Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Simulador para Evaluación Económica
Simulador para Evaluación Económica
Edificios
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Edificios M2 200.00 550.00 110,000.00 3,828.00 765,600.00
765,600.00
Maquinaria y equipos
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Destornillador electrico Pza. 3 100.00 300.00 696.00 2,088.00
Dispensador de agua electrico Juego 1 150.00 150.00 1,044.00 1,044.00
Termo electrico Pza. 3 150.00 450.00
3,582.00
Muebles y enseres
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Estantes metálicos Pza. 6 420.00 2,520.00
Escritorios Pza. 10 700.00 7,000.00
Sillones semiejecutivo Pza. 3 350.00 1,050.00
Sillones ejecutivos Pza. 3 650.00 1,950.00
Sofa de espera Pza. 1 2,000.00 2,000.00
Juego de mesas 6 sillas Pza. 2 3,000.00 6,000.00
Juego de mesas 12 sillas Pza. 1 5,000.00 5,000.00
Sillas Pza. 24 200.00 4,800.00
Vajilla 6 personas Juego 2 200.00 400.00
Vajilla 12 personas Juego 1 350.00 350.00
Cubiertos 6 personas Juego 2 100.00 200.00
Cubiertos 12 personas Juego 1 180.00 180.00
31,450.00
Equipos de computacion
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Computadoras completas Pza. 7 700.00 4,900.00 4,872.00 34,104.00
Camaras de seguridad 2 puntos + DVR 1 Tera Juego 2 280.00 560.00 1,948.80 3,897.60
Camaras de seguridad 8 puntos + DVR 1 Tera Juego 1 600.00 600.00 4,176.00 4,176.00
Telefonos Pza. 6 80.00 480.00 550.00 3,340.80
45,518.40
Vehiculos
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Motocicleta Und. 3 900.00 2,700.00 6,264.00 18,792.00
18,792.00
Herramientas
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Juego de destornilladores Juego 3 80.00 240.00
Alicate Pza. 3 40.00 120.00
Martillo Pza. 3 20.00 60.00
Llaves de boca Juego 3 85.00 255.00
Llave crecen Juego 3 200.00 600.00
1,275.00
Gastos de organización
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Protocolizacion Escritura Global 1 500.00 500.00
Certificado de Homonimia Global 1 220.00 220.00
Registro FUNDEMPRESA Global 1 455.00 455.00
SENAPI Global 1 250.00 250.00
Busqueda marca SENAPI Global 1 80.00 80.00
Licencia Funcionamiento Municipal Global 1 60.00 60.00
1,565.00
Publicidad antes de lanzamiento
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Publicación de reclutamiento Global 1 150.00 150.00
Banner (1.5x1) 3 170.00 510.00
Letrero luminoso 3 1,000.00 3,000.00
Creacion del sitio web 1 7,000.00 7,000.00
Folletos 1000 0.35 350.00
Tarjetas personales 1000 0.20 200.00
11,210.00
Impuestos
IVA 13%
IT 3%
IUE 25%
Valor Neto 87%
Para Calculo IVA precio facturado 14.94%
Reserva legal 5.00%
Calculo del Capital de trabajo
Meses de actividad 12
Tiempo estimado en meses acumulados 3
Alquileres
VALOR VALOR
VALOR TOTAL VALOR
DETALLE TIEMPO CANTIDAD UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Alquiler Oficina La Paz año 12 500.00 6,000.00 3,480.00 41,760.00
Alquiler Oficina Cochabamba año 12 400.00 4,800.00 2,784.00 33,408.00
75,168.00
Materiales indirectos
VALOR VALOR
UNID. DE VALOR TOTAL VALOR
DETALLE MEDICIÓN
CANT. UNITARIO
$US.
UNITARIO
TOTAL Bs.
$US. Bs.
Ropa de corporativa Uds. 20.00 250.00 5,000.00
5,000.00
TC $b 6.96
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
0.00 765,600.00
0.00 765,600.00
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
271.44 1,816.56
135.72 908.28
58.50 391.50
465.66 3,116.34
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
327.60 2,192.40
910.00 6,090.00
136.50 913.50
253.50 1,696.50
260.00 1,740.00
780.00 5,220.00
650.00 4,350.00
624.00 4,176.00
52.00 348.00
45.50 304.50
26.00 174.00
23.40 156.60
4,088.50 27,361.50
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
4,433.52 29,670.48
506.69 3,390.91
542.88 3,633.12
434.30 2,906.50
5,917.39 39,601.01
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
2,442.96 16,349.04
2,442.96 16,349.04
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
31.20 208.80
15.60 104.40
7.80 52.20
33.15 221.85
78.00 522.00
165.75 1,109.25
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
65.00 435.00
28.60 191.40
59.15 395.85
32.50 217.50
10.40 69.60
7.80 52.20
203.45 1,361.55
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
19.50 130.50
66.30 443.70
390.00 2,610.00
910.00 6,090.00
45.50 304.50
26.00 174.00
1,457.30 9,752.70
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
585.00 3,915.00
585.00 3,915.00
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
78.00 522.00
52.00 348.00
6.50 43.50
351.00 2,349.00
48.75 326.25
5.85 39.15
124.80 835.20
666.90 4,463.10
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
1,092.00 7,308.00
182.00 1,218.00
52.00 348.00
1,326.00 8,874.00
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
5,428.80 36,331.20
4,343.04 29,064.96
9,771.84 65,396.16
IVA
VALOR
CRÉDITO
NETO Bs.
