Beruflich Dokumente
Kultur Dokumente
Costo c/u
Gasto de venta
Publicidad / Merchandising
Margen
Precios Unitarios
EXW
$5.51
$878.50
TOTAL
$878.50
Capital Social
Socio 1
Socio 2
Socio 3
Cantidad
$2,549.00
$2,549.00
$2,549.00
TOTAL
$7,647.00
Maquinarias y muebles
03 congeladoras
40 mesas y sillas
utensilios para servicio
03 ventiladores
03 focos
equipos de seguridad
equipos de oficina
TOTAL
Precio
$1,390.00
$2,200.00
$125.00
$510.00
$30.00
$45.00
$100.00
$4,400.00
Alquiler
Mes
Gastos Preoperativos
Gastos de implementacion
Licencia inicial/Registro Sanitario
Sofware
Promocion de Lanzamiento
Marca
TOTAL
Servicios
Luz
Agua
Telefono
Internet
TOTAL
Computo
01 Computadoras
01 Impresora
TOTAL
Precio
$800.00
$80.00
$0.00
Precio
$826.27
Precio
$250.00
$300.00
$190.00
$735.00
$279.00
$1,754.00
Precio
$76.27
$33.90
$33.90
$59.32
$203.39
TOTAL ACTIVO
10,667
1,754
826
4,400.00
Capital Social
17,647.00
La empresa sigue un plan de compras, en el cual adquiere los sets de joyeria segn lo que se planea vender en el mes
El costo de los materiales para 1 set helado con de US$
3.1
tarifa de US$(tercerizacion)
0.4
Como en todo negocio, los proveedores no otorgan crdito, por lo tanto el pago es al contado
En el Ao 2, la empresa logra que los proveedores de los materiales y el maquilador, le otorguen 30 das de crdito
La planilla de KIBON SAC es la siguiente:
Cargo
Gerente General
Tesoreria
Area Logistica
Area de Servicio
Area de ventas
Seguridad
Sueldo ($)
$1,400.00
$600.00
$700.00
$500.00
$500.00
$400.00
Total
$4,100.00
La empresa tiene planeado incrementar los sueldos a US$
Los gastos administrativos son:
Concepto
Alquiler
compras administrativas
Otros
Importe ($)
Total
Los gastos de ventas proyectados son de US$
$180.00
$1,000.00
$300.00
$1,480.00
$878.50
12%
Activos tangibles
Maquinarias ymuebles
amorti. Intang
29
5,000
5,000
7,647
17,647.00
3,569
unidades
mos pensado crecer constantemente hasta el ao 5 en un 10 %
en 30 das de crdito.
mensual
Total
Activos intangibles
Gastos de implementacion
Licencia inicial/R. sanitario
Sofware
Promocion de Lanzamiento
Marca
Total
Capital de trabajo
Caja
Inventario
Otros
Total
Total Inversin
TEA anual
36 meses
4,400
4,400
250
300
190
735
279
1,754
10,667
826
11,493
17,647
Mes 3
3,712.0
6
20,457
Mes 4
3,786.0
6
20,865
Mes 5
3,861.0
6
21,279
Ao 3
53,540
6
295,068
Ao 4
56,646
6
312,182
Ao 5
59,931
6
330,289
Mes 4
3,712.0
6
20,457
Mes 5
3,786.0
6
20,865
Ao 4
56,387
6
310,756
Ao 5
59,657
6
328,780
Ao 2
50,605
6
278,893
Ao 3
53,296
6
293,720
Mes 6
3,938.0
6
21,703
Mes 6
3,861.0
6
21,279
Mes 7
4,016.0
6
22,133
Mes 8
4,096.0
6
22,574
Mes 9
4,177.0
