Documentos de Académico
Documentos de Profesional
Documentos de Cultura
coeficiente de
economías de
pmg escala 0.70
precio venta Io 200,000,000.00 bs
precio 2.30 bs
n años de vida
6.00 proyecto
tasa de descuento
12.00 %
-
1.00 157,571,575.59 157,571,575.59 1.63 257,044,133.88
2.00 159,661,482.17 159,661,482.17 1.63 260,453,366.95
3.00 161,778,140.05 161,778,140.05 1.63 263,906,239.02
4.00 163,908,645.67 163,908,645.67 1.63 267,381,700.69
5.00 166,055,595.48 166,055,595.48 1.63 270,883,987.52
6.00 168,203,410.77 168,203,410.77 1.63 274,387,686.19
TAZA
DESCUENTO i 0.12
VAN 406,409,063.43
-
1.00 157,571,575.59 157,571,575.59 1.63 257,044,133.88
2.00 159,661,482.17 159,661,482.17 1.63 260,453,366.95
3.00 161,778,140.05 160,000,000.00 1.63 261,005,585.98
4.00 163,908,645.67 160,000,000.00 1.63 261,005,585.98
5.00 166,055,595.48 160,000,000.00 1.63 261,005,585.98
6.00 168,203,410.77 160,000,000.00 1.63 261,005,585.98
TAZA
DESCUENTO i 0.12
VAN 423,824,889.79
-
1.00 157,571,575.59 140,000,000.00 1.63 228,379,887.73
2.00 159,661,482.17 140,000,000.00 1.63 228,379,887.73
3.00 161,778,140.05 140,000,000.00 1.63 228,379,887.73
4.00 163,908,645.67 140,000,000.00 1.63 228,379,887.73
5.00 166,055,595.48 140,000,000.00 1.63 228,379,887.73
6.00 168,203,410.77 140,000,000.00 1.63 228,379,887.73
TAZA
DESCUENTO i 0.12
VAN 367,550,740.17 367,550,740.17
ELIJE EL TAMAÑO B
COSTO FIJO
TAMAÑO To U/AÑO TOTAL COSTO UNITARIO
VARIBLE (cvu) TURNOS INVERSION Io
m
A 200,000,000.00 284,808.09 0.72 1.00 200,000,000.00
B 2.00
160,000,000.00 284,808.09 0.72 171,077,536.00
C 1.00
140,000,000.00 284,808.09 0.72 155,811,182.53
- 200,000,000.00
284,808.09 113,451,534.43 113,736,342.51 143,307,791.37
284,808.09 114,956,267.16 115,241,075.25 145,212,291.70
284,808.09 116,480,260.84 116,765,068.92 147,141,170.10
284,808.09 118,014,224.88 118,299,032.97 149,082,667.72
284,808.09 119,560,028.74 119,844,836.83 151,039,150.69
284,808.09 121,106,455.75 121,391,263.84 152,996,422.35
0.72
- 171,077,536.00
569,616.17 113,451,534.43 114,021,150.60 143,022,983.29
569,616.17 114,956,267.16 115,525,883.33 144,927,483.62
569,616.17 115,200,000.00 115,769,616.17 145,235,969.81
569,616.17 115,200,000.00 115,769,616.17 145,235,969.81
569,616.17 115,200,000.00 115,769,616.17 145,235,969.81
569,616.17 115,200,000.00 115,769,616.17 145,235,969.81
0.72
- 155,811,182.53
284,808.09 100,800,000.00 101,084,808.09 127,295,079.65
284,808.09 100,800,000.00 101,084,808.09 127,295,079.65
284,808.09 100,800,000.00 101,084,808.09 127,295,079.65
284,808.09 100,800,000.00 101,084,808.09 127,295,079.65
284,808.09 100,800,000.00 101,084,808.09 127,295,079.65
284,808.09 100,800,000.00 101,084,808.09 127,295,079.65
COSTO FIJO
284,808.09
569,616.17
284,808.09
PESO
FACTOR (0 - 1) ZONA A ZONA B
CALIFICACIO PONDERACI CALIFICACIO PONDERACI
N (0 - 10) ON N (0-10) ON
Materia
prima
disponible 0.25 6 1.5 5 1.25
Mercado
Proveedor 0.1 6 0.6 5 0.5
Disponibilid
ad de
Terreno 0.16 8 1.28 4 0.64
Mano de
Obra
disponible 0.14 6 0.84 4 0.56
Clima 0.1 5 0.5 5 0.5
Costo de
insumos 0.14 4 0.56 6 0.84
costo de
transporte 0.11 3 0.33 7 0.77
TOTALES 1 5.61 5.06
FACTOR (j)
VIVIENDA
CLIMA
MATERIA PRIMA
TRANSPORTE
TOTAL
FO_A 0.50325
FO_B 0.49675
CALIFICACIO 0 10
TOTAL
31 0.03226
0.06494