Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INVERSION
Presupuesto de ventas. P unitario
VENTAS
COSTOS
RESULTADOS
Costos fijos
FLUJO DE CAJA
Financiamiento
Impuestos
Datos
Criterios de evaluacin
(VAN, IVAN, TIR, B/C,
etc.)
Simulacin
Sensibilizacin
Anlisis de riesgo
Evaluacin cualitativa
FUENTES - USOS
Telfonos
Evaluado por:
Fecha de presentacin:
Duracin del proyecto
Inversin en activo de trabajo M0
Inversin en activo fijo M0
Inversin total
10/7/2003
10 aos
(306,565)
(803,310)
(1,109,875)
Sin financiamiento,
expresado como
tasa anual
Con financiamiento,
expresado
como tasa
anual
12.0%
8.0%
25.4%
16.3%
12.0%
8.0%
27.8%
17.4%
1.09
Sin financiamiento
Con financiamiento
Leverage
904,241
0.72
1.07
5.58
938,328
0.87
1.08
5.37
2. DATOS
Produccin inicial
Crecimiento anual
Costo variable unitario
Alcuota IVA compras
Alcuota IVA compras Mquinas herramienta
Alcuota del IVA sobre intereses del crdito
Porcentaje costos variables con IVA
Porcentaje costos fijos con IVA
Alcuota del Impuesto a las Ganancias
Alcuota de ingresos brutos
Alcuota de impuesto a dbitos y crditos en Ctas. Corr.
Mnimo no imponible Ganancia mnima presunta
Alcuota de impuesto a la Ganancia mnima presunta
Tasa de rentabilidad mnima exigida
25,000
3%
45.00
21%
10.5%
21%
50%
40%
35%
3%
0.6%
200,000
1%
12%
69.00
21%
Observe que datos como el precio y costo variable vienen del cuadro Sensibilidad
3. INVERSIONES
Cant.
Precio
Sub total
(sin iva)
TERRENOS
Lote en xxx
CONSTRUCCIONES
Oficinas
Depsito
Taller
INSTALACIONES
Tinglado de chapa
VEHCULOS
Camin F 200
Auto elevador
MUEBLES Y UTILES
Estanteras modulares de chapa
Estanteras modulares de chapa
Bancos de trabajo
Escritorios
Sillas
Mostradores
MAQUINAS Y EQUIPOS
Computadoras
Computadoras reposicin
Computadoras
Computadoras reposicin
Cortadoras
Baldes
Carretillas chicas
Herramientas menores
ORGANIZACIN DE LA EMPRESA
Organizacin legal
Seleccin de personal
Entrenamiento
Diseo Logo, carteles
Folletos
Publicidad
Publicidad
Desarrollo de software
TOTAL INVERSIONES
Variacin inversin
INVERSIN EN ACTIVO FIJO
Valor
recup
%
1.06
4. CRONOGRAMA DE INVERSIONES
0
80,000
80,000
1
1
1
40,000
120,000
200,000
40,000
120,000
200,000
15,000
15,000
2
2
100,000
30,000
200,000
60,000
20
20
10
10
40
3
400
400
250
500
120
300
8,000
8,000
2,500
5,000
4,800
900
0.40
0.50
0.40
0.30
0.30
0.30
-8,000
8
8
2
2
5
15
4
10
2,000
2,000
2,000
2,000
3,000
10
90
100
16,000
16,000
4,000
4,000
15,000
150
360
1,000
0.20
0.20
0.20
0.40
0.20
0.20
0.20
0.20
-16,000
1
1
1
1
2,500
1
1
1
4,000
5,000
5,000
1,000
1
10,000
10,000
8,000
4,000
5,000
5,000
1,000
2,500
10,000
10,000
8,000
846,210
0
846,210
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-4,000
-5,000
-5,000
-1,000
-2,500
-10,000
Total inversiones
Total valor
recupero
10
-80,000
84,800
-80,000
84,800
0.80 -40,000
0.80 #######
0.80 #######
32,000
96,000
160,000
-40,000
-120,000
-200,000
32,000
96,000
160,000
-15,000
10,500
-15,000
10,500
0.60 #######
0.70 -60,000
120,000
42,000
-200,000
