Professional Documents
Culture Documents
TEMA:
RUC:20533628690
Razn Social: MuaytantaS.R.L
Tipo Empresa:Sociedadencomanditaderespeonsabilidadlimitada
Condicin:Activo
Fecha Inicio Actividades:08/enero/2010
Actividad Comercial:Elaboracinyventadeproductosalimentarios
Direccin Legal:AV.RAIMONDI245
Distrito / Ciudad:Huaraz
Provincia:Huaraz
Departamento: Ancash
Telfono:92827049
Gerente General:ADOLFOROBLESDEXTRE
TRABAJO DE APLICATIVO DE CAMPO
RUC:20533628690
Razn Social: MuaytantaS.R.L
Tipo Empresa:Sociedadencomanditaderespeonsabilidadlimitada
Condicin:Activo
Fecha Inicio Actividades:08/enero/2010
Actividad Comercial:Elaboracinyventadeproductosalimentarios
Direccin Legal:AV.RAIMONDI245
Distrito / Ciudad:Huaraz
Provincia:Huaraz
Departamento: Ancash
Telfono:92827049
Gerente General:ADOLFOROBLESDEXTRE
ESTADO FINANCIERO
VALOR DEL DINERO EN EL TIEMPO
BONOS Y ACCIONES
CRONOGRAMAS DE PAGOS INTERBAK
CRONOGRAMAS DE PAGOS BCP
INGRESOS APROX
PRONOSTICOS
COSTO CAPITAL
DEPRECIACIN
MUAY TANTA S.R.L
RUC:20533628690
S/. 93,656.30
S/. 93,656.30
-S/. 83,710.00
S/. 9,946.30
S/. 0.00
S/. 0.00
S/. 5,437.70
S/. 15,384.00
S/. 0.00
S/. 0.00
S/. 15,384.00
-S/. 4,615.00
S/. 10,769.00 11.50%
S/. 0.00
La Empresa : MUAY TANTA S.R.L plane adquirir un HORNO DE ELECT
que cuenta por lo que en ese tiempo se consider prudente adquirir la maq
a la nesecidad identificada ya que se presentaba con mayor frecuencia la de
empresa haba invertido en otros materiales que tambin eran indispensab
funcionamiento; por tal motivo la empresa no contaba con efectivo para re
compra por lo que tomo la decisin de financiamiento, as es como: El dia 2
El Gerente General: ADOLFO ROBLES DEXTRE se acerc al
banco BCP para solicitar un crdito comercial para la adquisicin de la
mquinaria. El monto que se solicit fue de 18000 nuevos soles, a una tasa
a una de 39.29 % pagaderos mensualmente a un periodo de 3 aos.
datos:
P =
n =
TEA =
TEM =
R =
R = 800.05
S/. 18,000.00
36 meses 36
39.29%
2.80% 0.925%
??
ra. Hallamos R
MES SALDO
0 S/. 18,000.00
1 S/. 17,576.33
2 S/. 17,148.75
3 S/. 16,717.21
4 S/. 16,281.68
5 S/. 15,842.12
6 S/. 15,398.50
7 S/. 14,950.77
8 S/. 14,498.91
9 S/. 14,042.86
10 S/. 13,582.60
11 S/. 13,118.08
12 S/. 12,649.27
13 S/. 12,176.12
14 S/. 11,698.59
15 S/. 11,216.65
16 S/. 10,730.25
17 S/. 10,239.36
18 S/. 9,743.92
19 S/. 9,243.90
20 S/. 8,739.26
21 S/. 8,229.95
22 S/. 7,715.94
23 S/. 7,197.17
24 S/. 6,673.60
25 S/. 6,145.19
26 S/. 5,611.89
27 S/. 5,073.66
28 S/. 4,530.45
29 S/. 3,982.22
30 S/. 3,428.92
31 S/. 2,870.51
32 S/. 2,306.93
33 S/. 1,738.13
34 S/. 1,164.08
35 S/. 584.72
36 S/. 0.00
TOTAL
S/.25,072.20
25072.1999999999
ilado a un monto del S/ 65327 soles ya que la empresa se encontraba en un local alquilado.
anciera caja INTERBAK A PEDIR UN PRESTADO DEL 70% DEL MONTO TOTAL Y A LA EMPRESA FINANCIERA BCP PARA EVALUAR DICHA OF
70%
NERO EN EL TIEMPO
e entonces la
R R R R
P=18000 i=2.87
alquilado.
