Beruflich Dokumente
Kultur Dokumente
AO 1
AO 2
AO 3
AO 4
AO 5
20%
15%
10%
5%
5%
26.00%
1,600,000,000
700,000,000
2,300,000,000 SUMA(B14:B15)
107%
-7% 1-B17
(164,615,388)
B16*B18
VARIABLE
5
1
20.75%
15.50%
10.25%
10.25%
5%
2 puntos
Couta capital
constante
10%
165,000
110,000
121,000
133,100
146,410
161,051
50,000.00
60,000.00
69,000.00
75,900.00
79,700.00
2,000.00
2,400.00
2,760.00
3,040.00
3,200.00
3,000.00
3,600.00
4,140.00
4,560.00
4,790.00
2,700.00
750,000,000.00
1,300.00
3,240.00
900,000,000.00
1,560.00
3,730.00
1,035,000,000.00
1,800.00
4,110.00
1,138,500,000.00
1,980.00
4,320.00
1,195,425,000.00
2,080.00
800,000,000.00
750,000,000.00
960,000,000.00
900,000,000.00
1,104,000,000.00
1,035,000,000.00
1,214,400,000.00
1,138,500,000.00
1,275,120,000.00
1,195,425,000.00
190.00
210.00
230.00
9%
NO INLCUIDO EN EL
PRECIO
7.50
10
5
15%
1.0%
5%
Lmites
0
2,000
3,000
127.00
Tarifa
15%
22%
34%
160.00
B54-B56
Paso 1
Paso 2
Paso 3
Paso 4
1
(164,615,388.46)
(42,800,001.00)
(164,615,388.46)
saldo del incio es El monto de la deuda finaciera (lo que nos endeudamos)
Intereses Generados lo sacas de Interes activa proyectada* deuda
SI(O(B54<=0;B22>=B53);0;B19/B21)
me restas el saldo menos lo amortizado al prestamo para el saldo del siguente ano
5
(164,615,388.46)
(16,873,077.32)
(164,615,388.46)
2
B57
C54*D13
SI($B$21>=C53;$B$19/$B$21;0)
C54-C56
>=C53;$B$19/$B$21;0)
1
INGRESOS
Volumen de ventas (unidades/ao):
110,000
121,000
133,100
146,410
161,051
5,500,000,000.00
7,260,000,000.00
9,183,900,000.00
11,112,519,000.00
12,835,764,700.00
454,128,440.37
599,449,541.28
758,303,669.72
917,547,440.37
1,059,833,782.57
(454,128,440)
(599,449,541)
(758,303,670)
(917,547,440)
(1,059,833,783)
5,954,128,440
7,859,449,541
9,942,203,670
12,030,066,440
13,895,598,483
COSTOS DIRECTOS
Costos de materia prima
Costos de mano de obra
Otros costos de produccin
Depreciacin
Amortizacin de cargos diferidos
TOTAL COSTOS DIRECTOS
1,650,000,000
1,080,000,000
143,000,000
160,000,000
140,000,000
3,173,000,000
2,178,000,000
1,335,600,000
188,760,000
160,000,000
140,000,000
4,002,360,000
2,755,170,000
1,531,463,000
239,580,000
160,000,000
140,000,000
4,826,213,000
3,338,148,000
1,740,245,100
289,891,800
160,000,000
140,000,000
5,668,284,900
3,865,224,000
1,891,165,320
334,986,080
160,000,000
140,000,000
6,391,375,400
2,781,128,440
3,857,089,541
5,115,990,670
6,361,781,540
7,504,223,083
55,000,000
417,169,266
800,000,000
750,000,000
275,000,000
2,297,169,266
72,600,000
578,563,431
960,000,000
900,000,000
363,000,000
2,874,163,431
91,839,000
767,398,600
1,104,000,000
1,035,000,000
459,195,000
3,457,432,600
111,125,190
954,267,231
1,214,400,000
1,138,500,000
555,625,950
3,973,918,371
128,357,647
1,125,633,462
1,275,120,000
1,195,425,000
641,788,235
4,366,324,344
483,959,174
982,926,110
1,658,558,069
2,387,863,169
3,137,898,738
Gastos financieros:
(42,800,001)
(34,157,693)
(25,515,385)
(16,873,077)
(16,873,077)
526,759,175
1,017,083,803
1,684,073,454
2,404,736,247
3,154,771,816
4,147,710.04
6,356,773.77
8,863,544.50
11,451,124.98
13,716,399.20
Ventas
Dbito Fiscal
Crdito Fiscal
Monto a enterar a Tesorera Nacional
34%
179,098,120
34%
345,808,493
34%
572,584,975
34%
817,610,324
34%
1,072,622,417
347,661,056
671,275,310
1,111,488,480
1,587,125,923
2,082,149,398
AO 1
347,661,056
AO 2
647,661,056
AO 3
947,661,056
AO 4
1,247,661,056
AO 5
1,547,661,056
160,000,000
140,000,000
160,000,000
140,000,000
160,000,000
