Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
NOTA: Para que funcione el programa, tienes que tener habilitadas la funcin de Macros.
1 Utiliza esta herramienta para elaborar Proyecciones Financieras.
2 Antes de comenzar, es importante que tengas informacin relevante a la mano, tal como
la informacin de mercado, capacidad instalada, precios, competidores, etc.
3 El orden de las hojas es indispensable, no debes de saltarte incisos, hojas, etc.
Cada parte lleva un nmero, de tal forma que empieza en el nmero 1 y continua la numeracin.
4 Slo debes rellenar la informacin
de las celdas blancas
, las celdas azules se llenan automtico
5 Para algunos casos, este formato puede no ser el mejor, por lo que tendras que desarrollarlo por tu cuenta.
6 Las hojas a continuacin no estn protegidas, por lo que puedes modificarlas.
7 Comienza en la parte de Inicio!
Instrucciones adicionales:
Proyecciones Financieras:
Todo plan de negocios debe incluir un apartado de proyecciones financieras, y todo negocio, con o sin plan de negocios, debe
con una proyeccin adecuada de ventas, utilidades y efectivo disponible.
El gran problema es que la mayora de la gente no sabe hacer proyecciones, y es difcil encontrar programas de apoyo especfi
esta tarea. Por esto, hemos desarrollado un software que te puede ayudar incluso si no tienes experiencia en contabilidad y f
Este archivo en Excel te ayudar a desarrollar cinco aos de proyecciones financieras va estados financieros pro forma. Pro
significa proyectado.
El programa est diseado para un nivel de conocimiento elemental sobre estados financieros y proyeccin de ventas, lo nico
requiere es que tengas pleno conocimiento de tu empresa o proyecto, de cuanto puedes vender, de tu capacidad instalada, del m
del personal que requieres y de las inversiones que estimas hacer en activos fijos.
Es la primera versin que se hace, por lo que puede contener errores, por lo que se recomienda que una vez llenado los espaci
teniendo los estados pro forma, se revisen cuidadosamente.
El archivo est en Excel y se puede abrir con o sin macros, no hay diferencia.
Instrucciones de uso:
1. Haz clic en el vnculo de ...... para bajar el archivo de Excel. Si no se abre, haz clic en el vnculo con el botn dere
selecciona guardar archivo. El archivo mide cerca de 1.5 megas, por lo que puede tardarse un poco en abrir.
2. Pasa a la hoja de instrucciones, donde vers estas mismas instrucciones.
3. Pasa a la hoja de Inicio. Sigue las instrucciones.
4. Pasa a la hoja de ingresos. Esta es la ms importante, ya que en esta elaborars tu proyeccin de ventas a tres aos, y el
automticamente calcular las ventas de los siguientes dos aos para tener un total de 5.
a. Llena la informacin de las casillas blancas, poniendo el nombre de la empresa, seleccionar si vende productos, servicio o
(seleccionar solo una opcin), selecciona en que lugares vende la empresa, y si los ingresos son por venta directa o por comi
venta.
b. Pasa al inciso que se te indique en la hoja. Si pasaste al inciso 2.1, debes primero que nada seleccionar cuantas lneas d
servicios vende tu empresa, por ejemplo, Bimbo vende ms de 20 productos distintos. El programa solo te permite hasta 10 prod
10 servicios.
c. Inmediatamente despus el programa te pide que llenes la informacin sobre el precio de los productos (si vendes productos
abajo te pide el precio de los servicios (si vendes servicios y/o ambos) para cada producto/servicio y para cada regin en la
Estos son precios unitarios.
d. El siguiente paso (2.1.3) consiste en dar informacin sobre aumentos en el precio del producto o servicio anualizado sin c
inflacin, es decir, el incremento que tendrn tus precios si es que planeas subirlos, lo cual no siempre es recomendable.
d. El siguiente paso (2.1.3) consiste en dar informacin sobre aumentos en el precio del producto o servicio anualizado sin c
inflacin, es decir, el incremento que tendrn tus precios si es que planeas subirlos, lo cual no siempre es recomendable.
e. Inmediatamente despus te pide que escribas la inflacin esperada para los siguientes cinco aos, que en Mxico est alred
5% anual.
f. El punto 2.1.4 se refiere a las ventas unitarias de productos y/o servicios. Las ventas unitarias son en unidades de produ
es decir, cuantos productos/servicios piensas vender para el primer mes, y nada ms para el primer mes. No trates de poner ve
unitarias para los siguientes meses, eso lo hars despus. Toma nota de que las ventas unitarias no estn en pesos o dlares,
por unidad vendida.
g. A la altura del rengln #100, el programa te pide ahora si el incremento mensual de tus ventas. Es importante que consider
escribiendo el porcentaje de incremento en ventas por cada mes durante cada trimestre por tres aos. Este porcentaje lo debes
escribir usando las flechas que aparecen en cada cuadro en las celdas blancas. El porcentaje que escribas sobre cada celda us
flechas se asume como el porcentaje de crecimiento de cada mes durante ese trimestre en particular.
h. El siguiente cuadro te pide el incremento porcentual de ventas mensuales para ventas internacionales.
i. Finalmente, la grfica 2.2 te muestra tus ventas mensuales para cinco aos de acuerdo a tus proyecciones.
5. Pasa a la hoja de equipo de trabajo. Esta hoja es muy sencilla. Slo debes de seleccionar en la primera columna, usando la
puestos qie requieres en tu empresa. Despus en la siguiente columna debes seleccionar el nmero de puestos de cada uno. Escr
sueldo mensual de cada persona contratada o por contratarse, y finalmente escribe usando las flechas si el empleado recibe al
porcentaje sobre las ventas totales.
6. Pasa a la hoja de gastos, y llena la informacin de gastos para la parte de gastos fijos para la oficina corporativa y par
caso de que tengas las dos por separado. No es necesario llenar toda la informacin si no aplica cada uno de los renglones, p
espacios en blanco.
7. Escribe en esa misma seccin el incremento mensual sin contar inflacin de los costos fijos.
8. Si tu empresa vende productos, en la siguiente seccin debers de escribir el costo unitario de los productos que vendes (
Este costo unitario se refiere al costo de ventas unitario, es decir, no involucra administracin, intereses, etc.
9. Determina en esa misma seccin cuantos inventarios requieres tener en bodega para iniciar el siguiente mes.
10. Finalmente, llena la informacin requerida sobre la compra de activos fijos que requieras para el primer mes, y usa las f
columnas para hacer inversiones en cualquier otro mes. Aplica para inversiones en oficinas corporativas y en planta. Puedes u
tablas para hacer inversiones de una sola oficina o planta en varios meses.
11. Pasa a la hoja de capital de trabajo y llena la informacin que se te solicita.
12. Pasa a la hoja de financiamiento, y determina si tu empresa requiere o no financiamiento viendo el resultado automtico.
abajo el monto de financiamiento que estas obteniendo o buscas obtener para el primer mes, y no olvides de escribir las tasas
y plazos de los crditos a corto y largo plazo en caso de que existan. Si no existen entonces haz caso omiso de esto ltimo.
13. Revisa cuidadosamente las celdas a partir del rengln 44 para determinar si tu empresa va a requerir ms inversin en lo
meses, y empieza a llenar la informacin en las celdas blancas sobre que tipo de financiamiento pretendes obtener.
14. Nota: Si utilizas crdito, es probable que estos datos de financiamiento requerido cambien, ya que el programa considera
de intereses y amortizaciones que se deben de hacer cada mes.
15. Estas listo para ver tus estados pro forma. La hoja de Estados Pro forma te muestra el estado de resultados, el balance
flujo de efectivo. A partir de la celda 118 te muestra adems las celdas sobre razones financieras y ms abajo el clculo de
depreciacin, en caso de que requieras modificarlo.
16. Nota como en el estado de resultados, en el rengln 20, no hay informacin. Este es el rengln donde tu manualmente pued
escribir otros gastos, como el de ventas y publicidad, u otros.
17. Trata de modificar ninguna frmula, ya que puedes arruinar la relacin con otros datos lo que significa que habran erro
18. En la parte superior de la hoja de estados pro forma, puedes observar unos cuadros pequeos con el nmero 1 y 2. Si los p
cambias la vista entre mensual y anual.
ernacionales.
s proyecciones.
n la primera columna, usando las flechas, los
nmero de puestos de cada uno. Escribe el
as flechas si el empleado recibe algn
Renta
Luz
Agua
Comunicaciones
Seguros y fianzas
Seguridad
Papelera/ gto. oficina
Otros
$ 10,000.00
$ 1,500.00
$ 1,500.00
$ 1,000.00
$
$
$ 1,000.00
$ 1,500.00
Renta
Luz
Agua
Comunicaciones
Seguros y fianzas
Seguridad
Papelera/ gto. oficina
Otros
TOTAL
$ 16,500.00
Sueldos
Vendedor
Vendedor 2
Panadero
Sueldo 1
Sueldo 1
Sueldo 1
Sueldo 1
Sueldo 1
TOTAL
1.00
Pan de Proveedor
15.00
Pan de Proveedor
2 huevos
3.00
1.00
100 g. mantequilla
2.00
2.00
2.00
Sello
2.00
Sello
Envase
4.00
Caja
2.00
CIF
1.00
15.00
20.00
TOTAL
5.00
1.00
2.00
Sello
2.00
10.00
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
COSTOS TOTALES
Unidades Vendidas
10,000
16,500.00
6%
Sueldos
20,000.00
7%
Gtos. Ventas
10,500.00
4%
47,000.00
42,000.00
10%
206,333.33
70%
43%
44%
50%
58%
50%
248,333.33
Costo Total
295,333.33
Ingrese arriba las unidades vendidas. Ms adelante puede estimar este nmero en la p
izquierda estn los montos de los costos y su valor en porciento. Abajo podr el costo
respecto al precio. Es decir, cunto le cuesta producir cada producto, en relacin a cm
0%
Ventas
vs.
420,000.00
2. Punto de Equilibrio
El punto de equilibrio es donde la empresa NO gana y NO pierde dinero.
Este es el INDICADOR BASE de su negocio.