-60,000
120,000
42,000
3,200
4,000
1,000
1,500
1,440
270
-8,000
-8,000
-2,500
-5,000
-4,800
-900
3,200
4,000
1,000
1,500
1,440
270
1,600
3,000
30
72
200
-16,000
-16,000
-4,000
-4,000
-15,000
-150
-360
-1,000
3,200
3,200
800
1,600
3,000
30
72
200
0
0
0
0
0
0
0
0
-100 564,812
0
0
(100) 564,812
-4,000
-5,000
-5,000
-1,000
-2,500
-10,000
-10,000
-8,000
-846,210
0
(846,210)
0
0
0
0
0
0
0
0
568,812
0
568,812
0.70
-8,000
-2,500
-5,000
-4,800
-900
3,200
-16,000
3200
-4,000
-15,000
-150
-360
-100
-100
-10,000
-8,000
####### -10,100
0
0
####### (10,100)
-100
-100
-100 -12,100
0
0
(100) (12,100)
800
-4,000
-100
-100
-100 -12,900
0
0
(100) (12,900)
-100
-100
0
(100)
-100
-100
0
(100)
-100
-3,300
0
(3,300)
-100
6. AMORTIZACIONES CONTABLES
Vida
til
% IVA
TERRENOS
Lote en xxx
0
CONSTRUCCIONES
Oficinas
21%
Depsito
21%
Taller
21%
INSTALACIONES
Tinglado de chapa
21%
VEHCULOS
Camin F 200
21%
Auto elevador
21%
MUEBLES Y UTILES
Estanteras modulares de chapa 21%
Estanteras modulares de chapa 21%
Bancos de trabajo
21%
Escritorios
21%
Sillas
21%
Mostradores
21%
MAQUINAS Y EQUIPOS
Computadoras
21%
Computadoras reposicin
21%
Computadoras
21%
Computadoras reposicin
21%
Cortadoras
10.5%
Baldes
21%
Carretillas chicas
21%
Herramientas menores
21%
ORGANIZACIN DE LA EMPRESA
Organizacin legal
0%
Seleccin de personal
21%
Entrenamiento
21%
Diseo Logo, carteles
0%
Folletos
21%
Publicidad
21%
Publicidad
21%
Desarrollo de software
21%
TOTAL INVERSIONES
10
10
No se amortiza
-8,400
-25,200
-42,000
50
20
50
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-800
-6,000
-4,000
-3,150
20
-750
-750
-750
-750
-750
-750
-750
-750
-750
-750
-800
-800
-250
-500
-480
-90
-800
-800
-250
-500
-480
-90
-1,333
-1,333
-42,000
-12,600
-1,680
-1,680
-525
-1,050
-1,008
-189
-3,360
-3,360
-840
-840
-1,575
-32
-76
-21
-21
-21
-21
-21
-21
-21
-21
-21
-21
0
-1,050
-1,050
0
-525
-2,100
-2,100
-1,680
-149,270 -2,121
10
10
10
10
10
10
-800
-800
-800
-250
-500
-480
-90
-250
-500
-480
-90
-250
-500
-480
-90
3
3
3
3
3
3
3
3
-5,333
-5,333
-5,333
0
0
0
0
0
0
0
3
-21 -2,541
-21 -3,381
-21
-21
-861
-21
-5,000
-50
-120
-333
-5,000
-50
-120
-333
-800
-800
-250
-500
-480
-90
-800
-800
-250
-500
-480
-90
-800
-800
-250
-500
-480
-90
-800
-800
-250
-500
-480
-90
-800
-800
-250
-500
-480
-90
-5,333
-1,333
-5,333
-1,333
-5,333
-1,333
-5,000
-50
-120
-333
2
4%
1,000
3
7%
1,750
4
7%
1,750
5
14%
3,500
6
14%
3,500
7
11%
2,750
8
11%
2,750
9
9%
2,250
10
9%
2,250
11
5%
1,250
69,000
14,490
(78,750)
(8,269)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(1,635)
(30,728)
#######
69,000
14,490
(78,750)
(8,269)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(3,173)
(32,266)
#######
120,750
25,358
#######
(16,538)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(3,173)
(56,667)
#######
120,750
25,358
#######
(16,538)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(6,761)
(60,256)
#######
DAM
241,500
50,715
#######
(12,994)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(6,761)
