Académique Documents
Professionnel Documents
Culture Documents
INGRESOS ESCENARIO 1
Año 1 Inc Anual Año 2
DONACIONES 400,000 15% 460,000
PATROCINIO 600,000 30% 780,000
PUBLICIDAD 800,000 25% 1,000,000
MARCA PROPIA 400,000 15% 460,000
SKIN 375,000 15% 431,250
CAMISAS 200,000 15% 230,000
VIDEOS 375,000 15% 431,250
TORNEOS 800,000 15% 920,000
Ingresos Anuales Totales 3,950,000 4,712,500
COSTOS ESCENARIO 1
INTERNET 120,000
SERVICIOS PUBLICOS
AGUA 15,000
LUZ 30,000
MEMBRESIA INICIAL 190,000
MEMBRESIAS 15,833
REDES SOCIALES 20,000
ARRIENDO 150,000
TRANSPORTE 20,000
RETRIBUCION PATROCINADOR
Colaborador -
Colaborador -
Colaborador -
freelance -
freelance -
Amotizacion
Intereses
freelance -
DTF 3,557 6,772,679
Variables Macroeconomicas
Iva 19%
Renta 33%
Ica 9.66%
IPC 4.09% 4.5% 5%
Inflacion 4.5% 4.8%
CRECIMIENTO PRESUPUESTADO 8% 15%
costo unitario
valor kB hora 75
Cantidad Kb consumidas x hora 137
Numero de horas 12 1644 1644000
123,300 8220
Inversion
Inversion Inicial
Socio 1 40% -
Socio 2 30% -
Socio 3 30% -
100% -
ES
PARTICIPACION % AÑO 1
PERIODOS 1 2 3
DONACIONES 0% 20% 30%
PATROCINIO 0% 30% 20%
PUBLICIDAD 0% 15% 35%
MARCA PROPIA 0% 10% 30%
SKIN 0% 0% 40%
CAMISAS 0% 0% 40%
VIDEOS 0% 0% 40%
TORNEOS 15% 50% 10%
EGRESOS AÑO 1
PERIODOS 1 2 3
INTERNET 360,000 360,000 360,000
AGUA 22,500 22,500 22,500
LUZ 90,000 90,000 90,000
MEMBRESIA INICIAL 190,000 - 0
MEMBRESIAS 47,500 47,500 47,500
REDES SOCIALES 60,000 60,000 60,000
ARRIENDO 450,000 450,000 450,000
TRANSPORTE 60,000 60,000 60,000
10 kwh por dia
10000 watts
8 horas de sol
1250 watts
200 watts por panel
6.25 Paneles Equivalen al 30 %
487000 Costos Unitario PaMantenimiento Anual
3,043,750.00 - - -
LUZ - - -
3,043,750.00 100
30
NTO POR TRIMESTRE CRECIMIENTO AÑO 2 CRECIMIENTO A
50% 30% 25% 30% 45% 15% 25%
- - - - - - -
as-segun-tu-recibo-de-cfe
304375000
$ 10,145,833.33 Valor total Inversion Paneles Solares
INCREMENTO DEL 500%
CRECIMIENTO AÑO 3 SEGUIDORES ESCENARIO 2 BASE INICIAL
40% 50% 4000
INGRESOS ESCENARIO 2
Año 1
DONACIONES 2,400,000
PATROCINIO 4,200,000
PUBLICIDAD 4,800,000
MARCA PROPIA 2,400,000
SKIN 2,250,000
CAMISAS 1,200,000
VIDEOS 3,375,000
TORNEOS -
Ingresos Anuales Totales 20,625,000
COSTOS ESCENARIO 2
INTERNET
SERVICIOS PUBLICOS
AGUA
LUZ
MEMBRESIA INICIAL
MEMBRESIAS
REDES SOCIALES
ARRIENDO
TRANSPORTE
RETRIBUCION PATROCINADOR
ROUTER
ESPUMA ACUSTICA 100 X 200
CAMARA PSN
KITS LUCES ESTUDIO
ORDENADOR
MICROFONO
SILLA GAMER
EDITOR FREELANCE
CREADOR FREELANCE
CONSOLA+VIDEOJUEGO
TV 43"
Total de Gasto anuales -
Margen % 100%
Variables Macroeconomicas
Iva 19%
Renta 33%
Ica 9.66%
IPC 4.09%
Inflacion 4.5%
CRECIMIENTO PRESUPUEST 8%
costo unitario
valor kB hora 75
Cantidad Kb consumidas x hora 137
Numero de horas 12
123,300
Inversion
- 500,009
- -
CRECIMIENTO POR TRIMESTRE CRECIMIENTO AÑO 2
40% 30% 55% 40% 35% 40%
175,000
20,000
85,000
190,000
15,833
50,000
300,000
-
$ 1,000,000.00
$ 79,900.00
$ 200,000.00
$ 250,000.00
$ 2,500,000.00
$ 250,000.00
$ 840,000.00
450,000
450,000 82,268,799
$ 1,200,000.00 170,000 180000
$ 1,300,000.00
6,855,733
#REF!
