Ao 0
+ Ingresos
+ Venta A.F.
- Costos Variables
- Costos Fijos
- Depreciacin A.F.
- Amortizacin A.N.
- Valor Libro A.F. + Terreno
BAIT
- Gastos Financieros
BAT
- Impuestos (17%)
Utilidad Neta
+ Depreciacin A.F.
+ Amortizacin A.N.
-Inversin en A.F.
-Inversin en A.N.
-Inversin en KT
+ Rec. V. Libro A.F. + Terreno
+ Rec. KT
+ Prstamo
- Amortizacin Prstamo
Flujo de Caja
VAN
25,270,000
2,400,000
2,275,000
15000
15000
15000
20000
Ao 1
14,400,000
Ao 2
14,400,000
Ao 3
14,400,000
Ao 4
19,200,000
3,750,000
6,600,000
870,000
480,000
3,750,000
6,600,000
870,000
480,000
3,750,000
6,600,000
870,000
480,000
5,000,000
6,600,000
870,000
480,000
2,700,000
1,800,000
900,000
153,000
747,000
870,000
480,000
2,700,000
1,800,000
900,000
153,000
747,000
870,000
480,000
2,700,000
1,320,000
1,380,000
234,600
1,145,400
870,000
480,000
6,250,000
1,320,000
4,930,000
838,100
4,091,900
870,000
480,000
208333
2,097,000
4,800,000
-2,703,000
2,287,067
4,400,000
1,041,900
18,000,000
-11,945,000
2,439,786
20000
Ao 5
19,200,000
5,000,000
6,600,000
870,000
480,000
6,250,000
880,000
5,370,000
912,900
4,457,100
870,000
480,000
20000
Ao 6
19,200,000
18,400,000
5,000,000
6,600,000
870,000
0
20,050,000
5,080,000
440,000
4,640,000
788,800
3,851,200
870,000
0
0
20,050,000
2,483,333
4,400,000
1,407,100
4,400,000
22,854,533
Precio
Variables ($/kg)
Materias Primas
Insumos Varios
Azcar
Mano de Obra Directa
Total Costos Variables
Fijos ($/ao)
Administracin
Seguros
Publicidad
Total Costos Fijos
Inversin A.F.
Terreno
Mquinas
Galpn y oficinas
Total A.F.
Mquinas
Galpn
Terreno
Total
Ao 0
Requerimiento de KT
Inversin de KT
Servicio Deuda
Saldo deudor
- Gasto Financiero
- Amortizacin Prstamo
Cuota pagada
+ Ahorro de Impuestos
Flujo de deuda
2275000
Ao 0
18,000,000
18.000.000
960
120
10
40
80
250
3000000
2000000
1600000
6600000
12000000
6600000
8000000
25270000
550000
320000
0
870000
Ao 1
2275000
0
Ao 2
2275000
0
Ao 3
2275000
208333
Ao 4
2483333
0
Ao 5
2483333
0
Ao 1
18,000,000
1,800,000
Ao 2
13,200,000
1,800,000
4,800,000
6,600,000
306,000
-6,294,000
Ao 3
13,200,000
1,320,000
Ao 4
8,800,000
1,320,000
4,400,000
5,720,000
224,400
-5,495,600
Ao 5
4,400,000
880,000
4,400,000
5,280,000
149,600
-5,130,400
1,800,000
306,000
-1,494,000
1,320,000
224,400
-1,095,600
Ao 6
2483333
-2483333
Ao 6
0
440,000
4,400,000
4,840,000
74,800
-4,765,200
VAN
Var VAN
1,224,335
0%
-3,637,468
-397%
-3,151,288
-357%
-2,422,017
-298%
-1,692,747
-238%
8,884
-99%
2,439,786
99%
4,141,417
238%
4,870,687
298%
5,599,958
357%
6,086,138
397%