Академический Документы
Профессиональный Документы
Культура Документы
Módulo:
Evaluacion de proyectos
Estudiantes:
Carlos Ponzón
Eduardo Briceño
Leidy Pérez
Karen León
Lisve Romero
cion de proyectos
hora de emprender!
studiantes:
rlos Ponzón
ardo Briceño
eidy Pérez
aren León
sve Romero
o Duque Gaitan
COSTOS VARIABLES UNITARIOS
PRODUCTO nombre producto MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12 TOTAL AÑO 1
CANTIDAD 1,500.0 1,650.0 1,815.0 2,087.0 2,400.0 2,760.0 3,174.0 3,650.0 4,197.0 4,826.0 5,549.0 6,381.0 39,989
CAFÉ EXPRESS COLOR 1
VALOR $ $ 4,500,000 $ 4,950,000 $ 5,445,000 $ 6,261,000 $ 7,200,000 $ 8,280,000 $ 9,522,000 $ 10,950,000 $ 12,591,000 $ 14,478,000 $ 16,647,000 $ 19,143,000 $ 119,967,000
CANTIDAD CAFÉ CAPPUCINO COLOR 1,500.0 1,650.0 1,815.0 2,087.0 2,400.0 2,760.0 3,174.0 3,650.0 4,197.0 4,826.0 5,549.0 6,381.0
VALOR $ 2 $ 5,250,000 $ 5,775,000 $ 6,352,500 $ 7,304,500 $ 8,400,000 $ 9,660,000 $ 11,109,000 $ 12,775,000 $ 14,689,500 $ 16,891,000 $ 19,421,500 $ 22,333,500 $ 139,961,500
CANTIDAD 0.0 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0.0 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0.0 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0.0 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0.0 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0.0 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
CANTIDAD 0
0
VALOR $ $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
TOTAL CANTIDAD 3,000 3,300 3,630 4,174 4,800 5,520 6,348 7,300 8,394 9,652 11,098 12,762 79,978
TOTAL$ 9,750,000.0 10,725,000.0 11,797,500.0 13,565,500.0 15,600,000.0 17,940,000.0 20,631,000.0 23,725,000.0 27,280,500.0 31,369,000.0 36,068,500.0 41,476,500.0 259,928,500
243,750 268,125 294,938 339,138 390,000 448,500 343,850 395,417 454,675 522,817 601,142 518,456
PLAN DE INVERSIONES
Cafetera Industrial Express EQUIPOS 2 $ 15,000,000 $ 30,000,000 2 $ 15,000,000 $ 30,000,000 10 $ 3,000,000 $ 250,000
Nevera tipo industrial EQUIPOS 1 $ 10,000,000 $ 10,000,000 1 $ 10,000,000 $ 10,000,000 10 $ 1,000,000 $ 83,333
maquina cappsula de saborsantes EQUIPOS 3 $ 15,000,000 $ 45,000,000 2 $ 13,000,000 $ 26,000,000 10 $ 2,600,000 $ 216,667
$0
$0
$0
$0
42%
RELACION DE PERSONAL REMUNERADO PARA EL PROYECTO.
COSTO FIJO MENSUAL EMPLEADOS DE OPERACIÓN
Nómia opera
Nómina administra
ROYECTO. RELACION DE PERSONAL REMUNERADO PARA EL PROYECTO.
