Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Parametros
Tasas de crecimiento:
Prestacin de servicios TM ao 1 a 7
Prestacin de servicios TM ao 8 en adelante
Servicios ambulatorio ao 1 a 5
Servicios ambulatorio alo 6 en adelante
Crecimiento perpetuo
Servicios odontolgicos ao 1 a 7
Servicios odontolgicos ao 8 en adl.
Inflacin equipamiento
Salud preventiva y ocupacional
Costos Fijos Clnicos
Gastos Administrativos
Alquiler Clnico
Alquiler Administrativo
Gastos de personal clnico
Gastos de personal administrativo
Financiamiento
Tasa de descuento
Obligaciones
Impuesto a la renta
Participacion trabajadores
8.0%
3%
10%
5%
1.5%
8.0%
2.0%
Ao 1 a 7
en adelante
ao 1 a 5
en adelante
Ao 1 a 7
en adelante
NO ESTA COMO DATO PERO SE CONSID
20.0% NO ESTA EN EL CASO, PERO SE CONSID
3.0%
3.0%
3.0%
3.0%
3%
3%
15%
30.0%
5.0%
I. Variables en el tiempo
1
Ao 1
Atenciones ambulatorias estimadas
Clientes
Afiliado
No afiliado
Atenciones odontolgicas
Nmero de sillas
Ventas mensuales por silln (S/.)
Ventas anuales
100,000
57,432
10,135
10.00
5,000.00
600,000
10.00
3,120
1,872
780
468
2,500
750
518
233
Depreciacin
IMGENES
ENDOSCOPA
EQ. GENERAL 1
EQ. GENERAL 2
Equipamiento TI
Equipamiento TI 2
Mobiliario
Mobiliario 2
Total depreciacin
Ao 1
Vida tributaria
7
7
7
7
4
4
5
5
357,143
57,143
300,000
255,000
240,000
1,209,286
15,371,622
600,000
446,004
1,025,933
17,443,558
7,685,811
22,300
423,704
89,201
156,101
178,402
Atenciones odontolgicas
330,000
350,881
194
153,890
51,297
145,500
Total costos
Inversiones:
Activo Fijo
Imgenes
Endoscopa
Eq. General 1
Eq. General 2
Equipamiento TI
Equipamiento TI 2
Mobiliario
Mobiliario 2
Acondicionamiento arquitectonico de casco
Gastos preoperativos
8,388,992
0
Ao 0
1
Ao 1
2,500,000
400,000
2,100,000
1,020,000
1,200,000
1,200,000
Inversin total
8,420,000
Capital de trabajo
Capital de trabajo
Inversin neta en capital de trabajo
1,650,000
1,650,000
49,500
1
Ao 1
17,443,558
8,388,992
3,180,000
1,680,000
4,920,000
1,209,286
-1,934,719
780,000
960,000
120,000
1,344,000
3,204,000
-5,138,719
-5,138,719
Utilidad neta
-5,138,719
(+) Depreciacin
1,209,286
-3,929,433
Opex de mantenimiento
Inversin en Activo Fijo
Inversin en Capital de trabajo
Flujo de Caja de Inversiones
-8,420,000
-1,650,000
-10,070,000
-523,307
-49,500
-572,807
-10,070,000
-4,502,240
-29,739,922.95
#NUM!
-10,070,000
-30,997,199.75
#NUM!