6
23,020
Mes 10
4,260.0
6
23,477
Mes 11
4,345.0
6
23,946
Mes 12
Total Ao 1
4,431.0
47,831.0
6
6
24,420
263,604
Mes 8
4,016.0
6
22,133
Mes 9
4,096.0
6
22,574
Mes 10
4,177.0
6
23,020
Mes 11
4,260.0
6
23,477
Mes 12
Total Ao 1
4,345.0
43,400.0
6
6
23,946
239,184
Dic ao 5
4994.26
6
27524.09
Mes 7
3,938.0
6
21,703
Mes 1
3,569
3
0.43
12,527
Mes 2
3,640
3
0.43
12,776
Mes 3
3,712
3
0.43
13,029
Mes 4
3,786
3
0.43
13,289
Mes 5
3,861
3
0.43
13,552
Ao 1
47,831
3
0.4
167,887
Ao 2
50,605
3
0.4
177,624
Ao 3
53,540
3
0.4
187,926
Ao 4
56,646
3
0.4
198,826
Ao 5
59,931
3
0.4
210,358
Mes 6
3,938
3
0.43
13,822
Resumen anual
Cantidad
Costo Unidad
Costo servicio
TOTAL
Cantidad
Costo Unidad
Costo servicio
TOTAL
Mes 1
3,569
3.6
0.5
14,782
12,971
1,811
Mes 2
3,640
3.6
0.5
15,076
Mes 3
3,712
3.6
0.5
15,374
Mes 4
3,786
3.6
0.5
15,681
Mes 5
3,861
3.6
0.5
15,991
Ao 1
47,831
4
0.5
198,106
Ao 2
50,605
4
0.5
209,597
Ao 3
53,540
4
0.5
221,753
Ao 4
56,646
4
0.5
234,615
Ao 5
59,931
4
0.5
248,223
Resumen anual
Cantidad
Costo Unidad
Costo servicio
TOTAL
Mes 6
3,938
3.6
0.5
16,310
Mes 7
4,016
3
0.43
14,096
Mes 8
4,096
3
0.43
14,377
Mes 9
4,177
3
0.43
14,661
Mes 10
4,260
3
0.43
14,953
Mes 11
4,345
3
0.43
15,251
Mes 12
Total Ao 1
4,431
47,831
3
3
0.43
0.43
15,553
167,887
Mes 7
4,016
3.6
0.5
16,633
Mes 8
4,096
3.6
0.5
16,965
Mes 9
4,177
3.6
0.5
17,300
Mes 10
4,260
3.6
0.5
17,644
Mes 11
4,345
3.6
0.5
17,996
Mes 12
Total Ao 1
4,431
47,831
3.6
3.6
0.5
0.5
18,352
198,106
DIC AO 5
0.0
4
1
0
Mes 1
5,551
37
212
1,000
300
Mes 2
5,551
37
212
1,000
300
Mes 3
5,551
37
212
1,000
300
Mes 4
5,551
37
212
1,000
300
Mes 5
5,551
37
212
1,000
300
Mes 6
5,551
37
212
1,000
300
7,100
7,100
7,100
7,100
7,100
7,100
Ao 1
67,349
440
2,549
12,000
3,600
Ao 2
67,349
440
2,549
12,000
3,600
Ao 3
67,349
440
2,549
12,000
3,600
Ao 4
67,349
440
2,549
12,000
3,600
Ao 5
67,349
440
2,549
12,000
3,600
85,938
85,938
85,938
85,938
85,938
Resumen anual
Planilla
Depreciacin
Alquiler
Compras Adm
Otros
TOTAL
Mes 1
4,469
212
1,180
354
6,215
Mes 2
4,469
212
1,180
354
6,215
Mes 3
4,469
212
1,180
354
6,215
Mes 4
4,469
212
1,180
354
6,215
CTS
Mes 5
6,063
212
1,180
354
7,810
Ao 1
66,552
2,549
14,160
4,248
87,509
Ao 2
67,349
2,549
14,160
4,248
88,306
Ao 3
67,349
2,549
14,160
4,248
88,306
Ao 4
67,349
2,549
14,160
4,248
88,306
Ao 5
67,349
2,549
14,160
4,248
88,306
Resumen anual
Planilla
Alquiler
Compras Adm
Otros
TOTAL
Depreciacin
Muebles y enseres
Computadoras
4,400 =
120
36.67
0 =
60
0.00
Mes 6
4,469
212
1,180
354
6,215
TOTAL
37
Planilla Ao 1
Ene
Sueldo bsico
Prov. Gratif
Prov. CTS
Essalud
Feb
Mar
Abr
May
Jun
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
