Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ENERGA ELCTRICA
CONSUMO REFERENCIAL MENSUAL EN Kwh./MES
# PISO
STANO
PLANTA BAJA
PRIMER PISO
SEGUNDO PISO
15.05
56.64
204.29
34.96
CONSUMO
CONSUMO 08-06 A 07-07 5 A 12-2008
(KWH./MES) EN DLARES
5,416.85
20,391.66
73,543.68
12,584.45
270.84
1,019.58
3,677.18
629.22
1,354.21
5,097.92
6,452.13
TOTAL
PROMEDIO
5,596.83
1,290.43
1 A 12-2009
3,250.11
12,235.00
44,126.21
7,550.67
67,161.98
3,250.11
12,235.00
44,126.21
7,550.67
67,161.98
44,774.65
67,161.98
PARA EL CONSUMO DE AGUA SE CONSIDERA POR CADA HUESPEDP 150 LITROS POR DIA.
EN 20 HABITACIONES A UN CONSUMO DE SU 50%; 10 HABT. X 3 HUESPEDES POR 150 LITROS COMO CONSUMO
DIARIO.
CONCLUYE;
10
3
150
30
135,000.00
33,750.00
HUESPEDES
HUESPEDES PROMEDIO
LITROS CADA HUESPED
DAS MES
LITROS
0.004546
GALONES
POR MES
153.43
AGUA
CONSUMO REFERENCIAL EN M3/MENSUALES
# PISO
STANO
PLANTA BAJA
PRIMER PISO
SEGUNDO PISO
CONSUMO
CONSUMO 08-06 A 07-07 5 A 12-2008
(M3/MES) EN DLARES
0.00
7.67
0.80
153.43
368.23
7.67
0.80
1,472.90
7.67
0.80
1,472.90
7.67
153.43
2,209.36
TOTAL
PROMEDIO
0.80
1 A 12-2009
368.23
1,472.90
1,472.90
3,314.03
3,314.03
1472.904
3314.034
1 A 12-2009
7.671375
TELFONO
CONSUMO REFERENCIAL MENSUAL TARIFA BSICA
# PISO
STANO
PLANTA BAJA
PRIMER PISO
472.44
1,889.76
SEGUNDO PISO
20.00
45
6.20
6.20
TOTAL
PROMEDIO
1.27
196.85
1,889.76
2,834.64
1.27
1,889.76
4,251.96
4,251.96
TOTAL
PROMEDIO
1.27
1 A 12-2009
685.80
2,743.20
2,743.20
6,172.20
6,172.20
SABANAS
CONSUMO MENSUAL
# PISO
CONSUMO
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
0.00
20.00
112.00
28.00
160
PRECIO
0.00
90.00
90.00
90.00
90.00
4,032.00
4,032.00
1 A 12-2009
8,064.00
22,579.20
5,644.80
36,288.00
8,064.00
45,158.40
11,289.60
64,512.00
104,832.00
1 A 12-2009
1.12
TOALLAS
CONSUMO MENSUAL
# PISO
TOALLAS
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
0.00
20.00
112.00
28.00
160
PRECIO
0.00
105.00
105.00
105.00
105.00
1.12
1.12
1.12
4,704.00
4,704.00
9,408.00
26,342.40
6,585.60
42,336.00
9,408.00
52,684.80
13,171.20
75,264.00
122,304.00
1 A 12-2009
1.12
EDREDONES
CONSUMO MENSUAL
# PISO
EDREDONES
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
0.00
20.00
112.00
28.00
160
PRECIO
0.00
100.00
100.00
100.00
100.00
1.12
1.12
1.12
1.12
COLCHONES
2,240.00
2,240.00
4,480.00
12,544.00
3,136.00
20,160.00
4,480.00
25,088.00
6,272.00
35,840.00
58,240.00
CONSUMO MENSUAL
# PISO
COLCHONES
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
0.00
20.00
112.00
28.00
160
PRECIO
0.00
215.00
215.00
215.00
215.00
1.12
1.12
1.12
4,816.00
4,816.00
1 A 12-2009
26,969.60
6,742.40
33,712.00
38,528.00
1 A 12-2009
1.12
ALMOHADAS
CONSUMO MENSUAL
# PISO
ALMOHADAS
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
0.00
20.00
112.00
28.00
160
PRECIO
0.00
24.00
24.00
24.00
24.00
1.12
1.12
1.12
537.60
537.60
1,075.20
3,010.56
752.64
4,838.40
1,075.20
6,021.12
1,505.28
8,601.60
4,300.80
1 A 12-2009
1.12
PAPEL HIGINICO
CONSUMO MENSUAL
# PISO
PAPEL HIGINICO
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
0.00
20.00
112.00
28.00
160
PRECIO
0.00
1.00
1.00
1.00
1.00
1.12
1.12
1.12
3,360.00
3,360.00
8,064.00
18,816.00
4,704.00
31,584.00
8,064.00
45,158.40
11,289.60
64,512.00
99,456.00
1 A 12-2009
1.12
JABONES-SHAMPOO-GORRAS DE BAO
CONSUMO MENSUAL
# PISO
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
JABONES-SHAMPOO-GORRAS DE BAO
PRECIO
0.00
20.00
112.00
28.00
160
0.00
2.00
2.00
2.00
2.00
1.12
1.12
1.12
6,720.00
6,720.00
16,128.00
37,632.00
9,408.00
63,168.00
16,128.00
90,316.80
22,579.20
129,024.00
198,912.00
1 A 12-2009
1.12
ARTCULOS DE LIMPIEZA
CONSUMO MENSUAL
# PISO
ARTCULOS DE LIMPIEZA
PRECIO
USO COMN
0.00
0.00
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
20.00
112.00
28.00
160
1.00
1.00
1.00
1.00
1.12
1.12
1.12
3,360.00
3,360.00
8,064.00
18,816.00
4,704.00
31,584.00
8,064.00
45,158.40
11,289.60
64,512.00
99,456.00
1 A 12-2009
1.12
RESUMEN
0
# PISO
RESUMEN
USO COMN
PLANTA BAJA
2 - 8 PISO
PENTHOUSE
TOTAL
PROMEDIO
