Escolar Documentos
Profissional Documentos
Cultura Documentos
Poblacin
Poblacin Inicial
Final
n AO PI (1+0.0042)
PF
(Hab)
(Hab)
0 2014 10,140,435.00 1.0000 10,140,435
1 2015 10,140,435.00 1.0042 10,183,025
2 2016 10,140,435.00 1.0084 10,225,794
DEMANDA FUTURA
Poblacin
Poblacin Inicial
Final
n AO PI (1+0.0042)
PF
(Hab)
(Hab)
Poblacin Consumo
potencialmente promedio x Total Total Consumo
AO
demandante hab. (Kg) ( TM)
(Hab) Kg. /hab
2017 10,268,742 15.6 160,192,373 160,192.4
2018 10,311,871 15.6 160,865,181 160,865.2
2019 10,355,180 15.6 161,540,815 161,540.8
2020 10,398,672 15.6 162,219,286 162,219.3
2021 10,442,347 15.6 162,900,607 162,900.6
HISTORICO DE OFERTA DE AGUAYMANTO DESHIDRATADO
OFERTA DE
PRECIO PRECIO OFERTA OFERTA
AGUAYMANTO
AO UNITARIO UNITARIO TOTAL TOTAL
DESHIDRATADO
(US$/KG.) (S/ / KG.) (KG.) (TM )
(US$)
2010 1,157,765.50 5 17.4 231,553 231.55
2011 1,273,342.00 5 17.4 254,668 254.67
2012 1,400,476.10 5 17.4 280,095 280.10
2013 1,540,323.50 5 17.4 308,065 308.06
2014 1,694,155.60 5 17.4 338,831 338.83
OFERTA
AOS AGUAYMANTO
AO X*Y X
(X) DESHIDRATADO
(Y)
2010 1 231.55 231.55 1
2011 2 254.67 509.34 4
2012 3 280.10 840.29 9
2013 4 308.06 1,232.26 16
2014 5 338.83 1,694.16 25
15 1,413.21 4,507.59 55
a 26.80 26.80
b 202.26 202.26
500.00
PROYECCION DE OFERTA DE AGUAYMANTO
DESHIDRATADO 416.6
400.00
OFERTA DE
AGUAYMANTO
AOS 300.00
AO PROYECTADA
(X)
(TM )
(Y) 200.00
2017 8 416.62
2018 9 443.41 100.00
2019 10 470.21
2020 11 497.00
0.00
2021 12 523.80 2017
400.00
350.00
338.83
308.06
300.00
280.10
PAIS
250.00 254.67
231.55
Colombia
Peru
200.00
Chile
150.00 Total USS/.
100.00
50.00
0.00
2010 2011 2012 2013 2014
CIUDAD
Rotterdam
Delft
Den Haag
Utrecht
600.00 Otros
523.80 Total USS/.
500.00 497.00
470.21
443.41
416.62
400.00
300.00
200.00
100.00
0.00
2017 2018 2019 2020 2021
256,834.55
PERIODO
2010 2011 2012 2013 2014
2,568,345.50 2,825,180.10 3,107,698.10 3,418,467.90 3,760,314.60
6,325.81 12,441.12 12,752.15 13,070.95 13,397.73
123,565.30 135,921.80 149,514.00 164,465.40 180,912.00
2,842,346.30 3,126,580.90 3,439,239.00 3,783,162.90 4,161,479.20
PERIODO
2010 2011 2012 2013 2014
770,503.60
DETERMINACION DE LA BRECHA DEMANDA-OFERTA
AO DEMANDA OFERTA BRECHA (TM)
2017 160,192 416.62 159,776
2018 160,865 443.41 160,422
2019 161,541 470.21 161,071
2020 162,219 497.00 161,722
2021 162,901 523.80 162,377
TERRENOS Y OBRAS CIVILES
COSTO COSTO
CONCEPTO UNIDAD METRADOS UNITARIO TOTAL
S/. S/.
