Documentos de Académico
Documentos de Profesional
Documentos de Cultura
20
8
20
30
8
50
40
8
70
20
60
8
110
40
500
420
80
300
120
140
160
50
8
90
30
500
440
200
200
240
70
8
130
50
500
420
280
160
240
320
400
PARAMETROS
Produccin (ud)
Precio ($/ud)
Stock productos (ud)
Venta Productos(ud)
Compra M.P. (ud)
Stock de M.P. (ud)
Cosumo de M.P (ud)
INVERSIONES
Construccin
Equipos
Terreno
Puesta en marcha
TOTAL
ESTADO DE RESULTADOS
INGRESOS DE OPERACIN
Ventas
COSTOS OPERACIN
Materias Primas
Remuneraciones
Energia
Gastos Generales
Depreciacion
Puesta en Marcha
Costos Operacin
Resultado Operacional
Gastos Financieros
UTILIDAD ANTES DE IMP.
RENTA IMPONIBLE
IMPUESTO A LA RENTA
PERDIDA PARA PROX. PERIODO
UTILIDAD DESPUES DE IMP.
FLUJO DE CAJA
INGRESOS
IVA
Crdito equipos
Cobranza de Ventas
TOTAL INGRESOS
EGRESOS
Caja
Inversiones
Compra Materia Prima
Remuneraciones Lquidas
Leyes Sociales
Energia
Gastos Generales
Gastos Financieros
ppm
Impuestos pagados
1,000
1,500
500
320
3,320
1,000
1,500
1,000
320
2,820
320
1,320
200
20
100
200
20
100
200
20
100
320
320
320
80
200
22
100
46
120
200
23
100
46
160
200
24
100
46
200
200
25
100
46
240
200
26
100
46
280
200
27
100
46
448
-448
489
-489
530
-370
571
-331
653
-253
-448
-448
-489
-937
-370
-1,307
-331
-1,638
612
-292
150
-442
-2,080
-253
-2,333
-448
-448
-937
-489
-1,307
-370
-1,638
-331
-2,080
-442
-2,333
-253
37
-300
240
-23
-43
-498
1,500
-498
1,500
-213
-118
-23
-73
1,002
1,002
-213
-118
-23
160
87
500
3,320
2,820
1,320
160
40
20
100
160
40
20
100
500
160
40
20
100
160
40
22
100
160
40
23
100
500
160
40
24
100
160
100
160
40
25
100
150
320
277
500
160
40
26
100
TOTAL EGRESOS
Flujo de caja del perodo
Flujo de Caja acumulado
ANEXOS
IVA
Ventas
Compras
IVA Ventas
IVA Compras
Crdito IVA
Crdito acumulado
IVA a pagar
Flujo de Caja IVA
4,080
3,140
1,640
820
322
323
824
-3,078
-3,078
-2,138
-5,216
-1,853
-7,068
-938
-8,007
-345
-8,352
-316
-8,668
-737
-9,405
2,620
2,620
1,120
622
123
160
124
240
625
320
126
400
627
498
-498
-498
498
-498
-996
213
-213
-1,208
118
-118
-1,327
23
-23
-1,350
30
24
7
-1,343
46
119
-73
-1,416
61
24
37
-1,379
76
119
-43
-1,423
-498
-498
-213
-118
-23
-73
37
-43
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
DEPRECIACION
Construccin
Equipos
Puesta en marcha
Total Depreciacin
4
1
20
0.1
10%
-3,078
1
-3,039
475
826
-498
-549
-9,903 -10,453
ud M.P / ud Prod.
$ / ud M.P.
$ / mes
$ / ud Prod.
