Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INVERSIÓN INICIAL
ACTIVOS FIJOS
Concepto Valor Vida-Util Año
Equipos de computo $7,000,000 20% $1,400,000
Muebles y Enseres $8,000,000 10% $800,000
Equipos de comunicación $1,500,000 20% $300,000
TOTALES $16,500,000 $2,500,000
ACTIVOS INTANGIBLES
Concepto Valor Vida-Util Año
Gastos Constitucion $3,000,000 5 $600,000
Formulacion del proyecto $4,000,000 5 $800,000
Publicidad y promocion $5,000,000 5 $1,000,000
TOTALES $12,000,000 $2,400,000
$60,979 $63,114 $65,323
$131,685,483.67 $136,294,475.60 $141,064,782.25
$0 $0 $0
$0 $0 $0
$0 $0 $0
$0 $0 $0
$136,861,583 $140,150,202 $143,229,771
$131,685,484 $136,294,476 $141,064,782
$0 $0 $0
$5,176,099 $3,855,726 $2,164,989
$2,500,000 $2,500,000 $2,500,000
$2,400,000 $2,400,000 $2,400,000
$11,906,715 $13,996,486 $16,483,551
$3,929,216 $4,618,840 $5,439,572
$7,977,499 $9,377,646 $11,043,979
$2,500,000 $2,500,000 $2,500,000
$2,400,000 $2,400,000 $2,400,000
NTERNA DE OPORTUNIDAD)
COSTO FUENTE C.C.P.P TIR 53%
28.05% 15.5% VNA $31,534,620.97 $11,354,431.27
30% 13.4%
28.9%
$136,861,583 $140,150,202 $143,229,771
$11,519,194.69 $11,772,309.98 $0
$270,297 $253,115