FISCAL
650.00 4,350.00
650.00 4,350.00
SERVICIOS AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5
DEMANDA TOTAL 17,134 19,053 21,187 23,560 26,199
Estructura de inversiones
IVA CRÉDITO VALOR NETO VALOR TOTAL
IVA CRÉDITO FISCAL
FISCAL Bs. Bs.
Inversión fija 13,080 853,137 866,217
Edificios 765,600 765,600
Maquinaria y equipos 466 3,116 3,582
Muebles y enseres 4,089 27,362 31,450
Equipo de computación 5,917 39,601 45,518
Vehiculos 2,443 16,349 18,792
Herramientas 166 1,109 1,275
Inversión diferida 2,913 19,492 22,405
Gastos de organización 203 1,362 1,565
Publicidad antes de lanzamiento 1,457 9,753 11,210
Sueldo por anticipado 585 3,915 4,500
Estudios de preinversión 667 4,463 5,130
FUENTE FUENTE
VALOR TOTAL EXTERNA INTERNA
DETALLE
Bs.
37% 63%
Monto total de inversión 1,041,612 382,800 658,812
Banco Union
Monto Total Inmueble 765,600
Numero de Cuota Fecha Saldo Inicial Cuota Interes Amortizacion Saldo Final
1 1/28/2017 382,800 (2,911) 2,153 757 382,043
2 2/28/2017 382,043 (2,911) 2,149 762 381,281
3 3/28/2017 381,281 (2,911) 2,145 766 380,515
4 4/28/2017 380,515 (2,911) 2,140 770 379,745
5 5/28/2017 379,745 (2,911) 2,136 775 378,970
6 6/28/2017 378,970 (2,911) 2,132 779 378,191
7 7/28/2017 378,191 (2,911) 2,127 783 377,408
8 8/28/2017 377,408 (2,911) 2,123 788 376,620
9 9/28/2017 376,620 (2,911) 2,118 792 375,828
10 10/28/2017 375,828 (2,911) 2,114 797 375,031
11 11/28/2017 375,031 (2,911) 2,110 801 374,230
12 12/28/2017 374,230 (2,911) 2,105 806 373,424
13 1/28/2018 373,424 (2,911) 2,101 810 372,614
14 2/28/2018 372,614 (2,911) 2,096 815 371,800
15 3/28/2018 371,800 (2,911) 2,091 819 370,980
16 4/28/2018 370,980 (2,911) 2,087 824 370,156
17 5/28/2018 370,156 (2,911) 2,082 829 369,328
18 6/28/2018 369,328 (2,911) 2,077 833 368,495
19 7/28/2018 368,495 (2,911) 2,073 838 367,657
20 8/28/2018 367,657 (2,911) 2,068 843 366,814
21 9/28/2018 366,814 (2,911) 2,063 847 365,967
22 10/28/2018 365,967 (2,911) 2,059 852 365,115
23 11/28/2018 365,115 (2,911) 2,054 857 364,258
24 12/28/2018 364,258 (2,911) 2,049 862 363,396
25 1/28/2019 363,396 (2,911) 2,044 867 362,529
26 2/28/2019 362,529 (2,911) 2,039 871 361,658
27 3/28/2019 361,658 (2,911) 2,034 876 360,782
28 4/28/2019 360,782 (2,911) 2,029 881 359,900
29 5/28/2019 359,900 (2,911) 2,024 886 359,014
30 6/28/2019 359,014 (2,911) 2,019 891 358,123
31 7/28/2019 358,123 (2,911) 2,014 896 357,227
32 8/28/2019 357,227 (2,911) 2,009 901 356,325
33 9/28/2019 356,325 (2,911) 2,004 906 355,419
34 10/28/2019 355,419 (2,911) 1,999 911 354,508
35 11/28/2019 354,508 (2,911) 1,994 917 353,591
36 12/28/2019 353,591 (2,911) 1,989 922 352,669
37 1/28/2020 352,669 (2,911) 1,984 927 351,742
38 2/28/2020 351,742 (2,911) 1,979 932 350,810
39 3/28/2020 350,810 (2,911) 1,973 937 349,873
40 4/28/2020 349,873 (2,911) 1,968 943 348,930
41 5/28/2020 348,930 (2,911) 1,963 948 347,982
42 6/28/2020 347,982 (2,911) 1,957 953 347,029
43 7/28/2020 347,029 (2,911) 1,952 959 346,070
44 8/28/2020 346,070 (2,911) 1,947 964 345,106
45 9/28/2020 345,106 (2,911) 1,941 969 344,137
46 10/28/2020 344,137 (2,911) 1,936 975 343,162
47 11/28/2020 343,162 (2,911) 1,930 980 342,182