4.5% 5%
4.8%
15%
-
-
-
-
ESCENARIO 2
PARTICIPACION % AÑO 1 PARTICIPACION % AÑO 2
2 3 4 5 6 7
20% 25% 45% 10% 30% 30%
25% 20% 50% 10% 15% 30%
14% 34% 50% 15% 30% 25%
10% 30% 60% 10% 10% 20%
10% 30% 60% 10% 10% 20%
10% 30% 60% 10% 10% 20%
10% 25% 60% 20% 20% 20%
50% 10% 25% 10% 40% 10%
EGRESOS AÑO 1 EGRESOS AÑO 2
2 3 4 5 6 7
525,000 525,000 525,000 548,625 548,625 548,625
30,000 30,000 30,000 31,350 31,350 31,350
255,000 255,000 255,000 266,475 266,475 266,475
- 0 0 198,550 - -
47,500 47,500 47,500 49,637 49,637 49,637
150,000 150,000 150,000 156,750 156,750 156,750
900,000 900,000 900,000 940,500 940,500 940,500
- - - - - -
- - - - 1,045,000 -
- - - - 1,669,910 -
- - - - 209,000 -
- - 750,000 - - 783,750
- - - - - -
- - 250,000 - - 261,250
- - - 877,800 - -
1,350,000 1,350,000 1,350,000 1,410,750 1,410,750 1,410,750
1,350,000 1,350,000 1,350,000 1,410,750 1,410,750 1,410,750
1,350,000 1,350,000 1,350,000 1,410,750 1,410,750 1,410,750
TO AÑO 2 CRECIMIENTO AÑO 3
55% 35% 35% 50% 60%
ON % AÑO 2 PARTICIPACION % AÑO 3
8 9 10 11 12
30% 15% 25% 30% 30%
45% 10% 20% 30% 40%
30% 25% 25% 25% 25%
60% 5% 5% 30% 60%
60% 5% 5% 30% 60%
60% 5% 5% 30% 60%
40% 20% 20% 20% 40%
40% 10% 40% 10% 40%
S AÑO 2 EGRESOS AÑO 3
8 9 10 11 12
548,625 574,959 574,959 574,959 574,959
31,350 32,855 32,855 32,855 32,855
266,475 279,266 279,266 279,266 279,266
- 208,080 - - -
49,637 52,020 52,020 52,020 52,020
156,750 164,274 164,274 164,274 164,274
940,500 985,644 985,644 985,644 985,644
- - - - -
- - - - -
- - - - -
- - - - -
- - 786,000 - -
- 2,620,000 - - -
- - 262,000 - -
- 880,320 - - -
1,410,750 1,478,466 1,478,466 1,478,466 1,478,466
1,410,750 1,478,466 1,478,466 1,478,466 1,478,466
1,410,750 1,478,466 1,478,466 1,478,466 1,478,466
PROYECCIÓN DE SEGUID
AÑO 1
ENE-MAR ABR-JUN JUL-SEP OCT-DIC
SEGUIDORES 1,000 1,300 1,690 2,535
PROYECCIÓN DE VENT
AÑO 1
INGRESOS
ENE-MAR ABR-JUN JUL-SEP OCT-DIC
DONACIONES 0 80,000 120,000 200,000
PATROCINIO 0 180,000 120,000 300,000
PUBLICIDAD 0 120,000 280,000 400,000
MARCA PROPIA 0 40,000 120,000 240,000
SKIN 0 0 150,000 225,000
CAMISAS 0 0 80,000 120,000
VIDEOS 0 0 150,000 225,000
TORNEOS 120,000 400,000 80,000 200,000
CREDITO 20,000,000