No. de Productos a Vender
(Min 1. Mx 10)
5
Producto
Precio de su Producto
35.00
45.00
50.00
60.00
20.00
49% $
15.00
20.00
25.00
35.00
10.00
10%
Costos Fijos
Punto de Equilibrio
Unidades a Vender para PQ
Ventas a Generar para PQ
$ 47,000.00
Producto
1
570
$
19,939.39
2
459
$
$450,000.00
PUNTO DE EQUILIBRIO
Mueva la flecha, dependiendo de
la grfica que obtenga.
Tiene que cruzarse la lnea verde (Ventas)
y la lnea roja (C.V).
$400,000.00
$350,000.00
$300,000.00
$250,000.00
$200,000.00
$150,000.00
$100,000.00
20,634.15
3
470
4
495
23,500.00
$ 29,684.21
5
1,175
$
23,500.00
$100,000.00
$50,000.00
0
500
1000
1500
2000
2500
3000
3500
4000
4500
5000
5500
6000
6500
$-
Costo Fijo
Costo Variable
3. Ventas proyectadas
Para estimar las ventas, vamos a utilizar datos obtenidos de la Encuesta realizada en el Mdulo "Investigacin de Mercados"
Va a copiar los porcentajes que obtuvo en las respuestas, y el programa mostrar 3 escenarios de ventas: Optimista, Normal
Comprara este producto a un precio de XXX?
Tamao de la Poblacin:
10,000
Margen de Error:
7%
Muy probablemente
15%
Probablemente
20%
Es poco probable
20%
No es nada probable
25%
20%
No lo s
100%
Los datos en este color van en el punto 2.1.2 de
la seccin de Ingresos.
Escenarios
No. de Productos a Vender
(Min 1. Mx 10)
5
Producto
Precio de su Producto
1
$
35.00
28,000.00
49,000.00
18,200.00
2
$
45.00
36,000.00
63,000.00
23,400.00
50.00
60.00
800
800
40,000.00
$ 48,000.00
1,400
1,400
70,000.00
$ 84,000.00
520
520
26,000.00
$ 31,200.00
5
$
20.00
16,000.00
28,000.00
10,400.00
Escenario Normal
No. de veces de Compra/mes
Cantidad comprada por cliente/mes
No. de clientes/ mes
2
1
2,000
800
Ventas esperadas en $
800
800
Escenario Optimista
No. de veces de Compra/mes
Cantidad comprada por cliente/mes
No. de clientes/ mes
2
1
3,500
1,400
Ventas esperadas en $
1,400
1,400
Escenario Pesimista
No. de veces de Compra/mes
Cantidad comprada por cliente/mes
No. de clientes/ mes
2
1
1,300
4. Produccin
520
520
520
Unidades producidas/hora
10
10
Horas trabajadas al da
16
25
2000
20
15
1600
450
4.2. Eficiencia
Variacin entre produccin estndar y real.
Necesita tener datos diarios de cmo varia la produccin.
Dia
Produccin Estndar
Prod. Real
Sem 1.
Horas de trabajo al da
Sem 2.
20
Sem 3.
UNIDADES PRODUCIDAS AL DA
1
40
30
35
Sem 4.
DIA
MES
Prod. Actual
26
520
Prod. Estand.
40
800
Eficiencia
65%
MES
3.16666667 63.33333333
Dia
UNIDADES DEFECTUOSAS AL DA
Prod. Real
Sem 1.
Sem 2.
%/Prod. Real
12%
Sem 3.
%/Prod. Est.
8%
Sem 4.
$ 5,000.00
$ 5,000.00
$ 10,000.00
$ 20,000.00
20.00
% de comisin
a vendedores
% de comisin
a otros
Gastos de Ventas
(Promocin, Mercadeo,
Distribucin, etc.)
5%
5%
TOTAL
10,500.00
10%
30.00
1.00
1.00
2.00
2.00
Sello
2.00
Sello
2.00
25.00
35.00
TOTAL
TOTAL
15.00
Producto 6
Producto 2
20.00
Producto 7
Producto 3
25.00
Producto 8
Producto 4
35.00
Producto 9
Producto 5
10.00
Producto 10
0%
0%
0%
0%
0%
10
6
0
$
7
0
$
8
0
$
10 Promedio
9
0
$
10
0
$
49%
Promedio
42.00
21.00
Promedio
2,798
$ 117,500.00
o en unidades:
117,500.00
2,797.62
117,500.00
6000
6500
7000
7500
8000
8500
9000
9500
10000
Costos Fijos:
Costo Variable
47,000.00
69,474.21
Costos Total
116,474.21
Diferenicia:
1,025.79
Ventas
o "Investigacin de Mercados"
s de ventas: Optimista, Normal y Pesimista
Qu cantidad acostumbra comprar?
unidades
40%
1 al mes
10%
unidades
25%
2 al mes
70%
unidades
20%
3 al mes
10%
unidades
10%
4 al mes
5%
5%
5 al mes
unidades
5%
100%
100%
Es una pregunta de la encuesta.
Del lado izq., ponga el nmero de
veces que compra al mes. Del lado
derecho, ponga los porcentajes.
6
$
7
$
8
$
9
$
10
$
Promedio
$
42.00
Total
0
$
0
$
0
$
0
$
0
$
4,000
$
168,000.00
294,000.00
109,200.00
7,000
2,600
TOTAL
2000 unidades
producidas
al mes
TOTAL
2050 unidades
producidas
al mes
PRODUCIDAS AL DA
4
20
15
16
DEFECTUOSAS AL DA
7
De acuerdo a tus datos, tus ventas mensuales para los tres primeros aos seran:
$450,000.00
$400,000.00
$350,000.00
$300,000.00
$250,000.00
$200,000.00
$150,000.00
$100,000.00
$50,000.00
$1
11
13
15
17
19
21
23
25
27
29
31
33
35
35
Sueldos y Salarios:
Selecciona puesto:
Sueldo
Mensual
Nominal
Nmero de
puestos
Sueldo Anual
Total Nmina
Comisin Mensual
Nominal por
Sueldo base +
puesto
(%
comisiones
de ventas)
10,000.00
120,000.00
120,000.00
0.00%
10,000.00
5,000.00
60,000.00
120,000.00
5.00%
14,696.00
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Total Mensual
Gastos fijos
Gastos fijos mensuales oficina corporativa.
Renta (m)
$
10,000.00
Luz
$
1,500.00
Agua
$
1,500.00
Comunicaciones
$
1,000.00
Seguros y fianzas
$
Seguridad
$
Papelera y gastos de
oficina
$
1,000.00
Otros
$
1,500.00
SubTotal gastos fijos
16,500.00
16,500.00
0.0%
Gastos de Ventas:
Costo mensual
15.00
Promocin
5,000.00
20.00
Distribucin
2,000.00
25.00
2,000.00
35.00
Negociacin
1,000.00
10.00
Mensajera
No aplica
Muestras
500.00
No aplica
Otros
No aplica
Otros
No aplica
Otros
No aplica
Inventario requerido para
el segundo mes, % de
ventas estimadas
Otros
Incremento Mensual
en Porciento
6%
89,040.00
2%
10,500.00
Primer mes:
Terreno
Edificio
Comunicaciones
Mobiliario y equipo
Acondicionamiento (m)
Computadoras y
maquinas
Otros
Total gastos de
instalacin
$
$
$
$
100,000
$
$
$
$
$
$
$
$
50,000
$
$
50,000
25,000
$
$
25,000
-
225,000
25,000
$
$
$
50,000
50,000
$
$
$
$
Si tus ingresos son por comisin, puedes saltarte esta hoja y pasar a Financiamiento.
0%
100%
Inventarios:
Determina el monto de inventarios requeridos para cada periodo:
Tu inventario para el siguiente periodo es del
6.0%
de las ventas.
Viene de la hoja de "Gastos"
Se asume constante para todos los meses, para todos los prductos, para todos los servicios
30%
70%
REQUIERE
financiamiento.
$194,765
$0
$150,000
$0
$50,000
TOTAL:
$200,000
n 10% adicional.
IMPUESTOS
Actualizacin: Dado que los impuestos pueden variar de un pas a otro, inclumos esta hoja para manipular los impuestos.
Este cambio se ver reflejado en los Estados Proforma, en las filas 29 y 30.
Escribe el porcentaje de impuestos, el sistema permite meter 2 TIPOS de impuestos:
IMPUESTO 1
35%
NOMBRE
ISR
IMPUESTO 2
10%
PTU
NOTA: Si necesita ms espacios para impuestos, tiene que sumarlos para que queden en 1 sola celda.
Mes 0
Mes 1
Mes 2
Mes 3
Mes 4
Panaderia Antonio
Estado de Resultados:
Ingresos:
Nacional:
Ingresos por productos
Ingresos por servicios
Internacional:
Ingresos por productos
Ingresos por servicios
Total Ingresos
$193,920
$0
$196,643
$0
$199,403
$0
$202,203
$0
$0
$0
$193,920
$0
$0
$196,643
$0
$0
$199,403
$0
$0
$202,203
$16,500
$39,392
$89,040
$10,500
$155,432
$16,566
$39,664
$90,830
$10,752
$157,812
$16,632
$39,940
$91,738
$11,010
$159,321
$16,699
$40,220
$92,655
$11,274
$160,849
$38,488
$3,462
$35,026
-$2,669
$0
$32,357
$11,325
$3,236
$17,796
9.18%
$38,831
$3,462
$35,369
-$2,669
$0
$32,700
$11,445
$3,270
$17,985
9.15%
$40,083
$3,462
$36,621
-$2,669
$0
$33,952
$11,883
$3,395
$18,674
9.36%
$41,354
$3,462
$37,892
-$2,669
$0
$35,224
$12,328
$3,522
$19,373
9.58%
$22,941
$0
$11,799
$34,739
$6,283
$0
$11,964
$18,247
$24,070
$0
$12,132
$36,202
$42,556
$0
$12,303
$54,859
Activo Fijo
Terreno
Edificio
Comunicaciones
Mobiliario y equipo
Acondicionamiento (m)
Computadoras y maquinas
Otros
Depreciacin acumulada:
Total activo fijo
$0
$0
$0
$99,167
$49,583
$49,583
$24,792
-$1,875
$223,125
$0
$0
$0
$98,333
$49,167
$49,167
$24,583
-$3,750
$221,250
$0
$0
$0
$97,500
$48,750
$48,750
$24,375
-$5,625
$219,375
$0
$0
$0
$96,667
$48,333
$48,333
$24,167
-$7,500
$217,500
Activo total
$257,864
$239,497
$255,577
$272,359
Egresos:
Gastos fijos
Sueldos y salarios
Gastos Variables
Otros (Gtos de Venta, etc.)