48 12/28/2020 342,182 (2,911) 1,925 986 341,196
49 1/28/2021 341,196 (2,911) 1,919 991 340,204
50 2/28/2021 340,204 (2,911) 1,914 997 339,207
51 3/28/2021 339,207 (2,911) 1,908 1,003 338,205
52 4/28/2021 338,205 (2,911) 1,902 1,008 337,196
53 5/28/2021 337,196 (2,911) 1,897 1,014 336,182
54 6/28/2021 336,182 (2,911) 1,891 1,020 335,163
55 7/28/2021 335,163 (2,911) 1,885 1,025 334,137
56 8/28/2021 334,137 (2,911) 1,880 1,031 333,106
57 9/28/2021 333,106 (2,911) 1,874 1,037 332,069
58 10/28/2021 332,069 (2,911) 1,868 1,043 331,027
59 11/28/2021 331,027 (2,911) 1,862 1,049 329,978
60 12/28/2021 329,978 (2,911) 1,856 1,055 328,923
61 1/28/2022 328,923 (2,911) 1,850 1,060 327,863
62 2/28/2022 327,863 (2,911) 1,844 1,066 326,796
63 3/28/2022 326,796 (2,911) 1,838 1,072 325,724
64 4/28/2022 325,724 (2,911) 1,832 1,078 324,645
65 5/28/2022 324,645 (2,911) 1,826 1,085 323,561
66 6/28/2022 323,561 (2,911) 1,820 1,091 322,470
67 7/28/2022 322,470 (2,911) 1,814 1,097 321,373
68 8/28/2022 321,373 (2,911) 1,808 1,103 320,271
69 9/28/2022 320,271 (2,911) 1,802 1,109 319,161
70 10/28/2022 319,161 (2,911) 1,795 1,115 318,046
71 11/28/2022 318,046 (2,911) 1,789 1,122 316,924
72 12/28/2022 316,924 (2,911) 1,783 1,128 315,796
73 1/28/2023 315,796 (2,911) 1,776 1,134 314,662
74 2/28/2023 314,662 (2,911) 1,770 1,141 313,521
75 3/28/2023 313,521 (2,911) 1,764 1,147 312,374
76 4/28/2023 312,374 (2,911) 1,757 1,154 311,221
77 5/28/2023 311,221 (2,911) 1,751 1,160 310,061
78 6/28/2023 310,061 (2,911) 1,744 1,167 308,894
79 7/28/2023 308,894 (2,911) 1,738 1,173 307,721
80 8/28/2023 307,721 (2,911) 1,731 1,180 306,541
81 9/28/2023 306,541 (2,911) 1,724 1,186 305,355
82 10/28/2023 305,355 (2,911) 1,718 1,193 304,162
83 11/28/2023 304,162 (2,911) 1,711 1,200 302,962
84 12/28/2023 302,962 (2,911) 1,704 1,207 301,755
85 1/28/2024 301,755 (2,911) 1,697 1,213 300,542
86 2/28/2024 300,542 (2,911) 1,691 1,220 299,322
87 3/28/2024 299,322 (2,911) 1,684 1,227 298,095
88 4/28/2024 298,095 (2,911) 1,677 1,234 296,861
89 5/28/2024 296,861 (2,911) 1,670 1,241 295,620
90 6/28/2024 295,620 (2,911) 1,663 1,248 294,372
91 7/28/2024 294,372 (2,911) 1,656 1,255 293,118
92 8/28/2024 293,118 (2,911) 1,649 1,262 291,856
93 9/28/2024 291,856 (2,911) 1,642 1,269 290,587
94 10/28/2024 290,587 (2,911) 1,635 1,276 289,311
95 11/28/2024 289,311 (2,911) 1,627 1,283 288,027
96 12/28/2024 288,027 (2,911) 1,620 1,291 286,737
97 1/28/2025 286,737 (2,911) 1,613 1,298 285,439
98 2/28/2025 285,439 (2,911) 1,606 1,305 284,134
99 3/28/2025 284,134 (2,911) 1,598 1,312 282,822
100 4/28/2025 282,822 (2,911) 1,591 1,320 281,502
101 5/28/2025 281,502 (2,911) 1,583 1,327 280,175
102 6/28/2025 280,175 (2,911) 1,576 1,335 278,840
103 7/28/2025 278,840 (2,911) 1,568 1,342 277,498
104 8/28/2025 277,498 (2,911) 1,561 1,350 276,148
105 9/28/2025 276,148 (2,911) 1,553 1,357 274,791
106 10/28/2025 274,791 (2,911) 1,546 1,365 273,426
107 11/28/2025 273,426 (2,911) 1,538 1,373 272,053
108 12/28/2025 272,053 (2,911) 1,530 1,380 270,673
109 1/28/2026 270,673 (2,911) 1,523 1,388 269,284
110 2/28/2026 269,284 (2,911) 1,515 1,396 267,888
111 3/28/2026 267,888 (2,911) 1,507 1,404 266,485