0.00
20.00
112.00
28.00
160
0.00
1.00
1.00
1.00
1.00
1.12
1.12
1.12
1.12
3,360.00
3,360.00
8,064.00
18,816.00
4,704.00
31,584.00
8,064.00
45,158.40
11,289.60
64,512.00
99,456.00
913
844
913
88.83
82.09
88.83
9.7294633
9.7263033
73.04
8883
15.26
88.83
16.51
1.2
105.34
106.596
98.508
28
32
19.45
23.97
0.6946429
0.7490625
39
28
40
31.94
19.92
33.01
0.8189744
0.7114286
0.82525
0.7598717
419.762385
16790.4954
98.508
82.09
0.45
69.042375
ene
20.7127125
828.5085
97.35
0.1568
ANEXO 2
ACTIVOS
9 A 12-07
5 A 12-08
1 A 12-09
AOS DE
VIDA
9 A 12-07
5 A 12-08
1 A 12-09
Terrenos
0.00
0.00
0.00
Edificios
0.00
0.00
0.00
20
0.00
Maquinarias y equipos
0.00
0.00
0.00
10
10
0.00
Muebles y enseres
0.00
0.00
0.00
20
0.00
Vehculos
0.00
0.00
0.00
20
0.00
0.00
0.00
0.00
20
0.00
Construcciones en proceso
0.00
0.00
0.00
20
0.00
0.00
0.00
0.00
TOTAL
TOTAL INVERSIN
0.00
ACTIVOS
9 A 12-07
5 A 12-08
1 A 12-09
AOS DE
VIDA
9 A 12-07
5 A 12-08
1 A 12-09
Terrenos
0.00
0.00
0.00
0.00
0.00
Edificios
0.00
0.00
0.00
20
0.10%
0.00
0.00
0.00
Maquinarias y equipos
0.00
0.00
0.00
10
1.0%
0.00
0.00
0.00
Muebles y enseres
0.00
0.00
0.00
3.0%
0.00
0.00
0.00
Vehculos
0.00
0.00
0.00
4.0%
0.00
0.00
0.00
0.00
0.00
0.00
10
1%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Construcciones en proceso
TOTAL
ACTIVOS
9 A 12-07
5 A 12-08
1 A 12-09
AOS DE
VIDA
9 A 12-07
5 A 12-08
1 A 12-09
Terrenos
0.00
0.00
0.00
0.00
0.00
0.00
Edificios
0.00
0.00
0.00
3.50
1.5%
0.00
0.00
0.00
Maquinarias y equipos
0.00
0.00
0.00
10
1.5%
0.00
0.00
0.00
Muebles y enseres
0.00
0.00
0.00
1.5%
0.00
0.00
0.00
Vehculos
0.00
0.00
0.00
1.5%
0.00
0.00
0.00
0.00
0.00
0.00
10
1.5%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Construcciones en proceso
TOTAL
0
0
ANEXO 3
RESUMEN
MENAJE DE CAMA
RESUMEN
SABANAS
TOALLAS
COLCHONES
ALMOHADAS
EDREDONES
TOTAL
1 A 12-2009
8,064.00
6,272.00
17,920.00
1,075.20
4,480.00
37,811.20
16,128.00
9,408.00
2,150.40
8,960.00
36,646.40
1 A 12-2009
SABANAS
# PISO
STANO
PLANTA BAJA
PIRMER PISO
SEGUNDO PISO
CONSUMO MENSUAL
SABANAS
0.00
0.00
20.00
20.00
40
PRECIO
0.00
90.00
90.00
90.00
90.00
IMPUESTOS
12.00%
1.12
1.12
1.12
4,032.00
4,032.00
8,064.00
8,064.00
8,064.00
16,128.00
1 A 12-2009
16128
TOALLAS
# PISO
STANO
PLANTA BAJA
PIRMER PISO
2DO. PISO
CONSUMO MENSUAL
TOALLAS
0.00
0.00
20.00
20.00
40
PRECIO
0.00
105.00
105.00
105.00
105.00
400
IMPUESTOS
12.00%
1.12
1.12
1.12
5.00
4,704.00
4,704.00
6,272.00
2
4,704.00
4,704.00
9,408.00
18816
4000
EDREDONES
# PISO
USO COMN
PLANTA BAJA
PIRMER PISO
2DO. PISO
CONSUMO MENSUAL
EDREDONES
0.00
0.00
20.00
20.00
40
PRECIO
0.00
100.00
100.00
100.00
100.00
IMPUESTOS
12.00%
1.12
1.12
1.12
2,240.00
2,240.00
4,480.00
1 A 12-2009
4,480.00
4,480.00
8,960.00
8960
COLCHONES
# PISO
USO COMN
PLANTA BAJA
PIRMER PISO
2DO. PISO
CONSUMO MENSUAL
COLCHONES
0.00
0.00
20.00
20.00
40
PRECIO
0.00
0.00
400.00
400.00
215.00
IMPUESTOS
12.00%
1.12
1.12
1.12
IMPUESTOS
12.00%
1.12
1.12
1.12
8,960.00
8,960.00
17,920.00
1 A 12-2009
-
7 aos
ALMOHADAS
# PISO
USO COMN
PLANTA BAJA
PIRMER PISO
2DO. PISO
CONSUMO MENSUAL
ALMOHADAS
0.00
0.00
20.00
20.00
40
PRECIO
0.00
24.00
24.00
24.00
24.00
537.60
537.60
1,075.20
1 A 12-2009
1,075.20
1,075.20
2,150.40
2151
ANEXO
RESUMEN
ARTICULOS DE LIMPIEZA
# PISO
RESUMEN
1 A 12-2009
5,376.00
5,376.00
1,075.20
11,827.20
8,064.00
8,064.00
1,612.80
17,740.80
11,827.20
1 A 12-2009
PAPEL HIGINICO
CONSUMO MENSUAL
# PISO
PAPEL HIGINICO
PRECIO
PLANTA BAJA
1ER PISO
2DO. PISO
0.00
20.00
20.00
40
0.50
0.50
0.50
4,032.00
4,032.00
8,064.00
JABONES-SHAMPOO-GORRAS DE BAO
CONSUMO MENSUAL
# PISO
PLANTA BAJA
1ER PISO
2DO. PISO
JABONES-SHAMPOO-GORRAS DE BAO
PRECIO
0.00
20.00
20.00
40
0.50
0.50
0.50
1 A 12-2009
1 A 12-2009
4,032.00
4,032.00
8,064.00
ARTCULOS DE LIMPIEZA
CONSUMO MENSUAL
# PISO
DESINFECTANTES
PLANTA BAJA
1ER PISO
2DO. PISO
0.00
20.00
20.00
40
PRECIO
0.10
0.10
0.10
1.00
806.40
806.40
1,612.80
ANEXO
ROL DE PAGO
Cargo
Salarios
ADMINISTRACIN
Total Administrativos
S
uCompensaci
e n Salarial