123,146
#######
241,500
50,715
#######
(12,994)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(5,223)
124,684
(58,736)
189,750
39,848
#######
(10,631)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(5,223)
86,929
28,193
189,750
39,848
#######
(10,631)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(4,198)
87,954
116,147
155,250
32,603
(56,250)
(5,906)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(4,198)
95,934
212,081
155,250
32,603
(56,250)
(5,906)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(2,147)
97,985
310,066
Para aos posteriores se calcula la diferencia de inversin en capital de trabajo teneiendo en cuenta los incrementos de ventas
Momentos (aos)
0
1
2
3
4
5
6
7
8
Unidades vendidas
25,000
25,750
26,523
27,318
28,138
28,982
29,851
30,747
Incremento (%)
3%
3%
3%
3%
3%
3%
3%
9
31,669
3%
10
32,619
3%
Total
(9,197)
0
(9,197)
1
4%
1,000
(45,000) (45,000)
(4,725) (4,725)
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(1,635)
(49,725) (76,924)
(49,725) #######
#######
0
#######
(9,197)
0
(9,197)
(9,197)
0
(9,197)
(9,197)
0
(9,197)
(9,197)
0
(9,197)
(9,197)
0
(9,197)
(9,197)
0
(9,197)
(9,197)
0
(9,197)
(9,197)
0
(9,197)
#######
0
#######
12
5%
1,250
86,250
18,113
(1,333)
(250)
(10,000)
(12,000)
(1,981)
(2,147)
76,651
386,716
13
Total
100%
25,000
86,250 ########
18,113 362,250
########
(118,125)
(16,000)
(3,000)
(120,000)
(144,000)
(23,772)
(46,274)
104,363
491,079
(Aos)
50
20
10
10
10
3
10
5
15
5
10
8
3
20
20
30
20
8
5
5
8
8
6
8
8
Esto es un demo. Deben incluir un diagrama de Gantt con la programacin de las inversiones aco
1
1 Desarrollo del Proyecto de ingeniera
2 Aprobacin Municipal de obras civiles e instalaciones
3 Acondicionamiento del Terreno, cerco perimetral
4 Construccin de las obras civiles y complementarias
5 Montaje de las instalaciones industriales y aux.
6 Compras de maquinas y equipos
7 Montaje y Transportes de las mquinas y equipos
8 Compra de rodados y equipos auxiliares
9 Capacitacin del personal
10 Prueba en vaco de la maquinaria
11 Compra de stock iniciales de materia prima
12 Inicio de la Produccin
13 Periodo de puesta en marcha
PERIODO
( EN
3
9. Curva de inversin
1,300,000
1,200,000
1,100,000
1,000,000
900,000
Inversin por periodo
Pesos
800,000
Inversin acumulada
700,000
600,000
500,000
400,000
300,000
200,000
100,000
0
0
Momentos
10. COSTOS
COSTOS VARIABLES SIN IVA
0
Produccin
10
25,000
25,750
26,523
27,318
28,138
28,982
29,851
30,747
31,669
32,619
-1,266,197
0
-1,266,197
-1,304,183
0
-1,304,183
-1,343,309
0
-1,343,309
-1,383,608
0
-1,383,608
-1,425,116
0
-1,425,116
-1,467,870
0
-1,467,870
10
Costos variables
Variacin costos variables
0
0
0
1
-5,000
-16,000
-3,000
-120,000
-144,000
0
-144,000
2
600
200
3
600
200
4
600
200
600
200
600
200
-120,000
-119,200
0
-119,200
-120,000
-119,200
0
-119,200
-120,000
-119,200
0
-119,200
-120,000
-119,200
0
-119,200
1
-1,500
2
-1,500
3
-1,500
4
-1,500
-1,500
-1,500
-1,500
-1,500
-120,000
-119,200
0
-119,200
600
200
