Documentos de Académico
Documentos de Profesional
Documentos de Cultura
N de
Costos uni cantidad
serie
Costo
total
MAQ
coser
plana
de
1
5000
5000
Maq
coser
zag
de
zig- 2
8000
8000
Martillos
800
800
Cuchillas
500
500
Pinzas
800
800
Brochas
100
100
Mesas de
7
trabajo
1800
1800
Mobiliario
y
equipo 8
de oficina
30000
30000
Equipo de
9
computo
30000
30000
Camioneta 10
160000
160000
total
237000
PAGO DE PLANILLAS
Nombre
de
trabajado
r
TOTAL
TAL
Cargo
N
DE
TRABAJAD SALARIO
ORES
total
Cortador
750
3750
Aparador 7
900
6300
armador
900
9000
almacener
1
o
750
750
trasporte 1
800
800
asistente 1
750
750
10
21350
Pgo
de
sueldos
de
pl
trabajadores Administrativos
Nombre
de
trabajado
r
TOTAL
o
de
sueldos
de
planilla
bajadores Administrativos
TAL
los
Cargo
N
DE
TRABAJAD SALARIO
ORES
GERENTE
1200
ADMINIST
1
RADOR
1000
PRODUCCI
1
ON
900
RRHH
750
LOGISTICA 1
900
4750
CONCEPTO
Producto 1
CONCEPTO
Producto 1
CONCEPTO
Producto 1
PRONOSTICO DE VENTAS NE
AO 1
AO 2
188452.00
188452.00
TOTAL
188452.00
CONCEPTO
VENTAS NETAS
OTROS INGRESOS
TOTAL
188452.00
PRONOSTICO DE IN
AO 1
188452.00
5830.00
194282.00
AO 5
8566
AO 5
22
CO DE VENTAS NETAS
AO 3
AO 4
188452.00 188452.00
188452.00
188452.00
AO 5
188452.00
188452.00
Detalle
Costos 1 par
1.
30
Cuero. SINTTICO
120
3.
4.
Lminas de PVC.
60
60
60
Hilos de coser.
8.
Pegamento adhesivo.
9. Pintura base.
10. Ltex.
0.5
12. Plantillas.
14. Tachuelas.
Total
82.5
INSUMO
1.
120
60
36
12
24
6
12
48
12
990
Cuero. SINTTICO
m2
35
UNIDAD
15
3.
UNIDAD
4.
Lminas de PVC.
50
M2
m2
10
7.
Hilos de coser.
UNIDAD
8.
Pegamento adhesivo.
UNIDAD
UNIDAD
M2
MILLAR
0.5
12. Plantillas.
UNIDAD
14. Tachuelas.
BOTELLA
MILLAR
9. Pintura base.
10. Ltex.
11. Cordones o agujetas.
TOTALES
14400
172800
240
240
7200
7200
86400
86400
240
7200
86400
480
240
144
48
96
24
48
192
48
3960
14400
7200
4320
1440
2880
720
1440
5760
1440
118800
172800
86400
51840
17280
34560
8640
17280
69120
17280
1425600
COSTO
ANUAL
420000
60
900
720
10800
50
250
3000
50
250
600
600
100
500
1200
6000
76
760
100
50
60
160
100
5000
100
100
500
150
60
320
50
5000
400
100
44240
7006
912
1200
600
720
1920
1200
60000
1200
1200
84072
3000
9120
6000
1800
720
3840
600
60000
4800
1200
530880
S/. 6866,00
S/. 2,475.00
6866,00
6866
2475
9341
12000
7200
6000
60000
12000
12000
1200
600
720
1920
12000
600000
1200
1200
728040
VIABILIDAD TECNICA
NUEVOS SOLES
INFRAESTRUCTURA
ADQUISICION DE TERRENO
S/. 7,800.00
EDIFICACION DE PLANTA DE PRODUCCION
S/. 65,830.20
MAQUINARIAS
TOTAL
S/. 23,532.00
IMPLEMENTOS
TOTAL
S/. 97,162.20
COSTO TOTAL
S/. 97,162.20
VIABILIDAD TECNICA
MATERIAS PRIMAS
TOTAL
NUEVOS SOLES
S/. 6866,00
ENVASES Y EMBALAJES
TOTAL
COSTO TOTAL
S/. 2,475.00
S/. 9,341.00
0.13
CARGO
SUELDO
BASICO
GERENTE
1200
ADMINISTRADOR
1000
PRODUCCION
900
RRHH
750
LOGISTICA
900
Cortador
750
Aparador
900
armador
900
almacenero
750
trasporte
800
asistente
750
ONP 13%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
156.00
130.00
117.00
97.50
117.00
97.50
117.00
117.00
97.50
104.00
97.50
0.09
NETO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,356.00
1,130.00
1,017.00
847.50
1,017.00
847.50
1,017.00
1,017.00
847.50
904.00
847.50
ESSALUD
9%
S/. 108.00
S/. 90.00
S/. 81.00
S/. 67.50
S/. 81.00
S/. 67.50
S/. 81.00
S/. 81.00
S/. 67.50
S/. 72.00
S/. 67.50
IDAD AMBIENTAL
COSTO
4000
1800
30
5830
ANUAL
48000
21600
360
69960
NETO
A
PAGAR
S/. 1,464.00
S/. 1,220.00
S/. 1,098.00
S/. 915.00
S/. 1,098.00
S/. 915.00
S/. 1,098.00
S/. 1,098.00
S/. 915.00
S/. 976.00
S/. 915.00
DESCRIPCION
N
1
1.
