Professional Documents
Culture Documents
ESCUELA DE POSGRADO
Curso: Gerencia Financiera
Docente: Dr. Benavides Poveda, Jos
ORGANIZACIN DE LA EMPRESA
Dentro del pacto social, se obliga a los aportantes a efectuar los aportes
para la formacin del Capital Social, formulando el estatuto de la minuta,
El total del Capital Social, asciende a S/. 413,178.35), el cual est
dividido en cuatro participaciones sociales cada uno, suscritas y pagadas
de la siguiente manera:
Milagros
Ramrez
Paul Hernndez
Sauri Rincn
Juan Urquizo
S/. 103,294.59
S/. 103,294.59
S/. 103,294.59
S/. 103,294.59
ESTRUCTURA ORGANIZACIONAL
GERENTE
GENERAL
ASESORIA
CONTABLE
OPERACIONES
PRODUCCIN
OPERARIOS
LOGSTICA
MARKETING
ADMINISTRACIN
PLAN FINANCIERO
1.- Flujo de
caja
Rubros
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ventas
S/.752,110
S/.804,758
S/.877,186
S/.973,676
S/.1,100,254
Total ingresos
S/.752,110
S/.804,758
S/.877,186
S/.973,676
S/.1,100,254
Materia Prima
S/.123,578
S/.132,229
S/.144,129
S/.159,984
S/.180,781
Mano de obra
S/.56,682
S/.60,650
S/.66,108
S/.73,380
S/.82,920
Costos indirectos
S/.39,360
S/.39,473
S/.39,588
S/.39,705
S/.39,825
Gastos Administrativos
S/.175,078
S/.175,488
S/.176,037
S/.176,787
S/.177,771
Gastos de Ventas
S/.75,211
S/.80,476
S/.87,719
S/.97,368
S/.110,025
Impuesto a la Renta
S/.66,988
S/.77,261
S/.91,410
S/.110,264
S/.135,008
Egresos
Inversin inicial
S/.62,708
Capital de trabajo
S/.514,761
Total de Egresos
S/.577,469
S/.536,898
S/.565,576
S/.604,991
S/.657,488
S/.726,330
S/.577,469
S/.215,212
S/.239,182
S/.272,195
S/.316,189
S/.373,924
Monto de prstamo
S/.115,494
Amortizacin
S/.16,143
S/.19,049
S/.22,478
S/.26,524
S/.31,299
Intereses
S/.20,789
S/.17,883
S/.14,454
S/.10,408
S/.5,634
S/.115,494
S/.36,932
S/.36,932
S/.36,932
S/.36,932
S/.36,932
UTILIDAD NETA
S/.461,975
S/.178,280
S/.202,249
S/.235,263
S/.279,256
S/.336,992
PLAN FINANCIERO
2.- Costos
2.1- Costos
Fijos
COSTOS FIJOS
AO 1
AO 2
AO 3
AO 4
AO 5
Gastos de ventas
75211
80476
87719
97368
110025
Gastos administrativos
175078
175488
176037
176787
177771
Costos indirectos
39360
39473
39588
39705
39825
Total S/.
289649
295437
303343
313860
327621
AO 1
AO 2
AO 3
AO 4
AO 5
Materiales directos
123578
132229
144129
159984
180781
56682
60650
66108
73380
82920
Gastos
5640
5753
5868
5985
6105
Total S/.
185900
198631
216105
239349
269806
2.2- Costos
Variables
COSTOS VARIABLES
PLAN FINANCIERO
2.- Costos
2.3- Costos Valor
Unitario
AO 1
AO 2
AO 3
AO 4
AO 5
Unidades Kilogramos
43777
46842
51058
56674
64042
Costos variables
185900
198631
216105
239349
269806
4.25
4.24
4.23
4.22
4.21
Ao 2
Ao 3
Ao 4
Ao 5
Materiales directos
S/.123,578
S/.132,229
S/.144,129
S/.159,984
S/.180,781
Costos indirectos
S/.39,360
S/.39,473
S/.39,588
S/.39,705
S/.39,825
S/.56,682
S/.60,650
S/.66,108
S/.73,380
S/.82,920
Costo de venta
S/.219,620
S/.232,351
S/.249,825
S/.273,069
S/.303,526
PLAN FINANCIERO
3.- Capital de trabajo
3.2.- Presupuesto gastos
administrativos
Descripcin
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Personal
S/.151,218
S/.151,218
S/.151,218
S/.151,218
S/.151,218
Servicios
S/.4,160
S/.4,451
S/.4,836
S/.5,368
S/.6,066
Alquiler de Local
S/.18,000
S/.18,000
S/.18,000
S/.18,000
S/.18,000
S/.500
S/.535
S/.583
S/.647
S/.731
S/.1,200
S/.1,284
S/.1,400
S/.1,554
S/.1,755
S/.175,078
S/.175,488
S/.176,037
S/.176,787
S/.177,771
Asesora Contable
Materiales y tiles de oficina
Total
Total S/.
Ao 1
S/.44,852
Ao 2
Ao 3
Ao 4
Ao 5
5%
5%
5%
5%
S/.47,095
S/.49,449
S/.51,922
S/.54,518
PLAN FINANCIERO
3.- Capital de trabajo
3.4.- Gasto de venta
Gastos de Venta
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Distribuidor
S/.75,211
S/.80,476
S/.87,719
S/.97,368
S/.110,025
Total S/.