TOTAL 20,120,000 820,000 1,100,000 1,910,000
PROYECCIÓN DE EGRE
AÑO 1
EGRESOS
ENE-MAR ABR-JUN JUL-SEP OCT-DIC
INTERNET 360,000 360,000 360,000 360,000
AGUA 22,500 22,500 22,500 22,500
LUZ 90,000 90,000 90,000 90,000
MEMBRESIA INICIAL 190,000 0 0 0
MEMBRESIAS 47,500 47,500 47,500 47,500
REDES SOCIALES 60,000 60,000 60,000 60,000
ARRIENDO 450,000 450,000 450,000 450,000
TRANSPORTE 60,000 60,000 60,000 60,000
ROUTER 0 0 0 0
ESPUMA ACUSTICA 100 X 0 0 0 0
CAMARA PSN 0 0 0 0
KITS LUCES ESTUDIO 0 0 0 0
ORDENADOR 0 0 0 0
MICROFONO 0 0 0 0
SILLA GAMER 0 0 0 0
EDITOR FREELANCE 0 0 0 0
CREADOR FREELANCE 0 0 0 0
CONSOLA+JUEGO 0 0 0 0
TV 43" 0 0 0 0
RENTA 0 0 0 0
DEDUCCION 0 0 0 0
INV PANELES SOLARES 0 0 0 0
CUOTA CREDITO 3,362,500 3,250,000 3,137,500 3,025,000
TOTAL 4,642,500 4,340,000 4,227,500 4,115,000
PROYECCIÓN DE SEGUID
AÑO 1
ENE-MAR ABR-JUN JUL-SEP OCT-DIC
SEGUIDORES 4,000 5,600 7,280 11,284
PROYECCIÓN DE VENT
AÑO 1
INGRESOS
ENE-MAR ABR-JUN JUL-SEP OCT-DIC
DONACIONES 240,000 480,000 600,000 1,080,000
PATROCINIO 210,000 1,050,000 840,000 2,100,000
PUBLICIDAD 96,000 672,000 1,632,000 2,400,000
MARCA PROPIA 0 240,000 720,000 1,440,000
SKIN 0 225,000 675,000 1,350,000
CAMISAS 0 120,000 360,000 720,000
VIDEOS 168,750 337,500 843,750 2,025,000
TORNEOS 0 0 0 0
CREDITO 20,000,000
TOTAL 20,714,750 3,124,500 5,670,750 11,115,000
PROYECCIÓN DE EGRE
AÑO 1
EGRESOS
ENE-MAR ABR-JUN JUL-SEP OCT-DIC
INTERNET 525,000 525,000 525,000 525,000
AGUA 30,000 30,000 30,000 30,000
LUZ 255,000 255,000 255,000 255,000
MEMBRESIA INICIAL 190,000 0 0 0
MEMBRESIAS 47,500 47,500 47,500 47,500
REDES SOCIALES 150,000 150,000 150,000 150,000
ARRIENDO 900,000 900,000 900,000 900,000
TRANSPORTE 0 0 0 0
ROUTER 1,000,000 0 0 0
ESPUMA ACUSTICA 100 X 1,598,000 0 0 0
CAMARA PSN 200,000 0 0 0
KITS LUCES ESTUDIO 750,000 0 0 750,000
ORDENADOR 2,500,000 0 0 0
MICROFONO 250,000 0 0 250,000
SILLA GAMER 840,000 0 0 0
EDITOR FREELANCE 0 1,350,000 1,350,000 1,350,000
CREADOR FREELANCE 0 1,350,000 1,350,000 1,350,000
CONSOLA+JUEGO 1,200,000 0 0 0
TV 43" 1,300,000 0 0 0
RENTA 0 0 0 4,062,500
DEDUCCION 0 0 0 -6,594,792
INV PANELES SOLARES 13,189,583 0 0 0
CUOTA DE CREDITO 3,362,500 3,250,000 3,137,500 3,025,000