100
-120,000
-119,100
0
-119,100
600
200
100
-120,000
-119,100
0
-119,100
600
200
100
-120,000
-119,100
0
-119,100
600
200
100
-120,000
-119,100
0
-119,100
5
-1,500
6
-1,500
7
-1,500
8
-1,500
9
-1,500
-1,500
-1,500
-1,500
-1,500
-1,500
10
-1,500
4,000
2,500
COSTOS DE OPORTUNIDAD
0
Del tiempo propio del inversor
De otros recursos asignados
TOTAL
-5,000
-5,000
TOTAL INGRESOS
0
0
0
0
1
25,000
1,725,000
3,000
1,728,000
0
2
25,750
1,776,750
3,000
1,779,750
0
3
26,523
1,830,053
3,000
1,833,053
0
4
27,318
1,884,954
3,000
1,887,954
0
5
28,138
1,941,503
3,000
1,944,503
0
6
28,982
1,999,748
3,000
2,002,748
0
7
29,851
2,059,740
3,000
2,062,740
0
8
30,747
2,121,532
3,000
2,124,532
0
9
31,669
2,185,178
3,000
2,188,178
0
10
32,619
2,250,734
3,000
2,253,734
0
1,728,000
1,779,750
1,833,053
1,887,954
1,944,503
2,002,748
2,062,740
2,124,532
2,188,178
2,253,734
12. IMPUESTOS
CRDITO FISCAL IVA
0
1
2
3
4
5
Crdito fiscal Costos variables
0
118,125
121,669
125,319
129,078
132,951
Crdito fiscal Costos fijos
0
12,096
10,013
10,013
10,013
10,013
Crdito fiscal por inversiones
149,270
2,121
21
2,541
21
3,381
TOTAL CRDITO FISCAL IVA
149,270
132,342
131,703
137,873
139,112
146,345
Los valores del crdito fiscal pagado a proveedores se calculan en base a los datos de las Planillas Costos e Inversiones
6
136,939
10,013
21
146,973
7
141,047
10,004
21
151,073
8
145,279
10,004
861
156,144
9
149,637
10,004
21
159,663
10
154,126
10,004
0
164,131
6
420,577
7
433,175
8
446,152
9
459,517
10
473,284
LIQUIDACIN DE IVA
0
1
2
Dbito (IVA Ventas cobrado a clientes)
0
-362,880
-373,748
Crdito (IVA compras pagado a proveedores) 149,270
132,342
131,703
Saldo acumulado periodo anterior
149,270
0
Saldo del periodo
149,270
-81,268
-242,045
IVA A PAGAR A LA AFIP
0
-81,268
-242,045
Los datos de la liquidacin de IVA se incorporan en la Planilla Flujo de caja
3
-384,941
137,873
0
-247,068
-247,068
4
-396,470
139,112
0
-257,358
-257,358
5
-408,346
146,345
0
-262,001
-262,001
6
-420,577
146,973
0
-273,604
-273,604
7
-433,175
151,073
0
-282,103
-282,103
8
-446,152
156,144
0
-290,008
-290,008
9
-459,517
159,663
0
-299,855
-299,855
10
-473,284
164,131
0
-309,153
-309,153
3
-26,616
-54,992
4
-27,413
-56,639
5
-28,234
-58,335
6
-29,080
-60,082
7
-29,951
-61,882
8
-30,848
-63,736
9
-31,772
-65,645
10
-32,724
-67,612
OTROS IMPUESTOS
0
A los dbitos y crditos en cta. corriente.
Ingresos brutos
0
0
1
-25,091
-51,840
2
-25,842
-53,393
0
-803,310
-306,565
0
0
-5,000
0
0
-149,270
0
-1,264,145
0
0
0
-1,264,145
1
-10,100
-9,197
-1,125,000
-144,000
-1,500
-25,091
-51,840
-132,342
-81,268
-106,014
-1,686,351
1,728,000
362,880
2,090,880
404,529
2
-100
-9,197
-1,158,750
-119,200
-1,500
-25,842
-53,393
-131,703
-242,045
-120,187
-1,861,916
1,779,750
373,748
2,153,498
291,581
3
-12,100
-9,197
-1,193,513
-119,200
-1,500
-26,616
-54,992
-137,873
-247,068
-125,846
-1,927,904
1,833,053
384,941
2,217,994
290,090
4
-100
-9,197
-1,229,318
-119,200
-1,500
-27,413
-56,639
-139,112
-257,358
-135,653