A EMPRESA FINANCIERA BCP PARA EVALUAR DICHA OFERTA DE CREDITO COMERCIAL
R
N=36 MESES
Acciones con Crecimiento Constante i 14%
g= 12.816%
2009 S/. 0.05 Div1= S/. 0.08
2010 S/. 0.05
2011 S/. 0.07
P= S/. 6.84
proyeccin del Div
1=0( 1+) ^1
valor de la accin
=1/() G=(1&/)-1
BONOS
Hagamos un supuesto que la empresa quisiera emitir 80 bonos cuyo valor nominal es de S/.1,000
la tasa de rendimiento que propone la empresa es de un 2.5 % mensual y con una fecha de regrresion de 2 aos y
a ganar un 3 % mensual. El inversionista "B" desea ganar un % 2.5 mensual y el inversionista "c" quiere ganar un 1
el inversionista "A" puede comprar 20 bonos, el inversionista " B" puede comprar 25 bonos y el inversionista "C" 3
el precio del bono para cada posible inversionista seria :
VN S/. 1,000.00
r 2.50%
I S/. 25.00
n 30 meses
or nominal es de S/.1,000
y con una fecha de regrresion de 2 aos y medio. Pero un inversionista "A"esta dispuesto
ual y el inversionista "c" quiere ganar un 16 % anual.
comprar 25 bonos y el inversionista "C" 35 bonos
ra el inversionista "A"
nos a vender 12 S/. 902.00 S/. 10,823.97 entre 11 y 12 bonos
ra el inversionista "B"
DATOS:
Principal S/. 45,728.90
Tasa de inters 26.14% anual
Tasa de inters 1.12% mensual
Seguro de desgravemen 0.16465%
Tiempo 24 meses
Cuota S/. 2,184.30
VAN S/. 45,728.90
TIR 1.12%
Inters acumulado
Numero de cuotas Cuota Inters
0 S/. -45,728.90
1 S/. 2,184.30 S/. 513.59 S/. 513.59
2 S/. 2,184.30 S/. 494.83 S/. 1,008.42
3 S/. 2,184.30 S/. 475.85 S/. 1,484.27
4 S/. 2,184.30 S/. 456.66 S/. 1,940.93
5 S/. 2,184.30 S/. 437.26 S/. 2,378.19
6 S/. 2,184.30 S/. 417.64 S/. 2,795.83
7 S/. 2,184.30 S/. 397.80 S/. 3,193.63
8 S/. 2,184.30 S/. 377.73 S/. 3,571.36
9 S/. 2,184.30 S/. 357.44 S/. 3,928.80
10 S/. 2,184.30 S/. 336.92 S/. 4,265.73
11 S/. 2,184.30 S/. 316.18 S/. 4,581.90
12 S/. 2,184.30 S/. 295.19 S/. 4,877.10
13 S/. 2,184.30 S/. 273.98 S/. 5,151.08
14 S/. 2,184.30 S/. 252.52 S/. 5,403.60
15 S/. 2,184.30 S/. 230.83 S/. 5,634.43
16 S/. 2,184.30 S/. 208.89 S/. 5,843.31
17 S/. 2,184.30 S/. 186.70 S/. 6,030.01
18 S/. 2,184.30 S/. 164.26 S/. 6,194.28
19 S/. 2,184.30 S/. 141.58 S/. 6,335.85
20 S/. 2,184.30 S/. 118.63 S/. 6,454.49
21 S/. 2,184.30 S/. 95.43 S/. 6,549.92
22 S/. 2,184.30 S/. 71.97 S/. 6,621.90