TOTAL 28,287,583 7,857,500 7,745,000 6,100,208
6,594,792
-2,532,292
0
PROYECCIÓN DE SEGUIDORES ESCENARIO 1
AÑO 2 AÑO 3
ENE-MAR ABR-JUN JUL-SEP OCT-DIC ENE-MAR ABR-JUN JUL-SEP OCT-DIC
3,296 4,119 5,355 7,765 8,930 11,162 15,627 23,441
TOTAL
1,455,654
2,512,287
3,147,150
1,479,689
1,387,208
739,845
1,387,208
2,959,378
20,000,000
35,068,419
TOTAL
4,665,244
291,578
1,166,311
615,553
615,550
777,541
5,831,555
777,541
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,775,000
27,515,871
TOTAL
202,425
TOTAL
8,878,134
15,536,735
21,363,852
9,754,950
9,145,266
4,877,475
13,673,121
0
20,000,000
103,229,532
TOTAL
6,594,336
376,819
3,202,963
596,630
596,627
1,884,096
11,304,576
0
2,045,000
3,267,910
409,000
3,069,750
5,120,000
1,023,250
2,598,120
15,606,864
15,606,864
1,550,000
1,300,000
10,322,953
-6,594,792
14,123,254
23,750,000
117,754,221
FLU
CONCEPTO INV INICIAL ENE-MAR ABR-JUN
N° SEGUIDORES 4,000 5,600
TOTAL $ SEGUIDORES 179 558
DONACIONES 0 240,000 480,000
PATROCINIO 0 210,000 1,050,000
PUBLICIDAD 0 96,000 672,000
MARCA PROPIA 0 0 240,000
SKIN 0 0 225,000
CAMISAS 0 0 120,000
VIDEOS 0 168,750 337,500
TORNEOS 0 0 0
CREDITO 0 0 0
TOTAL INGRESOS 0 714,750 3,124,500
INTERNET 0 525,000 525,000
AGUA 0 30,000 30,000
LUZ 0 0 0
MEMBRESIA INICIAL 0 190,000 0
MEMBRESIAS 47,500 47,500
REDES SOCIALES 0 150,000 150,000
ARRIENDO 0 900,000 900,000
TRANSPORTE 0 0 0
ROUTER 1,000,000 0 0
ESPUMA ACUSTICA 100 X 200 1,598,000 0 0
CAMARA PSN 200,000 0 0
KITS LUCES ESTUDIO 750,000 0 0
ORDENADOR 2,500,000 0 0
MICROFONO 250,000 0 0
SILLA GAMER 840,000 0 0
EDITOR FREELANCE 0 0 0
CREADOR FREELANCE 0 0 0
CONSOLA+JUEGO 1,200,000 0 0
TV 43" 1,300,000 0 0
RENTA 0 0 0
DEDUCCION DE RENTA 0 0 0
INV PANELES SOLARES 13,189,583 0 0
CUOTA CREDITO 0 0 0
TOTAL EGRESOS 22,827,583 1,842,500 1,652,500
TIR 6%
VAN 9,468,724.58
TASA 20%
PERIODO 3
FLUJO DE CAJA ESCENARIO 1
JUL-SEP OCT-DIC ENE-MAR ABR-JUN JUL-SEP OCT-DIC
7,280 11,284 15,798 21,327 29,857 46,279
779 985 220 249 217 249
600,000 1,080,000 287,288 861,865 861,865 861,865
840,000 2,100,000 502,755 754,132 1,508,264 2,262,396
1,632,000 2,400,000 1,011,755 2,023,510 1,686,258 2,023,510
720,000 1,440,000 312,270 312,270 624,540 1,873,620