N COSTO FIJO MENSUAL EMPLEADOS DE OPERACIÓN
$ 1,355,768 2 2 2 2 2 2 2
$0
$0
$0
$0
$0
$0
$0
CION
$ 1,985,136 1 1 1 1 1 1 1
$ 1,888,104 1 1 1 1 1 1 1
$0
$0
$ 1,607,516 1 1 1 1 1 1 1
$0 0
$0
2 2 2 2 2
ADOS MENSUALES
MES 8 MES 9 MES 10 MES 11 MES 12
1 1 1 1 1
1 1 1 1 1
ADOS MENSUALES
MES 8 MES 9 MES 10 MES 11 MES 12
1 1 1 1 1
MANO DE OBRA 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 32,538,440 37,581,898
ARRIENDO 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 14,400,000 16,632,000
SERVICIOS PUBLICOS PRODUCTIVOS 800,000 800,000 800,000 1,000,000 1,000,000 1,000,000 1,200,000 1,200,000 1,200,000 1,400,000 1,400,000 1,400,000 13,200,000 15,246,000
DEPRECIACION Maquinaria y Equipo 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 18,600,000 21,483,000
MANTENIMIENTO 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 3,600,000 4,158,000
OTROS 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 500,000 6,000,000 6,930,000
SUBTOTAL COSTOS= 7,061,537 7,061,537 7,061,537 7,261,537 7,261,537 7,261,537 7,461,537 7,461,537 7,461,537 7,661,537 7,661,537 7,661,537 88,338,440 102,030,898
GERENTE 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 1,985,136 23,821,638 25,012,720
ARRIENDO 0 0
DEPRECIACION Muebles y enseres 79,444 79,444 79,444 79,444 79,444 79,444 79,444 79,444 79,444 79,444 79,444 79,444 953,333 1,001,000
ASESORIA CONTABLE 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 700,000 8,400,000 8,820,000
OTRAS ASESORIAS 0 0
GASTOS BANCARIOS 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 1,200,000 1,260,000
ASEO (Normas sanitarias) 93,100 93,100 93,100 93,100 93,100 93,100 93,100 93,100 93,100 93,100 93,100 93,100 1,117,200 1,173,060
PAPELERIA 61,700 61,700 61,700 61,700 61,700 61,700 61,700 61,700 61,700 61,700 61,700 61,700 740,400 777,420
UTILES DE OFICINA 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 50,000 600,000 630,000
VIGILANCIA 0 0
SEGUROS DE TRANSPORTE DE MERCANCIAS 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 150,000 1,800,000 1,890,000
POLIZAS DE GARANTIA 0 0
SUBTOTAL GASTOS ADMINISTRATIVOS= 3,519,381 3,219,381 3,219,381 3,219,381 3,519,381 3,219,381 3,219,381 3,219,381 3,519,381 3,219,381 3,219,381 3,219,381 39,532,571 41,509,200
SUELDO VENDEDORES 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 1,607,516 19,290,187 20,254,696
TRANSPORTE ENTREGA A RESTAURANTES 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 18,000,000 18,900,000
PUBLICIDAD 400,000 400,000 400,000 400,000 400,000 300,000 300,000 300,000 300,000 300,000 300,000 300,000 4,100,000 4,305,000
PROMOCION 0 0
SUBTOTAL GASTOS VENTAS= 3,507,516 3,507,516 3,507,516 3,507,516 3,507,516 3,407,516 3,407,516 3,407,516 3,407,516 3,407,516 3,407,516 3,407,516 41,390,187 43,459,696
PREOPERATIVOS 0 0 0 0 0 0 0 0 0 0 0 0