23 S/. 2,184.30 S/. 48.25 S/. 6,670.15
24 S/. 2,184.30 S/. 24.26 S/. 6,694.41
TOTAL S/. 52,423.31 S/. 6,694.41
DATOS:
Principal S/. 45,728.90
Tasa de inters 25.34% anual
Tasa de inters 1.90% mensual
Tiempo 24 meses
Cuota S/. 2,390.44
VAN S/. 45,728.90
TIR 1.90%
Amortizacin SEGURO
Inters acumulado Saldo insoluto
Amortizacin. acumulada DEGRAVAMEN
S/. 45,728.90
S/. 868.85 S/. 1,521.59 S/. 1,521.59 S/. 44,207.31 S/. 69.27
S/. 1,708.79 S/. 1,550.50 S/. 3,072.08 S/. 42,656.82 S/. 69.27
S/. 2,519.27 S/. 1,579.96 S/. 4,652.04 S/. 41,076.86 S/. 69.27
S/. 3,299.73 S/. 1,609.98 S/. 6,262.01 S/. 39,466.89 S/. 69.27
S/. 4,049.60 S/. 1,640.56 S/. 7,902.58 S/. 37,826.32 S/. 69.27
S/. 4,768.30 S/. 1,671.74 S/. 9,574.31 S/. 36,154.59 S/. 69.27
S/. 5,455.24 S/. 1,703.50 S/. 11,277.81 S/. 34,451.09 S/. 69.27
S/. 6,109.81 S/. 1,735.86 S/. 13,013.68 S/. 32,715.22 S/. 69.27
S/. 6,731.40 S/. 1,768.85 S/. 14,782.52 S/. 30,946.38 S/. 69.27
S/. 7,319.38 S/. 1,802.45 S/. 16,584.98 S/. 29,143.92 S/. 69.27
S/. 7,873.11 S/. 1,836.70 S/. 18,421.68 S/. 27,307.22 S/. 69.27
S/. 8,391.95 S/. 1,871.60 S/. 20,293.28 S/. 25,435.62 S/. 69.27
S/. 8,875.23 S/. 1,907.16 S/. 22,200.44 S/. 23,528.46 S/. 69.27
S/. 9,322.27 S/. 1,943.39 S/. 24,143.83 S/. 21,585.07 S/. 69.27
S/. 9,732.38 S/. 1,980.32 S/. 26,124.15 S/. 19,604.75 S/. 69.27
S/. 10,104.87 S/. 2,017.95 S/. 28,142.09 S/. 17,586.81 S/. 69.27
S/. 10,439.02 S/. 2,056.29 S/. 30,198.38 S/. 15,530.52 S/. 69.27
S/. 10,734.10 S/. 2,095.36 S/. 32,293.74 S/. 13,435.16 S/. 69.27
S/. 10,989.37 S/. 2,135.17 S/. 34,428.90 S/. 11,300.00 S/. 69.27
S/. 11,204.07 S/. 2,175.74 S/. 36,604.64 S/. 9,124.26 S/. 69.27
S/. 11,377.43 S/. 2,217.07 S/. 38,821.71 S/. 6,907.19 S/. 69.27
S/. 11,508.67 S/. 2,259.20 S/. 41,080.91 S/. 4,647.99 S/. 69.27
S/. 11,596.98 S/. 2,302.12 S/. 43,383.04 S/. 2,345.86 S/. 69.27
S/. 11,641.55 S/. 2,345.86 S/. 45,728.90 S/. -0.00 S/. 69.27
S/. 45,728.92 S/. 1,662.43
TIR 1.90%
TEA 25%
Evaluando las dos opciones
Tasa de
Tasa de inters 26.14% inters 25.34%
anual anual
Tiempo 2 Tiempo 2
Inters S/. 6,694.41 Inters S/. 11,641.55
Seguro
Seguro desgravame
desgravamen S/. 1,807.02 n S/. 1,662.43
TOTAL S/. 54,232.33 TOTAL S/. 59,034.88
2 48 945.00
3 49 850.00 RUBRO
4 48 449.00
7 48 385.00
8 47 331.00 INGRESOS
9 ?