112 4/28/2026 266,485 (2,911) 1,499 1,412 265,073
113 5/28/2026 265,073 (2,911) 1,491 1,420 263,653
114 6/28/2026 263,653 (2,911) 1,483 1,428 262,226
115 7/28/2026 262,226 (2,911) 1,475 1,436 260,790
116 8/28/2026 260,790 (2,911) 1,467 1,444 259,346
117 9/28/2026 259,346 (2,911) 1,459 1,452 257,894
118 10/28/2026 257,894 (2,911) 1,451 1,460 256,434
119 11/28/2026 256,434 (2,911) 1,442 1,468 254,966
120 12/28/2026 254,966 (2,911) 1,434 1,476 253,490
121 1/28/2027 253,490 (2,911) 1,426 1,485 252,005
122 2/28/2027 252,005 (2,911) 1,418 1,493 250,512
123 3/28/2027 250,512 (2,911) 1,409 1,502 249,010
124 4/28/2027 249,010 (2,911) 1,401 1,510 247,500
125 5/28/2027 247,500 (2,911) 1,392 1,518 245,982
126 6/28/2027 245,982 (2,911) 1,384 1,527 244,455
127 7/28/2027 244,455 (2,911) 1,375 1,536 242,919
128 8/28/2027 242,919 (2,911) 1,366 1,544 241,375
129 9/28/2027 241,375 (2,911) 1,358 1,553 239,822
130 10/28/2027 239,822 (2,911) 1,349 1,562 238,260
131 11/28/2027 238,260 (2,911) 1,340 1,570 236,690
132 12/28/2027 236,690 (2,911) 1,331 1,579 235,111
133 1/28/2028 235,111 (2,911) 1,322 1,588 233,522
134 2/28/2028 233,522 (2,911) 1,314 1,597 231,925
135 3/28/2028 231,925 (2,911) 1,305 1,606 230,319
136 4/28/2028 230,319 (2,911) 1,296 1,615 228,704
137 5/28/2028 228,704 (2,911) 1,286 1,624 227,080
138 6/28/2028 227,080 (2,911) 1,277 1,633 225,446
139 7/28/2028 225,446 (2,911) 1,268 1,643 223,804
140 8/28/2028 223,804 (2,911) 1,259 1,652 222,152
141 9/28/2028 222,152 (2,911) 1,250 1,661 220,491
142 10/28/2028 220,491 (2,911) 1,240 1,670 218,821
143 11/28/2028 218,821 (2,911) 1,231 1,680 217,141
144 12/28/2028 217,141 (2,911) 1,221 1,689 215,452
145 1/28/2029 215,452 (2,911) 1,212 1,699 213,753
146 2/28/2029 213,753 (2,911) 1,202 1,708 212,045
147 3/28/2029 212,045 (2,911) 1,193 1,718 210,327
148 4/28/2029 210,327 (2,911) 1,183 1,728 208,599
149 5/28/2029 208,599 (2,911) 1,173 1,737 206,862
150 6/28/2029 206,862 (2,911) 1,164 1,747 205,115
151 7/28/2029 205,115 (2,911) 1,154 1,757 203,358
152 8/28/2029 203,358 (2,911) 1,144 1,767 201,591
153 9/28/2029 201,591 (2,911) 1,134 1,777 199,814
154 10/28/2029 199,814 (2,911) 1,124 1,787 198,027
155 11/28/2029 198,027 (2,911) 1,114 1,797 196,231
156 12/28/2029 196,231 (2,911) 1,104 1,807 194,424
157 1/28/2030 194,424 (2,911) 1,094 1,817 192,607
158 2/28/2030 192,607 (2,911) 1,083 1,827 190,780
159 3/28/2030 190,780 (2,911) 1,073 1,838 188,942
160 4/28/2030 188,942 (2,911) 1,063 1,848 187,094
161 5/28/2030 187,094 (2,911) 1,052 1,858 185,236
162 6/28/2030 185,236 (2,911) 1,042 1,869 183,367
163 7/28/2030 183,367 (2,911) 1,031 1,879 181,488
164 8/28/2030 181,488 (2,911) 1,021 1,890 179,598
165 9/28/2030 179,598 (2,911) 1,010 1,900 177,698
166 10/28/2030 177,698 (2,911) 1,000 1,911 175,787
167 11/28/2030 175,787 (2,911) 989 1,922 173,865
168 12/28/2030 173,865 (2,911) 978 1,933 171,932
169 1/28/2031 171,932 (2,911) 967 1,944 169,988
170 2/28/2031 169,988 (2,911) 956 1,954 168,034
171 3/28/2031 168,034 (2,911) 945 1,965 166,068
172 4/28/2031 166,068 (2,911) 934 1,977 164,092
173 5/28/2031 164,092 (2,911) 923 1,988 162,104