SUBTOTAL PREOPERATIVOS= 0 0 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL COSTOS FIJOS Y GASTOS FIJOS 14,088,433 13,788,433 13,788,433 13,988,433 14,288,433 13,888,433 14,088,433 14,088,433 14,388,433 14,288,433 14,288,433 14,288,433 169,261,198 186,999,794
TOTAL COSTOS FIJOS 14,088,433 13,788,433 13,788,433 13,988,433 14,288,433 13,888,433 14,088,433 14,088,433 14,388,433 14,288,433 14,288,433 14,288,433 169,261,198 186,999,794
INVERSIÓN EN CAPITAL DE TRABAJO
TOTAL
$ 20,000,000
$ 20,000,000
$ 40,000,000
$ 98,100,000
$ 133,000,000
$ 231,100,000
$ 118,100,000
$ 153,000,000
$ 271,100,000
PROVISIONES RELACIONADAS CON LA CARTERA Y DEUDAS DE DIFICI
Nota: las provisiones relacionadas con la catera y deudas de dificil cobro se realizarár a partir de la fecha en la qu
credito para los negocios
5%
10%
15%
RESUMEN DE MARGEN DE CONTRIBUCION
PROYECCION PORCENTAJE DE
DE VENTA PRECIO DE COSTO MARGEN DE VENTAS PARTICIPACION
PRODUCTO AÑO 1 VENTA VARIABLE CONTRIBUCION ESPERADAS EN VENTAS
CAFÉ EXPRESS COLOR 1 39,989 $ 3,000 $ 839 $ 2,161 $ 119,967,000 50.00%
CAFÉ CAPPUCINO COLOR 2 39,989 $ 3,000 $ 839 $ 2,161 $ 119,967,000 50.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
0 0 $0 $0 $0 $0 0.00%
$ 239,934,000 100.00%
72.02%
$ 310,296,081 129%
PROYECCION DE VENTAS RESULTADO DE LA INVESTIGACION DE MERCADO
PRODUCTO nombre producto MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12 TOTAL AÑO 1
CANTIDAD 1,000 1,650 1,815 2,087 2,400 2,760 3,174 3,650 4,197 4,826 5,549 6,381 39489
MP$ 432,500.0 713,625.00 784,988 902,628 1,038,000 1,193,700 1,372,755 1,578,625 1,815,203 2,087,245 2,399,943 2,759,783 $ 17,078,993
CAFÉ EXPRESS COLOR 1
MO$ 406,842.4 671,289.92 738,419 849,080 976,422 1,122,885 1,291,318 1,484,975 1,707,517 1,963,421 2,257,568 2,596,061 $ 16,065,799
GVA$ 0.0 0.00 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 1,000 1,650 1,815 2,087 2,400 2,760 3,174 3,650 4,197 4,826 5,549 6,381 39489
MP$ 432,500 713,625 784,988 902,628 1,038,000 1,193,700 1,372,755 1,578,625 1,815,203 2,087,245 2,399,943 2,759,783 $ 17,078,993
CAFÉ CAPPUCINO COLOR 2
MO$ 406,842 671,290 738,419 849,080 976,422 1,122,885 1,291,318 1,484,975 1,707,517 1,963,421 2,257,568 2,596,061 $ 16,065,799
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 2,000 3,300 3,630 4,174 4,800 5,520 6,348 7,300 8,394 9,652 11,098 12,762 78,978
MP$ 865,000 1,427,250 1,569,975 1,805,255 2,076,000 2,387,400 2,745,510 3,157,250 3,630,405 4,174,490 4,799,885 5,519,565 34,157,985
MO$
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 0
865,000 1,427,250 1,569,975 1,805,255 2,076,000 2,387,400 2,745,510 3,157,250 3,630,405 4,174,490 4,799,885 5,519,565 34,157,985
P Y G MENSUAL PROYECTADO
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12
VENTAS $ 9,750,000 $ 10,725,000 $ 11,797,500 $ 13,565,500 $ 15,600,000 $ 17,940,000 $ 20,631,000 $ 23,725,000 $ 27,280,500 $ 31,369,000 $ 36,068,500 $ 41,476,500 $ 259,928,500