-1,975,490
1,887,954
396,470
2,284,424
308,934
5
-12,900
-9,197
-1,266,197
-119,200
-1,500
-28,234
-58,335
-146,345
-262,001
-141,656
-2,045,566
1,944,503
408,346
2,352,848
307,283
6
-100
-9,197
-1,304,183
-119,200
-1,500
-29,080
-60,082
-146,973
-273,604
-164,173
-2,108,093
2,002,748
420,577
2,423,325
315,232
7
-100
-9,197
-1,343,309
-119,100
-1,500
-29,951
-61,882
-151,073
-282,103
-171,043
-2,169,258
2,062,740
433,175
2,495,916
326,658
8
-3,300
-9,197
-1,383,608
-119,100
-1,500
-30,848
-63,736
-156,144
-290,008
-177,603
-2,235,044
2,124,532
446,152
2,570,684
335,640
9
-100
-9,197
-1,425,116
-119,100
-1,500
-31,772
-65,645
-159,663
-299,855
-185,759
-2,297,708
2,188,178
459,517
2,647,696
349,988
10
564,812
389,338
-1,467,870
-119,100
2,500
-32,724
-67,612
-164,131
-309,153
-192,719
-1,396,659
2,253,734
473,284
2,727,018
1,330,359
10
-1,264,145
404,529
106,014
-105,349
0
405,194
291,581
120,187
-118,989
-20,559
272,221
290,090
125,846
-121,930
-81,709
212,297
308,934
135,653
-133,209
-80,826
230,552
307,283
141,656
-140,844
-60,007
248,088
315,232
164,173
-164,173
0
315,232
326,658
171,043
-171,043
0
326,658
335,640
177,603
-177,603
0
335,640
349,988
185,759
-185,759
0
349,988
1,330,359
192,719
-192,719
0
1,330,359
187,701
-1,076,444
0.72
0.87
12.00%
8.00%
TIR e
TIR f
Leverage
25.45%
27.78%
1.09
TIRM e
TIRM f
16.31%
17.39%
B/C e
B/C f
1.07
1.08
PRI (Aos)
PRI (Aos)
5.58
5.37
1,300,000
1,200,000
1,100,000
1,000,000
900,000
800,000
700,000
600,000
500,000
400,000
300,000
200,000
100,000
Series1
0
-100,000
-200,000
-300,000
-400,000
-500,000
-600,000
-700,000
-800,000
-900,000
-1,000,000
-1,100,000
-1,200,000
-1,300,000
-1,400,000
Series2
10
0
(1,264,145)
5,000
0
(1,264,145)
5,000
1
404,529
1,500
2
291,581
1,500
3
290,090
1,500
4
308,934
1,500
5
307,283
1,500
6
315,232
1,500
7
326,658
1,500
8
335,640
1,500
9
349,988
1,500
(233,145)
172,884
172,884
465,965
465,965
757,555
757,555
1,067,989
1,067,989
1,376,772
1,376,772
1,693,504
1,693,504
2,021,662
2,021,662
2,358,802
2,358,802
2,710,290
1
404,529
1,500
2
291,581
1,500
3
290,090
1,500
4
308,934
1,500
5
307,283
1,500
6
315,232
1,500
7
326,658
1,500
8
335,640
1,500
9
349,988
1,500
0
(234,444)
171,585
(20,559)
171,585
444,107
(81,709)
444,107
653,988
(80,826)
653,988
883,597
(60,007)
883,597
1,132,372
0
1,132,372
1,449,104
0
1,449,104
1,777,262
0
1,777,262
2,114,403
0
2,114,403
2,465,891
10
1,330,359
(2,500)
1,026,000
(233,145)
837,000
187,701
(234,444)
2,710,290
4,038,149
10
1,330,359
(2,500)
0
2,465,891
3,793,749
1
1,728,000
2
1,779,750
3
1,833,053
4
1,887,954
5
1,944,503
6
2,002,748
7
2,062,740
8
2,124,532
9
2,188,178
10
2,253,734
(1,125,000)
(144,000)
(79,173)
(25,091)
(51,840)
302,896
(106,014)
196,882
(1,158,750)
(119,200)
(79,173)
(25,842)
(53,393)
343,392
(120,187)
223,205
(1,193,513)
(119,200)
(79,173)
(26,616)
(54,992)
359,559
(125,846)
233,713
(1,229,318)
(119,200)
(67,803)
(27,413)
(56,639)
387,581
(135,653)
251,928
(1,266,197)
(119,200)
(67,803)