l
Total
Ingresos
9.35%
Total
Egresos
Total a
Recibir
Contador general
Gerente General
Secretaria
466.67
400.00
800.00
200.00
1,400.00
400.00
800.00
200.00
1,400.00
37.40
74.80
18.70
130.90
37.40
74.80
18.70
130.90
362.60
725.20
181.30
1,269.10
Vendedor
Vendedor
200.00
133.33
200.00
200.00
400.00
360.00
200.00
200.00
400.00
18.70
18.70
37.40
18.70
18.70
37.40
181.30
181.30
362.60
220.00
220.00
220.00
250.00
250.00
250.00
250.00
1,660.00
220.00
220.00
220.00
250.00
250.00
250.00
250.00
1,660.00
20.57
20.57
20.57
23.38
23.38
23.38
23.38
155.21
20.57
20.57
20.57
23.38
23.38
23.38
23.38
155.21
199.43
199.43
199.43
226.63
226.63
226.63
226.63
1,504.79
250.00
250.00
500.00
250.00
250.00
500.00
23.38
23.38
46.75
23.38
23.38
46.75
226.63
226.63
453.25
VENTAS
Total de Ventas
MANO DE OBRA DIRECTA
Recepcionista 1
Recepcionista 2
Recepcionista 3
Guardia 1
Guardia 2
Guardia 3
Camareros
237.14
250.00
PROVISIONES
Cargo
Sueldo
ADMINISTRATIVOS
V
a
Decimo
Tercero
Decimo
Cuarto
Contador general
Gerente General
Secretaria
400.00
1,000.00
200.00
1,600.00
33.33
83.33
16.67
133.33
0.66
0.66
0.66
1.98
Vendedor
Vendedor
200.00
200.00
1,550.00
16.67
16.67
33.33
0.66
0.66
1.32
Cuadrillero 1
Cuadrillero 2
Cuadrillero 3
Cuadrillero 4
Cuadrillero 5
Cuadrillero 6
Cuadrillero 7
Pilador
Ayudante Pilador
250.00
250.00
250.00
250.00
250.00
250.00
250.00
400.00
200.00
2,350.00
20.83
20.83
20.83
20.83
20.83
20.83
20.83
33.33
16.67
195.83
0.66
0.66
0.66
0.66
0.66
0.66
0.66
0.66
0.66
5.94
Bodeguero
Chofer
Guardan
Guardan
200.00
250.00
300.00
300.00
2,141.33
16.67
20.83
25.00
25.00
87.50
450.00
0.66
0.66
0.66
0.66
2.64
11.88
Total Administrativos
VENTAS
Total de Ventas
MANO DE OBRA DIRECTA
BASFUE S. A.
Generacin de Empleos
EN DOLARES
M.O.D.
M.O.I.
Empleados Administrativo
Empleados Ventas
TOTAL
Ao Normal
0
-------------------0.00
0.00
0.00
0.00
-------------------===========
Generacin de Divisas
EN DOLARES
El presente Proyecto le significar al Pas un ingreso de divisas
AOS
0
0
0
0
0
VALOR AGREGADO
EN DOLARES
Sueldos y Salarios
Gastos Financieros
Utilidad Neta
VALOR AGREGADO
VALOR AGREGADO
Ventas Netas
PRIMER AO
SEGUNDO AO AO NORMAL
0
0
0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-------------------- -------------------- -------------------0.00
0.00
0.00
0.00
0.00
0.00
-------------------- -------------------- -------------------0.00
0.00
0.00
#DIV/0!
#DIV/0!
VALORES
-
******************************** ********************** ******************** ***************** ************** ************** **************** ************** ************** **************** ************** ************** ******************
PROYECCIONES FINANCIERAS
******************************** ********************** ******************** ***************** ************** ************** **************** ************** ************** **************** ************** ************** ******************
NOMBRE DE LA EMPRESA
PARMETROS PARA LAS PROYECCIONES FINANCIERAS
PERIODOS PROYECTADOS
PREOPERACIN
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------NDICES DE ESCALAMIENTO DE PRECIOS (%)
12
------------------------------------Ventas en mercado local
0
0
0
0
0
0
0
0
0
0
Ventas para exportaciones
0
0
0
0
0
0
0
0
0
0
Costo M/P y materiales
0
0
0
0
0
0
0
0
0
0
Mano de obra directa
0
0
0
0
0
0
0
0
0
0
Mano de obra indirecta
0
0
0
0
0
0
0
0
0
0
Sueldos adminis. y ventas
0
0
0
0
0
0
0
0
0
0
ndice esperado de inflacin
0
0
0
0
0
0
0
0
0
0
09 A 12-07
DE 01 A 12-07
2,008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,008
2009
2010
2011
2012
2013
2014
2015
2016
2017
-------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
BASFUE S. A.
ACTIVO FIJO
Terrenos
Edificios y Construcciones
Maquinarias y equipos
Muebles y enseres
Vehculos
Muebles y Equipos de Oficina
OTROS ACTIVOS
ACTIVOS DIFERIDOS
CAPITAL DE OPERACION
APORTES PROPIOS
PRSTAMOS
CFN-Primera Etapa
CFN- Segunda Etapa
INSTITUCIONES FINANCIERAS
CORPORACIN FINANCIERA NACION
BASFUE S. A.