174 6/28/2031 162,104 (2,911) 912 1,999 160,105
175 7/28/2031 160,105 (2,911) 901 2,010 158,095
176 8/28/2031 158,095 (2,911) 889 2,021 156,074
177 9/28/2031 156,074 (2,911) 878 2,033 154,041
178 10/28/2031 154,041 (2,911) 866 2,044 151,997
179 11/28/2031 151,997 (2,911) 855 2,056 149,941
180 12/28/2031 149,941 (2,911) 843 2,067 147,874
181 1/28/2032 147,874 (2,911) 832 2,079 145,795
182 2/28/2032 145,795 (2,911) 820 2,091 143,705
183 3/28/2032 143,705 (2,911) 808 2,102 141,602
184 4/28/2032 141,602 (2,911) 797 2,114 139,488
185 5/28/2032 139,488 (2,911) 785 2,126 137,362
186 6/28/2032 137,362 (2,911) 773 2,138 135,224
187 7/28/2032 135,224 (2,911) 761 2,150 133,074
188 8/28/2032 133,074 (2,911) 749 2,162 130,912
189 9/28/2032 130,912 (2,911) 736 2,174 128,738
190 10/28/2032 128,738 (2,911) 724 2,187 126,551
191 11/28/2032 126,551 (2,911) 712 2,199 124,352
192 12/28/2032 124,352 (2,911) 699 2,211 122,141
193 1/28/2033 122,141 (2,911) 687 2,224 119,917
194 2/28/2033 119,917 (2,911) 675 2,236 117,681
195 3/28/2033 117,681 (2,911) 662 2,249 115,433
196 4/28/2033 115,433 (2,911) 649 2,261 113,171
197 5/28/2033 113,171 (2,911) 637 2,274 110,897
198 6/28/2033 110,897 (2,911) 624 2,287 108,610
199 7/28/2033 108,610 (2,911) 611 2,300 106,310
200 8/28/2033 106,310 (2,911) 598 2,313 103,998
201 9/28/2033 103,998 (2,911) 585 2,326 101,672
202 10/28/2033 101,672 (2,911) 572 2,339 99,333
203 11/28/2033 99,333 (2,911) 559 2,352 96,981
204 12/28/2033 96,981 (2,911) 546 2,365 94,616
205 1/28/2034 94,616 (2,911) 532 2,378 92,238
206 2/28/2034 92,238 (2,911) 519 2,392 89,846
207 3/28/2034 89,846 (2,911) 505 2,405 87,441
208 4/28/2034 87,441 (2,911) 492 2,419 85,022
209 5/28/2034 85,022 (2,911) 478 2,432 82,589
210 6/28/2034 82,589 (2,911) 465 2,446 80,143
211 7/28/2034 80,143 (2,911) 451 2,460 77,683
212 8/28/2034 77,683 (2,911) 437 2,474 75,210
213 9/28/2034 75,210 (2,911) 423 2,488 72,722
214 10/28/2034 72,722 (2,911) 409 2,502 70,221
215 11/28/2034 70,221 (2,911) 395 2,516 67,705
216 12/28/2034 67,705 (2,911) 381 2,530 65,175
217 1/28/2035 65,175 (2,911) 367 2,544 62,631
218 2/28/2035 62,631 (2,911) 352 2,558 60,073
219 3/28/2035 60,073 (2,911) 338 2,573 57,500
220 4/28/2035 57,500 (2,911) 323 2,587 54,913
221 5/28/2035 54,913 (2,911) 309 2,602 52,311
222 6/28/2035 52,311 (2,911) 294 2,616 49,694
223 7/28/2035 49,694 (2,911) 280 2,631 47,063
224 8/28/2035 47,063 (2,911) 265 2,646 44,417
225 9/28/2035 44,417 (2,911) 250 2,661 41,756
226 10/28/2035 41,756 (2,911) 235 2,676 39,081
227 11/28/2035 39,081 (2,911) 220 2,691 36,390
228 12/28/2035 36,390 (2,911) 205 2,706 33,684
229 1/28/2036 33,684 (2,911) 189 2,721 30,963
230 2/28/2036 30,963 (2,911) 174 2,737 28,226
231 3/28/2036 28,226 (2,911) 159 2,752 25,474
232 4/28/2036 25,474 (2,911) 143 2,767 22,707
233 5/28/2036 22,707 (2,911) 128 2,783 19,924
234 6/28/2036 19,924 (2,911) 112 2,799 17,125
235 7/28/2036 17,125 (2,911) 96 2,814 14,311
236 8/28/2036 14,311 (2,911) 80 2,830 11,481
237 9/28/2036 11,481 (2,911) 65 2,846 8,635
238 10/28/2036 8,635 (2,911) 49 2,862 5,773
239 11/28/2036 5,773 (2,911) 32 2,878 2,894
240 12/28/2036 2,894 (2,911) 16 2,894 (0)
Depreciacion en Bs.