(28,234)
(58,335)
404,733
(141,656)
263,076
(1,304,183)
(119,200)
(21,137)
(29,080)
(60,082)
469,065
(164,173)
304,893
(1,343,309)
(119,100)
(19,803)
(29,951)
(61,882)
488,695
(171,043)
317,652
(1,383,608)
(119,100)
(19,803)
(30,848)
(63,736)
507,437
(177,603)
329,834
(1,425,116)
(119,100)
(15,803)
(31,772)
(65,645)
530,741
(185,759)
344,982
(1,467,870)
(119,100)
(15,803)
(32,724)
(67,612)
550,624
(192,719)
357,906
4
387,581
(6,983)
380,598
(133,209)
247,389
5
404,733
(2,322)
402,410
(140,844)
261,567
6
469,065
0
469,065
(164,173)
304,893
7
488,695
0
488,695
(171,043)
317,652
8
507,437
0
507,437
(177,603)
329,834
9
530,741
0
530,741
(185,759)
344,982
10
550,624
0
550,624
(192,719)
357,906
1
302,896
(1,900)
300,996
(105,349)
195,647
2
343,392
(3,425)
339,967
(118,989)
220,979
3
359,559
(11,188)
348,372
(121,930)
226,442
2,500,000
2,000,000
1,500,000
1,000,000
500,000
Usos
0
(500,000)
(1,000,000)
(1,500,000)
(2,000,000)
(2,500,000)
(3,000,000)
10
Fuentes
Se ha supuesto un crdito a 5 aos con dos de gracia y amortizaciones trimestrales, sistema francs
190,000
6%
0.50%
1.508%
0
2
MONTO
INTERS TOTAL
Cuota trimestral
Momento final del plazo de gracia
Momento primer pago
Momento ltimo pago
Comisin por otorgamiento
Gastos administrativos en cada cuota
5
12
214,160
Agroindustria
235,721
45,721
19,643
24
27
60
1%
1%
SUBTOTALES ANUALES
0
1
2
3
4
5
Capital del crdito
190,000
0
0
0
0
0
Devolucin del capital del crdito
0
0
(16,415)
(68,172)
(72,377)
(57,197)
Intereses del crdito
0
0
(3,228)
(10,402)
(6,197)
(1,733)
Comisin por otorgamiento
(1,900)
0
0
0
0
0
Gastos administrativos
0
0
(196)
(786)
(786)
(589)
IVA sobre intereses y comisiones del crdito
(399)
0
(719)
(2,349)
(1,466)
(488)
FLUJO DEL PRSTAMO
187,701
0
-20,559
-81,709
-80,826
-60,007
Los datos del Flujo anual del prstamo van a la Planilla de Usos y Fuentes de fondos y a la de Flujo de caja con financiamiento
COSTO FINANCIERO SIN IVA
-1,900
-3,425
-11,188
-6,983
-2,322
El costo financiero sin IVA va al cuadro de estado de Resultados con financiamiento
SALDO DEUDA A LARGO PLAZO
190,000
204,760
214,160
147,001
75,699
-0
El saldo de deuda a Largo Plazo va al Balance
Industria en general
Agrcola
Serv. a la produccin
Minera
Turismo
Ganadera
Forestacin
Educacin (construccin)
Educacin (equipamiento.)
Inv. y des. Cientfico
5
8
5
7
5
5
15
8
2
3
Gracia
mximo
1
1
4
2
2
1
2
5
2
1
2
6
0
0
0
0
0
0
0
7
0
0
0
0
0
0
0
8
0
0
0
0
0
0
0
9
0
0
0
0
0
0
0
10
0
0
0
0
0
0
0
TOTALES
190,000
(214,160)
(21,561)
(1,900)
(2,357)
(5,422)
(25,818)
-0
-0
-0
-0
-0
Ao 2
18
21
207,846
210,980
0
0
0
0
210,980
214,160
21
24
0
0
24
214,160
(3,228)
(16,415)
197,745
27
(19,643)
27
197,745
(2,981)
(16,662)
181,083
30
(19,643)
Ao 3
30
33
181,083
164,170
(2,730)
(2,475)
(16,914)
(17,169)
164,170
147,001
33
36
(19,643)
(19,643)
36
147,001
(2,216)
(17,427)
129,574
39
(19,643)
39
129,574
(1,953)
(17,690)
111,884
42
(19,643)
Ao 4
42
111,884
(1,687)
(17,957)
93,927
45
(19,643)
45
93,927
(1,416)
(18,227)
75,699
48