-2,138
2
-2,084
-1,853
3
-1,783
-938
4
-892
-345
5
-324
-316
6
-293
-737
7
-674
-498
8
-450
-549
9
-490
-3,078
-2,138
-1,853
-938
-345
-316
-737
-498
-549
-3,078
1
-3,033
-2,138
2
-2,077
-1,853
3
-1,774
-938
4
-885
-345
5
-321
-316
6
-290
-737
7
-666
-498
8
-443
-549
9
-482
0
16.5%
1.28%
TIR de Inversionista
TIR mensual
19.0%
1.46%
15.5%
ao 2
10
11
12
80
8
150
60
100
8
190
80
120
9
240
120
460
480
120
9
240
120
1,000
980
480
120
9
240
120
420
480
120
9
240
120
1,000
940
480
120
9
240
120
380
480
120
9
240
120
1,000
900
480
120
9
240
120
340
400
120
9
220
90
1,000
860
480
120
9
240
100
100
320
90
8
170
70
1,000
740
360
500
480
20
480
480
560
640
810
900
1,080
1,080
1,080
1,080
1,080
1,080
1,080
320
200
28
100
46
360
200
29
100
46
400
200
30
100
46
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
694
-214
735
-175
776
-136
888
-78
888
192
888
192
888
192
888
192
888
192
-175
-2,722
-136
-2,858
-78
-2,936
192
-2,867
192
-2,675
192
-2,483
192
-2,291
192
-2,099
888
192
120
72
-2,027
888
192
-214
-2,547
888
12
135
-123
-3,059
192
-1,835
-2,547
-214
-2,722
-175
-2,858
-136
-2,936
-78
-3,059
-123
-2,867
192
-2,675
192
-2,483
192
-2,291
192
-2,099
192
-2,027
72
-1,835
192
67
-108
97
-63
-12
178
-12
178
-12
480
372
560
657
640
577
900
888
1,080
1,258
1,080
1,068
1,080
1,258
1,080
1,068
178
-300
1,080
958
178
400
467
144
-300
810
654
160
40
27
100
1,000
160
40
28
100
160
40
29
100
1,000
176
40
30
110
1,000
176
44
32
110
176
44
32
110
1,000
176
44
32
110
176
44
32
110
1,000
176
44
32
110
176
44
32
110
135
176
44
32
110
120
1,080
1,258
176
44
32
110
327
1,328
329
1,356
497
1,362
362
1,362
362
1,362
482
362
140
-956
328
-779
157
-474
896
-294
896
-294
476
-10,313 -11,269 -10,941 -11,720 -11,563 -12,037 -11,140 -11,434 -10,538 -10,832 -10,356
896
-9,459
480
128
560
1,129
640
130
810
1,142
900
142
1,080
1,142
1,080
142
1,080
1,142
1,080
142
1,080
1,142
1,080
142
1,080
142
91
24
67
-1,356
106
215
-108
-1,464
122
25
97
-1,367
154
217
-63
-1,430
171
27
144
-1,286
205
217
-12
-1,298
205
27
178
-1,119
205
217
-12
-1,131
205
27
178
-953
205
217
-12
-965
205
27
178
-787
205
27
178
-608
67
-108
97
-63
144
-12
178
-12
178
-12
178
178
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
140
10
123
-956
11
-831
328
12
281
-779
13
-660
157
14
131
-474
15
-392
896
16
731
-294
17
-237
896
18
713
-294
19
-231
476
20
369
896
21
686
140
-956
328
-779
157
-474
896
-294
896
-294
476
896
140
10
121
-956
11
-815
328
12
275
-779
13
-645
157
14
128
-474
15
-381
896
16
710
-294
17
-230
896
18
690
-294
19
-223
476
20
356
896
21
661
ao 3
10
11
12
120
9
240
120
1,000
540
480
120
9
240
120
132
9
252
120
132
9
264
120
132
9
264
132
468
528
912
528
384
528
132
9
264
132
1,500
1,356
528
132
9
264
132
24
528
132
9
264
132
1,500
1,440
528
132
9
264
132
552
528
132
9
264
132
1,500
996
528
132
9
264
132
60
480
120
9
240
120
1,500
1,080
480
1,080
1,080
1,080
1,080
1,080
1,188
1,188
1,188
1,188
1,188
1,188
1,188
480
220
32
110
46
480
220
32
110
46
480
220
32
110
46
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