S/.75,211
S/.80,476
S/.87,719
S/.97,368
S/.110,025
Total
Capital de trabajo
S/. 514,761
PLAN FINANCIERO
4.- Proyeccin de
Ventas
Para nuestra proyeccin
AO2
AO 3
AO 4
AO 5
7%
9%
11%
13%
121172
129654
141322
156868
177261
148653
159059
173374
192445
217463
2465
2637
2874
3191
3605
272289
291349
317571
352503
398329
TOTAL:
PLAN FINANCIERO
4.- Proyeccin de
Ventas
4.2.- Ventas en valor econmico
AO 1
AO2
AO 3
AO 4
AO 5
S/.416,952
S/.446,138
S/.486,291
S/.539,783
S/.609,954
S/.317,968
S/.340,226
S/.370,847
S/.411,640
S/.465,153
S/.17,190
S/.18,393
S/.20,049
S/.22,254
S/.25,147
VENTA TOTALES:
S/.752,110
S/.804,758
S/.877,186
S/.973,676
S/.1,100,254
PLAN FINANCIERO
5.- Punto de
equilibrio
5.1.- Punto de equilibrio
Econmico
AO 1
AO 2
AO 3
AO 4
AO 5
S/.43,777.42
S/.46,841.84
S/.51,057.60
S/.56,673.94
S/.64,041.55
Ventas
S/.752,110
S/.804,758
S/.877,186
S/.973,676
S/.1,100,254
Costos Fijos
S/.289,649
S/.295,437
S/.303,343
S/.313,860
S/.327,621
Costos variables
S/.185,900
S/.198,631
S/.216,105
S/.239,349
S/.269,806
S/.4.25
S/.4.24
S/.4.23
S/.4.22
S/.4.21
0.75
0.75
0.75
0.75
0.75
S/.384,748
S/.392,253
S/.402,506
S/.416,160
S/.434,063
Unidades Kilogramos
Costo variable
unitario
Punto de Equilibrio
PLAN FINANCIERO
5.- Punto de
equilibrio
5.2.- Punto de equilibrio
productivo
AO 1
AO 2
AO 3
AO 4
AO 5
S/.384,748
S/.392,253
S/.402,506
S/.416,160
S/.434,063
Precio Promedio
S/.17.18
S/.17.18
S/.17.18
S/.17.18
S/.17.18
22,395
22,832
23,428
24,223
25,265
Segn el punto de equilibrio en unidades para el primer ao la empresa tendr que vender
22395 Kg. de Mayopalta para no tener prdidas y ms de esa cantidad empezar a tener
beneficios.
PORCENTAJE
PRESENTACION DOYPACK
AO 1
AO 2
AO 3
AO 4
AO 5
59%
38%
3%
200
105
500
66064
81047
1344
67353
82628
1370
69113
84788
1406
71458
87665
1453
74532
91436
1516
PLAN FINANCIERO
6.- Herramientas
Financieras
6.1.- Valor actual neto
Flujo de Caja Financiero
S/. 461,975
VAN
S/. 346,326
S/. 178,280
S/. 202,249
S/. 235,263
S/. 279,256
S/. 336,992
Al tener el resultado del VAN podemos interpretar que recuperamos la inversin, obtenemos
el retorno al haber establecido la tasa de inters y adems obtenemos un remanente sobre el
retorno requerido, por lo que se puede decir que el proyecto agrega valor econmico.
TIR
S/. 461,975
S/. 178,280
S/. 202,249
S/. 235,263
S/. 279,256
S/. 336,992
39%
Segn este indicador podemos determinar que es viable el proyecto para los inversionistas.
PLAN FINANCIERO
7.- Estados de ganancias y prdidas
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ventas
S/.752,110
S/.804,758
S/.877,186
S/.973,676
S/.1,100,254
(Costo de Venta)
S/.239,968
S/.254,124
S/.273,557
S/.299,412
S/.333,293
Utilidad Bruta
S/.512,141
S/.550,634
S/.603,628
S/.674,265
S/.766,961
(Gasto de Venta)
S/.75,211
S/.80,476
S/.87,719
S/.97,368
S/.110,025
Gasto de Administracin)
S/.175,078
S/.175,488
S/.176,037
S/.176,787
S/.177,771
(Depresiacin de Tangibles)
(Amortizacin de
Intangibles)
S/.21,974
S/.21,974
S/.21,974
S/.21,974
S/.21,974
S/.16,712
S/.19,721
S/.23,270
S/.27,459
S/.32,401
Utilidad de Operacin
S/.223,166
S/.252,975
S/.294,629
S/.350,677
S/.424,789
(Gastos Financieros)
S/.21,521
S/.18,513
S/.14,964
S/.10,775
S/.5,832
S/.201,645
S/.234,462
S/.279,665
S/.339,902
S/.418,957
(Impuesto a la Renta)
S/.60,493
S/.70,339
S/.83,900
S/.101,971
S/.125,687
Utilidad Neta
S/.141,151
S/.164,124
S/.195,766
S/.237,932
S/.293,270
Utilidad Neta
S/.141,151
S/.164,124
S/.195,766
S/.237,932
S/.293,270
Ventas
S/.752,110
S/.804,758
S/.877,186
S/.973,676
S/.1,100,254
19%
20%
22%
24%
27%
Descripcin
Rentabilidad