Edificios 765,600 40
Maquinaria y equipos 3,582 8
Muebles y enseres 31,450 10
Equipo de computación 45,518 4
Vehiculos 18,792 5
Herramientas 1,275 4
866,217
2.5% 19,140
12.5% 448
10.0% 3,145
25.0% 11,380
20.0% 3,758
25.0% 319
38,190
669,900
1,343
15,725
-
-
-
Santa Cruz
Proyeccion de Gif
DETALLE AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5
PV
Flete terrestre 20 1,599 14.94% 11,128.03 9,681.60
Flete terrestre 40 ST 1,799 14.94% 12,520.03 10,892.67
Flete terrestre 40 HQ 1,851 14.94% 12,880.02 11,205.87
Flete maritimo 20 3,500 24,360.00 3,500.00 20,860.00
Flete maritimo 40ST 4,750 33,060.00 4,750.00 28,310.00
Flete maritimo 40HQ 4,750 33,060.00 4,750.00 28,310.00
20,860.00
PV Bolivianos Ganancia
24,360.00 1,392.00 22,968.00 € 3,300.00
33,060.00 1,044.00 32,016.00 € 4,600.00
33,060.00 1,044.60 32,015.40 € 4,599.91
% Ganancia
Sobre el costo
10%
9%
12%
6%
3%
3%
€ 8,811.60 € 1,266.03
€ 10,022.67 € 1,440.04
€ 10,022.67 € 1,440.04
INGRESO POR VENTA DE CONTRATOS
Producto 1 tamaño 1
DETALLE AÑO 1 AÑO 2 AÑO 3 AÑO 4
INGRESO POR VENTA DE CONTRATOS
Cantidad de servicios 2,567 2,855 3,174 3,530
Costo 8,812 8,812 8,812 8,812
Ganancia 10% 10% 10% 10%
Total precio de mercado S/Fact 9,682 9,682 9,682 9,682
% Calculo Precio con IVA 14.94% 14.94% 14.94% 14.94%
Total precio de mercado C/F 11,128 11,128 11,128 11,128
INGRESO NETO (VENTAS) 24,852,120 27,635,557 30,730,740 34,172,583
IVA ventas 3,713,535 4,129,451 4,591,950 5,106,248
Total Factura 28,565,655 31,765,008 35,322,689 39,278,831
IT 856,970 952,950 1,059,681 1,178,365
Producto 1 tamaño 2
DETALLE AÑO 1 AÑO 2 AÑO 3 AÑO 4
Cantidad de servicios 3,000 3,336 3,710 4,125
Costo 10,023 10,023 10,023 10,023
Ganancia 9% 9% 9% 9%
Total precio de mercado S/Fact 10,893 10,893 10,893 10,893
% Calculo Precio con IVA 14.94% 14.94% 14.94% 14.94%
Total precio de mercado C/F 12,520 12,520 12,520 12,520
INGRESO NETO (VENTAS) 32,677,280 36,337,136 40,406,895 44,932,467
IVA ventas 4,882,812 5,429,687 6,037,812 6,714,047
Total Factura 37,560,092 41,766,823 46,444,707 51,646,514
IT 1,126,803 1,253,005 1,393,341 1,549,395
Producto 1 tamaño 3
DETALLE AÑO 1 AÑO 2 AÑO 3 AÑO 4
Cantidad de servicios 3,000 3,336 3,710 4,125
Costo 10,023 10,023 10,023 10,023
Ganancia 12% 12% 12% 12%
Total precio de mercado S/Fact 11,206 11,206 11,206 11,206
% Calculo Precio con IVA 14.94% 14.94% 14.94% 14.94%
Total precio de mercado C/F 12,880 12,880 12,880 12,880
INGRESO NETO (VENTAS) 33,616,860 37,381,948 41,568,726 46,224,424
