Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pre Operat.
EGRESOS
INGRESOS
Total
inicio
16,911,000
ENE
FEB
MAR
ABR
MAY
JUN
JUL
AGO
SEP
7,731,000
612,000
612,000
612,000
612,000
612,000
612,000
612,000
612,000
-797,194
EGRESOS
COSTO DIRECTO
-9,962,406.27
GASTOS GENERALES
MANO DE OBRA
TERRENO (US$ 460,000 )
-518,397
-547,996
-562,795
-636,793
-621,994
-607,194
-756,793
-721,994
-809,640.80
-669,990
-42,130
-44,535
-45,738
-51,752
-50,549
-49,346
-61,504
-58,676
-64,788
-2,285,927.74
-118,949
-125,741
-129,136
-146,116
-142,720
-139,324
-173,650
-165,665
-182,920
-1,196,000
-1,196,000
DEMOLICION
-39,000
-39,000
DISEO PROYECTO
-43,485
-43,485
DERECHO LICENCIA
-35,890
-35,890
SUMINISTRO LUZ
-16,460
-16,460
SUMINISTRO AGUA
-18,340
-18,340
-809,641
PUBLICIDAD
-108,000
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
DECLARATORIA DE FABRICA
-14,760
SERPAR
-12,680
COMISIONES DE VENTA
-232,650
ASCENSOR
-104,000
-44,000
-50,603
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-40,000
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
INTERESES BANCARIOS
-52,448
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
6,892,028
-1,309,485
5,582,543
-186,393
-205,791
-302,782
-283,384
-263,986
-460,069
-414,456
-513,024
-186,393
-205,791
-302,782
-283,384
-263,986
-460,069
-414,456
-513,024
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
5,606,043
-162,893
-182,291
-279,282
-259,884
-240,486
-436,569
-390,956
-489,524
1,129,671
-214,638
915,034
-20,800
-14,541
-2,004,590
-2,004,590
FLUJO DE CAJA
915,033.83
-2,004,590
EGRESOS
INGRESOS
Total
Pre Operat.
inicio
16,911,000
ENE
7,731,000
EGRESOS
COSTO DIRECTO
-9,962,406.27
GASTOS GENERALES
-669,990
-809,640.80
MANO DE OBRA
-42,130
-2,285,927.74
-518,397
-118,949
-1,196,000
-1,196,000
DEMOLICION
-39,000
-39,000
DISEO PROYECTO
-43,485
-43,485
DERECHO LICENCIA
-35,890
-35,890
SUMINISTRO LUZ
-16,460
-16,460
SUMINISTRO AGUA
-18,340
-18,340
-809,641
PUBLICIDAD
-108,000
-50,603
-44,000
-4,000
DECLARATORIA DE FABRICA
-14,760
SERPAR
-12,680
COMISIONES DE VENTA
-232,650
ASCENSOR
-104,000
-14,541
-20,800
-5,200
-40,000
-2,500
INTERESES BANCARIOS
-52,448
-3,278
1,129,671
-214,638
915,034
-2,004,590
-2,004,590
6,892,028
-1,309,485
5,582,543
5,000
3,500
15,000
FLUJO DE CAJA
915,033.83
-2,004,590
5,606,043
No
(*) est incluido la supervisin del Banco
APORTE PARA EL PROYECTO
TASA
VAN
TIR
10%
S/. 1,395,421.72
-2%
MAR
ABR
MAY
JUN
JUL
AGO
SEP
612,000
612,000
612,000
612,000
612,000
612,000
612,000
612,000
-547,996
-562,795
-636,793
-621,994
-607,194
-756,793
-721,994
-797,194
-44,535
-45,738
-51,752
-50,549
-49,346
-61,504
-58,676
-64,788
-125,741
-129,136
-146,116
-142,720
-139,324
-173,650
-165,665
-182,920
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-186,393
-205,791
-302,782
-283,384
-263,986
-460,069
-414,456
-513,024
-186,393
-205,791
-302,782
-283,384
-263,986
-460,069
-414,456
-513,024
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
-162,893
-182,291
-279,282
-259,884
-240,486
-436,569
-390,956
-489,524
10
11
12
13
14
OCT
NOV
DIC
ENE
FEB
15
16
MAR
ABR
AO 2015
612,000
612,000
612,000
612,000
612,000
612,000
612,000
-766,793
-641,954
-617,159
-521,994
-547,996
-533,196
-562,163
-62,317
-52,171
-50,156
-42,422
-44,535
-43,333
-45,687
-175,945
-147,300
-141,610
-119,774
-125,741
-122,345
-128,991
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-50,603
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-14,760
-12,680
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-14,541
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-5,200
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-2,500
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-3,278
-473,176
-309,546
-277,047
-152,311
-186,393
-166,995
-232,403
-473,176
-309,546
-277,047
-152,311
-186,393
-166,995
-232,403
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
5,000
3,500
15,000
15,000
15,000
15,000
15,000
15,000
15,000
880,000
-449,676
-286,046
-253,547
-128,811
-162,893
-143,495
671,097