675,000 1,350,000 292,753 292,753 585,506 1,756,519
360,000 720,000 156,135 156,135 312,270 936,810
843,750 2,025,000 913,390 913,390 913,390 1,826,780
0 0 0 0 0 0
0 0 0 0 0 0
5,670,750 11,115,000 3,476,346 5,314,055 6,492,093 11,541,499
525,000 525,000 548,625 548,625 548,625 548,625
30,000 30,000 31,350 31,350 31,350 31,350
0 0 0 0 0 0
0 0 198,550 0 0 0
47,500 47,500 49,637 49,637 49,637 49,637
150,000 150,000 156,750 156,750 156,750 156,750
900,000 900,000 940,500 940,500 940,500 940,500
0 0 0 0 0 0
0 0 0 1,045,000 0 0
0 0 0 1,669,910 0 0
0 0 0 209,000 0 0
0 750,000 0 0 783,750 0
0 0 0 0 0 0
0 250,000 0 0 261,250 0
0 0 877,800 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 170,000 0
0 0 0 0 0 0
0 4,062,500 0 0 0 2,682,399
0 -6,594,792 0 0 0 0
0 456,563 0 0 0 477,108
0 0 0 0 0 0
1,652,500 576,771 2,803,212 4,650,772 2,941,862 4,886,369
Personal
Si No 2 Resumen FDC
No
Ingresos
Egresos
Utilidad
Macrofinancieras
4.09% 4.5% TIR 86%
WACC 20.10%
Resumen FDC
AÑO 1 AÑO 2 AÑO 3
20,625,000.00 26,823,993.00 35,780,538.75
28,551,853.17 15,282,216.07 29,876,714.43
- 7,926,853.17 11,541,776.93 5,903,824.32
CREDITO ESCENARIO 2
CAPITAL 20,000,000
TASA INTERES 18%
N. CUOTAS 24
V.CUOTA 833,333
N. CUOTA SALDO
CUOTA CAPITAL INTERESES
MENSUAL CAPITAL
0 - - - 20,000,000
1 833,333 300,000 1,133,333 19,166,667
2 833,333 287,500 1,120,833 18,333,333
3 833,333 275,000 1,108,333 17,500,000
4 833,333 262,500 1,095,833 16,666,667
5 833,333 250,000 1,083,333 15,833,333
6 833,333 237,500 1,070,833 15,000,000
7 833,333 225,000 1,058,333 14,166,667
8 833,333 212,500 1,045,833 13,333,333
9 833,333 200,000 1,033,333 12,500,000
10 833,333 187,500 1,020,833 11,666,667
11 833,333 175,000 1,008,333 10,833,333
12 833,333 162,500 995,833 10,000,000
13 833,333 150,000 983,333 9,166,667
14 833,333 137,500 970,833 8,333,333
15 833,333 125,000 958,333 7,500,000
16 833,333 112,500 945,833 6,666,667
17 833,333 100,000 933,333 5,833,333
18 833,333 87,500 920,833 5,000,000
19 833,333 75,000 908,333 4,166,667
20 833,333 62,500 895,833 3,333,333
21 833,333 50,000 883,333 2,500,000
22 833,333 37,500 870,833 1,666,667
23 833,333 25,000 858,333 833,333
24 833,333 12,500 845,833 -