Cuero. SINTTICO
2.
3
4
3.
4.
5.
6.
7
8
9
10
11
12
13
7. Hilos de coser.
8. Pegamento adhesivo.
9. Pintura base.
10. Ltex.
11. Cordones o agujetas.
12. Plantillas.
14. Tachuelas.
14
15
16
17
18 TELEFONO
19 GERENTE
20 ADMINISTRADOR
21
22
23
24
25
26
27
28
29
PRODUCCION
RRHH
LOGISTICA
Cortador
Aparador
armador
almacenero
trasporte
asistente
TOTAL
COSTEO RELACIONADADO AL
PRODUCTO
C.D.
C.I.
35000
900
250
250
500
760
500
150
60
320
50
5000
400
100
150
100
12
20
1200
900
850
750
790
750
900
900
750
800
750
48290
0
5572
500
500
500
500
500
500
500
500
500
500
500
10
TOTAL
CONCEPTO
EDIFICACIONES
EQUIPOS DE PRODUCCIN
MAQUINA FORMADORA AUTO.
ROCIADOR DE HARINA AUTO.
ITEMS
Mquina cortadora hidrulica de 25 toneladas.
Mquina cortadora hidrulica de 20 toneladas.
Mquina cortadora hidrulica de ejes oscilantes.
Mquina de rebajado de alta velocidad.
Mquina cortadora de capas finas.
Mquina aplicador de punteras termoplsticas.
ITEMS.
Mquina de costura plana de una aguja.
Mquina de costura plana de dos agujas.
Mquina de coser de dos agujas de cargo alto.
Mquina de costura en zigzag.
Mquina perforadora de ojales.
Mquina de insertado de ojales.
Equipo
r
o
d
u
c
c
i
o
n
a
d
m
Martillos
Cuchillas
Pinzas
Brochas
Mesas de trabajo
Mobiliario y equipo de oficina
Equipo de computo
a
d
m
Camioneta
total
AREA DE ADMINIST
MUEBLES /herramientas
Escritorios
Sillones
Muebles de recepcin
Computadoras
Archivadores
Extintores
Sillas metlicas
Calculadoras de Oficinas
TOTAL
AREA DE ALMA
MUEBLES /herramientas
Stands
TOTAL
MAQUINARIA Y EQ
Maquinaria equipos
Maquina recta industrial
Maquina recubridora
Maquina remalladora
Maquina cortadora
Sub-total
394010.05
CT=CF+CV
CTu=CT/Q
CFu=CFT/Q
CVu=CVT/Q
PM=CTu/1-MG
PEQ=CFT/PM-CV
PES/. = PEQ*PV
VIDA UTIL
10AOS
10AOS
5AOS
N DE MQUINAS.
1
4
2
1
2
1
N DE MQUINAS
20
20
20
2
2
2
N de serie
3
4
5
6
7
8
9
10
AREA DE ADMINISTRACION
rramientas
CANT
1
2
2
1
1
1
2
1
TOTAL
AREA DE ALMACEN
CANT
4
TOTAL
MAQUINARIA Y EQUIPOS
Cantidad
1
1
3
1
6
5%
10
10
10
5
S/.