5,551
5,551
5,551
5,551
5,551
5,551
Planilla Ao 2
Ene
Sueldo bsico
Prov. Gratif
Prov. CTS
Essalud
Feb
Mar
Abr
May
Jun
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
5,551
5,551
5,551
5,551
5,551
5,551
Planilla Ao 3
Ene
Sueldo bsico
Prov. Gratif
Prov. CTS
Essalud
Feb
Mar
Abr
May
Jun
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
5,551
5,551
5,551
5,551
5,551
5,551
Planilla Ao 4
Ene
Sueldo bsico
Prov. Gratif
Prov. CTS
Essalud
Feb
Mar
Abr
May
Jun
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
5,551
5,551
5,551
5,551
5,551
5,551
Planilla Ao 5
Ene
Sueldo bsico
Prov. Gratif
Prov. CTS
Essalud
Feb
Mar
Abr
May
Jun
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
5,551
5,551
5,551
5,551
5,551
5,551
Mes 7
5,920
37
212
1,000
300
Mes 8
5,551
37
212
1,000
300
Mes 9
5,551
37
212
1,000
300
Mes 10
5,551
37
212
1,000
300
Mes 11
5,551
37
212
1,000
300
7,469
7,100
7,100
7,100
7,100
GRATI
Mes 7
8,938
212
1,180
354
10,684
Mes 8
4,469
212
1,180
354
6,215
Mes 9
4,469
212
1,180
354
6,215
Mes 10
4,469
212
1,180
354
6,215
CTS
Mes 11
6,861
212
1,180
354
8,607
Valor residual
2,200
Mes 12
Total Ao 1
5,920
67,349
37
440
212
2,549
1,000
12,000
300
3,600
7,469
85,938
GRATI
Mes 12
Total Ao 1
8,938
66,552
212
2,549
1,180
14,160
354
4,248
10,684
87,509
Jul
Ago
Sep
Oct
Nov
Dic
TOTAL
4,100
683
399
738
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
738
49,200
8,200
4,783
5,166
5,920
5,551
5,551
5,551
5,551
5,920
67,349
Jul
Ago
Sep
Oct
Nov
Dic
4,100
683
399
738
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
738
5,920
5,551
5,551
5,551
5,551
5,920
Jul
Ago
Sep
Oct
Nov
Dic
4,100
683
399
738
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
738
5,920
5,551
5,551
5,551
5,551
5,920
Jul
Ago
Sep
Oct
Nov
Dic
4,100
683
399
738
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
738
5,920
5,551
5,551
5,551
5,551
5,920
Jul
Ago
Sep
Oct
Nov
Dic
4,100
683
399
738
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
369
4,100
683
399
738
5,920
5,551
5,551
5,551
5,551
5,920
TOTAL
49,200
8,200
4,783
5,166
67,349
TOTAL
49,200
8,200
4,783
5,166
67,349
TOTAL
49,200
8,200
4,783
5,166
67,349
TOTAL
49,200
8,200
4,783
5,166
67,349
Mes 1
879
879
Mes 2
879
879
Mes 3
879
879
Mes 4
879
879
Mes 5
879
879
Ao 1
10,542
10,542
Ao 2
11,153
11,153
Ao 3
11,800
11,800
Ao 4
12,485
12,485
Ao 5
13,209
13,209
Mes 6
879
879
Resumen anual
Gastos de vta.
TOTAL
Mes 1
1,037
1,037
Mes 2
1,037
1,037
Mes 3
1,037
1,037
Mes 4
1,037
1,037
Mes 5
1,037
1,037
Ao 1
12,440
12,440
Ao 2
13,161
13,161
Ao 3
13,924
13,924
Ao 4
14,732
14,732
Ao 5
15,586
15,586
Resumen anual
Gastos de vta.
