Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CIBERCAFE
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
PROYECCION DE COSTOS
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
VAN, TIR, B/C
CABINA DE INTERNET
PRESUPUESTO DE INVERSION
COSTO
CONCEPTOS
UNIDAD
UNITARI
CANTIDAD
O
MONTOS
TOTAL
ACTIVO FIJO
COMPUTADORAS COMPLETAS INTEL,
QUEMADOR DVD, PANTALLA DE 15.6",
TECLADO, MOUSE
equipo
15
1,120.00
###
equipo
equipo
Pieza
Pieza
1
1
15
15
1,000.00
600.00
35.00
28.00
###
S/. 600.00
S/. 525.00
S/. 420.00
S/.1,000.00
S/. 600.00
S/. 525.00
S/. 420.00
equipo
200.00
S/. 200.00
S/. 200.00
500.00
2,000.00
150.00
lote
Presupuesto
Pieza
1
15
PRESUPUESTO
ACTIVO DIFERIDO
ASISTENCIA TECNICA
CAPITAL DE TRABAJO
Permisos y licencias
Pago de servicios (alquiler y servicios basicos)
TOTAL
Presupuesto
Meses
1
3
###
###
INDICE
CABINA DE INTERNE
Concepto
EN
INGRESOS
Copias
impresiones a color
Captura de Texto
Venta de USB 2G
Renta de internet
Impresiones B/N
Grabado de CDs
Venta de Cds
10,100.00
100.00
400.00
1,500.00
1,800.00
4,500.00
1,000.00
500.00
300.00
TOTAL DE EGRESOS
Costos Variables
Toner de multifuncional
Cds
Hojas
Tinta para impresora a color
Tinta para impresora B/N
USBs
SUBTOTAL
Costos Fijos
Administracion
Mantenimiento
Salarios
Renta de local
Pago de luz
Pago de Telefono e internet
SUBTOTAL
18,033.00
FLUJO DE EFECTIVO
FLUJO DE EFECTIVO ACUMULADO-
600.00
80.00
108.00
575.00
1,070.00
1,200.00
3,633.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
7,933.00
7,933.00
PRECIOS DE COMPRA
CONCEPTO
UNIDAD
HOJAS BLANCAS
PAQUETE (500 )
THONER DE IMPRESORA A COLORPIEZA
THONER B/N
PIEZA
CDS
PAQUETE 100 PIEZAS
USB
PIEZA
THONER DE MULTIFUNCIONAL PIEZA
PAPEL FOTOGRFICO
PAQUETE 50 H
CABINA DE INTERNET
MEMORIAS DE CALCULO
Proyeccion Mensual de Egresos e Ingresos
FEB
MARZO
ABRIL
MAY
JUN
JUL
10,100.00
100.00
400.00
1,500.00
1,800.00
4,500.00
1,000.00
500.00
300.00
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
10,100.00
100.00
400.00
1,500.00
1,800.00
4,500.00
1,000.00
500.00
300.00
10,100.00
100.00
400.00
1,500.00
1,800.00
4,500.00
1,000.00
500.00
300.00
18,033.00
20,963.00
20,963.00
20,963.00
18,033.00
18,033.00
600.00
80.00
108.00
575.00
1,070.00
1,200.00
3,633.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
600.00
80.00
108.00
575.00
1,070.00
1,200.00
3,633.00
600.00
80.00
108.00
575.00
1,070.00
1,200.00
3,633.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
7,933.00
13,037.00
15,866.00 - 2,829.00
13,037.00
10,208.00
7,933.00
7,379.00
PRECIO
UNITARIO
10.00
8.00
2.00
10.00
150.00
5.00
0.50