(-) COSTO VARIABLE M.P. $ 865,000 $ 1,427,250 $ 1,569,975 $ 1,805,255 $ 2,076,000 $ 2,387,400 $ 2,745,510 $ 3,157,250 $ 3,630,405 $ 4,174,490 $ 4,799,885 $ 5,519,565 $ 34,157,985
(-) COSTO VARIABLE M.O. $ 813,685 $ 1,342,580 $ 1,476,838 $ 1,698,160 $ 1,952,843 $ 2,245,770 $ 2,582,635 $ 2,969,949 $ 3,415,035 $ 3,926,843 $ 4,515,137 $ 5,192,122
= MARGEN DE CONTRIBUCION $ 8,071,315 $ 7,955,170 $ 8,750,687 $ 10,062,085 $ 11,571,157 $ 13,306,830 $ 15,302,855 $ 17,597,801 $ 20,235,060 $ 23,267,667 $ 26,753,478 $ 30,764,813
(-) COSTOS FIJOS $ 7,061,537 $ 7,061,537 $ 7,061,537 $ 7,261,537 $ 7,261,537 $ 7,261,537 $ 7,461,537 $ 7,461,537 $ 7,461,537 $ 7,661,537 $ 7,661,537 $ 7,661,537
= UTILIDAD BRUTA $ 1,009,779 $ 893,634 $ 1,689,151 $ 2,800,548 $ 4,309,620 $ 6,045,293 $ 7,841,318 $ 10,136,264 $ 12,773,523 $ 15,606,131 $ 19,091,942 $ 23,103,276
(-) GASTOS FIJOS $ 7,026,897 $ 6,726,897 $ 6,726,897 $ 6,726,897 $ 7,026,897 $ 6,626,897 $ 6,626,897 $ 6,626,897 $ 6,926,897 $ 6,626,897 $ 6,626,897 $ 6,626,897
UTILIDAD OPERACIONAL -$ 6,017,118 -$ 5,833,263 -$ 5,037,746 -$ 3,926,348 -$ 2,717,277 -$ 581,603 $ 1,214,421 $ 3,509,367 $ 5,846,627 $ 8,979,234 $ 12,465,045 $ 16,476,379
(-) INTERESES $ 2,677,500 $ 2,666,573 $ 2,655,455 $ 2,644,142 $ 2,632,632 $ 2,620,920 $ 2,609,002 $ 2,596,877 $ 2,584,539 $ 2,571,985 $ 2,559,212 $ 2,546,215
=UTILIDAD ANTES DE IMPUESTOS -$ 8,694,618 -$ 8,499,836 -$ 7,693,201 -$ 6,570,491 -$ 5,349,908 -$ 3,202,523 -$ 1,394,581 $ 912,491 $ 3,262,088 $ 6,407,249 $ 9,905,833 $ 13,930,164
(-) IMPUESTOS
= UTILIDAD NETA -$ 8,694,618 -$ 8,499,836 -$ 7,693,201 -$ 6,570,491 -$ 5,349,908 -$ 3,202,523 -$ 1,394,581 $ 912,491 $ 3,262,088 $ 6,407,249 $ 9,905,833 $ 13,930,164
P Y G MENSUAL PROYECTADO
VENTAS
PRODUCTOS
CONTADO 30 DÍAS 60 DÍAS
CAFÉ EXPRESS COLOR 1 100.00% 0.00% 0.00%
CAFÉ CAPPUCINO COLOR 2 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
90 DÍAS
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Escriba los valores Resumen del Crédito
Importe del préstamo $ 153,000,000 Pago programado
Interés anual 21.00 % Número de pagos programados
Período del préstamo en años 8
Número de pagos anuales 12
Fecha inicial del préstamo 6/10/2020
Pagos extra opcionales
CONCEPTO PREOPER. MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12
VENTAS DE CONTADO 10,500,000 10,725,000 11,797,500 13,565,500 15,600,000 17,940,000 20,631,000 23,725,000 27,280,500 31,369,000 36,068,500 41,476,500 $0 $0 $ 0 contado
TOTAL INGRESOS OPERATIVOS 10,500,000 10,725,000 11,797,500 13,565,500 15,600,000 17,940,000 20,631,000 23,725,000 27,280,500 31,369,000 36,068,500 41,476,500 $ 260,678,500 $0 $0 $ 260,678,500
EGRESOS OPERATIVOS $0 $0
MATERIA PRIMA CONTADO 711,625 865,000 1,427,250 1,569,975 1,805,255 2,076,000 2,387,400 2,745,510 3,157,250 3,630,405 4,174,490 4,799,885 5,519,565 $ 34,869,610 $ 34,869,610 $ 48,817,454