TOTAL
Mes 6
1,037
1,037
Mes 7
879
879
Mes 8
879
879
Mes 9
879
879
Mes 10
879
879
Mes 11
879
879
Mes 12
Total Ao 1
879
10,542
879
10,542
Mes 7
1,037
1,037
Mes 8
1,037
1,037
Mes 9
1,037
1,037
Mes 10
1,037
1,037
Mes 11
1,037
1,037
Mes 12
Total Ao 1
1,037
12,440
1,037
12,440
Prstamo
TEA
Plazo
10,000
12%
33 meses
TEM
0.00948879
Ao 1
Mes 1
Saldo
Amortizacin
Interes
Cuota
10,000
0
95
354
Mes 2
10,000
0
95
354
Mes 3
10,000
0
95
354
Mes 4
9,741
259
95
354
Mes 5
9,479
262
92
354
Mes 6
9,214
264
90
354
Resumen anual
Ao 1
Amortizacin
Intereses
TOTAL
2,426
1,048
3,474
Ao 2
3,573
680
4,252
Ao3
4,001
251
4,252
7011
6723
6433
6140
5844
5546
5244
4940
4633
4323
4010
3694
3375
3053
2728
2400
2069
1734
1397
1056
712
364
11
Ao 1
Mes 7
Mes 8
Mes 9
Mes 10
8,947
267
87
354
8,678
269
85
354
8,406
272
82
354
8,131
275
80
354
10000
10000
10000
10000
9741
9479
9215
8949
8680
8408
8134
7857
7577
7295
7011
6723
6433
6140
5844
5546
5244
4940
4633
4323
4010
3694
3375
3053
2728
2400
2069
1734
0
0
0
259
262
264
267
269
272
274
277
279
282
285
287
290
293
296
299
301
304
307
310
313
316
319
322
325
328
331
334
338
95
95
95
95
92
90
87
85
82
80
77
75
72
69
67
64
61
58
55
53
50
47
44
41
38
35
32
29
26
23
20
16
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
354
AMORTIZACIN + INTERES
Mes 11
7,854
277
77
354
Mes 12
7,574
280
75
354
Mes 13
7,292
283
72
354
1397
1056
712
364
11
341
344
348
353
357
13
10
7
3
0
354
354
355
356
357
Ao 2
Mes 14
7,006
285
69
354
Mes 15
6,718
288
66
354
Mes 16
6,428
291
64
354
Mes 17
6,134
293
61
354
Mes 18
5,838
296
58
354
Mes 19
5,539
299
55
354
Mes 20
5,238
302
53
354
Mes 21
4,933
305
50
354
Mes 22
4,625
308
47
354
Mes 23
4,315
310
44
354
Mes 24
4,001
313
41
354
Mes 13
3,685
316
38
354
Mes 14
3,366
319
35
354
Mes 15
3,043
322
32
354
Ao 2
Mes 16
2,718
325
29
354
Mes 17
2,389
329
26
354
Mes 18
2,057
332
23
354
Mes 19
1,723
335
20
354
Mes 20
1,384
338
16
354
Mes 21
1,043
341
13
354
Mes 22
699
344
10
354
Mes 23
351
348
7
354
Mes 24
0
351
3
354
Mes 2
Mes 3
Mes 4
Mes 5
Cantidad
Precio
VENTAS
3,569
6
19,669
3,640
6
20,061
3,712
6
20,457
3,786
6
20,865
3,861
6
21,279
COSTO VTA
12,527
12,776
13,029
13,289
13,552
7,142
7,284
7,428
7,576
7,726
UTILIDAD BRUTA
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
5,551
37
212
1,000
300
0
7,100
5,551
37
212
1,000
300
0
7,100
5,551
37
212
1,000
300
0
7,100
5,551
37
212
1,000
300
0
7,100
5,551
37
212
1,000
300
0
7,100
879
879
879
879
879
-836
-694
-550
-402
-252
95
95
95
95
92
-931
-789
-645
-497
-345
IMP. A LA RENTA
UTILIDAD NETA
-931
-789
-645
-497
-345
7,979
2
3987
7,979
2
3987
7,979
2
3987
7,979
2
3987
7,979
2
3987
-836
-800
-694
-658
-550
-514
-402
-366
-252
-215
Planilla
Depreciacin
Alquiler
Compras Adm
Otros
Amort. Intangible
TOTAL
Gastos de vta.