25.00
PRECIO
54.00
575.00
535.00
80.00
120.00
600.00
30.00
Temporada alta
1600
150
4000
85
25
450
1400
50
Temporada baja
450
50
500
30
12
300
200
20
AGOST
SEP
OCT
NOV
DIC
Total
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
34,000.00
700.00
1,200.00
2,250.00
3,750.00
16,000.00
8,000.00
1,250.00
850.00
312,400.00
6,000.00
11,200.00
24,000.00
37,200.00
146,000.00
68,000.00
12,000.00
8,000.00
20,963.00
20,963.00
20,963.00
20,963.00
20,963.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
1,200.00
160.00
648.00
1,150.00
1,605.00
1,800.00
6,563.00
12,000.00
1,600.00
5,616.00
11,500.00
17,120.00
19,200.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
6,000.00
1,000.00
4,500.00
1,500.00
750.00
650.00
14,400.00
72,000.00
12,000.00
54,000.00
18,000.00
9,000.00
7,800.00
100,800.00
13,037.00
20,416.00
13,037.00
33,453.00
13,037.00
46,490.00
13,037.00
59,527.00
13,037.00
72,564.00
TEMPORADA ALTA
ESTIMACION DE INGRESOS
COPIAS
1400
IMPRESIONES A COLOR
150
CAPTURA DE TEXTO
450 HOJAS
VENTA DE USB
30 PIEZAS
RENTA DE INTERNET
1600 HORAS
IMPRESIONES B/N
400
GRABADO DE CD
50 UNIDADES
VENTA DE CDS
85 PIEZAS
TEMPORADA BAJA
COPIAS
IMPRESIONES A COLOR
CAPTURA DE TEXTO
VENTA DE USB
200
50
300
20 UNIDADES
RENTA DE INTERNET
IMPRESIONES B/N
GRABADO DE CD
VENTA DE CDS
325 HORAS
500
20
30
CABINA DE INTERNET
PROYECCION DE COSTOS
INDICE
TOTAL
COSTOS
AO
/MES
$
$
$
$
$
$
$
$
$
$
$
$
1
12,000.00
1,600.00
5,616.00
11,500.00
17,120.00
19,200.00
72,000.00
12,000.00
54,000.00
18,000.00
9,000.00
7,800.00
###
AO
2
$
$
$
$
###
1,680.00
5,896.80
###
###
###
###
###
###
###
9,450.00
8,190.00
###
ERNET
COSTOS
$
$
$
$
AO
AO
AO
5
$14,586.08
$ 1,944.81
$ 6,826.28
$13,978.32
$20,809.47
$23,337.72
$87,516.45
$14,586.08
$65,637.34
$21,879.11
$10,939.56
$ 9,480.95
###
###
1,764.00 $ 1,852.20
6,191.64 $ 6,501.22
###
###
###
###
###
###
###
###
###
###
###
###
###
###
9,922.50
###
8,599.50 $ 9,029.48
###
###
###
CABINA DE INTERNET
COSTOS TOTALES
INDICE
COSTOS FIJOS
Administracion
Mantenimiento
Salarios
Renta de local
Pago de luz
Pago de Telefono e internet
AO 1
$
$
$
$
$
$
TOTAL
TOTAL
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
$
$
$
$
$
$
###
COSTOS VARIABLES
Toner de multifuncional
Cds
Hojas
Tinta para impresora a color
Tinta para impresora B/N
USBs
72,000.00
12,000.00
54,000.00
18,000.00
9,000.00
7,800.00
AO 2
12,000.00
1,600.00
5,616.00
11,500.00
17,120.00
19,200.00
$
$
$
$
$
$
###
AO 1
$
$
$
$
$
$
75,600.00
12,600.00
56,700.00
18,900.00
9,450.00
8,190.00
AO 3
###
AO 2
$
$
$
$
$
$
12,600.00
1,680.00
5,896.80
12,075.00
17,976.00