888
192
888
192
888
192
958
122
958
230
958
230
958
230
958
230
958
230
192
-1,451
192
-1,259
122
-1,137
230
-891
230
-661
230
-431
230
-201
230
29
5
958
230
90
140
140
24
958
230
192
-1,643
958
122
105
17
-1,120
-1,643
192
-1,451
192
-1,259
192
-1,137
122
-1,120
17
-891
230
-661
230
-431
230
-201
230
225
116
191
-12
178
-107
176
-88
197
-88
197
177
1,080
1,258
1,080
973
1,080
1,256
1,080
992
1,188
1,385
1,188
1,100
1,188
1,385
1,188
1,365
-285
-300
1,188
603
197
1,080
1,068
176
-300
1,080
956
1,000
176
44
32
110
176
44
32
110
1,500
176
44
32
110
185
44
32
120
1,500
185
46
33
120
185
46
33
120
1,500
185
46
33
120
185
46
33
120
185
46
33
120
185
46
33
120
105
24
1,500
185
46
33
120
90
24
828
528
230
230
39
1,188
1,385
185
46
33
120
24
1,362
362
1,862
381
489
1,884
384
1,884
384
408
1,998
408
-294
-9,753
896
-8,857
-889
-9,746
875
-8,870
467
-8,404
-893
-9,296
1,000
-8,296
-785
-9,080
1,000
-8,080
957
-7,123
-1,395
-8,518
977
-7,541
1,080
1,142
1,080
142
1,080
1,642
1,080
153
1,080
153
1,188
1,653
1,188
153
1,188
1,653
1,188
153
1,188
153
1,188
1,653
1,188
153
205
217
-12
-620
205
27
178
-442
205
312
-107
-549
205
29
176
-373
205
29
176
-197
226
314
-88
-285
226
29
197
-88
226
314
-88
-177
226
29
197
20
178
-107
176
176
-88
197
-88
197
226
314
-88
-108
197
-285
226
29
197
-108
-12
226
29
197
197
20
177
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
5
25
16
46
-294
22
-222
896
23
669
-889
24
-655
875
25
637
467
26
335
-893
27
-633
1,000
28
701
-785
29
-543
1,000
30
683
957
31
645
-1,395
32
-929
977
33
642
-294
896
-889
875
467
-893
1,000
-785
1,000
957
-1,395
977
-294
22
-213
896
23
642
-889
24
-627
875
25
609
467
26
320
-893
27
-603
1,000
28
666
-785
29
-515
1,000
30
647
957
31
610
-1,395
32
-876
977
33
605
197
10
11
12
ao 1
ao 2
ao 3
ao 4
ao 5
ao 6
ao 7
ao 8
132
9
264
132
132
9
264
132
1,500
1,272
528
132
9
264
132
540
8
190
350
2,500
340
2,160
1,440
9
240
1,390
6,500
1,080
5,760
1,584
9
264
1,560
6,000
744
6,336
1,584
9
1,584
9
1,584
9
1,584
9
1,584
9
1,584
6,336
1,584
6,336
1,584
6,336
1,584
6,336
1,584
6,336
6,336
6,336
6,336
6,336
6,336
300
528
744
528
3,000
3,000
500
960
7,460
1,188
1,188
1,188
2,800
12,510
14,040
14,256
14,256
14,256
14,256
14,256
528
231
33
120
46
528
231
33
120
46
528
231
33
120
46
2,160
1,800
234
900
414
5,760
2,640
384
1,320
552
6,336
2,772
398
1,440
552
6,336
2,772
398
1,440
552
6,336
2,772
398
1,440
552
6,336
2,772
398
1,440
408
6,336
2,772
398
1,440
360
6,336
2,772
398
1,440
360
958
230
958
230
958
230
5,508
-2,708
150
10,656
11,498
11,498
11,354
11,306
11,306
2,758
2,758
2,902
2,950
2,950
255
11,498
2,542
195
135
75
15
1,599
2,347
2,623
2,683
2,887
2,950
2,950
185
446
456
491
501
501
1,854
230
230
39
230
230
39
230
230
39
-2,858
191
191
191
-2,858
1,599
2,162
2,177
2,227
2,396
2,448
2,448
197
-177
197
1,188
1,385
1,188
1,011
1,188
1,385
-1,367
2,700
2,160
3,493
818
-600
12,070
12,288
873
-600
13,932
14,205
-600
14,256
13,656
-600
14,256
13,656
-300
14,256
13,956
14,256
14,256
14,256
14,256
500
7,460
2,500