155,890.00
S/.
60,000.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
74,820.00
17,430.00
3,040.00
2,160.00
880.00
600.00
1,711.50
S/.
25.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
12.50
15.00
22.00
535.00
200.00
80.00
800.00
45,00,
22.00
405,270.00
103,464.00
S/.
S/.
S/.
S/.
S/.
301,806.00
562,871.50
0.0291962952
90874.2958630669
PES/. = 11436*12.68
Total Depreciacin
50
50
50
50
50
50
50
50
50
50
500
VIDA UTIL
20 AOS
VALOR ACTIVO
S/. 73,000.00
10AOS
10AOS
S/. 139,920.00
S/. 17,160.00
5AOS
S/. 7,920.00
S/. 238,000.00
VIDA UTIL
VALOR ACTIVO
10AOS
10 AOS
10 AOS
4 AOS
4 AOS
S/. 230.00
S/. 110.00
S/. 70.00
S/. 32.00
S/. 6.00
S/. 448.00
S/. 238,448.00
Costos
1200
1200
1500
6000
800
1600
500
500
1800
3600
2000
2000
14900
Costos de Maq
4020
1200
24000
1500
30000
800
16000
250
500
120
240
150
300
71040
85940
Costo
total
800
500
800
100
1800
30000
30000
800
500
800
100
1800
30000
30000
2
2
2
2
1
1
1
160000
250.00
10.00
80.00
1025.00
170.00
10.00
250.00
25.00
160000
237000
TOTAL s/.
250
20
160
1025
170
10
500
25
2160
TOTAL s/.
600.00
600
150.00
AREA D
Costo unitario
Costo total
1880
1880
1450
3200
4500
11030
1450
9600
4500
17430
REAS
De corte
De ensambl
De acabado
TOTA
3741
1743
304 ITEM
MONTO
60
342.3 MATERIA PR
AVIOS
SUELDO DE
SUELDO DE
CAPITAL DE
562871.5
0.0291962952
286902
14904
80262
23202
405270
90,874.30
8466
193349.57
AREA DE PRODUCCION
COSTO UNIT s/.
MUEBLES /herramientas CANT
Mesa para cor
Silla
sillas
plancha
mesa para pl
mesa para pr
sillas
herramienta d
1
1
12
2
1
1
2
1
TOTAL
TOTAL s/.
250.00
250
10.00
10.00
80.00
125.00
170.00
10.00
25.00
10
120
160
125
170
20
25
880
COSTO
COSTO TOTALVIDA UTIL (AOS)
ANUAL(S/A
OS)
E. de produccin
S/.
Infraestructura
S/.
Administracin
E. de administraci S/.
18,910.00
74,820.00
10
20
1891
3741
216
2,160.00
10
216
COSTO
COSTO TOTALVIDA UTIL (AOS)
ANUAL(S/A
OS)
PRODUCCION
Activos intangibles S/.
1,711.50
342.3
5632
61 Bienes directos
Costo de
Produccin
8466
62 Cargas de personal
21350
21350
Gastos de
Administracin
4750
4750
1854
750
680
124
50
400
20
130
1000
200
64 Tributos
500
80
400
160
5632
558.3
5632
216
342.3
Servicios directos
Energa
Agua
Telfono
Alquileres
Servicios varios
67 Cargas financieras
68 Provisiones
Activos fijos
Activos intangibles
Valor Total
38202
6298.3
S DEL AO 1
ades
Gastos de
Ventas
Gastos
Financiero
Costo total
8466
3000
29100
9000
3000
7750
2604
0
1080
144
180
0
1200
580
560
43,374.00
43,374.00
6190.3
5848
342.3
3000
43,374.00
90,874.30
90,874.30
394,010.05
0.00964
TABLA DE DEUDA
RECURSOS
VENTAS
COSTO DE VENTA
UTILIDAD BRUTA
188,452.00
38,202.00
150,250.00
gastos adm
6,298.30
gastos de venta
3,000.00
UTIL OPERATIVA
ing financieros
ing varios
gast financieros
140,951.70
69,960.00
43,374.00
gastos varios
UTILIDAD SIN IMP
renta (30%)
167,537.70
30,156.79
UTILI NETA
137,380.92
%rentabilidad
72.90%
80%
n
1
2
3
4
5
6
7
8
9
10
11
12
P
394010.05
379,226
364,011
348,352
332,235
315,648
298,576
281,006
262,923
244,312
225,158
205,444.77
13
14
15
16
17
18
19
20
185,155.73
164,274.32
142,783.26
120,664.74
97,900.44
74,471.50
50,358.53
25,541.55
TOTAL DE INVERSIONES
0.50
DO GANANCIAS Y PERDIDAS
EXPRESADO EN SOLES
AO 2
AO 3
AO 4
AO 5
188,452.00
188,452.00
188,452.00
188,452.00
38,202.00
38,202.00
