIGILANCIA
-TOTAL DE GASTOS ADMINISTRATIVOS
5. GASTOS DE VENTAS
-SUELDOS PERSONAL
- CARGA SOCIAL
-PUBLICIDAD
-ALMACENAMIENTO
-TRANSPORTE Y FLETE
-OTROS GASTOS
TOTAL GASTOS DE VENTAS
TOTAL GENERAL
58538.43
0.0905
0.0816
0.1775
0.0124
0.0076
0.002
0.0023
0.002
0.3759
0.7687
13481.96
12165.46
26451.82
1853.98
1125.5
292.31
345.2
300
56016.23
114554.65
0.0447
0.0035
0.0017
0.0038
0.0023
0.0015
0.0044
0.0023
0.0044
0.0011
0.0015
0.0054
0.0766
6656.66
527.18
250.692
569.06
345
230.47
650
340
650
170.07
230
800
11419.132
0.0596
0.0208
0.0201
0.0252
0.0167
0.0122
0.1546
8878.9
3100.7
3000
3750
2490
1823.25
23042.85
149016.63
CF
CV
55496.28
3042.15
13481.96
12165.46
26451.82
1853.98
1125.5
292.31
345.2
300
6656.66
527.18
250.692
569.06
345
230.47
650
340
650
170.07
230
800
8878.9
3100.7
3000
3750
2490
1823.25
PRECIO A LA VENTA
S/. 51.7
P = PRECIO (S/./Docena)
S/. 51.7
S/. 8,980.0
3.422
(US$/panel)
857
(US$/mes)
1.071
(US$/mes)
711
(US$/mes)
521
(US$/mes)
72
(US$/mes)
186
(US$/mes)
163
(US$/mes)
99
(US$/mes)
97
(US$/mes)
2.052
(US$/mes)
594
(US$/mes)
7.1
(US$/mes)
30.3791
7.54
(US$/docena)
0.07
(US$/docena)
Costos de Fabricacin
3.6
(US$/docena)
Comisin Ventas
2,0%
de las Ventas
420.3953963
0
1897
1227.282222
BALANCE GENERAL
(Expresado en Miles de Nuevos Soles)
2007
2008
ACTIVO
ACTIVO CORRIENTE
Caja y Bancos
Cuentas por cobrar comerciales
Otras cuentas por cobrar
Existencias
Gastos pagados por anticipado
62
0%
994
5%
1,643
7%
1,791
8%
846
4%
629
3%
6,608
30%
6,520
31%
578
3%
45
0%
9,737
44%
9,979
47%
76
0%
76
0%
12,206
55%
11,231
53%
18
0%
14
0%
12,300
56%
11,321
53%
TOTAL ACTIVO
22,037
100%
21,300
100%
3,184
14%
3,880
18%
1,399
6%
587
3%
195
1%
221
1%
6,098
28%
4,940
23%
10,876
49%
9,628
45%
3,320
15%
3,390
16%
14,196
64%
13,018
61%
Capital Social
5,747
26%
5,747
2 7%
Acciones de Inversin
2,420
11%
2,420
11%
0%
0%
0%
ACTIVO NO CORRIENTE
Inversiones en valores
Inmueble, Maquinaria y Equipo
neto de Depreciacion
Otros Activos
TOTAL PASIVO
PATRIMONIO NETO
Capital adicional
Reservas
78
0%
77
Resultados acumulados
-410
-2%
32
0%
7,841
36%
8,282
39%
22,037
100%
21,300
100%
2009
2010
82
0%
2,534
11%
2,756
13%
3,593
15%
603
3%
398
2%
6,859
33%
6,304
27%
0%
72
0%
10,306
49%
12,901
55%
79
0%
77
0%
10,525
50%
10,668
45%
10
0%
22
0%
10,614
51%
10,767
45%
20,920
100%
23,668
100%
9,942
48%
9,950
42%
638
3%
2,102
9%
734
4%
979
4%
0%
11,314
54%
0%
13,031
55%
602
3%
11,314
54%
13,633
58%
5,965
29%
5,834
25%
2,512
12%
2,457
10%
0%
0%
86
0%
183
1,043
5%
1,561
1%
7%
9,606
46%
10,035
42%
20,920
100%
23,668
100%
S/.