PRONSTICO
Mes Ingresos mensuales proyectados
x y
1 S/. 63,000.00
2 S/. 48,945.00
3 S/. 49,850.00
6 S/. 47,576.00
7 S/. 48,385.00
8 S/. 47,331.00
9 S/. 50,163.25
10 S/. 50,163.25
11 S/. 50,163.25
12 S/. 50,163.25
13 S/. 50,163.25
14 S/. 50,163.25
15 S/. 50,163.25
16 S/. 50,163.25
17 S/. 50,163.25
18 S/. 50,163.25
19 S/. 50,163.25
20 S/. 50,163.25
21 S/. 50,163.25
22 S/. 50,163.25
23 S/. 50,163.25
24 S/. 50,163.25
S/.60,000.00
S/.30,000.00
S/.20,000.00
S/.10,000.00
S/.-
0 1 2 3 4 5 6 7 8 9
MONTO MONTO
MES 7 MES 8
S/. 22,229.00 S/. 21,110.00 S/. 42,312.89
S/. 26,156.00 S/. 26,221.00 S/. 46,866.22
48 385.00 47 331.00
Principal S/. 45,728.90
Tasa de inters 26.14%
Tasa de inters 1.12%
Seguro de desgravemen 0.16465%
Tiempo 24
Cuota S/. 2,184.30
Inters a pagar S/. 6,694.41
Seguro de desgravemen en soles S/. 1,807.02
Total a pagar S/. 54,230.33
Flujo de efectivo VA
0 S/. -54,230.33 S/. -
1 S/. 63,000.00 S/. 62,300.29
2 S/. 48,945.00 S/. 47,863.83
3 S/. 49,850.00 S/. 48,207.41
4 S/. 48,449.00 S/. 46,332.20
5 S/. 47,770.00 S/. 45,175.50
6 S/. 47,576.00 S/. 44,492.33
7 S/. 48,385.00 S/. 44,746.34
8 S/. 47,331.00 S/. 43,285.45
9 S/. 50,163.25 S/. 45,366.11
10 Err:522 Err:522
11 Err:522 Err:522
12 Err:522 Err:522
13 Err:522 Err:522
14 Err:522 Err:522
15 Err:522 Err:522
16 Err:522 Err:522
17 Err:522 Err:522
18 Err:522 Err:522
19 Err:522 Err:522
20 Err:522 Err:522
21 Err:522 Err:522
22 Err:522 Err:522
23 Err:522 S/. 34,358.50
24 Err:522 Err:522
Mes Dias
PR 14 441
La deuda es del 20% y el capital propio es de 80% se espera una rentabilidad del 16 % y el costo de deuda es de 2
COK= 0.032
COK= 22.51%
Costo de capital de la panaderia MUAY TANTA S.R.L
S/. 89,179.11 costo mensual insumos
S/. 71,343.29 Nombre Cdigo Unidad
80% Harina 0001 Sacos / Kg
Sal 0002 Sacos/Kg
Azucar 0003 Sacos/Kg
Levadura 0004 Onza
Manteca 0005 Kg
Huevo 0006 Plancha
Aceite 0007 Ltrs.
