Costo de Capital - Financiera
Costo de Capital - Financiera
Costo de Capital - Financiera
Método Francés
Periodo Deuda Inicial Interés Capital Cuota Saldo Seguro Flujo
- 220,000.00 - - - 220,000.00 0 220,000.00
1 220,000.00 S/2,200.00 S/8,156.16 S/10,356.16 S/211,843.84 22.00 - 10,378.16
2 211,843.84 S/2,118.44 S/8,237.73 S/10,356.16 S/203,606.11 22.00 - 10,378.16
3 203,606.11 S/2,036.06 S/8,320.10 S/10,356.16 S/195,286.01 22.00 - 10,378.16
4 195,286.01 S/1,952.86 S/8,403.30 S/10,356.16 S/186,882.70 22.00 - 10,378.16
5 186,882.70 S/1,868.83 S/8,487.34 S/10,356.16 S/178,395.37 22.00 - 10,378.16
6 178,395.37 S/1,783.95 S/8,572.21 S/10,356.16 S/169,823.16 22.00 - 10,378.16
7 169,823.16 S/1,698.23 S/8,657.93 S/10,356.16 S/161,165.22 22.00 - 10,378.16
8 161,165.22 S/1,611.65 S/8,744.51 S/10,356.16 S/152,420.71 22.00 - 10,378.16
9 152,420.71 S/1,524.21 S/8,831.96 S/10,356.16 S/143,588.76 22.00 - 10,378.16
10 143,588.76 S/1,435.89 S/8,920.28 S/10,356.16 S/134,668.48 22.00 - 10,378.16
11 134,668.48 S/1,346.68 S/9,009.48 S/10,356.16 S/125,659.00 22.00 - 10,378.16
12 125,659.00 S/1,256.59 S/9,099.57 S/10,356.16 S/116,559.43 22.00 - 10,378.16
13 116,559.43 S/1,165.59 S/9,190.57 S/10,356.16 S/107,368.86 22.00 - 10,378.16
14 107,368.86 S/1,073.69 S/9,282.48 S/10,356.16 S/98,086.38 22.00 - 10,378.16
15 98,086.38 S/980.86 S/9,375.30 S/10,356.16 S/88,711.08 22.00 - 10,378.16
16 88,711.08 S/887.11 S/9,469.05 S/10,356.16 S/79,242.03 22.00 - 10,378.16
17 79,242.03 S/792.42 S/9,563.74 S/10,356.16 S/69,678.29 22.00 - 10,378.16
18 69,678.29 S/696.78 S/9,659.38 S/10,356.16 S/60,018.90 22.00 - 10,378.16
19 60,018.90 S/600.19 S/9,755.97 S/10,356.16 S/50,262.93 22.00 - 10,378.16
20 50,262.93 S/502.63 S/9,853.53 S/10,356.16 S/40,409.39 22.00 - 10,378.16
21 40,409.39 S/404.09 S/9,952.07 S/10,356.16 S/30,457.32 22.00 - 10,378.16
22 30,457.32 S/304.57 S/10,051.59 S/10,356.16 S/20,405.73 22.00 - 10,378.16
23 20,405.73 S/204.06 S/10,152.11 S/10,356.16 S/10,253.63 22.00 - 10,378.16
24 10,253.63 S/102.54 S/10,253.63 S/10,356.16 S/0.00 22.00 - 10,378.16
S/28,547.93 S/220,000.00 S/248,547.93 S/528.00
Cuadro : Estado de Resultados
AÑOS
RUBRO
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5
Ventas 952,960.42 980,598.92 1,008,729.31 1,037,360.34 1,066,500.93
Costo de produccion -304,947.34 -310,375.40 -315,900.08 -321,523.10 -327,246.21
Utilidad Bruta 648,013.09 670,223.52 692,829.23 715,837.24 739,254.72
Gastos Administrativos y de Ventas -324,048.98 -373,972.90 -427,890.73 -486,121.99 -549,011.75
Utilidad de Operación 323,964.11 296,250.62 264,938.49 229,715.25 190,242.96
Depreciación -11,500.00 -11,500.00 -11,500.00 -11,500.00 -11,500.00
Amortización de Intangible -4,800.00 -4,800.00 -4,800.00 -4,800.00 -4,800.00
Gastos Financieros -20,833.39 -7,714.54
Utilidad Antes de Impuestos 286,830.71 272,236.08 248,638.49 213,415.25 173,942.96
Impuestos (29.5%) -84,615.06 -80,309.64 -73,348.36 -62,957.50 -51,313.17
Utilidad Neta (Soles) 202,215.65 191,926.44 175,290.14 150,457.75 122,629.79
AÑOS
RUBRO Año 0 Año 1 Año 2 Año 3 Año 4 Año 5
( S/.) ( S/.) ( S/.) ( S/.) ( S/.) ( S/.)
Ingresos Por Ventas
Ventas 952,960.42 980,598.92 1,008,729.31 1,037,360.34 1,066,500.93
Valor Rescate de Activo Fijo
Valor Rescate de Capital Trabajo
Total Ingresos 952,960.42 980,598.92 1,008,729.31 1,037,360.34 1,066,500.93
Costos de producción -304,947.34 -310,375.40 -315,900.08 -321,523.10 -327,246.21
Gastos operativos -324,048.98 -373,972.90 -427,890.73 -486,121.99 -549,011.75
Impuestos -84,615.06 -80,309.64 -73,348.36 -62,957.50 -51,313.17
Inversión -450,000.00
Total Egresos -450,000.00 -713,611.38 -764,657.94 -817,139.17 -870,602.59 -927,571.14
Flujo Neto Económico (Soles) (450,000.00) 239,349.05 215,940.98 191,590.14 166,757.75 138,929.79
Cuadro : Flujo de Caja Financiero
AÑOS
RUBRO Año 0 Año 1 Año 2 Año 3 Año 4 Año 5
( S/.) ( S/.) ( S/.) ( S/.) ( S/.) ( S/.)
Ingresos por Venta
Ventas de productos 952,960.42 980,598.92 1,008,729.31 1,037,360.34 1,066,500.93
Valor Rescate de Activo Fijo
Valor Rescate de Capital Trabajo
Préstamo 220,000.00
Total de Ingresos 220,000.00 952,960.42 980,598.92 1,008,729.31 1,037,360.34 1,066,500.93
Costo de producción -304,947.34 -310,375.40 -315,900.08 -321,523.10 -327,246.21
Gastos de operación -324,048.98 -373,972.90 -427,890.73 -486,121.99 -549,011.75
Intereses -20,833.39 -7,714.54 0.00 0.00 0.00
Amortización de Préstamo -103,440.57 -116,559.43 0.00 0.00 0.00
Impuesto -84,615.06 -80,309.64 -73,348.36 -62,957.50 -51,313.17
Inversión -450,000.00
Total Egresos -450,000.00 -837,885.34 -888,931.91 -817,139.17 -870,602.59 -927,571.14
Flujo Neto Financiero (Dólares) (230,000.00) 115,075.08 91,667.01 191,590.14 166,757.75 138,929.79