(19,643)
48
75,699
(1,141)
(18,502)
57,197
51
(19,643)
24
0
(16,415)
(3,228)
0
(196)
(719)
(20,559)
27
0
(16,662)
(2,981)
0
(196)
(667)
(20,507)
Ao 3
30
33
0
0
(16,914)
(17,169)
(2,730)
(2,475)
0
0
(196)
(196)
(615)
(561)
(20,454)
(20,401)
36
0
(17,427)
(2,216)
0
(196)
(507)
(20,346)
39
0
(17,690)
(1,953)
0
(196)
(451)
(20,291)
Ao 4
42
45
0
0
(17,957)
(18,227)
(1,687)
(1,416)
0
0
(196)
(196)
(395)
(339)
(20,235)
(20,178)
48
0
(18,502)
(1,141)
0
(196)
(281)
(20,121)
0
190,000
0
0
192,864
3
0
0
190,000
0
0
(1,900)
0
(399)
187,701
3
192,864
0
0
195,772
6
0
6
195,772
0
0
198,723
9
0
9
198,723
0
0
201,719
12
0
12
201,719
0
0
204,760
15
0
15
204,760
0
0
207,846
18
0
9
0
0
0
0
0
0
0
12
0
0
0
0
0
0
0
15
0
0
0
0
0
0
0
Ao 1
3
0
0
0
0
0
0
0
6
0
0
0
0
0
0
0
Ao 2
18
0
0
0
0
0
0
0
21
0
0
0
0
0
0
0
51
57,197
(862)
(18,781)
38,416
54
(19,643)
Ao 5
54
57
38,416
19,352
(579)
(292)
(19,064)
(19,352)
19,352
(0)
57
60
(19,643)
(19,643)
60
(0)
0
0
(0)
63
0
63
(0)
0
0
(0)
66
0
Ao 6
66
(0)
0
0
(0)
69
0
69
(0)
0
0
(0)
72
0
72
(0)
0
0
(0)
75
0
75
(0)
0
0
(0)
78
0
Ao 7
78
(0)
0
0
(0)
81
0
81
(0)
0
0
(0)
84
0
84
(0)
0
0
(0)
87
0
87
(0)
0
0
(0)
90
0
Ao 8
90
(0)
0
0
(0)
93
0
93
(0)
0
0
(0)
96
0
96
(0)
0
0
(0)
99
0
51
0
(18,781)
(862)
0
(196)
(222)
(20,062)
Ao 5
54
57
0
0
(19,064)
(19,352)
(579)
(292)
0
0
(196)
(196)
(163)
(103)
(20,003)
(19,942)
60
0
0
0
0
0
0
0
63
0
0
0
0
0
0
0
Ao 6
66
0
0
0
0
0
0
0
69
0
0
0
0
0
0
0
72
0
0
0
0
0
0
0
75
0
0
0
0
0
0
0
Ao 7
78
0
0
0
0
0
0
0
81
0
0
0
0
0
0
0
84
0
0
0
0
0
0
0
87
0
0
0
0
0
0
0
Ao 8
90
0
0
0
0
0
0
0
93
0
0
0
0
0
0
0
96
0
0
0
0
0
0
0
99
(0)
0
0
(0)
102
0
Ao 9
102
(0)
0
0
(0)
105
0
105
(0)
0
0
(0)
108
0
108
(0)
0
0
(0)
111
0
111
(0)
0
0
(0)
114
0
Ao 10
114
(0)
0
0
(0)
117
0
117
(0)
0
0
(0)
120
0
120
(0)
0
0
(0)
99
0
0
0
0
0
0
0
Ao 9
102
0
0
0
0
0
0
0
105
0
0
0
0
0
0
0
108
0
0
0
0
0
0
0
111
0
0
0
0
0
0
0
Ao 10
114
0
0
0
0
0
0
0
117
0
0
0
0
0
0
0
120
0
0
0
0
0
0
0
40,000
35,000
30,000
25,000
20,000
15,000
10,000
5,000
0
0
10
10%
5%
839,439
871,840
-7%
-4%
-0.7
-0.7
-0.7 %
0%
5%
10%
15%
20%
25%
69.0
72.45
75.9
79.35
82.8
86.25
904,241 1,258,099 1,611,957 1,965,815 2,319,674 2,673,532
0%
39%
78%
117%
157%
196%
7.8
7.8
7.8
7.8
7.8
0%
5%
10%
15%
20%
25%
904,241 1,230,902 1,557,562 1,884,223 2,210,884 2,537,545
0%
36%
72%
108%
145%
181%
7.2
7.2
7.2
7.2
7.2
0%
904,241
0%
-5%
936,641
4%
-0.7
-10%
-15%
-20%
-25%
969,042 1,001,443 1,033,844 1,066,244
7%
11%
14%
18%
-0.7
-0.7
-0.7
-0.7
10%
5%
443,314
673,777
-51%
-25%
-5.1
-5.1
-5.1 %
0%
-5%
-10%
-15%
-20%
-25%
904,241 1,134,704 1,365,168 1,595,631 1,826,095 2,056,559
0%
25%
51%
76%
102%
127%
-5.1
-5.1
-5.1
-5.1
-5.1
10%
5%
859,034
881,637
-5%
-2%
-0.5
-0.5
-0.5 %
0%
904,241
0%
-10%
949,448
5%
-0.5
-15%
972,052
7%
-0.5
-20%
-25%
994,655 1,017,259
10%
12%
-0.5
-0.5
25%
15%
625,384
-31%
-1.2
33%
16%
544,996
-40%
-1.2
42%
17%
470,019
-48%
-1.2
15%
79.4
698,485
951,951
1,205,417
1,458,883
1,712,349
1,965,815
2,219,282
2,472,748
2,726,214
2,979,680
3,233,146
20%
82.8