140,000,000
160,000,000
140,000,000
160,000,000
140,000,000
647,661,056
947,661,056
1,247,661,056
1,547,661,056
1,847,661,056
AO 1
20%
5%
1,600,000,000
700,000,000
SUMA(B14:B15)
-40%
1-B17
B16*B18
VARIABLE
5
1
Couta capital
constante
10%
165,000
110,000
50,000.00
9%
NO INLCUIDO
EN EL PRECIO
AO 2
15%
AO 3
10%
AO 4
5%
AO 5
5%
AO 1
20%
5%
26.00%
1,600,000,000
700,000,000
2,300,000,000 SUMA(B14:B15)
100%
2,300,000,000
VARIABLE
5
1
Couta capital
constante
10%
165,000
110,000
50,000.00
9%
NO INLCUIDO EN EL
PRECIO
7.50
2,000.00
3,000.00
2,700.00
750,000,000.00
1,300.00
10
5
15%
1.0%
800,000,000.00
750,000,000.00
5%
Lmites
0
2,000
3,000
127.00
B54-B56
1
2,300,000,000.00
598,000,000.00
460,000,000.00
1,840,000,000.00
Paso 1 saldo del incio es El monto de la deuda finaciera (lo que nos end
Paso 2 Intereses Generados lo sacas de Interes activa proyectada* deu
Paso 3
Paso 4 me restas el saldo menos lo amortizado al prestamo para el sald
AO 2
AO 3
AO 4
AO 5
15%
10%
5%
5%
20.75%
15.50%
10.25%
10.25%
2 puntos
121,000
133,100
146,410
161,051
60,000.00
72,000.00
86,400.00
103,700.00
2,400.00
2,800.00
3,100.00
3,300.00
3,600.00
4,200.00
4,700.00
5,000.00
3,300.00
900,000,000.00
1,600.00
960,000,000.00
900,000,000.00
3,800.00
1,035,000,000.00
1,900.00
4,200.00
1,138,500,000.00
2,100.00
4,500.00
1,195,425,000.00
2,300.00
1,104,000,000.00
1,035,000,000.00
1,214,400,000.00
1,138,500,000.00
1,275,120,000.00
1,195,425,000.00
Tarifa
15%
22%
34%
200.00
300.00
400.00
5
460,000,000.00
47,150,000.00
460,000,000.00
-
500.00
1
INGRESOS
Volumen de ventas (unidades/ao):
Ventas
Dbito Fiscal
Crdito Fiscal
Monto a enterar a Tesorera Nacional
Ingresos Netos por Venta
COSTOS DIRECTOS
Costos de materia prima
Costos de mano de obra
Otros costos de produccin
Depreciacin
Amortizacin de cargos diferidos
110,000
121,000
5,500,000,000.00
7,260,000,000.00
495,000,000.00
653,400,000.00
495,000,000
653,400,000
5,005,000,000
6,606,600,000
1,650,000,000
1,080,000,000
143,000,000
160,000,000
140,000,000
3,173,000,000
2,178,000,000
1,335,600,000
193,600,000
160,000,000
140,000,000
4,007,200,000
1,832,000,000
2,599,400,000
55,000,000
274,800,000
800,000,000
750,000,000
275,000,000
2,154,800,000
72,600,000
389,910,000
960,000,000
900,000,000
363,000,000
2,685,510,000
(322,800,000)
(86,110,000)
(42,800,001)
(34,157,693)
(279,999,999)
(51,952,307)
15%
15%
(279,999,999)
(51,952,307)
AO 1
(279,999,999)
140,000,000
140,000,000
AO 2
-
133,100
146,410
161,051
9,583,200,000.00
12,649,824,000.00
16,700,988,700.00
862,488,000.00
1,138,484,160.00
1,503,088,983.00
862,488,000
1,138,484,160
1,503,088,983
8,720,712,000
11,511,339,840
15,197,899,717
2,795,100,000
1,540,780,000
252,890,000
160,000,000
140,000,000
4,888,770,000
3,404,032,500
1,753,422,000
307,461,000
160,000,000
140,000,000
5,764,915,500
3,986,012,250
1,920,154,500
370,417,300
160,000,000
140,000,000
6,576,584,050
3,831,942,000
5,746,424,340
8,621,315,667
95,832,000
574,791,300
1,104,000,000
1,035,000,000
479,160,000
3,288,783,300
126,498,240
861,963,651
1,214,400,000
1,138,500,000
632,491,200
3,973,853,091
167,009,887
1,293,197,350
1,275,120,000
1,195,425,000
835,049,435
4,765,801,672
543,158,700
1,772,571,249
3,855,513,995
(25,515,385)
(16,873,077)
(16,873,077)
568,674,085
1,789,444,326
3,872,387,072
1,895,580.28
4,473,610.82
7,744,774.14
34%
34%
34%
193,349,189
608,411,071
1,316,611,605
375,324,896
1,181,033,255
2,555,775,468
AO 3
AO 4
AO 5