1,920
440
264
1,200
150
6,500
2,112
524
382
1,320
255
6,000
2,218
552
397
1,440
195
143
6,336
2,218
554
398
1,440
135
285
42
6,336
2,218
554
398
1,440
75
285
161
6,336
2,218
554
398
1,440
15
285
171
6,336
2,218
554
398
1,440
6,336
2,218
554
398
1,440
285
206
285
216
185
46
33
120
1,500
185
46
33
120
185
46
33
120
24
24
24
408
1,908
408
14,434
11,093
10,945
11,409
11,467
11,417
11,437
11,448
977
-6,565
-897
-7,461
977 -10,941
-6,485 -10,941
1,195
-9,746
3,261
-6,485
2,247
-4,238
2,189
-2,049
2,539
490
2,819
3,309
2,808
6,117
1,188
153
1,188
1,653
1,188
153
226
29
197
88
226
29
197
20
197
226
314
-88
-88
88
-177
197
-1,367
818
873
5
25
16
46
5
25
16
46
5
25
16
46
45
225
144
414
60
300
192
552
60
300
192
552
60
300
192
552
60
300
192
552
60
300
48
408
60
300
60
300
360
360
977
34
634
-897
35
-575
977
36
618
-10,941
1,195
3,261
2,247
4
1,221
2,189
5
1,021
2,539
6
1,016
2,819
7
969
2,808
8
828
977
-897
977
2,247
2,189
977
34
596
-897
35
-539
977
36
579
2,247
4
1,119
2,189
5
916
2,539
83
2,622
6
921
2,819
562
3,381
7
998
2,808
1,040
3,848
8
954
ao 9
ao 10
1,584
9
1,584
9
1,584
6,336
1,584
6,336
6,336
6,336
Valor
Residual
2,415
75
500
2,990
14,256
14,256
6,336
2,772
398
1,440
360
6,336
2,772
398
1,440
360
11,306
11,306
2,950
2,950
2,950
2,950
501
501
2,448
2,448
14,256
14,256
14,256
14,256
1,188
500
6,336
2,218
554
398
1,440
6,336
2,218
554
398
1,440
285
216
285
216
-46
-216
11,448
11,448
237
2,808
8,925
2,808
11,733
4,415
60
300
60
300
360
360
585
2,925
960
4,470
2,808
9
711
2,808
10
611
4,415
10
960
2,808
1,517
4,325
9
901
2,808
1,995
4,803
10
841
4,415
4,415
10
773
PARAMETROS
Produccin (ud)
Precio ($/ud)
Venta Productos(ud)
INVERSIONES
TOTAL
ao 2
ao 3
ao 4
ao 5
ao 6
ao 7
ao 8
ao 9
540
8
350
1,440
9
1,390
1,584
9
1,560
1,584
9
1,584
1,584
9
1,584
1,584
9
1,584
1,584
9
1,584
1,584
9
1,584
1,584
9
1,584
Valor
ao 10 Residual
1,584
9
1,584
7,460
ESTADO DE RESULTADOS
INGRESOS DE OPERACIN
Ventas
COSTOS OPERACIN
Costos Operacin
Resultado Operacional
Gastos Financieros
UTILIDAD ANTES DE IMP.
IMPUESTO A LA RENTA
UTILIDAD DESPUES DE IMP.
FLUJO DE CAJA
INGRESOS
Crdito equipos
Ingresos de Operacin
TOTAL INGRESOS
EGRESOS
TOTAL EGRESOS
Flujo de caja del perodo
Flujo de Caja acumulado
RETORNOS
2,990
2,800
12,510
14,040
14,256
14,256
14,256
14,256
14,256
14,256
14,256
5,508
-2,708
150
-2,858
10,656
1,854
255
1,599
11,498
2,758
75
2,683
456
2,227
11,354
2,902
15
2,887
491
2,396
11,306
2,950
11,306
2,950
11,306
2,950
1,599
11,498
2,758
135
2,623
446
2,177
11,306
2,950
-2,858
11,498
2,542
195
2,347
185
2,162
2,950
501
2,448
2,950
501
2,448
2,950
501
2,448
2,950
501
2,448
2,700
793
3,493
-600
12,888
12,288
-600
14,805
14,205
-600
14,256
13,656
-600
14,256
13,656
-300
14,256
13,956
14,256
14,256
14,256
14,256
14,256
14,256
14,256
14,256
1,188
14,434
11,093
10,945
11,409
11,467
11,417
11,437
11,448
11,448
11,448
237
-10,941
-10,941
1,195
-9,746
3,261
-6,485
2,247
-4,238
2,189
-2,049
2,539
490
2,819
3,309
2,808
6,117
2,808
8,925
2,808
11,733
4,415
15.5%
16.5%
TIR de Inversionista
19.0%