Total costos
35%
10%
Panaderia Antonio
Balance General
Activo circulante
Caja y bancos
Clientes
Inventarios.
Total activo circulante
Pasivo Circulante
Proveedores
Crditos bancarios
Total pasivo circulante
$40,068
$50,000
$90,068
$5,384
$47,331
$52,715
$5,459
$44,663
$50,122
$5,536
$41,994
$47,530
$0
$0
$0
$0
$90,068
$52,715
$50,122
$47,530
Capital Contable
Capital social
Resultados de ejercicios anteriores
Resultado del ejercicio
Total Capital Contable
$150,000
$0
$17,796
$167,796
$151,000
$17,796
$17,985
$186,781
$151,000
$35,781
$18,674
$205,455
$151,000
$54,455
$19,373
$224,828
Pasivo + Capital
$257,864
$239,497
$255,577
$272,359
$17,796
-$1,875
$19,671
$17,985
-$1,875
$19,860
$18,674
-$1,875
$20,549
$19,373
-$1,875
$21,248
$0
-$11,799
-$11,799
$0
-$166
-$166
$0
-$168
-$168
$0
-$170
-$170
$40,068
$40,068
-$34,684
-$34,684
$76
$76
$77
$77
$47,941
-$14,990
$20,456
$21,154
$50,000
$0
$50,000
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$225,000
$0
$0
-$225,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$150,000
$150,000
$1,000
$1,000
$0
$0
$0
$0
-$25,000
$22,941
-$1,669
-$16,658
-$2,669
$17,788
-$2,669
$18,486
$0
$22,941
$22,941
$6,283
$6,283
$24,070
$24,070
$42,556
Panaderia Antonio
Flujo de Efectivo
Utilidad neta
+ depreciacin y amortizacin
Generacin bruta de efectivo
Usos Operativos
Financiamiento a cuentas por cobrar
Financiamiento a inventarios
Total usos operativos
Fuentes Operativas
Financiamiento (amort.) proveedores
Total fuentes operativas
Generacin Neta Operativa
Fuentes de Instituciones de Crdito
Financ. (amort.) crditos bancarios corto plazo
Financ. (amort.) crditos bancarios largo plazo
Financiamiento neto con costo
Usos no operativos
Venta (inversin) en activos fijos
Venta (inversin) en activos diferidos
Pago de dividendos
Total de usos no operativos
Fuentes no operativas
Aportaciones (retiros) de capital
Total fuentes no operativas
Generacin de flujo no operativa
Generacin Neta de Flujo de Efectivo
Caja inicial
Caja final
Razones Financieras
Actividad
Conversin de Activo Fijo a Ventas Net.
Conversin de Capital a Ventas Netas
0.87
1.16
0.89
1.05
0.91
0.97
0.93
0.90
80.15%
80.25%
79.90%
79.55%
35%
53.68%
22%
28.22%
20%
24.40%
17%
21.14%
19.85%
9.18%
19.75%
9.15%
20.10%
9.36%
20.45%
9.58%
$0
$0
$0
$99,167
$49,583
$49,583
$24,792
$223,125
$0
$0
$0
$98,333
$49,167
$49,167
$24,583
$221,250
$0
$0
$0
$97,500
$48,750
$48,750
$24,375
$219,375
$0
$0
$0
$96,667
$48,333
$48,333
$24,167
$217,500
$0
$0
$0
$100,000
$50,000
$50,000
$25,000
$225,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$417
-$417
-$208
-$1,875
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208
-$3,750.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$5,625.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$7,500.00
-$1,875
Depreciacin (%)
Terreno
Edificio
Comunicaciones
Mobiliario y equipo
Acondicionamiento (m)
Maquinaria
Otros
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
$205,042
$0
$207,921
$0
$210,840
$0
$213,800
$0
$216,802
$0
$222,023
$0
$227,369
$0
$232,844
$0
$0
$0
$205,042
$0
$0
$207,921
$0
$0
$210,840
$0
$0
$213,800
$0
$0
$216,802
$0
$0
$222,023
$0
$0
$227,369
$0
$0
$232,844
$16,766
$40,504
$93,582
$11,545
$162,397
$16,833
$40,792
$94,518
$11,822
$163,964
$16,900
$41,084
$95,463
$12,106
$165,553
$16,968
$41,380
$96,418
$12,396
$167,161
$17,035
$41,680
$97,382
$12,694
$168,791
$17,104
$42,202
$99,329
$12,998
$171,634
$17,172
$42,737
$101,316
$13,310
$174,535
$17,241
$43,284
$103,342
$13,630
$177,497
$42,645
$3,462
$39,183
-$2,669
$0
$36,515
$12,780
$3,651
$20,083
9.79%
$43,956
$3,462
$40,494
-$2,669
$0
$37,826
$13,239
$3,783
$20,804
10.01%
$45,287
$3,462
$41,825
-$2,669
$0
$39,157
$13,705
$3,916
$21,536
10.21%
$46,639
$3,462
$43,177
-$2,669
$0
$40,508
$14,178
$4,051
$22,279
10.42%
$48,011
$3,462
$44,549
-$2,669
$0
$41,880
$14,658
$4,188
$23,034
10.62%
$50,389
$3,462
$46,927
-$2,669
$0
$44,258
$15,490
$4,426
$24,342
10.96%
$52,834
$3,462
$49,372
-$2,669
$0
$46,703
$16,346
$4,670
$25,687
11.30%
$55,347
$3,462
$51,885
-$2,669
$0
$49,216
$17,226
$4,922
$27,069
11.63%
$61,751
$0
$12,475
$74,226
$81,665
$0
$12,650
$94,315
$102,310
$0
$12,828
$115,138
$123,697
$0
$13,008
$136,705
$145,765
$0
$13,321
$159,086
$169,137
$0
$13,642
$182,779
$193,849
$0
$13,971
$207,820
$219,984
$0
$14,226
$234,210
$0
$0
$0
$95,833
$47,917
$47,917
$23,958
-$9,375
$215,625
$0
$0
$0
$95,000
$47,500
$47,500
$23,750
-$11,250
$213,750
$0
$0
$0
$94,167
$47,083
$47,083
$23,542
-$13,125
$211,875
$0
$0
$0
$93,333
$46,667
$46,667
$23,333
-$15,000
$210,000
$0
$0
$0
$92,500
$46,250
$46,250
$23,125
-$16,875
$208,125
$0
$0
$0
$91,667
$45,833
$45,833
$22,917
-$18,750
$206,250
$0
$0
$0
$90,833
$45,417
$45,417
$22,708
-$20,625
$204,375
$0
$0
$0
$90,000
$45,000
$45,000
$22,500
-$22,500
$202,500
$289,851
$308,065
$327,013
$346,705
$367,211
$389,029
$412,195
$436,710
$5,614
$39,326
$44,940
$5,693
$36,657
$42,350
$5,773
$33,989
$39,761
$5,854
$31,320
$37,174
$5,995
$28,651
$34,646
$6,139
$25,983
$32,122
$6,287
$23,314
$29,601
$6,402
$20,646
$27,047
$0
$0
$0
$0
$0
$0
$0
$0
$44,940
$42,350
$39,761
$37,174
$34,646
$32,122
$29,601
$27,047
$151,000
$73,828
$20,083
$244,911
$151,000
$93,911
$20,804
$265,715
$151,000
$114,715
$21,536
$287,252
$151,000
$136,252
$22,279
$309,531
$151,000
$158,531
$23,034
$332,565
$151,000
$181,565
$24,342
$356,907
$151,000
$205,907
$25,687
$382,594
$151,000
$231,594
$27,069
$409,663
$289,851
$308,065
$327,013
$346,705
$367,211
$389,029
$412,195
$436,710
$20,083
-$1,875
$21,958
$20,804
-$1,875
$22,679
$21,536
-$1,875
$23,411
$22,279
-$1,875
$24,154
$23,034
-$1,875
$24,909
$24,342
-$1,875
$26,217
$25,687
-$1,875
$27,562
$27,069
-$1,875
$28,944
$0
-$173
-$173
$0
-$175
-$175
$0
-$178
-$178
$0
-$180
-$180
$0
-$313
-$313
$0
-$321
-$321
$0
-$329
-$329
$0
-$255
-$255
$78
$78
$79
$79
$80
$80
$81
$81
$141
$141
$144
$144
$148
$148
$115
$115
$21,863
$22,583
$23,314
$24,055
$24,737
$26,041
$27,381
$28,804
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$2,669
$19,195
-$2,669
$19,914
-$2,669
$20,645
-$2,669
$21,387
-$2,669
$22,068
-$2,669
$23,372
-$2,669
$24,712
-$2,669
$26,135
$42,556
$61,751
$61,751
$81,665
$81,665
$102,310
$102,310
$123,697
$123,697
$145,765
$145,765
$169,137
$169,137
$193,849
$193,849
$219,984
0.95
0.84
0.97
0.78
1.00
0.73
1.02
0.69
1.04
0.65
1.08
0.62
1.11
0.59
1.15
0.57
79.20%
78.86%
78.52%
78.19%
77.85%
77.30%
76.76%
76.23%
16%
18.35%
14%
15.94%
12%
13.84%
11%
12.01%
9%
10.42%
8%
9.00%
7%
7.74%
6%
6.60%
20.80%
9.79%
21.14%
10.01%
21.48%
10.21%
21.81%
10.42%
22.15%
10.62%
22.70%
10.96%
23.24%
11.30%
23.77%
11.63%
$0
$0
$0
$95,833
$47,917
$47,917
$23,958
$215,625
$0
$0
$0
$95,000
$47,500
$47,500
$23,750
$213,750
$0
$0
$0
$94,167
$47,083
$47,083
$23,542
$211,875
$0
$0
$0
$93,333
$46,667
$46,667
$23,333
$210,000
$0
$0
$0
$92,500
$46,250
$46,250
$23,125
$208,125
$0
$0
$0
$91,667
$45,833
$45,833
$22,917
$206,250
$0
$0
$0
$90,833
$45,417
$45,417
$22,708
$204,375
$0
$0
$0
$90,000