1,052,343
1,305,809
1,559,275
1,812,742
2,066,208
2,319,674
2,573,140
2,826,606
3,080,072
3,333,538
3,587,004
25%
86.3
1,406,201
1,659,668
1,913,134
2,166,600
2,420,066
2,673,532
2,926,998
3,180,464
3,433,930
3,687,396
3,940,862
-15%
-10%
58.7
62.1
-1,782,873 -1,246,957
-1,405,062
-869,395
-1,027,500
-566,546
-677,687
-310,408
-410,820
-56,942
-157,334
196,524
96,132
449,990
349,598
703,456
603,064
956,923
856,530 1,210,389
1,109,997 1,463,855
-5%
926,844
2%
-0.5
10%
75.9
344,627
598,093
851,559
1,105,025
1,358,491
1,611,957
1,865,423
2,118,889
2,372,356
2,625,822
2,879,288
VAN
1,500,000
1,000,000
500,000
Van
0
-500,00051.75
55.2
58.65
62.1
65.55
69.0
72.45
75.9
79.35
82.8
86.25
-1,000,000
-1,500,000
Precios
VAN
1,500,000
Variacin
de los
costos
variables
1,000,000
500,000
0
25%
20%
15%
10%
5%
0%
-5%
-500,000
% de variacin
-10%
-15%
-20%
-25%
VAN
800,000
600,000
Variacin
de los
costos fijos
400,000
200,000
0
25%
20%
15%
10%
5%
0%
-5%
% de variacin
VAN
VAN
6%
7%
8%
9%
10%
12%
Tasa
13%
14%
15%
16%
17%
0
(1,264,145)
338,000
110,000
(1,100)
0
(231)
(817,476)
1
404,529
1,500
2
291,581
1,500
3
290,090
1,500
4
308,934
1,500
5
307,283
1,500
6
315,232
1,500
7
326,658
1,500
8
335,640
1,500
9
349,988
1,500
10 TOTALES
1,330,359 2,996,149
(2,500)
16,000
0
(817,528)
(411,499)
(411,499)
(118,418)
(118,418)
173,172
173,172
483,606
483,606
792,389
792,389
1,109,121
1,109,121
1,437,279
1,437,279
1,774,419
1,774,419
2,125,907
2,125,907
3,453,766
1
404,529
2
291,581
3
290,090
4
308,934
5
307,283
6
315,232
7
326,658
8
335,640
9
349,988
10
1,330,359
0
(16,336)
(16,428)
0
(328)
(3,519)
(817,476)
(449,557)
0
(18,776)
(13,988)
0
(328)
(3,006)
(449,557)
(194,073)
0
(21,580)
(11,184)
0
(328)
(2,417)
(194,073)
60,508
0
(24,802)
(7,961)
0
(328)
(1,741)
60,508
334,610
0
(28,506)
(4,257)
0
(328)
(963)
334,610
607,839
0
0
0
0
0
0
607,839
923,071
0
0
0
0
0
0
923,071
1,249,729
0
0
0
0
0
0
1,249,729
1,585,369
0
0
0
0
0
0
1,585,369
1,935,357
0
0
0
0
0
0
1,935,357
3,265,716
Monto
Inters total
Cuota anual
Comisin por otorgamiento
Gastos administrativos en cada cuota
163,818
53,818
32,764
1%
1%
6
0
0
0
0
7
0
7
0
0
0
0
8
0
8
0
0
0
0
9
0
9
0
0
0
0
10
0
10
0
0
0
0
441,617
TOTALES
2,996,149
0
338,000
110,000
(110,000)
(53,818)
(1,100)
(1,638)
(11,877)
Insertar ->
Insertar ->
Insertar ->
Insertar ->
110,000
14.0%
14.93%
5
0
1
0
110,000
(16,428)
(16,336)
93,664
1
(32,764)
1
93,664
(13,988)
(18,776)
74,888
2
(32,764)
2
74,888
(11,184)
(21,580)
53,309
3
(32,764)
3
53,309
(7,961)
(24,802)
28,506
4
(32,764)
4
28,506
(4,257)
(28,506)
(0)
5
(32,764)
5
0
0
0
0
6
0
TOTALES
(53,818)
(110,000)
del Usos y fuentes de fondos para determinar las necesidades de financiamiento. Sus valores no se trasladan a otras planillas.
debe optimizar el financiamiento, regulando el prstamo, los subperodos, el momento de otorgamiento y/o agregar capital propio.
el U y F no se debe tener en cuenta el valor de recupero de la inversin, ya que esos fondos no ingresarn al flujo de caja.