UTILIDAD OPERATIVA
Interes
Drawback
UTILIDAD ANTES DE IMP
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
3,938
6
21,703
4,016
6
22,133
4,096
6
22,574
4,177
6
23,020
4,260
6
23,477
4,345
6
23,946
4,431
6
24,420
13,822
14,096
14,377
14,661
14,953
15,251
15,553
7,881
8,037
8,197
8,359
8,525
8,695
8,867
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
5,551
37
212
1,000
300
0
7,100
5,920
37
212
1,000
300
0
7,469
5,551
37
212
1,000
300
0
7,100
5,551
37
212
1,000
300
0
7,100
5,551
37
212
1,000
300
0
7,100
5,551
37
212
1,000
300
0
7,100
5,920
37
212
1,000
300
0
7,469
879
879
879
879
879
879
879
-98
-311
218
380
546
716
520
90
87
85
82
80
77
75
-188
-398
133
298
467
639
445
40
89
140
192
134
-188
-398
93
209
327
448
312
7,979
2
3987
8,348
2
4171
7,979
2
3987
7,979
2
3987
7,979
2
3987
7,979
2
3987
8,348
2
4171
-98
-61
-311
-274
218
255
380
417
546
583
716
753
520
556
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
47,831
6
263,604
50,605
6
278,893
53,540
6
295,068
56,646
6
312,182
59,931
6
330,289
167,887
177,624
187,926
198,826
210,358
95,717
101,268
107,142
113,356
119,931
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
67,349
440
2,549
12,000
3,600
0
85,938
67,349
440
2,549
12,000
3,600
0
85,938
67,349
440
2,549
12,000
3,600
0
85,938
67,349
440
2,549
12,000
3,600
0
85,938
67,349
440
2,549
12,000
3,600
0
85,938
10,542
11,153
11,800
12,485
13,209
-763
4,177
9,404
14,933
20,784
-763
4,177
9,404
14,933
20,784
1,253
2,821
4,480
6,235
-763
2,924
6,582
10,453
14,549
96,480
2
48212
97,092
2
48518
97,738
2
48841
98,423
2
49183
99,147
2
49545
-763
-323
4,177
4,617
9,404
9,844
14,933
15,373
20,784
21,224
Mes 2
Mes 3
Mes 4
Mes 5
INVERSIN/ Aportes
Ingreso x Vtas
Drawback
19,669
20,061
20,457
20,865
0
0
3240
22,909
3267
23,328
3294
23,751
3321
24,186
Pago de materiales
Pago de la maquila
Egreso x Planilla
Egreso x alquiler
Egreso x compras Adm.