I. TERRENOS m 400 40.00 16,000.00
II. INFRAESTRUCTURA PRINCIPAL 316,000.00
Area de recepcion de materia prima m 35 950.00 33,250.00
rea de produccion (seleccin, lavado y deshidratado) m 100 1,300.00 130,000.00
Laboratorio m 20 1,000.00 20,000.00
Area de envasado m 35 1,300.00 45,500.00
Almacn de producto terminado m 40 950.00 38,000.00
reas administrativas m 20 1,000.00 20,000.00
Vestuario m 10 450.00 4,500.00
Servicios Higinicos m 15 450.00 6,750.00
Patio de Maniobras (descarga + despacho) m 40 450.00 18,000.00
III. INFRAESTRUCTURA COMPLEMENTARIA 39,450.00
Caseta de guardiana m 6 450.00 2,700.00
Depsito de residuos slidos (15M3) Unid. 1 6,750.00 6,750.00
Accesos y veredas m 50 400.00 20,000.00
Tanque de agua material noble (10M3) Unid. 1 10,000.00 10,000.00
TOTAL TERRENOS Y OBRAS CIVILES 371,450.00 355,450.00 Sujeto a Depreciacion
to a Depreciacion
MAQUINARIA Y EQUIPO
VALOR
TOTAL
DESCRIPCION CANTIDAD UNITARIO
S/.
S/.
MAQUINARIA 27,600.00
Secadora caliz 2 10,000.00 20,000.00
Balanza industrial 2 2,500.00 5,000.00
Selladora 2 1,300.00 2,600.00
EQUIPO Y MUEBLES 29,500.00
Balanza de mesa 3 1,000.00 3,000.00
Tanque de agua 1 500.00 500.00
Bandejas de plastico 50 20.00 1,000.00
Almacen temperado 1 15,000.00 15,000.00
Utensilios 1 10,000.00 10,000.00
Mesas de trabajo 5 2,500.00 12,500.00
EQUIPOS DE OFICINA 6,500.00
Equipos de Computo 3 2,000.00 6,000.00
Impresoras 1 500.00 500.00
TOTAL MAQUINARIA Y EQUIPO 63,600.00
VEHICULOS
VALOR
TOTAL
DESCRIPCION CANTIDAD UNITARIO
S/.
S/.
Camion con Tanque de Frio Inoxidable 2 85,000.00 170,000.00
Montacarga 1 50,000.00 50,000.00
TOTAL VEHICULOS 220,000.00
MUEBLES Y ENSERES
VALOR
TOTAL
DESCRIPCION CANTIDAD UNITARIO
S/.
S/.
Mesa de trabajo 2 2,500.0 5,000.00
Escritorio completo 4 400 1,600.00
Escritorios de madera 2 250 500.00
Sillones metlicos 4 120 480.00
Sillas de madera 10 50 500.00
Armarios 2 250 500.00
TOTAL MUEBLES Y ENSERES 8,580.00
INVERSION FIJA INTANGIBLE
DESCRIPCION TOTAL
Elaboracin ExpedienteTcnico de edificacin 25,000.00
Consultoria para el fortalecimiento organizacional 30,000.00
Capacitacion pre operacin (pruebas en vacio, 5,000.00
manejo de equipos, etc)
Licencia Municipal 250.00
Certificado Defensa Civil 200.00
Registro sanitario 3,000.00
Gestion de certificacion HACCP 30,000.00
Habilitacion Sanitaria de Planta 200.00
Constitucin y tramites de Sunat 2,500.00
TOTAL INVERSION FIJA INTANGIBLE 96,150.00
CAPITAL DE TRABAJO
2 3 4 5
TRANSPORTE Y VIATICOS
Descripcin U.Med
Tranporte y Viaticos mes
TOTAL
MANTENIMIENTO
DESCRIPCION UNIDAD
Servicio de Matenimiento Meses
TOTAL
EMPAQUE Y EMBALAJE
CONCEPTO UNIDAD
Empaque: caja de carton: 10 Kg. / caja Caja
Cinta para embalaje
Etiqueta
TOTAL
CONCEPTO UNIDAD
I. COSTOS DIRECTOS
Materia Prima (Aguaymanto) Kg
Envase: bolsa de plastico de 5 Kg./ bolsa Bolsa+
COSTOS DE PRODUCCION
CONCEPTO COSTO TOTAL S/.
I. COSTOS DIRECTOS 439,500.00
Materia prima (Aguaymanto) 288,000.00
Envase: bolsa de Plastico de 5Kg. 2,700.00
Mano de Obra Directa 148,800.00
II. COSTOS INDIRECTOS 176,130.00
Mano de Obra Indirecta 122,400.00
Otros Costos Indirectos 53,730.00
TOTAL COSTOS DE PRODUCCION 615,630.00
GASTOS DE OPERACIN
COSTO ANUAL
CONCEPTO
S/.