$45,000
$45,000
$22,500
$202,500
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$9,375.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$11,250.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$13,125.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$15,000.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$16,875.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$18,750.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$20,625.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$22,500.00
-$1,875
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
AO 1
Acumulado
Mes 13
Mes 14
Mes 15
Mes 16
Mes 17
Mes 18
Mes 19
$2,528,810
$0
$0
$0
$0
$2,528,810
$237,093
$0
$241,420
$0
$245,825
$0
$250,311
$0
$254,879
$0
$259,530
$0
$264,266
$0
$0
$0
$237,093
$0
$0
$241,420
$0
$0
$245,825
$0
$0
$250,311
$0
$0
$254,879
$0
$0
$259,530
$0
$0
$264,266
$202,415
$492,881
$1,145,613
$144,037
$1,984,945
$17,310
$69,118
$104,376
$13,957
$204,760
$17,379
$69,550
$105,419
$14,292
$206,641
$17,448
$69,991
$106,474
$14,635
$208,548
$17,518
$70,439
$107,538
$14,986
$210,482
$17,588
$70,896
$108,614
$15,346
$212,444
$17,659
$71,361
$109,700
$15,714
$214,434
$17,729
$71,835
$110,797
$16,091
$216,452
$543,864
-$22,500
$566,364
-$32,023
$0
$534,342
$187,020
$53,434
$293,888
11.62%
$32,333
$3,462
$28,871
-$2,669
$0
$26,202
$9,171
$2,620
$14,411
6.08%
$34,779
$3,462
$31,317
-$2,669
$0
$28,648
$10,027
$2,865
$15,757
6.53%
$37,277
$3,462
$33,815
-$2,669
$0
$31,146
$10,901
$3,115
$17,131
6.97%
$39,829
$3,254
$36,575
-$2,669
$0
$33,906
$11,867
$3,391
$18,648
7.45%
$42,435
$3,254
$39,181
-$2,669
$0
$36,512
$12,779
$3,651
$20,082
7.88%
$45,096
$3,254
$41,842
-$2,669
$0
$39,173
$13,711
$3,917
$21,545
8.30%
$47,813
$3,254
$44,560
-$2,669
$0
$41,891
$14,662
$4,189
$23,040
8.72%
$219,984
$0
$14,226
$234,210
$233,459
$0
$14,485
$247,944
$248,277
$0
$14,750
$263,026
$264,466
$0
$15,019
$279,484
$257,378
$0
$15,293
$272,671
$276,721
$0
$15,572
$292,293
$297,525
$0
$15,856
$313,381
$319,821
$0
$16,145
$335,966
$0
$0
$0
$90,000
$45,000
$45,000
$22,500
-$22,500
$202,500
$0
$0
$0
$89,167
$44,583
$44,583
$22,292
-$24,375
$200,625
$0
$0
$0
$88,333
$44,167
$44,167
$22,083
-$26,250
$198,750
$0
$0
$0
$87,500
$43,750
$43,750
$21,875
-$28,125
$196,875
$0
$0
$0
$86,667
$43,333
$68,125
$21,667
-$30,208
$219,792
$0
$0
$0
$85,833
$42,917
$67,500
$21,458
-$32,292
$217,708
$0
$0
$0
$85,000
$42,500
$66,875
$21,250
-$34,375
$215,625
$0
$0
$0
$84,167
$42,083
$66,250
$21,042
-$36,458
$213,542
$436,710
$448,569
$461,776
$476,359
$492,463
$510,001
$529,006
$549,508
$6,402
$20,646
$27,047
$6,518
$17,977
$24,495
$6,637
$15,309
$21,946
$6,758
$12,640
$19,398
$6,882
$9,971
$16,853
$7,007
$7,303
$14,310
$7,135
$4,634
$11,769
$7,265
$1,966
$9,231
$0
$0
$0
$0
$0
$0
$0
$0
$27,047
$24,495
$21,946
$19,398
$16,853
$14,310
$11,769
$9,231
$151,000
$231,594
$27,069
$409,663
$151,000
$258,663
$14,411
$424,074
$151,000
$273,074
$15,757
$439,830
$151,000
$288,830
$17,131
$456,961
$151,000
$305,961
$18,648
$475,610
$151,000
$324,610
$20,082
$495,691
$151,000
$344,691
$21,545
$517,237
$151,000
$366,237
$23,040
$540,277
$436,710
$448,569
$461,776
$476,359
$492,463
$510,001
$529,006
$549,508
$293,888
-$1,875
$295,763
$14,411
-$1,875
$16,286
$15,757
-$1,875
$17,632
$17,131
-$1,875
$19,006
$18,648
-$2,083
$20,732
$20,082
-$2,083
$22,165
$21,545
-$2,083
$23,629
$23,040
-$2,083
$25,123
$0
$0
$0
$0
-$260
-$260
$0
-$264
-$264
$0
-$269
-$269
$0
-$274
-$274
$0
-$279
-$279
$0
-$284
-$284
$0
-$289
-$289
$0
$0
$117
$117
$119
$119
$121
$121
$123
$123
$126
$126
$128
$128
$130
$130
$295,763
$16,143
$17,486
$18,858
$20,581
$22,012
$23,472
$24,964
$20,646
$0
$20,646
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$2,669
$0
-$2,669
-$225,000
$0
$0
-$225,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$25,000
$0
$0
-$25,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$151,000
$151,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$53,354
$242,409
-$2,669
$13,475
-$2,669
$14,818
-$2,669
$16,189
-$27,669
-$7,087
-$2,669
$19,343
-$2,669
$20,804
-$2,669
$22,296
$219,984
$462,393
$219,984
$233,459
$233,459
$248,277
$248,277
$264,466
$264,466
$257,378
$257,378
$276,721
$276,721
$297,525
$297,525
$319,821
12.49
6.17
1.18
0.56
1.21
0.55
1.25
0.54
1.14
0.53
1.17
0.51
1.20
0.50
1.24
0.49
78.49%
86.36%
85.59%
84.84%
84.09%
83.35%
82.62%
81.91%
6%
6.60%
5%
5.78%
5%
4.99%
4%
4.25%
3%
3.54%
3%
2.89%
2%
2.28%
2%
1.71%
21.51%
11.62%
13.64%
6.08%
14.41%
6.53%
15.16%
6.97%
15.91%
7.45%
16.65%
7.88%
17.38%
8.30%
18.09%
8.72%
$0
$0
$0
$90,000
$45,000
$45,000
$22,500
$202,500
$0
$0
$0
$89,167
$44,583
$44,583
$22,292
$200,625
$0
$0
$0
$88,333
$44,167
$44,167
$22,083
$198,750
$0
$0
$0
$87,500
$43,750
$43,750
$21,875
$196,875
$0
$0
$0
$86,667
$43,333
$68,125
$21,667
$219,792
$0
$0
$0
$85,833
$42,917
$67,500
$21,458
$217,708
$0
$0
$0
$85,000
$42,500
$66,875
$21,250
$215,625
$0
$0
$0
$84,167
$42,083
$66,250
$21,042
$213,542
$0
$0
$0
$100,000
$50,000
$50,000
$25,000
$225,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$25,000
$0
$25,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$10,000
-$5,000
-$5,000
-$2,500
-$22,500.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$24,375.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$26,250.00
-$1,875
$0
$0
$0
-$833
-$417
-$417
-$208.33
-$28,125.00
-$1,875
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$30,208.33
-$2,083
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$32,291.67
-$2,083
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$34,375.00
-$2,083
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$36,458.33
-$2,083
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
Mes 20
Mes 21
Mes 22
Mes 23
Mes 24
$269,088
$0
$273,999
$0
$284,523
$0
$295,452
$0
$306,801
$0
$0
$0
$269,088
$0
$0
$273,999
$0
$0
$284,523
$0
$0
$295,452
$17,800
$72,317
$111,905
$16,477
$218,500
$17,871
$72,808
$113,024
$16,873
$220,576
$17,943
$73,861
$116,415
$17,278
$225,496
$50,589
$3,254
$47,335
-$2,669
$0
$44,666
$15,633
$4,467
$24,566
9.13%
$53,422
$3,254
$50,168
-$2,669
$0
$47,500
$16,625
$4,750
$26,125
9.53%
$344,343
$0
$16,440
$360,783
AO 2
Acumulado
Mes 25
Mes 26
$313,691
$0
$320,735
$0
$0
$0
$306,801
$3,183,186
$0
$0
$0
$0
$3,183,186
$0
$0
$313,691
$0
$0
$320,735
$18,015
$74,954
$119,907
$17,692
$230,568
$18,087
$76,088
$123,504
$18,117
$235,797
$212,347
$863,219
$1,337,673
$191,458
$2,604,697
$18,159
$76,777
$124,739
$18,552
$238,228
$18,232
$77,482
$125,987
$18,997
$240,697
$59,027
$3,254
$55,773
-$2,669
$0
$53,105
$18,587
$5,310
$29,208
10.27%
$64,885
$3,254
$61,631
-$2,669
$0
$58,962
$20,637
$5,896
$32,429
10.98%
$71,005
-$2,500
$73,505
$0
$0
$73,505
$25,727
$7,350
$40,428
13.18%
$578,489
-$24,792
$603,281
-$29,354
$0
$573,926
$200,874
$57,393
$315,660
9.92%
$75,463
-$2,500
$77,963
$0
$0
$77,963
$27,287
$7,796
$42,880
13.67%
$80,038
-$2,500
$82,538
$0
$0
$82,538
$28,888
$8,254
$45,396
14.15%
$372,204
$0
$17,071