-4,502,240
Operacin del n
Servicios odontolgicos
Nmero de sillas (odontologicas)
Ventas por sillon
Mximo de ventas por sillon
Costo de ventas
10.00
5,000.00
12,000.00
55%
10.00
40.00
60%
25%
15%
110.00
123.00
308.00
20%
35%
40%
Das laborables al ao
Das laborables mes
Requerimientos de Cap. Trab
Gastos de CAPEX (mantenimiento )
2
Ao 2
3
Ao 3
4
Ao 4
312.00
26.00
2.50
3%
5
Ao 5
6
Ao 6
110,000
121,000
133,100
146,410
153,731
63,176
11,149
69,493
12,264
76,443
13,490
84,087
14,839
88,291
15,581
10.00
5,400.00
648,000
10.00
5,832.00
699,840
10.00
6,299.00
755,880
10.00
6,803.00
816,360
10.00
7,347.00
881,640
12
3,744
2,246
936
562
14
4,368
2,621
1,092
655
17
5,304
3,182
1,326
796
20
6,240
3,744
1,560
936
24
7,488
4,493
1,872
1,123
2,700
810
559
251
2,916
875
604
271
3,149
945
652
293
3,401
1,020
704
316
3,673
1,102
760
342
Ao 2
Ao 3
Ao 4
357,143
57,143
300,000
255,000
357,143
57,143
300,000
255,000
357,143
57,143
300,000
255,000
240,000
240,000
240,000
1,209,286
1,209,286
1,209,286
Ao 2
Ao 5
357,143
57,143
300,000
642,857
255,000
150,000
240,000
140,000
2,142,143
Ao 6
357,143
57,143
300,000
642,857
255,000
150,000
240,000
140,000
2,142,143
Ao 3
Ao 4
Ao 5
Ao 6
16,908,784
648,000
535,205
1,108,007
19,199,996
18,599,662
699,840
624,406
1,196,648
21,120,555
20,459,628
755,880
758,207
1,292,379
23,266,095
22,505,591
816,360
892,008
1,395,770
25,609,729
24,513,782
881,640
1,070,410
1,507,431
27,973,263
8,454,392
9,299,831
10,229,814
11,252,796
12,256,891
26,760
508,445
107,041
187,322
214,082
31,220
593,185
124,881
218,542
249,762
37,910
720,296
151,641
265,372
303,283
44,600
847,408
178,402
312,203
356,803
53,520
1,016,889
214,082
374,643
428,164
356,400
384,912
415,734
448,998
484,902
378,935
194
166,201
55,400
157,140
409,235
194
179,497
59,832
169,711
441,958
194
193,857
64,619
183,288
477,299
194
209,365
69,788
197,951
515,468
194
226,115
75,372
213,787
9,216,488
2
Ao 2
10,125,198
11,125,417
12,223,693
3
Ao 3
4
Ao 4
5
Ao 5
13,310,781
6
Ao 6
4,500,000
1,020,000
600,000
1,200,000
700,000
6,820,000
1,200,000
1,699,500
50,985
1,750,485
52,515
1,803,000
54,090
1,857,090
55,713
1,912,802
57,384
2
Ao 2
19,199,996
9,216,488
3,275,400
1,730,400
5,067,600
1,209,286
-1,299,178
3
Ao 3
21,120,555
10,125,198
3,373,662
1,782,312
5,219,628
1,209,286
-589,530
4
Ao 4
23,266,095
11,125,417
3,474,872
1,835,781
5,376,217
1,209,286
244,522
5
Ao 5
25,609,729
12,223,693
3,579,118
1,890,855
5,537,503
2,142,143
236,417
6
Ao 6
27,973,263
13,310,781
3,686,492
1,947,580
5,703,628
2,142,143
1,182,639
803,400
988,800
827,502
1,018,464
852,327
1,049,018
877,897
1,080,488
904,234
1,112,903
1,384,320
3,176,520
1,425,850
3,271,816
1,468,625
3,369,970
1,512,684
3,471,069
1,558,064
3,575,201
-4,475,698
-3,861,346
-3,125,448
-3,234,652
-2,392,562
102,000
120,000
-3,023,448
-3,114,652
-4,475,698
-3,861,346
-2,392,562
-4,475,698
-3,861,346
-3,125,448
-3,234,652
-2,392,562
1,209,286