INGRESOS
Ventas Netas
S/. 13,657,102
100
S/. 15,283,900
EGRESOS
Costo de Ventas
S/. 9,360,942
68.54
S/. 12,076,936
UTILIDAD BRUTA
S/. 4,296,159
31.46
S/. 3,206,964
GASTOS DE OPERACIN
Gastos de Ventas
Gastos de Administracin
UTILIDAD DE OPERACIN
S/. 1,068,510
S/. 1,380,849
S/. 715,745
S/. 2,190,579
S/. 1,846,801
7.82
10.11
13.52
S/. 300,640
OTROS INGRESOS
Ingresos Diversos
Ingresos Excepcionales
Ingresos Financieros
S/. 108,122
S/. 952,773
S/. 147,070
0.79
6.98
1.08
S/. 172,494
S/. 22,921
S/. 363,069
OTROS EGRESOS
Cargas Excepcionales
Gastos Financieros
UTILIDAD NETA
S/. 713,048
S/. 1,500,442
S/. 841,276
5.22
10.99
6.16
S/. 6,839
S/. 1,521,068
-S/. 668,783
S/. 588,893
4.31
S/. 0
2006
2006
2007
2008
2009
S/.
S/.
S/.
100
S/. 10,031,065
100
S/. 15,264,327
100
S/. 13,529,080
79.02
S/. 7,301,583
72.79
S/. 9,356,182
61.29
S/. 8,629,799
20.98
S/. 2,729,483
27.21
S/. 5,908,145
38.71
S/. 4,899,282
4.68
14.33
1.97
S/. 1,022,283
S/. 1,567,417
S/. 1,069,948
S/. 1,919,981
S/. 2,918,216
7.01
12.58
19.12
S/. 690,417
S/. 2,125,101
S/. 139,783
10.19
15.63
1.39
S/. 2,083,764
1.13
0.15
2.38
S/. 334,125
S/. 10,672
S/. 241,590
3.33
0.11
2.41
S/. 29,192
S/. 78,928
S/. 638,514
0.19
0.52
4.18
S/. 3,221
S/. 92,928
S/. 585,264
0.04
9.95
-4.38
S/. 45,623
S/. 2,608,351
-S/. 1,927,804
0.45
26
-19.22
S/. 159,605
S/. 3,345,051
S/. 160,193
1.05
21.91
1.05
S/. 206,715
S/. 1,688,735
S/. 869,727
S/. 0
S/. 112,135
0.73
S/. 608,809
2009
2010
%
S/.
100
S/. 13,726,729
100
63.79
S/. 9,265,220
67.5
36.21
S/. 4,461,509
32.5
5.1
15.71
15.4
S/. 829,313
S/. 1,986,880
S/. 1,645,316
0.02
0.69
4.33
S/. 2,124
S/. 408,431
S/. 1,063,529
1.53
12.48
6.43
S/. 198,292
S/. 1,626,730
S/. 1,294,377
11.85
9.43
4.5
S/. 906,064
6.6
6.04
14.47
11.99
0.02
2.98
7.75
1.44
ACTIVO CORRIENTE
PASIVO CORRIENTE
RATIO CORRIENTE
CAPITAL DE TRABAJO
ACTIVO TOTAL
PASIVO TOTAL
PATRIMONIO
GRADO DE PROPIEDAD
DEUDA / PATRIMONIO
2010
2009
12,901
13,031
1.0
-130
23,668
13,633
10,035
42.4%
1.36
10,306
11,314
0.9
-1,008
20,920
11,314
9,606
45.9%
1.18
2009 vs 2010
8,000
Stocks
Clientes
Proveedores
Ventas
Costo Variable
Costo fijo (estructura)
2010
2009
6,000
6,304
3,593
2,102
13,726,729
-9,265,220
-2,816,193
6,859
2,756
638
13,529,080
-8,629,799
-2,815,518
4,000
2,000
0
Stocks
Clientes
2010
2009
Proveedores
2010
2009
0.1
0.2
0.1
0.3
0.2
0.1
0.2
0.0
0.3
0.2
ENDEUDAMIENTO
Patrimonio / Activo
Pasivo / Patrimonio
Cobertura de Gasto Financiero
2010
2009
42.4%
129.9%
-0.9
45.9%
117.8%
-1.1
RENTABILIDAD
ROE
Rentabilidad Neta
Rotacin de activos - eficiencia
Apalancamiento
2010
2009
12898.6%
9.4%
579.97
2.36
9054.0%
6.4%
646.71
2.18
ROA
Rentabilidad operativa
Rotacin de activos - eficiencia
6951.6%
12.0%
579.97
9960.6%
15.4%
646.71
0.3
0.2
0.1
0.0
Periodo
Periodo
Periodo
promedio de promedio de promedio de
cobro (PPC) inventario
pago (PPP)
(PPI)
2010
Ciclo de
operacin
2009
Ciclo de caja