VALOR AGREGADO
(Expresado en dlares)
12
Primer Ao
0
0
0
0
0
0
0
0
INVERSIN DIFERIDA
OTRAS INVERSIONES
INGRESOS OPERACIONALES:
Recuperacin de ventas
C.A.T.
UNO
COSTOS DE PRODUCCIN
Pago a proveedores:
M.P. y materiales nacionales
M.P. y materiales importados
Mano de obra directa
Mano de obra indirecta
Gastos de ventas
Gastos administrativos
Gastos de fabricacin:
Suministros
Combustibles y lubricantes
Reparacin y mantenimiento
Seguros
Regalas
Otros
Imprevistos
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15% TRABAJADORES
Sueldos y Salarios
Gastos Financieros
Utilidad Neta
VALOR AGREGADO
VALOR AGREGADO
---------------- =
Ventas Netas
Valor Agregado
COSTOS
COSTOS
FIJOS VARIABLES
----------------------- -------------------%
%
GASTOS DE ADMINISTRACIN
Remuneraciones
Papelera
Energa Elctrica
Cuotas y suscripciones
Otros
Gastos legales
Contribuciones
Otros
Depreciaciones
Amortizaciones
GASTOS DE VENTAS
Remuneraciones
Comisiones Vtas.
Propaganda y publicidad
Viajes y representaciones/comunicaciones exterior
Gastos de transporte
Depreciaciones
D.- SERVICIO DE LA DEUDA
E INTERESES
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
NOMBRE DE LA EMPRESA
ESTIMACIONES DE VENTAS
PERIODO
2,008
PERIODO
2009
PERIODO
2010
PERIODO
2011
------------------------------------- -------------------------- ----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------VOLUMEN ESTIMADO DE VENTAS
UNIDAD
LOCAL
EXPORTACIN
TOTAL
LOCAL
EXPORTACIN
TOTAL
LOCAL EXPORTACIN
TOTAL
LOCALEXPORTACIN
------------------------------------- -------------------------- ----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------xxxxxxxxxxxxxxx
TONELADAS
0
0
0
0
0
0
0
0
0
0
0
xxxxxxxxxxxxxxx
xxxxxxxxxxxxxxx
xxxxxxxxxxxxxxx
TONELADAS
TONELADAS
TONELADAS
TONELADAS
0
0
0
0
PERIODO
2,008
----------------- ------------------LOCAL
EXPORTACIN
----------------- ------------------0
0
0
0
0
0
0
0
0
0
========================
xxxxxxxxxxxxxxx
0
0
0
0
----------------0
0
0
0
0
0
0
0
0
0
0
0
0
----------------0
PERIODO
2009
----------------- ------------------LOCAL
EXPORTACIN
----------------- ------------------0
0
0
0
0
0
0
0
0
0
============
============
0
0
0
0
0
0
0
0
PERIODO
2010
----------------- --------------------LOCAL EXPORTACIN
----------------- --------------------0
0
0
0
0
0
0
0
0
0
============
============
0
0
0
0
----------------0
0
0
0
0
0
0
0
0
PERIODO
2011
----------------- -------------------LOCALEXPORTACIN
----------------- -------------------0
0
0
0
0
0
0
0
0
0
============
============
PERIODO
2,008
PERIODO
2009
PERIODO
2010
PERIODO
2011
----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------LOCAL
EXPORTACIN
TOTAL
LOCAL
EXPORTACIN
TOTAL
LOCAL EXPORTACIN
TOTAL
LOCALEXPORTACIN
----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
============
========================
============
========================
============
============ ============
============
============
0
0
NOMBRE DE LA EMPRESA
COMPOSICIN DE MATERIAS PRIMAS POR PRODUCTO
xxxxxxxxxxxxxxx
------------------------------------Materia prima 1
Materia prima 2
Materia prima 3
Materia prima 4
0
0
0
0
COSTO UNID.
UNIDAD DE MEDIDA CANTIDAD
DLARES COSTO X PROD.
-------------------------- ----------------------- -------------------- ----------------X
0
0
0
X
0
0
0
X
0
0
0
X
0
0
0
----------------0
#DIV/0!
COSTO UNID.
UNIDAD DE MEDIDA CANTIDAD
DLARES COSTO X PROD.
------------------------------------Materia prima 1
Materia prima 2
Materia prima 3
Materia prima 4
Materiales indirectos
COSTO UNIT.
----------------------0
=============
NOMBRE DE LA EMPRESA
GASTOS DE ADMINISTRACIN, VENTAS Y COSTOS INDIRECTOS DE FABRICACIN
(Expresado en dlares)
PERIODO:
PREOPERACIN
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------GASTOS DE ADMINISTRACIN
%
0
0
0
0
0
0
0
0
0
0
Gastos que representan desembolso:
Remuneraciones
0
0
0
0
0
0
0
0
0
0
Papelera
0
0
0
0
0
0
0
0
0
0
Energa Elctrica
0
0
0
0
0
0
0
0
0
0
Cuotas y suscripciones
Otros
Gastos legales
Contribuciones
Otros
GASTOS DE VENTAS
%
Gastos que representan desembolso:
Remuneraciones
Comisiones Vtas.
0
Propaganda y publicidad
0
Viajes y representaciones/comunicaciones exterior
Gastos de transporte
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
=========== ========= ========= =========== ========= ========= =========== ========= ========= ============
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
=========== ========= ========= =========== ========= ========= =========== ========= ========= ============
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0.00
-------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
=========== ========= ========= =========== ========= ========= =========== ========= ========= ============
NOMBRE DE LA EMPRESA
ESTADO DE PERDIDAS Y GANANCIAS
ESTIMADO PARA EL PROYECTO
(Expresado en dlares)
DE 01 A 12-07
2008
----------------------- -------------------- ----------------- ----------------Perodo preoperacional
MONTO
%
----------------------- -------------------- ----------------- ----------------Ventas Netas
0
100.00
Costo de ventas
0
#DIV/0!
----------------- ----------------UTILIDAD BRUTA EN VENTAS
0
#DIV/0!
Gastos de ventas
0
#DIV/0!
Gastos de administracin
0
#DIV/0!
----------------- ----------------UTILIDAD (PERDIDA) OPERACIONAL
0
#DIV/0!