I. GASTOS EN VENTAS 81,000.00
Responsable de comercializacion 15,000.00
Publicidad 6,000.00
Transporte y viaticos 30,000.00
II. GASTOS ADMINISTRATIVOS 48,000.00
Mano de obra Administrativa 47,400.00
Utiles de Oficina 600.00
TOTAL GASTOS DE OPERACIN 129,000.00
BASICOS
Cantidad P.Unit Costo total
12 1,500.00 18,000.00
12 700.00 8,400.00
12 400.00 4,800.00
12 200.00 2,400.00
33,600.00
NA Y LIMPIEZA
Cantidad P.Unit Costo total
12 50.00 600.00
12 100.00 1,200.00
1,800.00
Y VIATICOS
Cantidad P.Unit Costo total
12 2500 30,000.00
30,000.00
MIENTO
CANTIDAD PRECIO UNI COSTO TOTAL
12 250.00 3,000.00
3,000.00
EMBALAJE
PRIMA E INSUMOS
I. COSTOS DIRECTOS
a) Materiales directos
Materia prima: Aguaymanto
- Precio unitario (S/. / Kg)
- Cantidad (Kg.)
1 2 3 4 5
439,500.00 454,035.00 469,296.75 485,321.59 502,147.67
290,700.00 305,235.00 320,496.75 336,521.59 353,347.67
PRESTAMO 246,186.15
APORTE ESTADO+SOCIOS 663,630.00
TOTAL 909,816.15
PRESTAMO 246,186.15
APORTE PROPIO (SOCIOS) 663,630.00
PRERIODO (MESES) 60
TEA 0.17
Tim 0.0131696111
CUOTA -5,961.10
CUOTA 5,961.10
ESCUDO FISCAL 0.3 DEL INTERES
- - 16,000.00
39,822.46 39,822.46 448,517.71
15,061.44 15,061.44 280,142.80
5,389.83 5,389.83 36,650.85
18,644.07 18,644.07 126,779.66
727.12 727.12 4,944.41
19,230.00 19,230.00
19,230.00 19,230.00 -
59,052.46 59,052.46 464,517.71
PRESUPUESTO DE EGRESOS (OPERACION)
AOS
CONCEPTO
1 2 3
I. COSTOS DE PRODUCCIN 615,630.00 630,961.50 647,059.58
I.1. COSTOS DIRECTOS 439,500.00 454,035.00 469,296.75
I.1.1. MATERIALES DIRECTOS 290,700.00 305,235.00 320,496.75
I.1.2. MANO DE OBRA DIRECTA. 148,800.00 148,800.00 148,800.00
I.2. COSTOS INDIRECTOS 176,130.00 176,926.50 177,762.83
I.2.1. MANO DE OBRA INDIRECTA. 122,400.00 122,400.00 122,400.00
I.2.2 OTROS COSTOS INDIRECTOS 53,730.00 54,526.50 55,362.83
II. GASTOS DE OPERACIN 129,000.00 129,000.00 129,000.00
II.1. GASTOS DE VENTA 81,000.00 81,000.00 81,000.00
II.2. GASTOS ADMINISTRATIVOS 48,000.00 48,000.00 48,000.00
III. DEPRECIACIN DE ACT.FIJO Y
AMORTIZACION INTANG. 59,052.46 59,052.46 59,052.46
IV. GASTOS FINANCIEROS 71,533.20 71,533.20 71,533.20
PAGO DE PRESTAMO 71,533.20 71,533.20 71,533.20
TOTAL EGRESOS 875,215.66 890,547.16 906,645.23
AOS
CONCEPTO
1 2 3
Costos Totales 875,215.66 890,547.16 906,645.23
Produccion TM 90.00 94.50 99.23
costo promedio unitario/TM 9,724.62 9,423.78 9,137.27
ON)
AOS
4 5
663,962.55 681,710.68
485,321.59 502,147.67
336,521.59 353,347.67
148,800.00 148,800.00
178,640.97 179,563.01
122,400.00 122,400.00
56,240.97 57,163.01
129,000.00 129,000.00
81,000.00 81,000.00
48,000.00 48,000.00
59,052.46 59,052.46
71,533.20 71,533.20
71,533.20 71,533.20
923,548.21 941,296.34
8,864.40 8,604.52
AOS
4 5
923,548.21 941,296.34
104.19 109.40
8,864.40 8,604.52
PLAN DE PRODUCCION
PRODUCCION en kg
AO
mes 1 mes 2 mes 3 mes 4 mes 5 mes 6 mes 7 mes 8 mes 9