Mantequilla 0008 3 barras
Ao 2 Azucar en polvo 0009 1 bolsa /semana
S/. 1,926,268.80 Levadura 0010 1 bolsita / dia
S/. 1,860,345.49 TOTAL
S/. 65,923.31 EGRESO/PUESTO NDE
S/. 30,156.57 A
COSTO DE MANO DE OBR 3
Hornero 1
Ayudantedelhornero 1
Operariodepanaderia 1
TOTALES 3
0.19312
270
o mensual insumos
cantidad mensual Costo Unitario COSTO TOTAL
S/. 1,600.00 S/. 90.00 S/. 144,000.00
S/. 6.08 S/. 20.00 S/. 121.67
S/. 5.00 S/. 105.00 S/. 525.00
S/. 152.08 S/. 2.50 S/. 380.21
S/. 273.75 S/. 10.00 S/. 2,737.50
S/. 30.42 S/. 8.00 S/. 243.33
S/. 60.83 S/. 5.00 S/. 304.17
S/. 90.00 S/. 15.00 S/. 1,350.00
S/. 30.00 S/. 4.00 S/. 120.00
S/. 30.00 S/. 1.00 S/. 30.00
S/. 149,811.88
REMUNERACIN
B
S/. 2,360.00
S/.800.00
S/.800.00
S/.760.00
S/. 2,360.00
LA COMPRA QUE SE RERALIZO EN EL AO 2010 DEL HORNO ELECTRICO A UN PRECIO DE S/ 17,562.00 TIENE UNA DEPRECIA
CON UN VALOR DE RESCATE EN EL AO 2017.
CA S/. 17,562.00 S/. 2,223.14
VR S/. 2,000.00
n 7
DEPRECIACION
Desde el momento en que se adquiere un bien (a excepcin de los terrenos y algunos metales),
ste empieza a perder valor por el transcurso del tiempo o por el uso que se le da.
La prdida de valor que sufre un activo fsico como consecuencia de su uso recibe el nombre de depreciacin.
mediante las depreciaciones se pueden reponer un activo o de lo contrario reacondicionarlos, para cubrir la depreciacion
del activo en uso con los cargos de depreciacion efectuados periodicamente de acuerdo al metodo escojido
DESCRIPCION
una refrijeradora
BATIDORA DE MOLDES
una microndas
una television
n depreciacion CA-VR
0 1300
1 260 1040
2 260 780
3 260 520
4 260 260
5 260 0
1300
N DEP_ACUM AMORT_ACUM
0
1 433.33 433.33
2 346.67 780.00
3 260.00 1040.00
4 173.33 1213.33
5 86.67 1300.00
15
REFRIGRADORA
COSTO DE ADQUISICION 1500
VALOR RESIDUAL 200
VIDA UTIL EN AOS 5
valor en libros
S/. 17,562.00
S/. 15,338.86
S/. 13,115.71
S/. 10,892.57
S/. 8,669.43
S/. 6,446.29
S/. 4,223.14
2000
y algunos metales),
e el nombre de depreciacin.
ndicionarlos, para cubrir la depreciacion
cuerdo al metodo escojido
COCINA INDUSTRIAL
COSTO DE ADQUISICION
260 VALOR RESIDUAL
VIDA UTIL EN AOS
COCINA INDUSTRIAL
COSTO DE ADQUISICION
VALOR RESIDUAL
VIDA UTIL EN AOS
COCINA INDUSTRIAL
COSTO DE ADQUISICION
VALOR RESIDUAL
VIDA UTIL EN AOS
MICROONDAS
1200 COSTO DE ADQUISICION 500
100 VALOR RESIDUAL 20
5 VIDA UTIL EN AOS 3
TELEVISION
COSTO DE ADQUISICION
VALOR RESIDUAL
VIDA UTIL EN AOS
ICROONDAS
OSTO DE ADQUISICION 500
ALOR RESIDUAL 20
DA UTIL EN AOS 3
1000
150
5
TELEVISION
COSTO DE ADQUISICION 1000
VALOR RESIDUAL 150
VIDA UTIL EN AOS 5