GASTOS DE VENTA - - - - - - - - - - - - $0
MANO DE OBRA VARIABLE 813,685 1,342,580 1,476,838 1,698,160 1,952,843 2,245,770 2,582,635 2,969,949 3,415,035 3,926,843 4,515,137 5,192,122 $ 32,131,597
MANO DE OBRA DIRECTA FIJA 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 2,711,537 $ 32,538,440
OTROS COSTOS DE PRODUCCION 2,800,000 2,800,000 2,800,000 3,000,000 3,000,000 3,000,000 3,200,000 3,200,000 3,200,000 3,400,000 3,400,000 3,400,000 $ 37,200,000
GASTOS ADMINISTRATIVOS 6,947,452 6,647,452 6,647,452 6,647,452 6,947,452 6,547,452 6,547,452 6,547,452 6,847,452 6,547,452 6,547,452 6,547,452 $ 79,969,425
TOTAL EGRESOS OPERATIVOS 711,625 14,137,673 14,928,819 15,205,802 15,862,404 16,687,832 16,892,159 17,787,134 18,586,188 19,804,429 20,760,321 21,974,010 23,370,676 $ 216,709,071
FLUJO NETO OPERATIVO - 711,625 - 3,637,673 - 4,203,819 - 3,408,302 - 2,296,904 - 1,087,832 1,047,841 2,843,866 5,138,812 7,476,071 10,608,679 14,094,490 18,105,824
APORTES
FINANCIACION
EGRESOS NO OPERATIVOS
GASTOS PREOPERATIVOS -
AMORTIZACIONES 624,395 635,321 646,440 657,752 669,263 680,975 692,892 705,018 717,355 729,909 742,683 755,680
GASTOS FINANCIEROS 2,677,500 2,666,573 2,655,455 2,644,142 2,632,632 2,620,920 2,609,002 2,596,877 2,584,539 2,571,985 2,559,212 2,546,215
TOTAL EGRESOS NO OPERATIVOS 231,100,000 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895 3,301,895
FLUJO NETO NO OPERATIVO 40,000,000 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895 - 3,301,895
FLUJO NETO 39,288,375 - 6,939,568 - 7,505,713 - 6,710,196 - 5,598,798 - 4,389,727 - 2,254,053 - 458,029 1,836,917 4,174,177 7,306,784 10,792,595 14,803,929
+ SALDO INICIAL 39,288,375 32,348,807 24,843,094 18,132,898 12,534,100 8,144,373 5,890,320 5,432,292 7,269,209 11,443,386 18,750,170 29,542,765
SALDO FINAL ACUMULADO 39,288,375 32,348,807 24,843,094 18,132,898 12,534,100 8,144,373 5,890,320 5,432,292 7,269,209 11,443,386 18,750,170 29,542,765 44,346,694
GASTOS BANCARIOS 4 X 1000 129,395 99,372 72,532 50,136 32,577 23,561 21,729 29,077 45,774 75,001 118,171 177,387
PARA AGREGAR EL COMENTARIO
$0
FINANZAS EMPRESARIALES
FLUJO DE FONDOS ANUAL RESULTADO DEL ANÁLISIS
VENTAS A 30 DIAS $0 $0 $0
VENTAS A 60 DIAS $0 $0 $0
VENTAS A 90 DIAS $0 $0 $0
EGRESOS OPERATIVOS
FLUJO NETO OPERATIVO $ 43,969,429 $ 105,582,416 $ 253,495,282 *VALORES PARA EL CALCULO DE LA VIABILIDAD FINANCIERA
INGRESOS NO OPERATIVOS
INVERSIONES
FINANCIACION $0
EGRESOS NO OPERATIVOS
GASTOS PREOPERATIVOS $0
IMPUESTOS $0 $ 19,124,277
SALDO FINAL ACUMULADO $ 44,346,694 $ 110,306,377 $ 305,054,648 *VALOR CALCULADO UNICAMENTE PARA EL BALANCE
WACC= 16.42%
$ 478,206,273
$ 6,724,220
$0
$ 122,051,181
$ 70,980,591
$ 193,031,772
$ 118,100,000
$ 28,529,182
$ 131,821,098
$ 278,450,280
$ 471,482,053 $0