$389,275
$403,134
$0
$17,727
$420,861
$437,272
$0
$18,408
$455,680
$429,972
$0
$18,821
$448,794
$429,972
$0
$18,821
$448,794
$475,120
$0
$19,244
$494,364
$522,778
$0
$19,676
$542,454
$0
$0
$0
$83,333
$41,667
$65,625
$20,833
-$38,542
$211,458
$0
$0
$0
$82,500
$41,250
$65,000
$20,625
-$40,625
$209,375
$0
$0
$0
$81,667
$40,833
$64,375
$20,417
-$42,708
$207,292
$0
$0
$0
$80,833
$40,417
$63,750
$20,208
-$44,792
$205,208
$0
$0
$0
$80,000
$89,583
$63,125
$20,000
-$47,292
$252,708
$0
$0
$0
$80,000
$89,583
$63,125
$20,000
-$47,292
$252,708
$0
$0
$0
$79,167
$88,750
$62,500
$19,792
-$49,792
$250,208
$0
$0
$0
$78,333
$87,917
$61,875
$19,583
-$52,292
$247,708
$572,241
$598,650
$628,153
$660,888
$701,502
$701,502
$744,572
$790,162
$7,398
$0
$7,398
$7,682
$0
$7,682
$7,977
$0
$7,977
$8,284
$0
$8,284
$8,470
$0
$8,470
$8,470
$0
$8,470
$8,660
$0
$8,660
$8,854
$0
$8,854
$0
$0
$0
$0
$0
$0
$0
$0
$7,398
$7,682
$7,977
$8,284
$8,470
$8,470
$8,660
$8,854
$151,000
$389,277
$24,566
$564,843
$151,000
$413,843
$26,125
$590,968
$151,000
$439,968
$29,208
$620,176
$151,000
$469,176
$32,429
$652,605
$151,000
$501,605
$40,428
$693,032
$151,000
$501,605
$40,428
$693,032
$151,000
$542,032
$42,880
$735,912
$151,000
$584,912
$45,396
$781,308
$572,241
$598,650
$628,153
$660,888
$701,502
$701,502
$744,572
$790,162
$24,566
-$2,083
$26,650
$26,125
-$2,083
$28,208
$29,208
-$2,083
$31,291
$32,429
-$2,083
$34,513
$40,428
-$2,500
$42,928
$315,660
-$3,941
$319,600
$42,880
-$2,500
$45,380
$45,396
-$2,500
$47,896
$0
-$295
-$295
$0
-$631
-$631
$0
-$656
-$656
$0
-$681
-$681
$0
-$413
-$413
$0
$0
$0
$0
-$423
-$423
$0
-$432
-$432
$133
$133
$284
$284
$295
$295
$306
$306
$186
$186
$0
$0
$190
$190
$194
$194
$26,488
$27,861
$30,930
$34,138
$42,700
$319,600
$45,147
$47,658
-$1,966
$0
-$1,966
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$20,646
$0
-$20,646
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$50,000
$0
$0
-$50,000
-$75,000
$0
$0
-$75,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$1,966
$24,522
$0
$27,861
$0
$30,930
$0
$34,138
-$50,000
-$7,300
-$95,646
$223,955
$0
$45,147
$0
$47,658
$319,821
$344,343
$344,343
$372,204
$372,204
$403,134
$403,134
$437,272
$437,272
$429,972
$429,972
$653,927
$429,972
$475,120
$475,120
$522,778
1.27
0.48
1.31
0.46
1.37
0.46
1.44
0.45
1.21
0.44
12.60
4.59
1.25
0.43
1.29
0.41
81.20%
80.50%
79.25%
78.04%
76.86%
81.83%
75.94%
75.05%
1%
1.31%
1%
1.30%
1%
1.29%
1%
1.27%
1%
1.22%
1%
1.22%
1%
1.18%
1%
1.13%
18.80%
9.13%
19.50%
9.53%
20.75%
10.27%
21.96%
10.98%
23.14%
13.18%
18.17%
9.92%
24.06%
13.67%
24.95%
14.15%
$0
$0
$0
$83,333
$41,667
$65,625
$20,833
$211,458
$0
$0
$0
$82,500
$41,250
$65,000
$20,625
$209,375
$0
$0
$0
$81,667
$40,833
$64,375
$20,417
$207,292
$0
$0
$0
$80,833
$40,417
$63,750
$20,208
$205,208
$0
$0
$0
$80,000
$89,583
$63,125
$20,000
$252,708
$0
$0
$0
$80,000
$89,583
$63,125
$20,000
$252,708
$0
$0
$0
$79,167
$88,750
$62,500
$19,792
$250,208
$0
$0
$0
$78,333
$87,917
$61,875
$19,583
$247,708
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$50,000
$0
$0
$50,000
$0
$0
$0
$0
$50,000
$25,000
$0
$75,000
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$38,541.67
-$2,083
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$40,625.00
-$2,083
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$42,708.33
-$2,083
$0
$0
$0
-$833
-$417
-$625
-$208.33
-$44,791.67
-$2,083
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$47,291.67
-$2,500
$0
$0
$0
-$10,000
-$5,417
-$6,875
-$2,500
-$47,291.67
-$3,941
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$49,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$52,291.67
-$2,500
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
Mes 27
Mes 28
Mes 29
Mes 30
Mes 31
Mes 32
Mes 33
Mes 34
$327,938
$0
$335,302
$0
$342,832
$0
$350,531
$0
$358,403
$0
$366,451
$0
$374,681
$0
$398,267
$0
$0
$0
$327,938
$0
$0
$335,302
$0
$0
$342,832
$0
$0
$350,531
$0
$0
$358,403
$0
$0
$366,451
$0
$0
$374,681
$0
$0
$398,267
$18,305
$78,202
$127,247
$19,453
$243,206
$18,378
$78,939
$128,519
$19,920
$245,755
$18,451
$79,692
$129,804
$20,398
$248,345
$18,525
$80,461
$131,102
$20,888
$250,976
$18,599
$81,249
$132,413
$21,389
$253,650
$18,674
$82,054
$133,737
$21,902
$256,367
$18,748
$82,876
$135,075
$22,428
$259,127
$18,823
$85,235
$141,829
$22,966
$268,853
$84,732
-$2,500
$87,232
$0
$0
$87,232
$30,531
$8,723
$47,977
14.63%
$89,547
-$2,500
$92,047
$0
$0
$92,047
$32,216
$9,205
$50,626
15.10%
$94,487
-$2,500
$96,987
$0
$0
$96,987
$33,945
$9,699
$53,343
15.56%
$99,555
-$2,500
$102,055
$0
$0
$102,055
$35,719
$10,205
$56,130
16.01%
$104,753
-$2,500
$107,253
$0
$0
$107,253
$37,538
$10,725
$58,989
16.46%
$110,085
-$2,500
$112,585
$0
$0
$112,585
$39,405
$11,258
$61,921
16.90%
$115,553
-$2,500
$118,053
$0
$0
$118,053
$41,319
$11,805
$64,929
17.33%
$129,414
-$2,500
$131,914
$0
$0
$131,914
$46,170
$13,191
$72,553
18.22%
$573,012
$0
$20,118
$593,130
$625,889
$0
$20,570
$646,459
$681,478
$0
$21,032
$702,510
$739,848
$0
$21,504
$761,352
$801,072
$0
$21,987
$823,059
$865,222
$0
$22,481
$887,702
$931,872
$0
$23,896
$955,768
$1,006,098
$0
$25,400
$1,031,498
$0
$0
$0
$77,500
$87,083
$61,250
$19,375
-$54,792
$245,208
$0
$0
$0
$76,667
$86,250
$60,625
$19,167
-$57,292
$242,708
$0
$0
$0
$75,833
$85,417
$60,000
$18,958
-$59,792
$240,208
$0
$0
$0
$75,000
$84,583
$59,375
$18,750
-$62,292
$237,708
$0
$0
$0
$74,167
$83,750
$58,750
$18,542
-$64,792
$235,208
$0
$0
$0
$73,333
$82,917
$58,125
$18,333
-$67,292
$232,708
$0
$0
$0
$72,500
$82,083
$57,500
$18,125
-$69,792
$230,208
$0
$0
$0
$71,667
$81,250
$56,875
$17,917
-$72,292
$227,708
$838,338
$889,168
$942,718
$999,061
$1,058,267
$1,120,411
$1,185,977
$1,259,206
$9,053
$0
$9,053
$9,256
$0
$9,256
$9,464
$0
$9,464
$9,677
$0
$9,677
$9,894
$0
$9,894
$10,116
$0
$10,116
$10,753
$0
$10,753
$11,430
$0
$11,430
$0
$0
$0
$0
$0
$0
$0
$0
$9,053
$9,256
$9,464
$9,677
$9,894
$10,116
$10,753
$11,430
$151,000
$630,308
$47,977
$829,285
$151,000
$678,285
$50,626
$879,911
$151,000
$728,911
$53,343
$933,254
$151,000
$782,254
$56,130
$989,384
$151,000
$838,384
$58,989
$1,048,373
$151,000
$897,373
$61,921
$1,110,294
$151,000
$959,294
$64,929
$1,175,224
$151,000
$1,024,224
$72,553
$1,247,776
$838,338
$889,168
$942,718
$999,061
$1,058,267
$1,120,411
$1,185,977
$1,259,206
$47,977
-$2,500
$50,477
$50,626
-$2,500
$53,126
$53,343
-$2,500
$55,843
$56,130
-$2,500
$58,630
$58,989
-$2,500
$61,489
$61,921
-$2,500
$64,421
$64,929
-$2,500
$67,429
$72,553
-$2,500
$75,053
$0
-$442
-$442
$0
-$452
-$452
$0
-$462
-$462
$0
-$472
-$472
$0
-$483
-$483
$0
-$494
-$494
$0
-$1,415
-$1,415
$0
-$1,504
-$1,504
$199
$199
$203
$203
$208
$208
$213
$213
$217
$217
$222
$222
$637
$637
$677
$677
$50,234
$52,877
$55,589
$58,370
$61,223
$64,150
$66,651
$74,225
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$50,234
$0
$52,877
$0
$55,589
$0
$58,370
$0
$61,223
$0
$64,150
$0
$66,651
$0
$74,225
$522,778
$573,012
$573,012
$625,889
$625,889
$681,478
$681,478
$739,848
$739,848
$801,072
$801,072
