Escolar Documentos
Profissional Documentos
Cultura Documentos
Planta y Almacn
Escritorio
Armario
Mesas
Sillas
Computadora
Impresora
Sumadora
Extinguidor
Boyas
Embarcacin
Camioneta
Habilitacin y Concesin
Estudios Batimtricos
Estudios de Impacto Ambiental
Proyecto de Inversin
Gastos de Constitucin
PRECIO
UNITARIO
45,000
120
200
400
40
650
100
50
100
7,000
15,000
20,000
1,000.00
1,000.00
2,000.00
3,000.00
300.00
RUBROS
CANTIDAD
1. OBRAS CIVILES
Planta y Almacn
2. MUEBLES Y ENSERES
Escritorio
Armario
Mesas
Sillas
3. EQUIPOS DE OFICINA
Computadora
Impresora
Sumadora
4. OTROS EQUIPOS
Extinguidor
3
2
2
5
1
1
1
1
5. EQUIPOS DE EXPLOTACION
Boyas
6. MAQUINARIA DE EXPLOTACION
Embarcacin
7.VEHICULOS
Camioneta
1
TOTAL ACTIVOS FIJOS TANGIBLES
RUBROS
Habilitacin y Concesin
Estudios Batimtricos
Estudios de Impacto Ambiental
Proyecto de Inversin
Gastos de Constitucin
CANTIDAD
1.00
1.00
1.00
1.00
1.00
CAPITAL DE TRABAJO
RUBROS
Cantidad
1. DISPONIBLES
Servicios Pblicos
Remuneraciones
1
1
2. EXISTENCIAS
Combustible
Metria Prima
Utiiles de Oficina
1
1
1
3. EXIGIBLES
Alquiler de oficina
Alquiler de Camin
Mantenimiento de embarcacin
TOTAL CAPITAL DE TRABAJO
1
1
1
COSTOS
US $
89,660.0
7,300.0
40,640.0
6,880.0
TOTAL INVERSION
144,480
Aporte Propio
30%
Prstamo Bancario
70%
TOTAL
100%
BLES
PRECIO
UNITARIO
45,000.00
COSTOS
US $
45,000.00
45,000.00
100.00
1,760.00
360.00
400.00
800.00
200.00
800.00
650.00
100.00
50.00
100.00
100.00
7,000.00
7,000.00
7,000.00
15,000.00
15,000.00
15,000.00
20,000.00
20,000.00
20,000.00
120.00
200.00
400.00
40.00
650.00
100.00
50.00
89,660.00
IBLES
PRECIO
UNITARIO
1,000.00
1,000.00
2,000.00
3,000.00
300.00
COSTOS
US $
1,000.00
1,000.00
2,000.00
3,000.00
300.00
7,300.00
O
COSTOS
US $
30,640.00
640.00
30,000.00
7,750.00
2,500.00
5,000.00
250.00
2,250.00
450.00
600.00
1,200.00
40,640.00
OYECTO
%
PARTICIPACIO
N
62%
5%
28%
5%
100%
ANCIAMIENTO
MONTO
43,344.00
101,136.00
144480
PRESUPUESTO DE INGRESOS
AOS
RUBROS
Produccin (Tm )
Precio (US$/Tm )
TOTAL INGRESOS
1
30
5,000
150,000
PRESUPUESTO DE EGRESOS
AOS
RUBROS
I. COSTOS DE PRODUCCION
I.1 Costos Directos
45,675.00
27,355.00
21,955.00
200.00
200.00
5,000.00
18,320.00
15,820.00
2,500.00
11,439.00
9,970.00
9,420.00
150.00
400.00
1,469.00
1,469.00
3,650.00
19,387.77
80,151.77
DEPRECIACIONES
RUBROS
Edificaciones
Maquinaria de Explotacin
Costo S/.