Gastos financieros
0
#DIV/0!
Amortizacin diferidos
0
#DIV/0!
Otros ingresos
0
#DIV/0!
Otros egresos
0
#DIV/0!
----------------- ----------------UTILIDAD (PERD) ANTES PARTICIPACIN
0
#DIV/0!
15% Participacin utilidades
0
#DIV/0!
----------------- ----------------UTIL. (PERD.) ANTES IMP.RENTA
0
#DIV/0!
Impuesto a la renta %
25
0
#DIV/0!
----------------- ----------------UTILIDAD (PERDIDA) NETA
0
#DIV/0!
Reserva legal
NOMBRE DE LA EMPRESA
FLUJO DE CAJA PROYECTADO
(Expresado en dlares)
A. INGRESOS OPERACIONALES
Recuperacin por ventas
B. EGRESOS OPERACIONALES
Pago a proveedores
Mano de obra directa
Mano de obra indirecta
Gastos de ventas
Gastos de administracin
Gastos de fabricacin
0
0
2009
------------------MONTO
------------------0
0
------------------0
0
0
------------------0
0
0
0
0
------------------0
0
------------------0
0
------------------0
----------------%
----------------100.00
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
0
0
2010
----------------MONTO
----------------0
0
----------------0
0
0
----------------0
0
0
0
0
----------------0
0
----------------0
0
----------------0
------------------%
------------------100.00
#DIV/0!
------------------#DIV/0!
#DIV/0!
#DIV/0!
------------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
------------------#DIV/0!
#DIV/0!
------------------#DIV/0!
#DIV/0!
------------------#DIV/0!
0
0
2011
----------------MONTO
----------------0
0
----------------0
0
0
----------------0
0
0
0
0
----------------0
0
----------------0
0
----------------0
----------------%
----------------100.00
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
0
0
2012
--------------------MONTO
--------------------0
0
--------------------0
0
0
--------------------0
0
0
0
0
--------------------0
0
--------------------0
0
--------------------0
0
0
----------------%
----------------100.00
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
2013
----------------MONTO
----------------0
0
----------------0
0
0
----------------0
0
0
0
0
----------------0
0
----------------0
0
----------------0
0
0
0
09 A 12-07
Per. preoper.
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-------------------%
-------------------100.00
#DIV/0!
-------------------#DIV/0!
#DIV/0!
#DIV/0!
-------------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-------------------#DIV/0!
#DIV/0!
-------------------#DIV/0!
#DIV/0!
-------------------#DIV/0!
C. FLUJO OPERACIONAL (A - B)
D. INGRESOS NO OPERACIONALES
Crditos a contratarse a corto plazo
Crditos a contratarse a largo plazo
Aportes futuras capitalizaciones
Aportes de capital
Recuperacin de invers temporales
Recuperacin de otros activos
Otros ingresos
E. EGRESOS NO OPERACIONALES
Pago de intereses
Pago de crditos de corto plazo
Pago de crditos de largo plazo
Pago participacin de utilidades
Pago de impuestos
Reparto de dividendos
Adquisicin de inversiones temporales
Adquisicin de activos fijos:
Terrenos
Edificios
Maquinarias y equipos
Muebles y enseres
Vehculos
Muebles y Equipos de Oficina
Construcciones en proceso
Otros egresos
Cargos diferidos
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------0
0
----------------------0
0
----------------------0
=============
#DIV/0!
0
0
0
0
0
0
0
0
0
-------------------0
0
-------------------0
0
-------------------0
===========
#DIV/0!
0
0
0
0
0
0
0
0
0
----------------0
0
----------------0
0
----------------0
=========
#DIV/0!
0
0
0
0
0
0
0
0
0
----------------0
0
----------------0
0
----------------0
=========
#DIV/0!
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
------------------- ----------------0
0
0
0
------------------- ----------------0
0
0
0
------------------- ----------------0
0
=========== =========
#DIV/0!
#DIV/0!
0
0
0
0
0
0
0
0
0
----------------0
0
----------------0
0
----------------0
=========
#DIV/0!
0
0
0
0
0
0
0
0
0
------------------0
0
------------------0
0
------------------0
===========
#DIV/0!
0
0
0
0
0
0
0
0
0
----------------0
0
----------------0
0
----------------0
=========
#DIV/0!
0
0
0
0
0
0
0
0
0
----------------0
0
----------------0
0
----------------0
=========
#DIV/0!
0
0
0
0
0
0
0
0
0
--------------------0
0
--------------------0
0
--------------------0
============
#DIV/0!
NOMBRE DE LA EMPRESA
BALANCE GENERAL HISTRICO Y PROYECTADO
(Expresado en dlares)
Saldos
iniciales
09 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------ACTIVO CORRIENTE
Caja y bancos
Ctas. y doc. por cobrar comerciales
Inventarios:
Productos terminados
Productos en proceso
Materias primas
Materiales y suministros
Otros inventarios
TOTAL ACTIVOS CORRIENTES
ACTIVOS FIJOS
Terrenos
Edificios y Construcciones
Maquinarias y equipos
Muebles y enseres
Vehculos
Muebles y Equipos de Oficina
Construcciones en proceso
(-) depreciaciones
TOTAL ACTIVOS FIJOS
ACTIVO DIFERIDO NETO
OTROS ACTIVOS
TOTAL DE ACTIVOS
PASIVO CORRIENTE
Obligaciones bancarias
Porcin corriente deuda Largo Plazo
Ctas. y doc por pagar proveedores
Gastos acumulados por pagar
TOTAL DE PASIVOS CORRIENTES
Crditos largo plazo
TOTAL DE PASIVOS
PATRIMONIO
Capital Social pagado
Reserva Legal
Futuras capitalizaciones
Utilidad (prdida) retenida
Utilidad (prdida) neta
TOTAL DE PATRIMONIO
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============ =========
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- -----------------
PRUEBAS DE SOLVENCIA
0
0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============ =========
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
CAPITAL DE TRABAJO
Act.Cte - Pas. Cte.
NDICE DE LIQUIDEZ
Act.Cte/Pas.Cte.