1,209,286
1,209,286
2,142,143
2,142,143
-3,266,412
-2,652,060
-1,916,162
-1,092,509
-250,419
-576,000
-50,985
-626,985
-633,617
-52,515
-686,131
-697,983
-6,820,000
-54,090
-7,572,073
-768,292
-1,200,000
-55,713
-2,024,005
-839,198
-57,384
-896,582
-3,893,397
-3,338,191
-9,488,235
-3,116,514
-1,147,001
-3,893,397
-3,338,191
-9,488,235
-3,116,514
-1,147,001
Servicios de tomografia
Ticket promedio por atencin TM
Costos
Honorarios Mdicos
Insumos
Servicios de contraste
Precio para afiliados a seguro
Precio no afiliados a seguro
Clientes
Costo
Cantidad inicial de TM
Costos Fijos Clnicos
meses de costos operativos
Gastos Administrativos
% Ventas
Gastos en publicidad
Alquiler Clnico
Alquiler Administrativo
Gastos de personal clnico
Gastos de personal administrativo
7
Ao 7
8
Ao 8
9
Ao 9
10
Ao 10
161,417
169,488
177,962
186,860
92,706
16,360
97,341
17,178
102,208
18,037
107,318
18,939
10.00
7,935.00
952,200
10.00
8,094.00
971,280
10.00
8,256.00
990,720
10.00
8,421.00
1,010,520
29
9,048
5,429
2,262
1,357
35
10,920
6,552
2,730
1,638
40
12,480
7,488
3,120
1,872
40
12,480
7,488
3,120
1,872
3,967
1,190
821
369
4,086
1,226
846
380
4,209
1,263
871
391
4,335
1,301
897
403
Ao 7
357,143
57,143
300,000
642,857
255,000
150,000
240,000
140,000
2,142,143
Ao 7
Ao 8
357,143
57,143
300,000
642,857
255,000
150,000
240,000
140,000
2,142,143
Ao 8
Ao 9
357,143
57,143
300,000
642,857
255,000
150,000
240,000
140,000
2,142,143
Ao 9
Ao 10
357,143
57,143
300,000
642,857
255,000
150,000
240,000
140,000
2,142,143
Ao 10
25,739,472
952,200
1,293,412
1,628,026
29,613,109
27,026,445
971,280
1,561,014
1,676,867
31,235,606
28,377,767
990,720
1,784,016
1,727,173
32,879,676
29,796,656
1,010,520
1,784,016
1,778,988
34,370,180
12,869,736
13,513,223
14,188,884
14,898,328
64,671
1,228,741
258,682
452,694
517,365
78,051
1,482,963
312,203
546,355
624,406
89,201
1,694,815
356,803
624,406
713,606
89,201
1,694,815
356,803
624,406
713,606
523,710
534,204
544,896
555,786
556,689
194
244,204
81,401
230,890
573,384
194
251,530
83,843
237,817
590,580
194
259,076
86,359
244,951
608,292
194
266,848
88,949
252,300
14,014,806
7
Ao 7
14,698,862
8
Ao 8
15,413,560
9
Ao 9
16,151,606
10
Ao 10
2,500,000
400,000
2,100,000
1,020,000
600,000
1,200,000
700,000
5,000,000
1,620,000
700,000
1,200,000
1,970,186
59,106
2,029,292
60,879
2,090,171
62,705
2,152,876
64,586
7
Ao 7
29,613,109
14,014,806
3,797,086
2,006,008
5,874,737
2,142,143
1,778,329
8
Ao 8
31,235,606
14,698,862
3,910,999
2,066,188
6,050,979
2,142,143
2,366,435
9
Ao 9
32,879,676
15,413,560
4,028,329
2,128,174
6,232,509
2,142,143
2,934,961
10
Ao 10
34,370,180
16,151,606
4,149,179
2,192,019
6,419,484
2,142,143
3,315,749
931,361
1,146,290
959,302
1,180,679
988,081
1,216,099
1,017,723
1,252,582
1,604,806
3,682,457
1,652,950
3,792,931
1,702,539
3,906,719
1,753,615
4,023,920
-1,904,128
-1,426,496
-971,758
-708,172
500,000
162,000
70,000
120,000
-1,404,128