45,000
15,000
Mobiliario
Equipos Oficina
Otros Equipos
TOTAL DEPRECIACIN
1,760
800
100
62,660
101,136
5
19.17%
i *(1+ i)n
0.328292183
(1+ i)n - 1
FRC=
Pago Anual =
33,202
AO
1
2
3
4
5
TOTAL
MONTO PRSTAMO
101,136
87,322
70,859
51,241
27,861
TO DE INGRESOS
36
43
43
43
5,000
180,000
5,000
216,000
5,000
216,000
5,000
216,000
STO DE EGRESOS
45,675.00
27,355.00
21,955.00
200.00
200.00
5,000.00
45,675.00
27,355.00
21,955.00
200.00
200.00
5,000.00
45,675.00
27,355.00
21,955.00
200.00
200.00
5,000.00
45,675.00
27,355.00
21,955.00
200.00
200.00
5,000.00
18,320.00
15,820.00
2,500.00
18,320.00
15,820.00
2,500.00
18,320.00
15,820.00
2,500.00
18,320.00
15,820.00
2,500.00
11,439.00
9,970.00
9,420.00
150.00
400.00
11,439.00
9,970.00
9,420.00
150.00
400.00
11,439.00
9,970.00
9,420.00
150.00
400.00
11,439.00
9,970.00
9,420.00
150.00
400.00
1,469.00
1,469.00
1,469.00
1,469.00
1,469.00
1,469.00
1,469.00
1,469.00
3,650.00
3,650.00
3,650.00
3,010.00
16,739.55
77,503.55
13,583.67
74,347.67
9,822.81
70,586.81
5,340.99
65,464.99
Tasa Dep.
Vida Util
5.00%
5.00%
Depreciacin Anual
20
20
2,250
750
25.00%
25.00%
10.00%
CAPITAL
13,814
16,463
19,618
23,379
27,861
101,136
4
4
10
INTERESES
19,388
16,740
13,584
9,823
5,341
64,875
440
200
10
3,650
pago anual
33,202
33,202
33,202
33,202
33,202
166,011
150,000.00
45,675.00
104,325.00
180,000.00
45,675.00
134,325.00
216,000.00
45,675.00
170,325.00
GASTOS DE OPERACION
Gastos Administrativos
Gastos de Ventas
Depreciacin y Amortizacin
11,439.00
9,970.00
1,469.00
3,650.00
11,439.00
9,970.00
1,469.00
3,650.00
11,439.00
9,970.00
1,469.00
3,650.00
UTILIDAD OPERATIVA
Gastos Financieros
89,236.00
19,387.77
119,236.00
16,739.55
155,236.00
13,583.67
69,848.23
102,496.45
141,652.33
Imp. Renta
20,954.47
30,748.93
42,495.70
48,893.76
71,747.51
99,156.63
CIAS
216,000.00
45,675.00
170,325.00
216,000.00
45,675.00
170,325.00
11,439.00
9,970.00
1,469.00
3,650.00
11,439.00
9,970.00
1,469.00
3,010.00
155,236.00
9,822.81
155,876.00
5,340.99
145,413.19
150,535.01
43,623.96
45,160.50
101,789.23
105,374.51
FLUJO DE CAJA
AOS
RUBROS
INGRESOS
EGRESOS
Inversion
Costos de produccin
Gastos operativos
depreciacin
FLUJO NETO ECONOMICO
Prstamo
Capital
Intereses
FLUJO NETO FINANC.
Aporte de Socios
SALDO CAJA
150,000.00
180,000.00
60,764.00
60,764.00
45,675.00
11,439.00
3,650.00
45,675.00
11,439.00
3,650.00
(144,480.00)
89,236.00
119,236.00
101,136.00
33,202.16
13,814.39
19,387.77
56,033.84
33,202.16
16,462.60
16,739.55
86,033.84
56,033.84
86,033.84
144,480.00
144,480.00
(43,344.00)
43,344.00
0.00
SALDO ACUMULADO
COK
13%
VANE0.00%
TIRE
404,950.65
76.1%
COK
VANF0.00%
TIRF
17%
300,937.51
165.8%
JA
3
216,000.00
216,000.00
242,898.00
60,764.00
60,764.00
60,124.00
45,675.00
11,439.00
3,650.00
45,675.00
11,439.00
3,650.00
45,675.00
11,439.00
3,010.00
155,236.00
155,236.00
182,774.00
33,202.16
19,618.49
13,583.67
122,033.84
33,202.16
23,379.35
9,822.81
122,033.84
33,202.16
27,861.17
5,340.99
149,571.84
122,033.84
122,033.84
149,571.84