Professional Documents
Culture Documents
RUBRO
COSTO
(En pesos Ticolandeses)
Equipo de trabajo
Capital de trabajo
Costo de Operacin
Pescado
Alquiler del local
Sueldo empleado
Luz y Agua
Otros
Elaborado por:
DIANA ROSALES
4750
500
$1.50
$125.00
$200.00
$60.00
$26.00
Ao 3 Ao 4
7571.20 7874.05
2.86
3.06
17,500.00
($)
Ao 3 Ao 4
$1.50 1.605
7280
7571.20
$10,500.00
COSTO DE OPERACIN
Ao 1 Ao 2
Ao 3
Ao 4
Ao 5
8189.01
3.28
19,474.00
7%
21,670.67
Ao 5
1.72
1.84
1.97
7874.05 8189.01
$11,684.40
$13,002.40
Ao 5
24,115.1
$14,469.
Precio de pescado
07
$16,101.18
Alquiler del local
Sueldo y Empleado
Luz y Agua
720
Otros 312
333.84
TOTAL $15,432.00
03
$10,500.00
$11,684.40
$13,002.40
$14,469.
1500
1605
2400
2568
770.4 824.33
357.21 382.21
$16,961.64
$22,566.
DEPRECIACION ($)
Ao 1 Ao 2 Ao 3 Ao 4 Ao 5
Valor activo
$ 4,750.00
$ 3,800.00
$ 2,850.00
$ 1,900.00
$ 950.00
(-) Depreciacion Acum. $ 950.00
$ 950.00
$ 950.00
$ 950.00
$ 950.00
Depreciacion Anual
$ 3,800.00
$ 2,850.00
$ 1,900.00
$ 950.00
$ 0.00
Tasa Real
16%
7%
Tasa de Inf
24%
Tasa Nominal
IN
CLCULO DEL PERODO DE RECUPERACIN DE LA INVERSIN A FLUJOS DESCONTADOS
1.00
2.00
3.00
4.00
5.00
Flujo a valor presente
$ 1,487.42
1,430.73
1,367.49
1,299.93
1,530.01
FLUJO A VALOR PRESENTE ACUMULADO
1,487.42
2,918.1
5
4,285.64
5,585.57
7,115.58
AO
4.00
4+X
5.00
FVP ACUM.
5,585.57
5,250.00
7,115.58
TASAS
15%
16%
17%
18%
19%
20%
24%
22%
23%
24%
25%
26%
27%
28%
29%
30%
31%
32%
33%
34%
35%
36%
37.79%
38%
39%
VAN
$3,718.82
$3,478.19
$3,247.30
$3,025.65
$2,812.79
$2,608.25
$1,865.58
$3,234.36
$2,935.28
$1,865.58
$1,696.99
$1,534.60
$1,378.10
$1,227.22
$1,081.72
$941.34
$805.84
$675.03
$548.67
$426.59
$308.59
$194.50
$0.00
-$22.61
-$125.95
DIFERENCIAS
-335.57
1,865.58
AOS
X
1
MESES
-0.179874012
-2.158488149