$865,222
$865,222
$931,872
$931,872
$1,006,098
1.34
0.40
1.38
0.38
1.43
0.37
1.47
0.35
1.52
0.34
1.57
0.33
1.63
0.32
1.75
0.32
74.16%
73.29%
72.44%
71.60%
70.77%
69.96%
69.16%
67.51%
1%
1.09%
1%
1.05%
1%
1.01%
1%
0.98%
1%
0.94%
1%
0.91%
1%
0.91%
1%
0.92%
25.84%
14.63%
26.71%
15.10%
27.56%
15.56%
28.40%
16.01%
29.23%
16.46%
30.04%
16.90%
30.84%
17.33%
32.49%
18.22%
$0
$0
$0
$77,500
$87,083
$61,250
$19,375
$245,208
$0
$0
$0
$76,667
$86,250
$60,625
$19,167
$242,708
$0
$0
$0
$75,833
$85,417
$60,000
$18,958
$240,208
$0
$0
$0
$75,000
$84,583
$59,375
$18,750
$237,708
$0
$0
$0
$74,167
$83,750
$58,750
$18,542
$235,208
$0
$0
$0
$73,333
$82,917
$58,125
$18,333
$232,708
$0
$0
$0
$72,500
$82,083
$57,500
$18,125
$230,208
$0
$0
$0
$71,667
$81,250
$56,875
$17,917
$227,708
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$54,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$57,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$59,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$62,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$64,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$67,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$69,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$72,291.67
-$2,500
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
Mes 35
Mes 36
$423,338
$0
$449,987
$0
$0
$0
$423,338
AO 3
Acumulado
Mes 37
Mes 38
Mes 39
Mes 40
Mes 41
$451,112
$0
$452,239
$0
$453,370
$0
$454,503
$0
$455,640
$0
$0
$0
$449,987
$4,362,156
$0
$0
$0
$0
$4,362,156
$0
$0
$451,112
$0
$0
$452,239
$0
$0
$453,370
$0
$0
$454,503
$0
$0
$455,640
$18,899
$87,742
$148,920
$23,517
$279,078
$18,974
$90,407
$156,366
$24,082
$289,829
$222,767
$981,116
$1,615,738
$254,492
$3,074,113
$19,050
$90,520
$156,757
$24,660
$290,986
$19,126
$90,632
$157,149
$25,252
$292,159
$19,203
$90,745
$157,542
$25,858
$293,347
$19,280
$90,859
$157,936
$26,478
$294,552
$19,357
$90,972
$158,330
$27,114
$295,773
$144,260
-$2,500
$146,760
$0
$0
$146,760
$51,366
$14,676
$80,718
19.07%
$160,158
-$2,500
$162,658
$0
$0
$162,658
$56,930
$16,266
$89,462
19.88%
$1,288,042
-$30,000
$1,318,042
$0
$0
$1,318,042
$461,315
$131,804
$724,923
16.62%
$160,125
-$2,500
$162,625
$0
$0
$162,625
$56,919
$16,263
$89,444
19.83%
$160,081
-$2,500
$162,581
$0
$0
$162,581
$56,903
$16,258
$89,419
19.77%
$160,023
-$2,500
$162,523
$0
$0
$162,523
$56,883
$16,252
$89,387
19.72%
$159,951
-$2,500
$162,451
$0
$0
$162,451
$56,858
$16,245
$89,348
19.66%
$159,867
-$2,500
$162,367
$0
$0
$162,367
$56,828
$16,237
$89,302
19.60%
$1,088,436
$0
$26,999
$1,115,435
$1,180,361
$0
$27,067
$1,207,427
$1,180,361
$0
$27,067
$1,207,427
$1,272,267
$0
$27,134
$1,299,402
$1,364,149
$0
$27,202
$1,391,352
$1,455,999
$0
$27,270
$1,483,270
$1,547,810
$0
$27,338
$1,575,149
$1,639,574
$0
$27,407
$1,666,981
$0
$0
$0
$70,833
$80,417
$56,250
$17,708
-$74,792
$225,208
$0
$0
$0
$70,000
$79,583
$55,625
$17,500
-$77,292
$222,708
$0
$0
$0
$70,000
$79,583
$55,625
$17,500
-$77,292
$222,708
$0
$0
$0
$69,167
$78,750
$55,000
$17,292
-$79,792
$220,208
$0
$0
$0
$68,333
$77,917
$54,375
$17,083
-$82,292
$217,708
$0
$0
$0
$67,500
$77,083
$53,750
$16,875
-$84,792
$215,208
$0
$0
$0
$66,667
$76,250
$53,125
$16,667
-$87,292
$212,708
$0
$0
$0
$65,833
$75,417
$52,500
$16,458
-$89,792
$210,208
$1,340,644
$1,430,136
$1,430,136
$1,519,610
$1,609,060
$1,698,478
$1,787,857
$1,877,189
$12,150
$0
$12,150
$12,180
$0
$12,180
$12,180
$0
$12,180
$12,210
$0
$12,210
$12,241
$0
$12,241
$12,272
$0
$12,272
$12,302
$0
$12,302
$12,333
$0
$12,333
$0
$0
$0
$0
$0
$0
$0
$0
$12,150
$12,180
$12,180
$12,210
$12,241
$12,272
$12,302
$12,333
$151,000
$1,096,776
$80,718
$1,328,494
$151,000
$1,177,494
$89,462
$1,417,956
$151,000
$1,177,494
$89,462
$1,417,956
$151,000
$1,266,956
$89,444
$1,507,400
$151,000
$1,356,400
$89,419
$1,596,819
$151,000
$1,445,819
$89,387
$1,686,206
$151,000
$1,535,206
$89,348
$1,775,555
$151,000
$1,624,555
$89,302
$1,864,856
$1,340,644
$1,430,136
$1,430,136
$1,519,610
$1,609,060
$1,698,478
$1,787,857
$1,877,189
$80,718
-$2,500
$83,218
$89,462
-$2,500
$91,962
$724,923
-$6,441
$731,364
$89,444
-$2,500
$91,944
$89,419
-$2,500
$91,919
$89,387
-$2,500
$91,887
$89,348
-$2,500
$91,848
$89,302
-$2,500
$91,802
$0
-$1,599
-$1,599
$0
-$67
-$67
$0
$0
$0
$0
-$68
-$68
$0
-$68
-$68
$0
-$68
-$68
$0
-$68
-$68
$0
-$68
-$68
$720
$720
$30
$30
$0
$0
$30
$30
$31
$31
$31
$31
$31
$31
$31
$31
$82,338
$91,925
$731,364
$91,907
$91,882
$91,850
$91,811
$91,764
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$82,338
$0
$91,925
$0
$731,364
$0
$91,907
$0
$91,882
$0
$91,850
$0
$91,811
$0
$91,764
$1,006,098
$1,088,436
$1,088,436
$1,180,361
$1,180,361
$1,911,725
$1,180,361
$1,272,267
$1,272,267
$1,364,149
$1,364,149
$1,455,999
$1,455,999
$1,547,810
$1,547,810
$1,639,574
1.88
0.32
2.02
0.32
19.59
3.08
2.05
0.30
2.08
0.28
2.11
0.27
2.14
0.26
2.17
0.24
65.92%
64.41%
70.47%
64.50%
64.60%
64.70%
64.81%
64.91%
1%
0.91%
1%
0.86%
1%
0.86%
1%
0.81%
1%
0.77%
1%
0.73%
1%
0.69%
1%
0.66%
34.08%
19.07%
35.59%
19.88%
29.53%
16.62%
35.50%
19.83%
35.40%
19.77%
35.30%
19.72%
35.19%
19.66%
35.09%
19.60%
$0
$0
$0
$70,833
$80,417
$56,250
$17,708
$225,208
$0
$0
$0
$70,000
$79,583
$55,625
$17,500
$222,708
$0
$0
$0
$70,000
$79,583
$55,625
$17,500
$222,708
$0
$0
$0
$69,167
$78,750
$55,000
$17,292
$220,208
$0
$0
$0
$68,333
$77,917
$54,375
$17,083
$217,708
$0
$0
$0
$67,500
$77,083
$53,750
$16,875
$215,208
$0
$0
$0
$66,667
$76,250
$53,125
$16,667
$212,708
$0
$0
$0
$65,833
$75,417
$52,500
$16,458
$210,208
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$74,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$77,291.67
-$2,500
$0
$0
$0
-$10,000
-$10,000
-$7,500
-$2,500
-$77,291.67
-$6,441
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$79,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$82,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$84,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$87,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$89,791.67
-$2,500
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
Mes 42
Mes 43
Mes 44
Mes 45
Mes 46
Mes 47
Mes 48
AO 4
Acumulado
$456,779
$0
$457,921
$0
$459,066
$0
$460,213
$0
$461,364
$0
$462,517
$0
$463,674
$0
$0
$0
$456,779
$0
$0
$457,921
$0
$0
$459,066
$0
$0
$460,213
$0
$0
$461,364
$0
$0
$462,517
$0
$0
$463,674
$5,488,398
$0
$0
$0
$0
$5,488,398
$19,434
$91,086
$158,726
$27,764
$297,011
$19,512
$91,200
$159,123
$28,431
$298,266
$19,590
$91,315
$159,521
$29,113
$299,539
$19,668
$91,430
$159,920
$29,812
$300,829
$19,747
$91,545
$160,319
$30,527
$302,138
$19,826
$91,660
$160,720
$31,260
$303,466
$19,905
$91,776
$161,122
$32,010
$304,813
$233,698
$1,093,740
$1,907,165
$338,278
$3,572,881
$159,768
-$2,500
$162,268
$0
$0
$162,268
$56,794
$16,227
$89,247
19.54%
$159,655
-$2,500
$162,155
$0
$0
$162,155
$56,754
$16,215
$89,185
19.48%
$159,527
-$2,500
$162,027
$0
$0
$162,027
$56,709
$16,203
$89,115
19.41%
$159,384
-$2,500
$161,884
$0
$0
$161,884
$56,659
$16,188
$89,036
19.35%
$159,225
-$2,500