PRODUCCION en Tm
AO
mes 1 mes 2 mes 3 mes 4 mes 5 mes 6 mes 7 mes 8 mes 9
450,000.00 1,566,000
472,500.00 1,644,300
496,125.00 1,726,515
520,931.25 1,812,841
546,977.81 1,903,483
3.48
ESTADO DE RESULTADOS SIN FINANCIAMIENTO BANCARIO
CONCEPTO AOS
1 2 3
I. INGRESOS (VENTAS) 1,566,000.00 1,644,300.00 1,726,515.00
VENTAS 1,566,000.00 1,644,300.00 1,726,515.00
INGRESOS EXTRAORDINARIOS
II. COSTOS DE PRODUCCIN 615,630.00 630,961.50 647,059.58
III. UTILIDAD BRUTA 950,370.00 1,013,338.50 1,079,455.43
IV. GASTOS DE OPERACIN 129,000.00 129,000.00 129,000.00
GASTOS DE VENTA 81,000.00 81,000.00 81,000.00
GASTOS ADMINISTRATIVOS 48,000.00 48,000.00 48,000.00
V. DEPRECIACIN DE A.F. Y AMORT. INTANG 59,052.46 59,052.46 59,052.46
VI. UTILIDAD OPERATIVA 762,317.54 825,286.04 891,402.97
IX. IMPUESTO A LA RENTA ( 30 % ) 228,695.26 247,585.81 267,420.89
UTILIDAD NETA 533,622.28 577,700.23 623,982.08
INVERSION 909,816.15
PUNTO DE EQUILIBRIO
AOS
RUBROS
1 2 3
COSTOS FIJOS. 178,585.66 178,585.66 178,585.66
DEPRECIACIN DE A.F. Y AMORT. INTANG 59,052.46 59,052.46 59,052.46
GASTOS FINANCIEROS (Pago de prestamo) 71,533.20 71,533.20 71,533.20
GASTOS ADMINISTRATIVOS 48,000.00 48,000.00 48,000.00
COSTOS VARIABLES 696,630.00 711,961.50 728,059.58
COSTOS DE PRODUCCIN 615,630.00 630,961.50 647,059.58
GASTOS DE VENTA 81,000.00 81,000.00 81,000.00
COSTOS TOTALES 875,215.66 890,547.16 906,645.23
VENTAS PROMEDIO (Q) 90,000.00 94,500.00 99,225.00
COSTO VARIABLE UNITARIO (CVu) 7.74 7.53 7.34
PRECIO DE VENTA UNITARIO 17.40 17.40 17.40
PUNTO DE EQUILIBRIO (Q) 18,488 18,101 17,748
PUNTO DE EQUILIBRIO (S/.) 321,687.13 314,959.00 308,807.80
FUENTE: ELABORACION PROPIA
PE(Q) = CF/(Pu-Cvu)
PE (S/.) = CF/(1-CV/VENTAS)
AOS
RUBROS
1 2
VENTAS 1,566,000.0 3,210,300.0
COSTOS TOTALES
ACUMULADOS 1,785,031.81 2,675,578.97
COSTOS FIJOS 178,585.66 178,585.66
10,000,000.00
9,000,000.00
8,000,000.00
7,000,000.00
6,000,000.00
10,000,000.00
9,000,000.00
8,000,000.00
7,000,000.00
6,000,000.00
5,000,000.00
4,000,000.00
3,000,000.00
2,000,000.00
1,000,000.00
-
1 2 3 4
VENTAS COSTOS TOTALES ACUMULADOS COST
CARIO
4 5
1,812,840.75 2,368,000.50
1,812,840.75 1,903,482.79
464,517.71
663,962.55 681,710.68
1,148,878.20 1,686,289.82
129,000.00 129,000.00
81,000.00 81,000.00
48,000.00 48,000.00
59,052.46 59,052.46
960,825.74 1,498,237.36
288,247.72 449,471.21
672,578.02 1,048,766.15
OS
4 5
178,585.66 178,585.66 cf
59,052.46 59,052.46
71,533.20 71,533.20
48,000.00 48,000.00
744,962.55 762,710.68
663,962.55 681,710.68
81,000.00 81,000.00
923,548.21 941,296.34
104,186.25 109,395.56 vt
7.15 6.97
17.40 17.40
17,423 17,126
303,168.81 297,986.54
AOS
3 4 5
4,936,815.0 6,749,655.8 9,117,656.2
INVERSION 909,816.15
O BANCARIO
AOS
4 5
1,812,840.75 2,368,000.50
1,812,840.75 1,903,482.79
464,517.71
663,962.55 681,710.68
1,148,878.20 1,686,289.82