Egreso x pago otros
Egreso por gastos de vta
Pagos a cuenta del IR
Regulariza el IR
12,971
1,811
4,469
212
1,180
354
1,037
0
13,229
1,847
4,469
212
1,180
354
1,037
0
13,491
1,883
4,469
212
1,180
354
1,037
301
13,760
1,921
4,469
212
1,180
354
1,037
307
14,032
1,959
6,063
212
1,180
354
1,037
313
TOTAL EGRESOS
22,034
22,328
22,927
23,240
25,151
-22,034
581
400
512
-965
0
95
0
95
0
95
259
95
262
92
-22,129
486
305
157
-1,319
F. CAJA ECONOMICO
Prstamo
Amortizacin
Intereses
Escudo Fiscal
F. CAJA FINANCIERO
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
21,279
21,703
22,133
22,574
23,020
23,477
23,946
3348
24,627
3375
25,078
3402
25,535
3429
26,003
3456
26,476
3483
26,960
3510
27,456
14,312
1,998
4,469
212
1,180
354
1,037
319
14,596
2,038
8,938
212
1,180
354
1,037
326
14,887
2,078
4,469
212
1,180
354
1,037
332
15,181
2,119
4,469
212
1,180
354
1,037
339
15,483
2,162
4,469
212
1,180
354
1,037
345
15,791
2,205
6,861
212
1,180
354
1,037
352
16,104
2,248
8,938
212
1,180
354
1,037
359
23,882
28,680
24,549
24,891
25,241
27,992
30,433
745
-3,602
986
1,112
1,235
-1,031
-2,977
264
90
267
87
269
85
272
82
275
80
277
77
280
75
391
-3,957
632
757
880
-1,386
-3,331
Beta =
COK =
AO 0
37,125
276,309
0
173,837
24,269
66,552
2,549
14,160
4,248
12,440
3,293
0
301,348
0
-25,039
0
0
2,426
1,048
0
0
-28,513
Ao 1
Ao 2
-17,647
INVERSIN/ Aportes
239,184 Ingreso x Vtas
Drawback
239,184
0
37,125
276,309
280,072
0
50,372
330,444
173,837
24,269
66,552
2,549
14,160
4,248
12,440
3,293
183,920
25,677
67,349
2,549
14,160
4,248
13,161
4,183
-3,293
301,348
311,954
-17,647
-25,039
18,489
2,426
1,048
3,573
680
314
-28,513
14,551
Pasivo
Patrimonio
Ao 1
10000
7,647
Ao 2
7,574
6,884
%deuda
%patrimonio
56.67%
43.33%
52.39%
47.61%
WACC=
5.17%
5.68%
TOTAL INGRESOS
Pago de materiales
Pago de tercerizacion
Egreso x Planilla
Egreso x alquiler
Egreso x compras Adm.
Egreso x pago otros
Egreso por gastos de vta
Pagos a cuenta del IR
Regulariza el IR
TOTAL EGRESOS
F. CAJA ECONOMICO
Prstamo
Amortizacin
Intereses
Escudo Fiscal
10,000
F. CAJA FINANCIERO
-7,647
Kd =
Beta =
COK =
0
2
11.94%
Evaluacion Economica
VA =
Inversion
VAN =
TIR =
$18,332
-$17,647
$685
12%
B/C
1.04
Meses
1 ao
0.00
?Meses
El Pay Back es
12 meses
? Meses
0.00 meses
1 aos con
Ao 3
Ao 4
VALOR RESIDUAL
Ao 5
293,720
0
33,482
327,203
310,756
0
33,844
344,600
360,905
0
34,227
395,132
194,587
27,166
67,349
2,549
14,160
4,248
13,924
4,426
-2,930
205,873
28,742
67,349
2,549
14,160
4,248
14,732
4,683
-1,605
217,814
30,409
67,349
2,549
14,160
4,248
15,586
4,954
-203
325,479
340,731
356,867