38,202.00
38,202.00
150,250.00
150,250.00
150,250.00
150,250.00
6,298.30
6,298.30
6,298.30
6,298.30
3,000.00
3,000.00
3,000.00
3,000.00
140,951.70
140,951.70
140,951.70
140,951.70
69,960.00
35,837.44
69,960.00
27,381.42
69,960.00
17,893.77
69,960.00
7,248.62
175,074.26
31,513.37
183,530.28
33,035.45
193,017.93
34,743.23
203,663.08
36,659.35
143,560.89
150,494.83
158,274.70
167,003.72
76.18%
79.86%
83.99%
88.62%
919,401.81
39,393.40
i
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
I
11,503.63
11,072.01
10,627.78
10,170.58
9,700.03
9,215.74
8,717.32
8,204.34
7,676.39
7,133.02
6,573.79
5,998.23
A
14,783.63
15,215.26
15,659.49
16,116.69
16,587.23
17,071.52
17,569.94
18,082.92
18,610.88
19,154.25
19,713.48
20,289.04
R
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
43,374.00
35,837.44
27,381.42
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
0.0291962952
5,405.86
4,796.20
4,168.74
3,522.96
2,858.33
2,174.29
1,470.28
745.72
20,881.40
21,491.06
22,118.52
22,764.30
23,428.93
24,112.97
24,816.98
25,541.55
394,010.05
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
26287.26
17,893.77
7,248.62
A activos fijos
equipos de produccin
equipos de administrac
infraestructura del loca
B activos intangibles
Estudios Tcnicos
Estudios e Impacto Amb
Costos de Transporte, Seguro
Verificacin y reserva de nom
Registro de Marca en IN
Costo del abogado para
Elaboracin de Escritur
Autorizacin y Funcionam
S/. 3 .00 por cada mil de c
Gerente
Inversin en Capital de Tr
Costos de Produccin
TOTAL DE INVERSIONES
800
45,00,
22
405270
405270
562871.5
Autorizacin y Funciona
S/. 3 .00 por c
Gerente
c capital de trabajo
168861.45 caja-bancos
394010.05 existencia : materiales
garanta del local
valor total
AO 0
AO 1
AO 2
562,871.50
143,571.22
204,071.17
168,861.45
394,010.05
137,380.92
143,560.89
5,848.00
5,848.00
342.30
342.30
0.00
54,319.97
562,871.50
562,871.50
61,775.06
27476.18
CONCEPTO
89,251.25
0.00
AO 0
54,319.97
109,904.73
98,023.80
69,311.62
28712.18
106,047.37
114,848.72
ING OPERATIVOS
258,412.00
258,412.00
cob ventas
retenc tributos
188,452.00
188,452.00
69,960.00
69,960.00
71,466.79
72,823.37
bienes directos
carga personal
serv terceros
tributos
8,466.00
29,100.00
2,604.00
580.00
8,466.00
29,100.00
2,604.00
580.00
cargas diversas
560.00
560.00
30,156.79
31,513.37
186,945.21
185,588.63
ing financieros
ing varios
EGRESOS OPERATIVOS
cargas financieras
imp ala renta
SALDO OPERTIVO
GASTOS DE CAPITAL
formacion de capital inv- caja
562,871.50
562,871.50
FLUJO ECONOMICO
prestamos
amort prestamo
INTERE
dev imp renta
FLUJO FINANCIERO
aport de capital
div pagados
SALDO NETO CAJA
saldo inicial caja
SALDO FINAL CAJA
(562,871.50)
394,010.05
(168,861.45)
168,861.45
0.00
0.00
186,945.21
185,588.63
61,775.06
43,374.00
69,311.62
35,837.44
81,796.15
80,439.57
27,476.18
54,319.97
0.00
54,319.97
28,712.18
51,727.39
54,319.97
106,047.37
0.00
0.00
RESUMEN
ao1
61,775.06
69,311.62
77,767.64
INTERESES
AMORTIZACIN
43,374.00
61,775.06
87,255.29
97,900.44
ctivos fijos
ipos de produccin
ipos de administracin
aestructura del local
ctivos intangibles
udios Tcnicos
udios e Impacto Ambiental
os de Transporte, Seguros, Embalaje y Almacn :
icacin y reserva de nombre
vida util
5
5
5
5
5
total (s/.)