129,000.00 129,000.00
81,000.00 81,000.00
48,000.00 48,000.00
59,052.46 59,052.46
960,825.74 1,498,237.36
15,320.99 5,764.92
15320.99 5764.92
945,504.75 1,492,472.44
283,651.42 447,741.73
661,853.32 1,044,730.71
FLUJO DE CAJA ECONMICO Y FINANCIERO
FLUJO DE CAJA ECONOMICO Y FINANCIERO
CONCEPTO 0 1 2 3 4 5
I. INGRESOS - 1,566,000.00 1,644,300.00 1,726,515.00 1,812,840.75 2,468,879.83
INGRESOS POR VENTA 1,566,000.00 1,644,300.00 1,726,515.00 1,812,840.75 1,903,482.79
VALOR RESIDUAL 464,517.71
RECUPERO DE CAPITAL 100,879.33
II. EGRESOS (975,429.20) (1,009,756.45) (1,045,800.06) (1,083,645.85) (1,262,739.24)
II.1. INVERSION FIJA AO 0 (909,816.15)
II.1.1 INVERSION FIJA TANGIBLE 663,630.00
II.1.2 INVERSION FIJA INTANGIBLE 96,150.00
II.1.3 CAPITAL DE TRABAJO 89,253.75 (2,103.94) (2,209.13) (2,319.59) (2,435.57) (2,557.35)
II.1.4 GASTOS GENERALES 37,989.00
II.1.5 GASTOS DE SUPERVISION 22,793.40
II.2. COSTOS DE PRODUCCIN (615,630.00) (630,961.50) (647,059.58) (663,962.55) (681,710.68)
II.3. GASTOS DE OPERACIN (129,000.00) (129,000.00) (129,000.00) (129,000.00) (129,000.00)
II.4. IMPUESTO A LA RENTA (228,695.26) (247,585.81) (267,420.89) (288,247.72) (449,471.21)
FLUJO DE CAJA ECONMICO (909,816.15) 590,570.80 634,543.55 680,714.94 729,194.90 1,206,140.59
PRESTAMO 246,186.15
SERVICIO DE DEUDA (71,533.20) (71,533.20) (71,533.20) (71,533.20) (71,533.20)
ESCUDO FISCAL 10,930.79 9,140.83 7,046.57 4,596.30 1,729.47
FLUJO DE CAJA FINANCIERO (663,630.00) 529,968.38 572,151.18 616,228.32 662,258.00 1,136,336.87
INDICADOR BENEFICIO/COSTO
AOS
INDICE BENEFICIO/COSTO 0 1 2 3 4 5
BENEFICIOS 0 1,566,000.00 1,644,300.00 1,726,515.00 1,812,840.75 2,468,879.83
COSTOS -909816 (975,429.20) (1,009,756.45) (1,045,800.06) (1,083,645.85) (1,262,739.24)
FACTOR DE ACTUALIZACION 1.0000 0.8488 0.7205 0.6116 0.5192 0.4407
BENEFICIOS ACTUALIZADOS 0 1,329,279 1,184,758 1,055,950 941,146 1,087,982
COSTOS ACTUALIZADOS -909,816 -827,981 -727,554 -639,620 -562,581 -556,462
FLUJO ECONOMICO ACTUALIZADO 501,298.42 457,204.16 416,330.66 378,565.56 531,520.21
FLUJO DE CAJA
CONCEPTO 0 1 2 3 4 5
NOPAT 533,622.28 577,700.23 623,982.08 672,578.02 1,048,766.15
Depreciacion 59,052.46 59,052.46 59,052.46 59,052.46 59,052.46
Recupero de CT 100,879.33
INVERSION (909,816.15)
Activo Fijo 663,630.00
Activo Intagible 96,150.00
Capital de trabajo 89,253.75 (2,103.94) (2,209.13) (2,319.59) (2,435.57) (2,557.35)
Gastos Generales 37,989.00
Gastos de Supervision 22,793.40
FLUJO DE CAJA LIBRE (FCL (909,816.15) 590,570.80 634,543.55 680,714.94 729,194.90 1,206,140.59
Prestamo 246,186.15
Servicio a la deuda (71,533.20) (71,533.20) (71,533.20) (71,533.20) (71,533.20)
Escudo Fiscal Tributario 10,930.79 9,140.83 7,046.57 4,596.30 1,729.47
FLUJO DE CAJA FINANCIER (663,630.00) 529,968.38 572,151.18 616,228.32 662,258.00 1,136,336.87
DATOS VALORES