1,723
3,870
38,265
4,001
251
204
0
0
75
0
0
-2,325
3,945
38,265
CUENTA X COBRAR
INVENTARIO
GARANTIA
MUEBLES
CUENTA X PAGAR
Drawback
IGV X COBRAR
IR X COBRAR
TOTAL
1,281
12%
Flujo Economico
Ao 3
4,001
9,808
Ao 4
Ao 5
0
16,390
0
26,843
28.98%
71.02%
0
100.00%
0
100.00%
8.48%
11.94%
11.94%
VP
VP Acumulado
1
-23,807
-23,807
Flujo Financiero
Evaluacion Financiera
VA =
$8,767
Inversion
-7,647
VAN =
$1,120
TIR =
13%
VP
VP Acumulado
1
-25,472
-25,472
B/C
0.00 meses
1.15
(ES EL INGRESO / SALIDA DE CAJA EN EL ULTIMO AO DEL PROYECTO, PRODUCTO DE LA LIQUIDACIN DE ACTIVOS Y PASIVOS DEL MISMO)
Ao 0
US$10000
Mes 1
200
-200
US$10000
Mes 2
204
-204
US$10000
mes
505
-505
2
16,554
-7,253
3
1,350
-5,903
4
2,464
-3,439
5
21,771
18,332
2
11,613
-13,859
3
-1,658
-15,517
4
2,512
-13,004
5
21,771
8,767
AO 1
263,604
AO 2
278,893
0
AO 3
295,068
0
AO 4
312,182
0
AO 5
330,289
0
0
Mes 1
Mes 2
Mes 3
Mes 4
1,979
276
38
180
54
158
13,229
1,847
38
180
54
1,278
13,491
1,883
38
180
54
1,278
13,760
1,921
38
180
54
1,278
Crdito Fiscal
2,685
16,626
16,925
17,231
Mes 1
Mes 2
2,685
Mes 3
16,626
Mes 4
16,925
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
14,032
1,959
38
180
54
1,278
14,312
1,998
38
180
54
1,278
14,596
2,038
38
180
54
1,344
14,887
2,078
38
180
54
1,278
15,181
2,119
38
180
54
1,278
15,483
2,162
38
180
54
1,278
15,791
2,205
38
180
54
1,278
17,542
17,861
18,250
18,515
18,851
19,194
19,546
Mes 5
17,231
Mes 6
17,542
Mes 7
17,861
Mes 8
18,250
Mes 9
18,515
Mes 10
18,851
Mes 11
19,194
Mes 12
Ao 1
Ao 2
Ao 3
16,104
2,248
38
180
54
1,344
26,518
3,702
459
2,160
648
1,898
23,976
3,917
459
2,160
648
2,008
23,976
4,144
459
2,160
648
2,124
19,969
Crdito Fiscal
35,384
33,167
33,511
Mes 12
19,546
Ao 1
VENTA
IR
Ao 2
Ao 3
263,604
0
278,893
1,253
295,068
2,821
Pago a cuenta
x regularizar
3,293
-3,293
4,183
-2,930
4,426
-1,605
Factor
0.00%
0.45%
0.96%
IR real ao anterior
Venta real ao anterior
1326
Ao 4
Ao 5
23,976
4,384
459
2,160
648
2,247
23,976
4,639
459
2,160
648
2,378
33,874
34,259
Ao 4
Ao 5
312,182
4,480
330,289
6,235
4,683
-203
4,954
1,281
1.44%
1.89%
4954
WACC =
5.17%
Ao 0
-7,647
VAN
TIR
Ao 2012
-28,513
Ao 2013
14,551
Ao 2014
-2,325
ANALISIS DE SENSIBILIDAD
PRECIO
Mas 10%
Base
Menos 10%
VARIABLE
COSTO
Mas 20%
Base
Menos 20%
VARIABLE
BETA
Mas 20%
Base
Menos 20%
VARIABLE
UNIDADES
Mas 10%
Base
Menos 10%
VARIABLE
PORCENTAJE
Mas 20%
Base
Menos 20%
VARIABLE
VAN
6.1
6
5
$98,662
$9,357
-$105,254
Variacion
954.37%
-1224.82%
VAN
Variacion
4.2
-$163,382
-1846.02%
4
$9,357
2.8
$146,419
1464.74%
VAN
Variacion
$8,243
-11.91%
$9,357
$10,524
