Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ao
ao 1
demanda real
oferta
tarifa por atencion
demanda insatisfecha (atencion)
demanda dirigida (Aten)
demanda dirigida ($)
700000
112000
28.91
588000
2646
76496
INVERSION
ELABORACION PLAN DE NEGOCIOS
COSTITUCION Y ORGANIZACIN
IMPREVISTOS PARA INV.F.TANGILE
EQUIPO DE COMPUTO
MAQUINA SUMADORA
FAX
MUEBLES Y ENSERES
TELEFONO
CAJA
ALQUILERES
ENTREVISTAS(CAPITAL DE TRABAJO)
ESTRUCTURA DE INVERSIO
INVERSION FIJA
TANGIBLE
INTANGIBLE
CAPITAL DE TRABAJO
INVERSION TOTAL
7688
765
FINANCIAMIENTO
CONCEPTO
aporte propio
aporte banco
TOTAL
IMPORTE
5628
5030
10658
AO
ao 1
ao 2
DATOS
El banco aplica una TEM DEL 3%
EL credito se hara en 24 cuotas fijas mensuales
CRONOGRAMA DE PAGOS
AMORTIZACION
NRO DE CUOTAS
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
TOTAL
EFECTIVO
TOTAL ACTIVO CTE
Inm.Maq.Y Eq.
Intangibles
TOTAL ACTIVO NO CTE
TOTAL ACTIVO
S/. 146.11
S/. 150.49
S/. 155.01
S/. 159.66
S/. 164.45
S/. 169.38
S/. 174.46
S/. 179.70
S/. 185.09
S/. 190.64
S/. 196.36
S/. 202.25
S/. 208.32
S/. 214.57
S/. 221.00
S/. 227.63
S/. 234.46
S/. 241.50
S/. 248.74
S/. 256.20
S/. 263.89
S/. 271.80
S/. 279.96
S/. 288.36
S/. 5,030.00
BALANCE INICIAL
S/. 2,205.00
S/. 2,205.00
S/. 7,688.00
S/. 765.00
S/. 8,453.00
S/. 10,658.00
CONCEPTO
Maq.y Equipo
Mueble y Enseres
TOTAL
CUADRO DE DEPRECIACION($)
TOTAL
INVERSION
5434
2254
7688
TOTAL
INVERSION
ACTIVO INTANGIBLE
765
AO 1
76496
46,422
30,073.86
6,294
1,530
22,250
S/. 1,491
S/. 20,759.33
6,228
14,532
Ao 0
0
0
0
10658
10658
-10658
5030
-5628
13%
Porcentaje de
participacion
52.81%
47.19%
100.00%
ao 4
1050000
168000
28.91
882000
3969
114744
ao 5
1575000
252000
28.91
1323000
5953.5
172116
INVERSION
350
350
65
4910
120
305
2254
99
1390
615
200
10658
IFI
IFI
IFI
IFT
IFT
IFT
IFT
IFT
CT
CT
CT
ESTRUCTURA DE INVERSIONES
8453
2205
10658
FINANCIAMIENTO
%
52.81%
47.19%
100.00%
PLAN PAGO DE LA DEUDA
INTERESES
S/. 1,490.53
S/. 608
p
tasa
neper
CFM
5030
3%
24
S/. 297.01
CRONOGRAMA DE PAGOS
1.fx..FINANCIERA
NOGRAMA DE PAGOS
INTERES
S/. 150.90
S/. 146.52
S/. 142.00
S/. 137.35
S/. 132.56
S/. 127.63
S/. 122.55
S/. 117.31
S/. 111.92
S/. 106.37
S/. 100.65
S/. 94.76
S/. 88.69
S/. 82.44
S/. 76.01
S/. 69.38
S/. 62.55
S/. 55.51
S/. 48.27
S/. 40.81
S/. 33.12
S/. 25.20
S/. 17.05
S/. 8.65
S/. 2,098.20
CUOTA TOTAL
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 297.01
S/. 7,128.20
SALDO
5030
S/. 4,883.89
S/. 4,733.40
S/. 4,578.39
S/. 4,418.74
S/. 4,254.29
S/. 4,084.91
S/. 3,910.45
S/. 3,730.75
S/. 3,545.67
S/. 3,355.03
S/. 3,158.67
S/. 2,956.42
S/. 2,748.11
S/. 2,533.54
S/. 2,312.54
S/. 2,084.91
S/. 1,850.45
S/. 1,608.95
S/. 1,360.21
S/. 1,104.01
S/. 840.12
S/. 568.32
S/. 288.36
S/. -0.00
S/. 2,073.58
S/. 2,073.58
S/. 2,956.42
S/. 2,956.42
S/. 5,030.00
S/. 5,628.00
S/. 5,628.00
S/. 10,658.00
CFM=PAGO
PAGOPRIN
PAGO INT
DE AMORTIZACION EN ($)
AMORTIZACION
ANUAL
383
GANANCIA Y PERDIDA
AO 2
76496
46,422
30,073.86
6,294
1530
22,250
S/. 608
S/. 21,642
6,493
15,150
AO 3
114744
58,157
56,586.79
7,894
2,296
46,397
AO 4
114744
58,157
56,586.79
7,894
2,296
46,397
AO 5
172116
69,892
102,223.69
9,494
3,060
89,670
S/. 46,397
13,919
32,478
S/. 46,397
13,919
32,478
S/. 89,670
26,901
62,769
Ao 2
Ao 3
Ao 4
Ao 5
76496
76,496
76496
76,496
114744
114,744
114744
114,744
172116
172,116
58554
Err:501
80728
80728
40993
44,502
6,294
1,530
6,228
17942
Err:501
6,294
1530
6,493
Err:501
56,619
7,894
2,296
13,919
34015
56,619
7,894
2,296
13,919
34015
1,538
9,494
3,060
26,901
131123
S/. 2,073.58
S/. 1,490.53
447
14825
S/. 2,956.42
S/. 608
182
Err:501
0
34015
0
34015
0
131123
costo prom.
Ponderado de K
103%
NANCIERA
AMORTIZACION
INTERESES
AO 1
AO 2
76,496
46,422
30,074
6294
1530
22250
1491
20,759
6,228
14,532
AO 3
76,496
46,422
30,074
6294
1530
22250
608
21,642
6,493
15,150
114,744
58,157
56,587
7894
2296
46397
46,397
13,919
32,478
AO 4
AO 5
114,744
58,157
56,587
7894
2296
46397
172,116
69,892
102,224
9494
3060
89670
46,397
13,919
32,478
89,670
26,901
62,769
AO 1
AO
76,496
46,422
30,074
6294
1530
22,250
22,250
6,675
15,575
2
AO 3
AO 4
76,496
114,744
114,744
46,422
58,157
58,157
30,074
56,587
56,587
6294
7894
7894
1530
2296
2296
22,250
46,397
46,397
22,250
6,675
15,575
46,397
13,919
32,478
46,397
13,919
32,478
AO 5
172,116
69,892
102,224
9494
3060
89,670
89,670
26,901
62,769
447
2
3
ESCUDO FISCAL
182