$161,725
$0
$0
$161,725
$56,604
$16,173
$88,949
19.28%
$159,051
-$2,500
$161,551
$0
$0
$161,551
$56,543
$16,155
$88,853
19.21%
$158,860
-$2,500
$161,360
$0
$0
$161,360
$56,476
$16,136
$88,748
19.14%
$1,915,517
-$30,000
$1,945,517
$0
$0
$1,945,517
$680,931
$194,552
$1,070,034
19.50%
$1,731,284
$0
$27,475
$1,758,759
$1,822,931
$0
$27,544
$1,850,475
$1,914,508
$0
$27,613
$1,942,121
$2,006,006
$0
$27,682
$2,033,688
$2,097,417
$0
$27,751
$2,125,168
$2,188,732
$0
$27,820
$2,216,553
$2,279,961
$0
$27,855
$2,307,816
$2,279,961
$0
$27,855
$2,307,816
$0
$0
$0
$65,000
$74,583
$51,875
$16,250
-$92,292
$207,708
$0
$0
$0
$64,167
$73,750
$51,250
$16,042
-$94,792
$205,208
$0
$0
$0
$63,333
$72,917
$50,625
$15,833
-$97,292
$202,708
$0
$0
$0
$62,500
$72,083
$50,000
$15,625
-$99,792
$200,208
$0
$0
$0
$61,667
$71,250
$49,375
$15,417
-$102,292
$197,708
$0
$0
$0
$60,833
$70,417
$48,750
$15,208
-$104,792
$195,208
$0
$0
$0
$60,000
$69,583
$48,125
$15,000
-$107,292
$192,708
$0
$0
$0
$60,000
$69,583
$48,125
$15,000
-$107,292
$192,708
$1,966,467
$2,055,684
$2,144,829
$2,233,896
$2,322,877
$2,411,761
$2,500,525
$2,500,525
$12,364
$0
$12,364
$12,395
$0
$12,395
$12,426
$0
$12,426
$12,457
$0
$12,457
$12,488
$0
$12,488
$12,519
$0
$12,519
$12,535
$0
$12,535
$12,535
$0
$12,535
$0
$0
$0
$0
$0
$0
$0
$0
$12,364
$12,395
$12,426
$12,457
$12,488
$12,519
$12,535
$12,535
$151,000
$1,713,856
$89,247
$1,954,104
$151,000
$1,803,104
$89,185
$2,043,289
$151,000
$1,892,289
$89,115
$2,132,404
$151,000
$1,981,404
$89,036
$2,221,440
$151,000
$2,070,440
$88,949
$2,310,389
$151,000
$2,159,389
$88,853
$2,399,242
$151,000
$2,248,242
$88,748
$2,487,990
$151,000
$2,248,242
$88,748
$2,487,990
$1,966,467
$2,055,684
$2,144,829
$2,233,896
$2,322,877
$2,411,761
$2,500,525
$2,500,525
$89,247
-$2,500
$91,747
$89,185
-$2,500
$91,685
$89,115
-$2,500
$91,615
$89,036
-$2,500
$91,536
$88,949
-$2,500
$91,449
$88,853
-$2,500
$91,353
$88,748
-$2,500
$91,248
$1,070,034
-$8,941
$1,078,975
$0
-$69
-$69
$0
-$69
-$69
$0
-$69
-$69
$0
-$69
-$69
$0
-$69
-$69
$0
-$69
-$69
$0
-$35
-$35
$0
$0
$0
$31
$31
$31
$31
$31
$31
$31
$31
$31
$31
$31
$31
$16
$16
$0
$0
$91,710
$91,647
$91,577
$91,498
$91,411
$91,315
$91,229
$1,078,975
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$91,710
$0
$91,647
$0
$91,577
$0
$91,498
$0
$91,411
$0
$91,315
$0
$91,229
$0
$1,078,975
$1,639,574
$1,731,284
$1,731,284
$1,822,931
$1,822,931
$1,914,508
$1,914,508
$2,006,006
$2,006,006
$2,097,417
$2,097,417
$2,188,732
$2,188,732
$2,279,961
$2,279,961
$3,358,936
2.20
0.23
2.23
0.22
2.26
0.22
2.30
0.21
2.33
0.20
2.37
0.19
2.41
0.19
28.48
2.21
65.02%
65.13%
65.25%
65.37%
65.49%
65.61%
65.74%
65.10%
1%
0.63%
1%
0.61%
1%
0.58%
1%
0.56%
1%
0.54%
1%
0.52%
1%
0.50%
1%
0.50%
34.98%
19.54%
34.87%
19.48%
34.75%
19.41%
34.63%
19.35%
34.51%
19.28%
34.39%
19.21%
34.26%
19.14%
34.90%
19.50%
$0
$0
$0
$65,000
$74,583
$51,875
$16,250
$207,708
$0
$0
$0
$64,167
$73,750
$51,250
$16,042
$205,208
$0
$0
$0
$63,333
$72,917
$50,625
$15,833
$202,708
$0
$0
$0
$62,500
$72,083
$50,000
$15,625
$200,208
$0
$0
$0
$61,667
$71,250
$49,375
$15,417
$197,708
$0
$0
$0
$60,833
$70,417
$48,750
$15,208
$195,208
$0
$0
$0
$60,000
$69,583
$48,125
$15,000
$192,708
$0
$0
$0
$60,000
$69,583
$48,125
$15,000
$192,708
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$92,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$94,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$97,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$99,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$102,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$104,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$107,291.67
-$2,500
$0
$0
$0
-$10,000
-$10,000
-$7,500
-$2,500
-$107,291.67
-$8,941
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
Mes 49
Mes 50
Mes 51
Mes 52
Mes 53
Mes 54
Mes 55
Mes 56
$464,253
$0
$464,833
$0
$465,414
$0
$465,996
$0
$466,579
$0
$467,162
$0
$467,746
$0
$468,331
$0
$0
$0
$464,253
$0
$0
$464,833
$0
$0
$465,414
$0
$0
$465,996
$0
$0
$466,579
$0
$0
$467,162
$0
$0
$467,746
$0
$0
$468,331
$19,985
$91,834
$161,323
$32,778
$305,920
$20,065
$91,892
$161,525
$33,565
$307,047
$20,145
$91,950
$161,727
$34,371
$308,193
$20,226
$92,008
$161,929
$35,195
$309,358
$20,307
$92,066
$162,132
$36,040
$310,545
$20,388
$92,125
$162,334
$36,905
$311,752
$20,469
$92,183
$162,537
$37,791
$312,980
$20,551
$92,241
$162,740
$38,698
$314,231
$158,333
-$2,500
$160,833
$0
$0
$160,833
$56,291
$16,083
$88,458
19.05%
$157,787
-$2,500
$160,287
$0
$0
$160,287
$56,100
$16,029
$88,158
18.97%
$157,222
-$2,500
$159,722
$0
$0
$159,722
$55,903
$15,972
$87,847
18.88%
$156,638
-$2,500
$159,138
$0
$0
$159,138
$55,698
$15,914
$87,526
18.78%
$156,034
-$2,500
$158,534
$0
$0
$158,534
$55,487
$15,853
$87,194
18.69%
$155,410
-$2,500
$157,910
$0
$0
$157,910
$55,269
$15,791
$86,851
18.59%
$154,766
-$2,500
$157,266
$0
$0
$157,266
$55,043
$15,727
$86,496
18.49%
$154,100
-$2,500
$156,600
$0
$0
$156,600
$54,810
$15,660
$86,130
18.39%
$2,370,900
$0
$27,890
$2,398,790
$2,461,539
$0
$27,925
$2,489,463
$2,551,866
$0
$27,960
$2,579,826
$2,641,873
$0
$27,995
$2,669,868
$2,731,548
$0
$28,030
$2,759,577
$2,820,879
$0
$28,065
$2,848,944
$2,909,856
$0
$28,100
$2,937,956
$2,998,466
$0
$28,135
$3,026,601
$0
$0
$0
$59,167
$68,750
$47,500
$14,792
-$109,792
$190,208
$0
$0
$0
$58,333
$67,917
$46,875
$14,583
-$112,292
$187,708
$0
$0
$0
$57,500
$67,083
$46,250
$14,375
-$114,792
$185,208
$0
$0
$0
$56,667
$66,250
$45,625
$14,167
-$117,292
$182,708
$0
$0
$0
$55,833
$65,417
$45,000
$13,958
-$119,792
$180,208
$0
$0
$0
$55,000
$64,583
$44,375
$13,750
-$122,292
$177,708
$0
$0
$0
$54,167
$63,750
$43,750
$13,542
-$124,792
$175,208
$0
$0
$0
$53,333
$62,917
$43,125
$13,333
-$127,292
$172,708
$2,588,998
$2,677,172
$2,765,035
$2,852,576
$2,939,786
$3,026,652
$3,113,164
$3,199,310
$12,551
$0
$12,551
$12,566
$0
$12,566
$12,582
$0
$12,582
$12,598
$0
$12,598
$12,613
$0
$12,613
$12,629
$0
$12,629
$12,645
$0
$12,645
$12,661
$0
$12,661
$0
$0
$0
$0
$0
$0
$0
$0
$12,551
$12,566
$12,582
$12,598
$12,613
$12,629
$12,645
$12,661
$151,000
$2,336,990
$88,458
$2,576,448
$151,000
$2,425,448
$88,158
$2,664,606
$151,000
$2,513,606
$87,847
$2,752,453
$151,000
$2,601,453
$87,526
$2,839,979
$151,000
$2,688,979
$87,194
$2,927,172
$151,000
$2,776,172
$86,851
$3,014,023
$151,000
$2,863,023
$86,496
$3,100,519
$151,000
$2,949,519
$86,130
$3,186,649
$2,588,998
$2,677,172
$2,765,035
$2,852,576
$2,939,786
$3,026,652
$3,113,164
$3,199,310
$88,458
-$2,500
$90,958
$88,158
-$2,500
$90,658
$87,847
-$2,500
$90,347
$87,526
-$2,500
$90,026
$87,194
-$2,500
$89,694
$86,851
-$2,500
$89,351
$86,496
-$2,500
$88,996
$86,130
-$2,500
$88,630
$0
-$35
-$35
$0
-$35
-$35
$0
-$35
-$35
$0
-$35
-$35
$0
-$35
-$35
$0
-$35
-$35
$0
-$35
-$35
$0
-$35
-$35
$16
$16
$16
$16
$16
$16
$16
$16
$16
$16
$16
$16
$16
$16
$16
$16
$90,939
$90,639
$90,328
$90,007
$89,675
$89,331
$88,977
$88,611
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$90,939
$0
$90,639
$0
$90,328