12.47%
VAN
Variacion
$30,369
224.55%
$9,357
-$15,928
-270.22%
VAN
Variacion
$87,033
830.10%
$9,357
-$70,585
-854.32%
2.4
2
1.6
3926
3,569
3212
1.3
1.058
0.8
Ao 2015
3,945
Ao 2016
38,265
VENTAS
Jan-13
70.00
COBRANZA
Jan-13
Feb-13
71.00
Mar-13
72.00
Apr-13
73.00
May-13
74.00
Jun-13
75.00
Feb-13
70.00
Mar-13
71.00
Apr-13
72.00
May-13
73.00
Jun-13
74.00
COMPRAS
Jan-13
70.00
Feb-13
71.00
Mar-13
72.00
Apr-13
73.00
May-13
74.00
Jun-13
75.00
PAGO x COMPRAS
Jan-13
Feb-13
70.00
71.00
Mar-13
72.00
Apr-13
73.00
Mar-13
74.00
Jun-13
75.00
Jul-13
76.00
Aug-13
77.00
Sep-13
78.00
Oct-13
79.00
Nov-13
80.00
Dec-13
81.00
Jan-14
87.00
Jul-13
75.00
Aug-13
76.00
Sep-13
77.00
Oct-13
78.00
Nov-13
79.00
Dec-13
80.00
Jan-14
81.00
Jul-13
76.00
Aug-13
77.00
Sep-13
78.00
Oct-13
79.00
Nov-13
80.00
Dec-13
81.00
Jan-14
87.00
Jul-13
76.00
Apr-13
77.00
Sep-13
78.00
Oct-13
79.00
May-13
80.00
Dec-13
81.00
Jan-14
0.00
Feb-14
94.00
Mar-14
101.00
Apr-14
109.00
May-14
118.00
Jun-14
127.00
Jul-14
137.00
Aug-14
148.00
Feb-14
87.00
Mar-14
94.00
Apr-14
101.00
May-14
109.00
Jun-14
118.00
Jul-14
127.00
Aug-14
137.00
Feb-14
94.00
Mar-14
101.00
Apr-14
109.00
May-14
118.00
Jun-14
127.00
Jul-14
137.00
Aug-14
148.00
Feb-14
87.00
Mar-14
94.00
Apr-14
101.00
May-14
109.00
Jun-14
118.00
Jul-14
127.00
Aug-14
137.00
Sep-14
160.00
Oct-14
173.00
Nov-14
187.00
Dec-14
202.00
Sep-14
148.00
Oct-14
160.00
Nov-14
173.00
Dec-14
187.00
Sep-14
160.00
Oct-14
173.00
Nov-14
187.00
Dec-14
202.00
Jan-15
218.00
Feb-15
236.00
Mar-15
255.00
Sep-14
148.00
Oct-14
160.00
Nov-14
173.00
Dec-14
187.00
Jan-15
202.00
Feb-15
218.00
Mar-15
236.00
Apr-15
276.00
May-15
298.00
Jun-15
322.00
Jul-15
348.00
Aug-15
376.00
Sep-15
407.00
Oct-15
440.00
Apr-15
255.00
May-15
276.00
Jun-15
298.00
Jul-15
322.00
Aug-15
348.00
Sep-15
376.00
Oct-15
407.00
Nov-15
476.00
Dec-15
515.00
Jan-16
557.00
Feb-16
603.00
Mar-16
653.00
Apr-16
707.00
May-16
765.00
Nov-15
440.00
Dec-15
476.00
Jan-16
515.00
Feb-16
557.00
Mar-16
603.00
Apr-16
653.00
May-16
707.00
Jun-16
828.00
Jul-16
896.00
Aug-16
970.00
Sep-16
1050.00
Oct-16
1137.00
Nov-16
1231.00
Dec-16
1333.00
Jun-16
765.00
Jul-16
828.00
Aug-16
896.00
Sep-16
970.00
Oct-16
1050.00
Nov-16
1137.00
Dec-16
1231.00
Jan-17
1444.00
Feb-17
1564.00
Mar-17
1694.00
Apr-17
1835.00
May-17
1987.00
Jun-17
2152.00
Jul-17
2331.00
Jan-17
1333.00
Feb-17
1444.00
Mar-17
1564.00
Apr-17
1694.00
May-17
1835.00
Jun-17
1987.00
Jul-17
2152.00
Aug-17
2525.00
Sep-17
2735.00
Oct-17
2962.00
Nov-17
3208.00
Dec-17
3475.00
Aug-17
2331.00
Sep-17
2525.00
Oct-17
2735.00
Nov-17
2962.00
Dec-17
3208.00