-1,264,496
-901,758
-588,172
-1,904,128
-1,426,496
-971,758
-708,172
2,142,143
2,142,143
2,142,143
2,142,143
238,015
715,647
1,170,385
1,433,971
-888,393
-5,000,000
-59,106
-5,947,499
-937,068
-1,620,000
-60,879
-2,617,947
-986,390
-700,000
-62,705
-1,749,095
-1,031,105
-1,200,000
-64,586
-2,295,692
-5,709,484
-1,902,300
-578,710
-861,720
-5,709,484
-1,902,300
-578,710
-5,086,386
-5,948,106
1.48
85%
220.00
230.00
100,000.00
270.00
50%
360.00
15%
5%
149
69% de casos
210
31% de casos
30% de atenciones por servicio de diagnostico
194
2,500
265,000
65,000
120,000
410,000
112,000
140,000
80,000
mensual
mensual
una sola vez
mensual
mensual
ok
ok
ok
ok
ok
ok
dato
2,217,462
4,273,654
2,257,780
6,612,069
-13,143,502
1,048,255
1,290,160
1,806,224
4,144,638
-17,288,140
0
-17,288,140
-17,288,140
Equipos
Imgenes
Endoscopa
Eq. General 1
Eq. General 2
Equipamiento TI
Equipamiento TI 2
Mobiliario
Mobiliario 2
Edificaciones
Gastos preoperativos
Presupuesto de inversin
Ao en que se
Costo
realiza inversin
2,500,000
0
400,000
0
2,100,000
0
4,500,000
4
1,020,000
0
600,000
4
1,200,000
0
700,000
4
0
1,200,000
0
Vida
tributaria
Vida til
7
7
7
7
4
4
5
5
7
7
7
7
4
4
5
5
Terreno
10,000,000
rea
2,000 m2
Hace 7 aos
Costo m2
Inversin en terreno
Edificacin
Edificios
pisos/stanos
m2 cada piso
costo por m2
Inversin
2,000
4,000,000
Hoy
5,000
10,000,000
79,250,000
Torre de
consultorios
7
3,000
1,000
21,000,000
Edificio de
servicios
2
750
1,500
2,250,000
Estacionamiento
4
3,500
4,000
56,000,000
Tiempo ejecucin
1 ao para stano
1 ao ms para edificaciones
EQUIPAMIENTO
Equipos
Imgenes
Endoscopa
Eq. General 1
Eq. General 2
Equipamiento TI
Equipamiento TI 2
Mobiliario
Mobiliario 2
Gastos preoperativos
Vida til
7
7
7
7
4
4
5
5
Valor
residual
10%
10%
10%
10%
10%
10%
10%
10%
ao venta 1 ao venta 2
7
14
7
14
7
14
11
18
4
8
8
12
5
10
9
14
ESTUDIO DE MERCADO
Atencione ambulatorias
Atenciones
Consultas ambulartorias
Tomografas
Tipo de atencin
% pcientes
Citas por paciente
Promedio de atencin primero 5 aos
Promedio de atencin a partir del sxto ao
Costo atencion (% ventas)
Ao 3
100,000
2,500
Tasa
EPS o seguros
85%
1.48
220
230
50%
otros
Crecimiento
Cantidad aos
10%
5
8%
7
15%
1.48
270
270
50%
Odontonloga
Cantidad sillas dontolgicas
Fact. Mnima promedio por silla al mes
Fact. Mxima promedio por silla al mes
Costo atencin (% ventas)
Crecimiento 1-7 aos
Crecimiento en adelante
10
5,000
12,000
55%
8%
2%
Porcentaje
Precio
Margen contribucin
10
40
26
312
Chequeos
preventivos
60%
110
20%
360
15%
Chequeos
ocupaciones
25%
123
35%
Preferencias y
particulares
15%
308
40%
Costo insumos
Contraste
Demanda (de diagnstico por imgnes)
Porcentaje de la demanda
Ticket
Costo produccin
5%
Afiliado
Otros
30%
69%
149
194
31%
210
2.5
3%
265,000
65,000
120,000
3%
3%
3%
3%
Tasa de descuento
Impuesto a la renta
Participacin trabajadores
15%
30%
5%
3%
3%
o e interpretacin de resultados
Luego
indefinidame
5%
3%