APALANCAMIENTOFINANCIERO Pas/Act.total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
NOMBRE DE LA EMPRESA
V.A.N (VALOR ACTUAL NETO)
TASA DE ACTUALIZACION
NOMBRE DE LA EMPRESA
TASA INTERNA DE RETORNO FINANCIERA (TIRF)
(Expresado en dlares)
AOS
FLUJO DE FONDOS
Inversin Fija
Inversin Diferida
Otras inversiones
Flujo Operacional (egresos) ingresos
Valor de Recuperacin:
Inversin fija
Excedentes operacionales
Otras inversiones
Flujo Neto (Precios corrientes)
Flujo Neto (Precios Constantes)
TIRF:
#NUM!
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4/9
Ao 10
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
#NUM!
0
0
0
0
0
0
0
0
----------------0
0
0
0
0
0
0
0
0
0
0
0
NOMBRE DE LA EMPRESA
TASA INTERNA ECONMICA DE RETORNO (TIER)
(Expresado en dlares)
Inversin Fija
Inversin Diferida
Otras inversiones
Ingresos operacionales
Total costos y gastos
Valor de Recuperacin:
Inversin fija
Excedentes operacionales
F/A
0
0
0
0
0
0
0
0
0
0
0
V.A.N
1
1
1
1
1
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
#NUM!
FLUJO DE FONDOS
F/O
0
1
2
3
4
5
6
7
8
9
10
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4/9
Ao 10
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Otras inversiones
Flujo Neto (Precios corrientes)
Flujo Neto (Precios Constantes)
TIER:
#NUM!
NOMBRE DE LA EMPRESA
PUNTOS DE EQUILIBRIO
(Expresado en dlares)
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
Perodo 0
Perodo 1
Perodo 2 Perodo 3
Perodo 4
Perodo 5 Perodo 6
Perodo 7
Perodo 8 Perodo 9
Perodo 10
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ---------------------
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
******************************** ********************** ******************** ***************** ************** ************** **************** ************** ************** **************** ************** ************** ******************
****************PROCESAMIENTO DE LA INFORMACIN****************
******************************** ********************** ******************** ***************** ************** ************** **************** ************** ************** **************** ************** ************** ******************
NOMBRE DE LA EMPRESA
RECUPERACIN VENTAS ESTIMADAS
------------------------------------Saldo inic. ctas. x cob. clientes
(+) Ventas
(-) Recuperaciones
Saldo final ctas.x cob. clientes
PROGRAMA DE PRODUCCIN
------------------------------------xxxxxxxxxxxxxxx
Invent.inicial prod.terminados
(+) Produccin
(-) Ventas
Invent.final prod.terminados
xxxxxxxxxxxxxxx
Invent.inicial prod.terminados
(+) Produccin
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(-) Ventas
Invent.final prod.terminados
xxxxxxxxxxxxxxx
Invent.inicial prod.terminados
(+) Produccin
(-) Ventas
Invent.final prod.terminados
xxxxxxxxxxxxxxx
Invent.inicial prod.terminados
(+) Produccin
(-) Ventas
Invent.final prod.terminados
xxxxxxxxxxxxxxx
Invent.inicial prod.terminados
(+) Produccin
(-) Ventas
Invent.final prod.terminados
NOMBRE DE LA EMPRESA
CONSUMO TOTAL M.P (Dlares)
------------------------------------xxxxxxxxxxxxxxx
xxxxxxxxxxxxxxx
xxxxxxxxxxxxxxx
xxxxxxxxxxxxxxx
xxxxxxxxxxxxxxx
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ---------------------
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============
NOMBRE DE LA EMPRESA
COSTO DE FABRICACIN PRODUCCIN Y VENTAS
------------------------------------- -------------------------DE 01 A 12-07
----------------------Materias primas consumidas
0
Mano de obra directa
0
Costos indirectos de fabricacin
0
----------------------COSTO DE FABRICACIN
0
(+) inv.ini.productos en proceso
0
(-) inv.fin.productos en proceso
0
----------------------COSTO DE PRODUCCIN
0
(+) inv.ini.productos terminados
0
(-) inv.fin.productos terminados
0
----------------------COSTO DE VENTAS
0
=============
NOMBRE DE LA EMPRESA
CALCULO DEL PUNTO DE EQUILIBRIO
(Expresado en dlares)
2008
-------------------0
0
0
-------------------0
0
0
-------------------0
0
0
-------------------0
===========
2009
----------------0
0
0
----------------0
0
0
----------------0
0
0
----------------0
=========
2010
----------------0
0
0
----------------0
0
0
----------------0
0
0
----------------0
=========
2011
2012
------------------- ----------------0
0
0
0
0
0
------------------- ----------------0
0
0
0
0
0
------------------- ----------------0
0
0
0
0
0
------------------- ----------------0
0
=========== =========
2013
----------------0
0
0
----------------0
0
0
----------------0
0
0
----------------0
=========
2014
------------------0
0
0
------------------0
0
0
------------------0
0
0
------------------0
===========
2015
----------------0
0
0
----------------0
0
0
----------------0
0
0
----------------0
=========
2016
----------------0
0
0
----------------0
0
0
----------------0
0
0
----------------0
=========
2017
--------------------0
0
0
--------------------0
0
0
--------------------0
0
0
--------------------0
============
PRIMER AO
SEGUNDO AO
TERCER AO
CUARTO AO
QUINTO AO
SEXTO AO
SEPTIMO AO
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
FIJOS VARIABLES
FIJOS VARIABLES
FIJOS VARIABLES
FIJOS VARIABLES
FIJOS VARIABLES
FIJOS VARIABLES
FIJOS VARIABLES
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
SEGUROS (ANEXO 2)
Reparacin y Mantenimiento (ANEXO 2)
MENAJE DE CAMA (ANEXO 3)
ARTCULOS DE LIMPIEZA (ANEXO 4)
IMPREVISTOS %
DEPRECIACIONES (ANEXO 2)
TOTAL
B.- GASTOS DE ADMINISTRACIN
Remuneraciones
Papelera
Energa Elctrica
Cuotas y suscripciones
Otros
Gastos legales
Contribuciones
Otros
Depreciaciones
Amortizaciones
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------TOTALES INCLUYENDO EL SERVICIO DE LA DEUDA
0
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTALES SIN INCLUIR EL SERVICIO DE LA DEUDA
0
0
0
0
0
#DIV/0!