155890
17430
3640
134820
1711.5
25
12.5
15
22
535
200
80
orizacin y Funcionamiento
S/. 3 .00 por cada mil de capital de la empresa
ente
apital de trabajo
-bancos
tencia : materiales
anta del local
or total
800
45,00,
22
405270
301806
103464
562871.5
PROYECTADO
AO 3
AO 4
AO 5
262,732.49
319,330.89
357,787.22
150,494.83
5,848.00
342.30
106,047.37
158,274.70
5,848.00
342.30
154,865.89
167,003.72
5,848.00
342.30
184,593.19
107,866.60
134,737.70
148,001.55
77,767.64
30098.97
154,865.89
120,395.86
CTADO
SOLES AL AO
AO 3
87,255.29
47482.41
184,593.19
110,792.29
AO 4
97,900.44
50101.12
5.00
5.00
209,785.66
116,902.61
AO 5
258,412.00
258,412.00
258,412.00
188,452.00
188,452.00
188,452.00
69,960.00
69,960.00
69,960.00
74,345.45
76,053.23
77,969.35
8,466.00
29,100.00
2,604.00
580.00
8,466.00
29,100.00
2,604.00
580.00
8,466.00
29,100.00
2,604.00
580.00
560.00
560.00
560.00
33,035.45
34,743.23
36,659.35
184,066.55
182,358.77
180,442.65
0.00
184,066.55
182,358.77
180,442.65
77,767.64
27,381.42
87,255.29
17,893.77
97,900.44
7,248.62
78,917.49
77,209.71
75,293.59
30,098.97
48,818.52
106,047.37
154,865.89
47,482.41
29,727.30
154,865.89
184,593.19
50,101.12
25,192.47
184,593.19
209,785.66
0.00
0.00
0.00
RESUMEN DE PAGO
ao2
ao3
AO 4
AO 5
35,837.44
27,381.42
17,893.77
7,248.62
69,311.62
77,767.64
87,255.29 97,900.44
31178
3486
728
26964
342.3
30450
103464
AO 0
AO 1
AO 2
562,871.50
611,001.17
656,538.27
405,270.00
459,589.97
511,317.37
0.00
54,319.97
106,047.37
301,806.00
103,464.00
301,806.00
103,464.00
301,806.00
103,464.00
2 activo no corriente
cuentas x cobrar
activos fijos
activos intangibles
157,601.50
151,411.20
145,220.90
155,890.00
1,711.50
150,042.00
1,369.20
144,194.00
1,026.90
PASIVO + PATRIMONIO
3 pasivo corriente
sobregiros bancarios
cuentas x pagar compras
cuentas x pagar prestamo
cuentas x pagar varias
562,871.50
394,010.05
611,001.17
332,234.99
656,538.27
262,923.37
394,010.05
332,234.99
262,923.37
0.00
0.00
0.00
168,861.45
278,766.18
393,614.90
168,861.45
168,861.45
109,904.73
168,861.45
109,904.73
114,848.72
0.00
0.00
4 pasivo no corriente
cuentas x pagar compras
cuentas x pagar prestamo
cuentas x pagar varias
5 patrimonio
aporte de capital
utilidades acumuladas
utilidad retenida
0.00
ROYECTADO
AO 3
AO 4
AO 5
699,166.49
722,703.49
741,705.66
560,135.89
589,863.19
615,055.66
154,865.89
184,593.19
209,785.66
301,806.00
103,464.00
301,806.00
103,464.00
301,806.00
103,464.00
139,030.60
132,840.30
126,650.00
138,346.00
684.60
132,498.00
342.30
126,650.00
0.00
699,166.49
185,155.73
722,703.49
97,900.44
741,705.66
(0.00)
185,155.73
97,900.44
(0.00)
0.00
0.00
0.00
514,010.76
624,803.06
741,705.66
168,861.45
224,753.45
120,395.86
168,861.45