Numero de periodos 5
Tipo de periodo Anual
Tasa de descuento (WACC) 17.81%
CALCULO DEL VALOR ACTUAL NETO ECONOMICO (VANE) CALCULO TASA INTERNA DE RETORNO
ECONOMICO
Flujo de caja economico Tasa de
Periodo (n) (1+r) FC / (1+r) VANE
(FC) descuento
0 -909,816.15 1.00 -909,816.15 0% 2,931,348.64
1 590,570.80 1.18 501,298.42 5% 2,361,162.27
2 634,543.55 1.39 457,204.16 10% 1,909,882.11
3 680,714.94 1.64 416,330.66 15% 1,547,695.49
4 729,194.90 1.93 378,565.56 20% 1,253,291.03
5 1,206,140.59 2.27 531,520.21 25% 1,011,180.80
TOTAL 1,375,102.86 30% 809,937.16
35% 641,010.02
40% 497,919.29
VANE = S. 1,375,103 45% 375,694.85
50% 270,482.22
55% 179,261.16
60% 99,642.19
65% 29,717.80
70% -32,047.69
TIRE = 67.33%
DATOS VALORES
Numero de periodos 5
Tipo de periodo Anual
COK 20%
CALCULO DEL VALOR ACTUAL NETO FINANCIERO (VANF) CALCULO TASA INTERNA DE
RETORNO FINANCIERA
Flujo de caja Tasa de
Periodo (n) financiero (1+r) FC / (1+r) VANF
descuento
(FC)
0 -663,630.00 1.00 -663,630.00 0% 2,853,312.74
1 529,968.38 1.20 441,640.32 5% 2,327,571.93
2 572,151.18 1.44 397,327.21 10% 1,911,900.02
3 616,228.32 1.73 356,613.61 15% 1,578,629.10
4 662,258.00 2.07 319,375.96 20% 1,307,995.40
5 1,136,336.87 2.49 456,668.30 25% 1,085,646.10
TOTAL 1,307,995.40 30% 900,998.73
35% 746,141.16
40% 615,081.05
VANF= 1,307,995 45% 503,225.58
50% 407,015.30
55% 323,663.05
60% 250,965.24
65% 187,163.88
70% 130,844.58
TIRF = 84.52%
WACC 17.81%
EVALUACION ECONOMICA
AO FCE FAS VAN
0 (909,816.15) 1.000000 (909,816.15)
1 590,570.80 1.178082 501,298.42
2 634,543.55 1.387878 457,204.16
3 680,714.94 1.635034 416,330.66
4 729,194.90 1.926205 378,565.56
5 1,206,140.59 2.269228 531,520.21
VANE 1,375,102.86
TIRE 67.33%
VARIABLES
CAIDA DEL 10% DE LA PRODUCCION SITUACION INICIAL
AO FCE FAS VAN
0 (909,816.15) 1.00 (909,816.15) Caida de la produccion
1 480,950.80 1.18 408,248.90
2 541,979.86 1.39 390,509.75
3 583,523.06 1.64 356,887.33 Caida del precio
4 627,143.43 1.93 325,584.97
5 1,098,986.55 2.27 484,299.72
VANE 1,055,714.53
TIRE 56%
EVALUACION FINANCIERA
AO FCF FAS VANF
0 (663,630.00) 1.00 (663,630.00)
1 529,968.38 1.20 441,640.32
2 572,151.18 1.44 397,327.21
3 616,228.32 1.73 356,613.61
4 662,258.00 2.07 319,375.96
5 1,136,336.87 2.49 456,668.30
VANF 1,307,995
TIRF 84.52%
MESES
CONCEPTO TOTAL
1 2 3 4 5 6 7 8 9 10 11 12
I.INVERSION FIJA
I.1. INVERSION FIJA TANGIBLE
I.1.1. TERRENOS Y OBRAS CIVILES 1.00 100%
I.1.2. MAQUINARIA Y EQUIPO 0.33 0.33 0.33 100%
I.1.3. VEHICULOS 1.00 100%
I.1.4. MUEBLES Y ENSERES 1.00 100%
I.2. INVERSION FIJA INTANGIBLE 0.33 0.33 0.33 100%
II. CAPITAL DE TRABAJO 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 100%
III. GASTOS GENERALES ( 5 % ) IF 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 100%
IV. GASTOS DE SUPERVISION (3%) IF 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 100%