0
0
#DIV/0!
RESUMEN DE CUADROS FINANCIEROS PARA EL INFORME
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
NOMBRE DE LA EMPRESA
ESTADO DE PERDIDAS Y GANANCIAS
ESTIMADO PARA EL PROYECTO
(Expresado en dlares)
DE 01 A 12-07
2008
2009
2010
2011
2012
2013
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- --------------------
Ventas Netas
Costos y gastos operacionales
Utilidad (perdida) operacional
Gastos Financieros
Otros ingresos (egresos) netos
R.U.T. e impuestos
UTILIDAD (PERDIDA) NETA
MONTO
%
MONTO
%
MONTO
%
MONTO
%
MONTO
%
MONTO
%
MONTO
%
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
100
0
100
0
100
0
100
0
100
0
100
0
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#NUM!
#NUM!
PUNTOS DE EQUILIBRIO
A. INCLUYE EL SERVICIO DE LA DEUDA
Ventas al punto de equilibrio
% respecto a las ventas estimadas
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
0
0
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
NOMBRE DE LA EMPRESA
FLUJO DE CAJA PROYECTADO (CON FINANCIAMIENTO)
(Expresado en dlares)
Per. preoper.
09 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------A. INGRESOS OPERACIONALES
0
0
0
0
0
0
0
0
0
0
0
B. EGRESOS OPERACIONALES
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------C. FLUJO OPERACIONAL (A-B)
0
0
0
0
0
0
0
0
0
0
0
D. INGRESOS NO OPERACIONALES
E. EGRESOS NO OPERACIONALES
F. FLUJO NO OPERACIONAL (D-E)
G. FLUJO NETO GENERADO (C+F)
H. SALDO INICIAL DE CAJA
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ---------------------
NOMBRE DE LA EMPRESA
BALANCE GENERAL HISTRICO Y PROYECTADO
(Expresado en dlares)
Saldos
iniciales
09 A 12-07
%
2008
%
2009
%
2010
%
2011
%
2012
%
2013
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------Activo Corriente
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
Activo fijo neto
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
Activo diferido neto
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
Otros activos
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------TOTAL DE ACTIVOS
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
============= =========== ========= ========= =========== ========= ========= =========== ========= ========= ============ ========= ========= ===========
Pasivo corriente
Pasivo largo plazo
Patrimonio
TOTAL DE PASIVO Y PATRIMONIO
NOMBRE DE LA EMPRESA
NDICES FINANCIEROS
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
----------------------- -------------------- ----------------- ----------------- ------------------- ----------------- ----------------- ------------------- ----------------- ----------------- --------------------- ----------------- ----------------- -------------------0
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
CAPITAL DE TRABAJO
Act.Cte - Pas. Cte.
NDICE DE LIQUIDEZ
Act.Cte/Pas.Cte.
APALANCAMIENTOFINANCIERO Pas/Act.total
0
#DIV/0!
#DIV/0!
2,0172,017
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
NOMBRE DE LA EMPRESA
INDICES FINANCIEROS/RAZONES
09 A 12-07
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
LIQUIDEZ
CAPITAL DE TRABAJO
= Activo Corriente - Pasivo Corriente
NDICES DE LIQUIDEZ
= Activos corrientes/Pasivos Corrientes
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RETORNO
0
VAN
#NUM!
TIRF
RETORNO SOBRE PATRIMONIO
ROE
= Utilidad neta/ Patrimonio
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
GASTOS DE OPERACIN
Gastos de Operacin/Ventas Netas
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
EFICIENCIA
APALANCAMIENTO
APALANCAMIENTOFINANCIERO
= Pasivos/Activos
ESTRUCTURA PATRIMONIAL
%Patrimonio/Activos
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
ROTACIN
ROTACIN DE ACTIVOS
= Ventas Netas/Activos
COMPOSICIN DE ACTIVOS
Activo Corriente/Activo total
Activo fijo neto/Activo total
Activo diferido neto/Activo Total
Otros activos/Activo Total
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
TAS
TASAS
\A
\E
\I
\M
\N
\O
\U
A451..H490
A793..A795
A766
B766
C766
F766
G766
D766
E766
Tasas TIRF/TIER
Macro TASAS
Letra
Letra
Letra
Letra
Letra
Letra
Letra
2,008
2,009
2,010
2,011
2,012
ESTIMACIONES DE VENTAS
Gastos financieros
E. EGRESOS NO OPERACIONALES
ESTIMACIONES DE VENTAS
0
0
0
0
0
0
GASTOS DE VENTAS
0
0
OYECTO Y SU FINANCIAMIENTO
INVERSION
INVERSION
INVERSION
POR
ACTUAL
%
REALIZAR %
TOTAL %
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
========= ========= =========== ========= ========= ===========
FINANCIAMIENTO
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0.00
#DIV/0!
0.00
#DIV/0!
0.00
#DIV/0!
========= ========= =========== ========= ========= ===========
S FINANCIERAS
NAL
TABLA DE AMORTIZACION
TABLA DE AMORTIZACION
BENEFICIARIO
NOMBRE DE LA EMPRESA
INSTIT. FINANCIERA
CORPORACIN FINANCIERA NACIONAL
MONTO USD
0
TASA
11.00%
T. EFECTIVA
0
PLAZO
10
aos
GRACIA
2
aos
FECHA DE INICIO
25-oct-07
MONEDA
DOLARES
AMORTIZACION 180
CADA: das
Nmero de perodos
16
para amortizar capital
No.