$0
$90,007
$0
$89,675
$0
$89,331
$0
$88,977
$0
$88,611
$2,279,961
$2,370,900
$2,370,900
$2,461,539
$2,461,539
$2,551,866
$2,551,866
$2,641,873
$2,641,873
$2,731,548
$2,731,548
$2,820,879
$2,820,879
$2,909,856
$2,909,856
$2,998,466
2.44
0.18
2.48
0.17
2.51
0.17
2.55
0.16
2.59
0.16
2.63
0.15
2.67
0.15
2.71
0.15
65.90%
66.06%
66.22%
66.39%
66.56%
66.73%
66.91%
67.10%
0%
0.49%
0%
0.47%
0%
0.46%
0%
0.44%
0%
0.43%
0%
0.42%
0%
0.41%
0%
0.40%
34.10%
19.05%
33.94%
18.97%
33.78%
18.88%
33.61%
18.78%
33.44%
18.69%
33.27%
18.59%
33.09%
18.49%
32.90%
18.39%
$0
$0
$0
$59,167
$68,750
$47,500
$14,792
$190,208
$0
$0
$0
$58,333
$67,917
$46,875
$14,583
$187,708
$0
$0
$0
$57,500
$67,083
$46,250
$14,375
$185,208
$0
$0
$0
$56,667
$66,250
$45,625
$14,167
$182,708
$0
$0
$0
$55,833
$65,417
$45,000
$13,958
$180,208
$0
$0
$0
$55,000
$64,583
$44,375
$13,750
$177,708
$0
$0
$0
$54,167
$63,750
$43,750
$13,542
$175,208
$0
$0
$0
$53,333
$62,917
$43,125
$13,333
$172,708
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$109,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$112,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$114,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$117,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$119,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$122,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$124,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$127,291.67
-$2,500
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
0.40%
Mes 57
Mes 58
Mes 59
Mes 60
AO 5
Acumulado
$468,916
$0
$469,502
$0
$470,089
$0
$470,677
$0
$0
$0
$468,916
$0
$0
$469,502
$0
$0
$470,089
$0
$0
$470,677
$5,609,498
$0
$0
$0
$0
$5,609,498
$20,633
$92,300
$162,944
$39,627
$315,504
$20,716
$92,359
$163,147
$40,578
$316,800
$20,799
$92,417
$163,351
$41,552
$318,119
$20,882
$92,476
$163,556
$42,549
$319,462
$245,166
$1,105,850
$1,949,246
$449,648
$3,749,910
$153,412
-$2,500
$155,912
$0
$0
$155,912
$54,569
$15,591
$85,752
18.29%
$152,703
-$2,500
$155,203
$0
$0
$155,203
$54,321
$15,520
$85,361
18.18%
$151,970
-$2,500
$154,470
$0
$0
$154,470
$54,065
$15,447
$84,959
18.07%
$151,214
-$2,500
$153,714
$0
$0
$153,714
$53,800
$15,371
$84,543
17.96%
$1,859,588
-$30,000
$1,889,588
$0
$0
$1,889,588
$661,356
$188,959
$1,039,273
18.53%
$3,086,699
$0
$28,170
$3,114,869
$3,174,541
$0
$28,205
$3,202,746
$3,261,980
$0
$28,241
$3,290,220
$3,364,555
$0
$0
$3,364,555
$3,364,555
$0
$0
$3,364,555
$0
$0
$0
$52,500
$62,083
$42,500
$13,125
-$129,792
$170,208
$0
$0
$0
$51,667
$61,250
$41,875
$12,917
-$132,292
$167,708
$0
$0
$0
$50,833
$60,417
$41,250
$12,708
-$134,792
$165,208
$0
$0
$0
$50,000
$59,583
$40,625
$12,500
-$137,292
$162,708
$0
$0
$0
$50,000
$59,583
$40,625
$12,500
-$137,292
$162,708
$3,285,077
$3,370,454
$3,455,429
$3,527,263
$3,527,263
$12,677
$0
$12,677
$12,692
$0
$12,692
$12,708
$0
$12,708
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$12,677
$12,692
$12,708
$0
$0
$151,000
$3,035,649
$85,752
$3,272,401
$151,000
$3,121,401
$85,361
$3,357,762
$151,000
$3,206,762
$84,959
$3,442,720
$151,000
$3,291,720
$84,543
$3,527,263
$151,000
$3,291,720
$84,543
$3,527,263
$3,285,077
$3,370,454
$3,455,429
$3,527,263
$3,527,263
$85,752
-$2,500
$88,252
$85,361
-$2,500
$87,861
$84,959
-$2,500
$87,459
$84,543
-$2,500
$87,043
$1,039,273
-$11,441
$1,050,714
$0
-$35
-$35
$0
-$35
-$35
$0
-$35
-$35
$0
$28,241
$28,241
$0
$0
$0
$16
$16
$16
$16
$16
$16
-$12,708
-$12,708
$0
$0
$88,232
$87,842
$87,439
$102,575
$1,050,714
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$88,232
$0
$87,842
$0
$87,439
$0
$102,575
$0
$1,050,714
$2,998,466
$3,086,699
$3,086,699
$3,174,541
$3,174,541
$3,261,980
$3,261,980
$3,364,555
$3,364,555
$4,415,269
2.75
0.14
2.80
0.14
2.85
0.14
2.89
0.13
34.48
1.59
67.28%
67.48%
67.67%
67.87%
66.85%
0%
0.39%
0%
0.38%
0%
0.37%
0%
0.00%
0%
0.00%
32.72%
18.29%
32.52%
18.18%
32.33%
18.07%
32.13%
17.96%
33.15%
18.53%
$0
$0
$0
$52,500
$62,083
$42,500
$13,125
$170,208
$0
$0
$0
$51,667
$61,250
$41,875
$12,917
$167,708
$0
$0
$0
$50,833
$60,417
$41,250
$12,708
$165,208
$0
$0
$0
$50,000
$59,583
$40,625
$12,500
$162,708
$0
$0
$0
$50,000
$59,583
$40,625
$12,500
$162,708
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$129,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$132,291.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$134,791.67
-$2,500
$0
$0
$0
-$833
-$833
-$625
-$208.33
-$137,291.67
-$2,500
$0
$0
$0
-$10,000
-$10,000
-$7,500
-$2,500
-$137,291.67
-$11,441
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.83%
0.40%
0.40%
0.40%
0.40%
MES
38,488.00
$ 38,830.67
20%
20%
35,025.85
$ 35,368.52
18%
18%
32,357.27
$ 32,699.94
17%
17%
17,796.50
$ 17,984.97
9%
9%
40,082.84
$ 41,354.35
$ 42,645.46
20%
20%
21%
36,620.68
$ 37,892.20
$ 39,183.30
18%
19%
19%
33,952.11
$ 35,223.62
$ 36,514.73
17%
17%
18%
18,673.66
$ 19,372.99
$ 20,083.10
9%
10%
10%
4.50%
Este dato es para comparar el proyecto con tener el dinero en otra inversin. C
el banco por el dinero que le pondras al dinero.
10%
Esto significa que dependiendo de que tan riesgoso sea su proyecto, que tanto
14.50%
Flujo de Efectivo
MES
5
$ 19,194.52
($129,531.27)
Ao 1
22,940.94
$ (16,658.37) $
17,787.70
$ 18,485.73
$37,577.07
Ao 2
13,474.92
$ 14,817.58
16,188.96
$ (7,087.48) $ 19,342.99
$ 330,540.00
$553,719.04
Ao 3
45,147.27
$ 47,658.15
50,234.32
$ 52,877.33
$ 55,588.76
$1,214,349.67
Ao 4
91,906.77
$ 91,881.97
91,850.04
$ 91,810.81
$ 91,764.07
$1,778,239.86
A 5
90,938.85
$ 90,638.53
90,327.87
$ 90,006.62
$ 89,674.53
AO
1
$ 219,984.24
$ 209,988.01
$ 750,388.35
$ 1,099,600.59
$ 1,084,593.74
###########
$404,911.50
1 ao
2 aos
3 aos
4 aos
5 aos
Inversin Inicial
Ao 1
Ao 2
$ 219,984.24
$ 219,984.24
$ 219,984.24
$ 219,984.24
$ 209,988.01
$ 209,988.01
$ 209,988.01
$ 209,988.01
$ 750,388.35
$ 750,388.35
$ 750,388.35
Ao 3
Ao 4
##########
Ao 5
###########
###########
TIR
-33%
20%
76%
99%
106%
vs.
Tasa de Mercado
4.50%
4.50%
4.50%
4.50%
4.50%
Tasa Descuento
14.50%
14.50%
14.50%
14.50%
14.50%
Comprobacin VP Actual = 0
10
11
12
43,956.41
$ 45,287.46
$ 46,638.87
$ 48,010.90
$ 50,389.00
$ 52,833.71
########
21%
21%
22%
22%
23%
23%
24%
40,494.26
$ 41,825.31
$ 43,176.72
$ 44,548.74
$ 46,926.85
$ 49,371.56
########
19%
20%
20%
21%
21%
22%
22%
37,825.68
$ 39,156.73
$ 40,508.14
$ 41,880.17
$ 44,258.27
$ 46,702.99
########
18%
19%
19%
19%
20%
21%
21%
20,804.12
$ 21,536.20
$ 22,279.48
$ 23,034.09
$ 24,342.05
$ 25,686.64
########
10%
10%
10%
11%
11%
11%
12%
ue tan riesgoso sea su proyecto, que tanto dinero esperara por arriesgarse.
10
11
12
19,914.21
$ 20,644.94
$ 21,386.84
$ 22,068.24
$ 23,372.05
$ 24,712.39
########
20,803.86
$ 22,295.69
$ 24,522.03
$ 27,860.91
$ 30,930.38
$ 34,138.01
########
58,370.22
$ 61,223.38
$ 64,149.91
$ 66,650.88
$ 74,225.17
$ 82,338.33
########
91,709.65
$ 91,647.32
$ 91,576.90
$ 91,498.17
$ 91,410.91
$ 91,314.91
########
89,331.33
$ 88,976.76
$ 88,610.54
$ 88,232.38
$ 87,842.01
$ 87,439.13
########
ECTO A 5 AOS
$ 330,540.00
$ 330,540.00