345,149.31
110,792.29
168,861.45
455,941.61
116,902.61
0.00
0.00
0.00
CAPITAL
CAPITAL PROPIO
PRESTAMO
CAPITAL TOTAL
ao
VR
VANA
ao
20%
12%
(562,871.50)
(562,871.50)
(562,871.50)
1
2
186,945.21
185,588.63
143,804.01
109,815.76
144,918.77
111,524.93
184,066.55
83,780.86
85,744.40
182,358.77
63,848.88
65,851.83
180,442.65
48,598.45
50,511.54
405,270.00
109,150.99
113,447.75
VR
(3,872.55)
29.30%
TIRA
9,127.72
VR
COSTOS BENEFICIOS
BENEFICIOS ACTUA
0
1
(562,871.50)
186,945.21
27,064.64
2
3
185,588.63
184,066.55
25,152.61
18,844.42
4
5
182,358.77
180,442.65
405,270
15,683.32
13,025.02
162,868.92
AO
0
1
2
3
4
5
VR
262,638.94
B/C
3.14
CALCULO DE PERIODO DE RECUPERACION ECONOMICO
COSTOS BENEFICIOS
VALORES ACTUALIZ
(562,871.50)
(562,871.50)
186,945.21
155,787.68
185,588.63
128,881.00
184,066.55
106,519.99
182,358.77
87,943.08
180,442.65
72,515.85
405,270
(11,223.90)
PR
5.07
PONDERADO
6%
9%
15%
26
calculo d
ao
27.76%
30%
0
1
29%
2
3
4
5
VR
TIRE
COSTOS ACTUALIZADOS
83,754.76
CAL
AO
0
1
2
3
4
83,754.76
5
VR
OMICO
VALORES ACTUALIZADOS
(562,871.50)
155,787.68
128,881.00
106,519.99
87,943.08
72,515.85
162,868.92
CALCULO
AO
0
1
2
3
4
5
151,645.02
VR
PR =
FINANCIERO
calculo del valor actual neto economico
costos y beneficios
factor de descuento
flujo actualizado
(168,861.45)
(168,861.45)
81,796.15
72,902.10
80,439.57
63,897.53
78,917.49
55,872.06
77,209.71
48,719.24
75,293.59
42,344.18
405,270.00
227,918.81
342,792.47
0.00
factor actualizado
(168,861.45)
52,099.46
factor actualizado
(168,861.45)
52,433.43
80,439.57
32,634.01
33,053.74
78,917.49
20,392.68
20,787.37
77,209.71
12,707.89
13,036.88
75,293.59
7,893.32
8,149.58
405,270.00
42,486.03
(648.06)
56.21%
43,865.34
2,464.87
72,902.10
63,897.53
55,872.06
48,719.24
75,293.59
405,270
B/C
42,344.18
227,918.81
511,653.92
3.03
71
72
costo y beneficio
0
1
(168,861.45)
27,476.18
57%
28,712.18
56%
30,098.97
47,482.41
50,101.12
VR
227,918.81
TIRE
COSTOS ACTUALIZADOS
(168,861.45)
AO
0
1
2
3
4
50,101.12
227,919
VR
(168,861.45)
B/C
VALORES ACTUALIZADOS
(168,861.45)
72,902.10
63,897.53
55,872.06
AO
0
1
2
3
4
5
VR
23,810.24
PR = 4.43
VAN
TIR
BC
PR
CUADRO RESUMEN
ECONOMICO
151,645.02
29.30%
3.14
5.07
variable
pesimista
normal
optimista
20
21
22
ACCIONISTA
(168,861.45)
22,158.21
18,375.79
18,673.37
25%
15,410.67
15,786.52
24%
19,448.80
20,083.81
16,417.13
17,089.88
74,684.44
(2,543.67)
24.49%
77,744.87
2,675.22
13,025.02
115,609.70
209,036.02
1.24
(168,861.45)
65,652.06
CUADRO RESUMEN
FINANCIERO
ACCIONISTA
342,792.47
65,652.06
56.21%
24.49%
3.03
1.24
2.57
4.43
VAN
TIR
BC
PR
CUADRO RESUMEN
ECONOMICO
FINANCIERO ACCIONISTA
152,447.53 345,210.87
66,462.72
29.34%
56.92%
0.24
3.14
3.04
1.23
5.81
2.63
4.43
EL CAPITULO 8