VENCIMIENTO
SALDO
INTERES PRINCIPAL
0
0
1 22-abr-08
0
0
2
19-oct-08
0
0
3 17-abr-09
0
0
4
14-oct-09
0
0
5 12-abr-10
0
0
0
6
9-oct-10
0
0
0
7
7-abr-11
0
0
0
8
4-oct-11
0
0
0
9
1-abr-12
0
0
0
10 28-sep-12
0
0
0
11 27-mar-13
0
0
0
12 23-sep-13
0
0
0
13 22-mar-14
0
0
0
14 18-sep-14
0
0
0
15 17-mar-15
0
0
0
16 13-sep-15
0
0
0
17 11-mar-16
0
0
0
18
7-sep-16
0
0
0
19
6-mar-17
0
0
0
20
2-sep-17
0
0
0
0
0
BENEFICIARIO
INSTIT. FINANCIERA
MONTO USD
TASA
PLAZO
GRACIA
FECHA DE INICIO
MONEDA
AMORTIZACION CADA:
Nmero de perodos
No.
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
DIVIDENDO
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------- ----------------0
0
#DIV/0!
#DIV/0!
PERIODO
2012
PERIODO
2013
PERIODO
2014
PERIODO
2015
PERIODO
2016
PERIODO
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCAL
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------0
==========
0
0
0
0
0
0
0
0
0
0
0
0
----------------0
PERIODO
2012
----------------- -------------------LOCALEXPORTACIN
----------------- -------------------0
0
0
0
0
0
0
0
0
0
============
============
0
0
0
0
0
0
0
0
0
0
0
0
----------------0
PERIODO
2013
----------------- -------------------LOCALEXPORTACIN
----------------- -------------------0
0
0
0
0
0
0
0
0
0
============
============
0
0
0
0
0
0
0
0
0
0
0
0
----------------0
PERIODO
2014
----------------- -------------------LOCALEXPORTACIN
----------------- -------------------0
0
0
0
0
0
0
0
0
0
============
============
0
0
0
0
0
0
0
0
0
0
0
0
----------------0
PERIODO
2015
----------------- -------------------LOCALEXPORTACIN
----------------- -------------------0
0
0
0
0
0
0
0
0
0
============
============
0
0
0
0
0
0
0
0
0
0
0
0
----------------0
PERIODO
2016
----------------- -------------------LOCALEXPORTACIN
----------------- -------------------0
0
0
0
0
0
0
0
0
0
============
============
0
0
0
0
PERIODO
----------------LOCAL
----------------0
0
0
0
0
============
PERIODO
2012
PERIODO
2013
PERIODO
2014
PERIODO
2015
PERIODO
2016
PERIODO
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCALEXPORTACIN
TOTAL
LOCAL
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
============
============
========================
============
========================
============
========================
============
========================
============
============ ============
============
2014
----------------MONTO
----------------0
0
----------------0
0
0
----------------0
0
0
0
0
----------------0
0
----------------0
0
----------------0
----------------%
----------------100.00
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
2015
-------------------MONTO
-------------------0
0
-------------------0
0
0
-------------------0
0
0
0
0
-------------------0
0
-------------------0
0
-------------------0
----------------%
----------------100.00
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
2016
----------------MONTO
----------------0
0
----------------0
0
0
----------------0
0
0
0
0
----------------0
0
----------------0
0
----------------0
-------------------%
-------------------100.00
#DIV/0!
-------------------#DIV/0!
#DIV/0!
#DIV/0!
-------------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
-------------------#DIV/0!
#DIV/0!
-------------------#DIV/0!
#DIV/0!
-------------------#DIV/0!
2017
----------------MONTO
----------------0
0
----------------0
0
0
----------------0
0
0
0
0
----------------0
0
----------------0
0
----------------0
----------------%
----------------100.00
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
#DIV/0!
----------------#DIV/0!
2,008
UTILIDAD BRUTA
VENTAS NETAS
2,009
2,010
2,011
2,012
2,013
2,014
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
RAZONES DE EFICIENCIA
GASTOS DE OPERACIN
GASTOS DE OPERACIN
VENTAS NETAS
0
0
0
0
0
0
0
0
UTILIDAD OPERACIONAL
VENTAS NETAS
#DIV/0!
OCTAVO AO
NOVENO AO
DECIMO AO
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
COSTOS
FIJOS VARIABLES
FIJOS VARIABLES
FIJOS VARIABLES
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
0
0
0
0
0
----------------- ----------------- -------------------- ----------------- ----------------- -------------------0
0
0
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
0
#DIV/0!
#DIV/0!
0
0
0
2014
2015
2016
2017
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- -----------------
MONTO
%
MONTO
%
MONTO
%
MONTO
%
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------0
100
0
100
0
100
0
100
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
%
2014
%
2015
%
2016
%
2017
%
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
========= ========= =========== ========= ========= =========== ========= ========= ===========
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
----------------- ----------------- -------------------- ----------------- ----------------- -------------------- ----------------- ----------------- -------------------#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
0
#DIV/0!
GRUPO 1
TABLA DE AMORTIZACION
NOMBRE DE LA EMPRESA
CORPORACIN FINANCIERA NACIONAL
0
11.00%
T. EFECTIVA
0
10
aos
2
aos
3-mar-08
DOLARES
180
das
16
para amortizar capital
VENCIMIENTO
SALDO
INTERES PRINCIPAL DIVIDENDO
0
30-ago-08
0
0
0
26-feb-09
0
0
0
25-ago-09
0
0
0
21-feb-10
0
0
0
20-ago-10
0
0
0
0
16-feb-11
0
0
0
0
15-ago-11
0
0
0
0
11-feb-12
0
0
0
0
9-ago-12
0
0
0
0
5-feb-13
0
0
0
0
4-ago-13
0
0
0
0
31-ene-14
0
0
0
0
30-jul-14
0
0
0
0
26-ene-15
0
0
0
0
25-jul-15
0
0
0
0
21-ene-16
0
0
0
0
19-jul-16
0
0
0
0
15-ene-17
0
0
0
0
14-jul-17
0
0
0
0
10-ene-18
0
0
0
0
0
0
2017
-------------------- ----------------EXPORTACIN
TOTAL
-------------------- ----------------0
0
0
0
0
0
0
0
0
0
----------------0
2017
-------------------EXPORTACIN
-------------------0
0
0
0
0
============
2017
-------------------- ----------------EXPORTACIN
TOTAL
-------------------- ----------------0
0
0
0
0
0
0
0
0
0
-------------------- ----------------0
0
============ ============
2,015
2,016
2,017
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!
#DIV/0!