IVA ventas 5,023,209 5,585,808 6,211,419 6,907,098
Total Factura 38,640,069 42,967,756 47,780,145 53,131,521
IT 1,159,202 1,289,033 1,433,404 1,593,946
Producto 2 tamaño 1
DETALLE AÑO 1 AÑO 2 AÑO 3 AÑO 4
Cantidad de servicios 2,567 2,855 3,174 3,530
Costo 22,968 22,968 22,968 22,968
Ganancia 6% 6% 6% 6%
Total precio de mercado S/Fact 24,360 24,360 24,360 24,360
% Calculo Precio con IVA 0 0 0 0
Total precio de mercado 24,360 24,360 24,360 24,360
INGRESO NETO (VENTAS) 54,402,944 60,496,074 67,271,634 74,806,058
IVA ventas 0 0 0 0
Total Ingreso 62,532,120 69,535,717 77,323,718 85,983,974
IT 0 0 0 0
Producto 2 tamaño 2
DETALLE AÑO 1 AÑO 2 AÑO 3 AÑO 4
Cantidad de servicios 3,000 3,336 3,710 4,125
Costo 32,016 32,016 32,016 32,016
Ganancia 3% 3% 3% 3%
Total precio de mercado S/Fact 33,060 33,060 33,060 33,060
% Calculo Precio con IVA 0 0 0 0
Total precio de mercado 33,060 33,060 33,060 33,060
INGRESO NETO (VENTAS) 86,286,600 95,950,699 106,697,178 118,647,261
IVA ventas 0 0 0 0
Total Ingreso 99,180,000 110,288,160 122,640,434 136,376,163
IT 0 0 0 0
Producto 2 tamaño 3
DETALLE AÑO 1 AÑO 2 AÑO 3 AÑO 4
Cantidad de servicios 3,000 3,336 3,710 4,125
Costo 32,016 32,016 32,016 32,016
Ganancia 3% 3% 3% 3%
Total precio de mercado S/Fact 33,060 33,060 33,060 33,060
% Calculo Precio con IVA 0 0 0 0
Total precio de mercado 33,060 33,060 33,060 33,060
INGRESO NETO (VENTAS) 86,286,600 95,950,699 106,697,178 118,647,261
IVA ventas 0 0 0 0
Total Ingreso 99,180,000 110,288,160 122,640,434 136,376,163
IT 0 0 0 0
3,925
8,812
10%
9,682
14.94%
11,128 1,598.86
37,999,912
5,678,148
43,678,060
1,310,342
AÑO 5
4,587
10,023
9%
10,893
14.94%
12,520 1,798.86
49,964,904
7,466,020
57,430,924
1,722,928
AÑO 5
4,587
10,023
12%
11,206
14.94%
12,880 1,850.58
51,401,559
7,680,693
59,082,252
1,772,468
AÑO 5
3,925
22,968
6%
24,360
0
24,360
83,184,336
0
95,614,179
0
AÑO 5
4,587
32,016
3%
33,060
0
33,060
131,935,755
0
151,650,293
0
AÑO 5
4,587
32,016
3%
33,060
0
33,060
131,935,755
0
151,650,293
0
AÑO 5
3,925
4,587
4,587
13,099
13,920
34,800
3,993,351
4,042,071
13,920
34,800
4,684,557
4,733,277
13,920
34,800
4,684,557
4,733,277
Costos totales sin IVA en Bs
821,480
383,937
172,116
59,156
6,264
5,335
7,673
17,959
15,963
6,525
10,153
0
2,107
1,197
44,161
35,329
8,874
8,874
367,249
269,377
92,585
5,287
34,928
26,491
494,011,321
493,959,823
493,959,823
30,089,782
39,998,429
39,998,429
90,150,512
146,861,336
146,861,336
51,497
Estado de perdidas y ganacias sin IVA en Bs.
449,561,272 499,930,843
437,430,054 486,422,220
34,172,583 37,999,912
44,932,467 49,964,904
46,224,424 51,401,559
74,806,058 83,184,336
118,647,261 131,935,755
118,647,261 131,935,755
12,131,219 13,508,624
3,629,347 4,042,071
4,250,936 4,733,277
4,250,936 4,733,277
445,006,401 494,797,872
751,616 786,551
364,367 383,937
8,874 8,874
340,185 367,249
38,190 26,491
444,254,785 494,011,321
444,208,474 493,959,823
46,310 51,497
4,554,872 5,132,971
4,321,706 4,805,737
23,455 22,656
209,711 304,579
52,428 76,145
10,486 15,229
146,798 213,205
INSTALACIÓN FUNCIONAMIENTO
DETALLE
AÑO 0 AÑO 1 AÑO 2 AÑO 3
18,727,393 20,824,861
5,106,248 5,678,148
6,714,047 7,466,020
6,907,098 7,680,693
- -
- -
- -
14,830,372 16,490,046
23,612 24,928
21,533 22,812
1,326 1,326
752 790
14,799,841 16,457,423
14,792,921 16,449,728
4,043,322 4,496,174
5,374,799 5,976,777
5,374,799 5,976,777
- -
- -
- -
6,920 7,695
3,897,020 4,334,815
Flujo de caja finaciero con IVA en Bs
DETALLE AÑO 0 AÑO 1
686,968
(3,070,890) (3,380,406) (3,723,506) (3,420,423)
PLANILLA DE SUELDOS Y SALARIOS (LABORAL)
PERSONAL PERMANENTE
Cochabamba, 08 de Febrero de 2017
HABER BONO DE HORAS EXTRAS BONOS Dominicales DESCUENTOS TOTAL LÍQUIDO
TOTAL GANADO
BÁSICO AFP RC-IVA
OCUPACIÓN QUE MONTO BONO DE OTROS NUMERO DE DOMINICA- OTROS DCTOS. PAGABLE MESES DE LIQUIDO FIRMA DEL
Nº ANTIGÜE-
DESEMPEÑA DIAS TRABAJO PAGABLE ANUAL EMPLEADO
DAD
NÚMERO PAGADO PRODUCCIÓN BONOS DOMINICALES LES (G) 12.71% 13% DCTOS. (K) (L)
(A) (B) (C) (D) (F) (E) A+B+C+D+E+F (H) (I) (J) H+I+J G-K
ADMINIS
TRACION
1 Director general 4,800.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,800.00 610.08 0.00 0.00 610.08 4,189.92 12.00 50,279.04
2 Secretaria 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 254.20 0.00 0.00 254.20 1,745.80 12.00 20,949.60
3 Contador General 2,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 317.75 0.00 0.00 317.75 2,182.25 12.00 26,187.00
4 Ayudante de Contabilidad 2,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,500.00 317.75 0.00 0.00 317.75 2,182.25 12.00 26,187.00
OPERACIONES 11,800.00 123,602.64
5 Encargado de ventas Cochabamba 3,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,500.00 444.85 0.00 0.00 444.85 3,055.15 12.00 36,661.80
6 Encargado de ventas Santa Cruz 3,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,500.00 444.85 0.00 0.00 444.85 3,055.15 12.00 36,661.80
7 Encargado de ventas La Paz 3,500.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,500.00 444.85 0.00 0.00 444.85 3,055.15 12.00 36,661.80
8 Ayudante de ventas Cochabamba 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 254.20 0.00 0.00 254.20 1,745.80 12.00 20,949.60
9 Ayudante de ventas Santa cruz 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 254.20 0.00 0.00 254.20 1,745.80 12.00 20,949.60
9 Ayudante de ventas La Paz 2,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,000.00 254.20 0.00 0.00 254.20 1,745.80 12.00 20,949.60
16,500.00 172,834.20
TOTALES 296,436.84
Contador
PLANILLA DE APORTES PATRONALES
PERSONAL PERMANENTE
1 Director general 0.00 0.00 0.00 0.00 0.00 4,800.00 82.08 48.00 480.00 144.00 96.00 399.84 399.84 1,649.76 12.00 19,797.12
2 Secretaria 0.00 0.00 0.00 0.00 0.00 2,000.00 34.20 20.00 200.00 60.00 40.00 166.60 166.60 687.40 12.00 8,248.80
3 Contador General 0.00 0.00 0.00 0.00 0.00 2,500.00 42.75 25.00 250.00 75.00 50.00 208.25 208.25 859.25 12.00 10,311.00
4 Ayudante de Contabilidad 0.00 0.00 0.00 0.00 0.00 2,500.00 42.75 25.00 250.00 75.00 50.00 208.25 208.25 859.25 12.00 10,311.00
48,667.92
5 Encargado de ventas Cochabamba 0.00 0.00 0.00 0.00 0.00 3,500.00 59.85 35.00 350.00 105.00 70.00 291.55 291.55 1,202.95 12.00 14,435.40
6 Encargado de ventas Santa Cruz 0.00 0.00 0.00 0.00 0.00 3,500.00 59.85 35.00 350.00 105.00 70.00 291.55 291.55 1,202.95 12.00 14,435.40
7 Encargado de ventas La Paz 0.00 0.00 0.00 0.00 0.00 3,500.00 59.85 35.00 350.00 105.00 70.00 291.55 291.55 1,202.95 12.00 14,435.40
8 Ayudante de ventas Cochabamba 0.00 0.00 0.00 0.00 0.00 2,000.00 34.20 20.00 200.00 60.00 40.00 166.60 166.60 687.40 12.00 8,248.80
9 Ayudante de ventas Santa cruz 0.00 0.00 0.00 0.00 0.00 2,000.00 34.20 20.00 200.00 60.00 40.00 166.60 166.60 687.40 12.00 8,248.80
10 Ayudante de ventas La Paz 0.00 0.00 0.00 0.00 0.00 2,000.00 34.20 20.00 200.00 60.00 40.00 166.60 166.60 687.40 12.00 8,248.80
€ - 68,052.60
TOTALES 116,720.52