20,160.00
79,380.00
13,230.00
59,535.00
19,845.00
9,922.50
8,599.50
AO 3
$
$
$
$
$
$
13,230.00
1,764.00
6,191.64
12,678.75
18,874.80
21,168.00
$67,036.00
$70,387.80
$ 73,907.19
AO 1
AO 2
AO 3
RNET
AO 4
$
$
$
$
$
$
83,349.00
13,891.50
62,511.75
20,837.25
10,418.63
9,029.48
AO 5
$
$
$
$
$
$
$200,037.60
###
AO 4
$
$
$
$
$
$
13,891.50
1,852.20
6,501.22
13,312.69
19,818.54
22,226.40
87,516.45
14,586.08
65,637.34
21,879.11
10,939.56
9,480.95
AO 5
$
$
$
$
$
$
14,586.08
1,944.81
6,826.28
13,978.32
20,809.47
23,337.72
$ 77,602.55
$81,482.68
AO 4
AO 5
$ 200,037.60
###
$ 77,602.55 $ 81,482.68
###
###
INDICE
CABINA DE INTERNET
Presupuesto Anual de Ingresos
Concepto
Copias
impresiones a color
Captura de Texto
Venta de USB 2G
Renta de internet
Impresiones B/N
Grabado de CDs
Venta de Cds
Total de Ingresos
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
6,000.00
6,300.00
6,615.00
6,945.75
7,293.04
11,200.00
11,760.00
12,348.00
12,965.40
13,613.67
24,000.00
25,200.00
26,460.00
27,783.00
29,172.15
37,200.00
39,060.00
41,013.00
43,063.65
45,216.83
146,000.00 153,300.00 160,965.00 169,013.25 177,463.91
68,000.00
71,400.00
74,970.00
78,718.50
82,654.43
12,000.00
12,600.00
13,230.00
13,891.50
14,586.08
8,000.00
8,400.00
8,820.00
9,261.00
9,724.05
312,400.00
328,020.00
344,421.00
361,642.05
379,724.15
CABINA DE INTERNET
ESTADO DE RESULTADOS
INDICE
CONCEPTOS
( + ) VENTAS
COSTOS FIJOS
COSTOS VARIABLES
( - ) COSTOS TOTALES
( = ) UTILIDAD BRUTA
( - ) DEPRECIACION
( = ) UTILIDAD ANTES DE IMPUESTOS
( - ) IMPUESTOS
( = ) UTILIDAD DEL EJERCICIO
AO 1
$
$
$
$
$
312,400.00
172,800.00
67,036.00
239,836.00
72,564.00
#REF!
#REF!
#REF!
#REF!
COSTOS DE DEPRECIACIONES
ACTIVO FIJO
Copiadora Multifuncional Impresora Y Escaner
VALOR ORIGINAL
$
1,000.00
#REF!
COMPUTADORAS COMPLETAS INTEL, QUEMADOR DVD, $
PANTALLA DE 15.6", TECLADO, MOUSE
#REF!
16,800.00
IMPRESORA MULTIFUNCIONAL
#REF!
600.00
#REF!
$
$
$
525.00
420.00
500.00
TOTAL
#REF!
NA DE INTERNET
O DE RESULTADOS
AO 2
$
$
$
$
$
328,020.00
181,440.00
70,387.80
251,827.80
76,192.20
#REF!
#REF!
#REF!
#REF!
AO 3
AO 4
AO 5
$ 344,421.00
$ 190,512.00
$
73,907.19
$ 264,419.19
$
80,001.81
#REF!
#REF!
#REF!
#REF!
$ 361,642.05
$ 200,037.60
$
77,602.55
$ 277,640.15
$
84,001.90
#REF!
#REF!
#REF!
#REF!
$ 379,724.15
$ 210,039.48
$
81,482.68
$ 291,522.16
$
88,202.00
#REF!
#REF!
#REF!
#REF!
S DE DEPRECIACIONES
TASA
AOS
15%
6.00
15%
15%
8.00
6.00
15%
15%
6.00
6.00
10%
10%
10%
10.00
6.00
5.00
$
$
$
$
$
166.67 $
#REF!
2,800.00
100.00
$
$
#REF!
52.50 $
70.00 $
100.00 $
#REF!
166.67
#REF!
2,800.00
100.00
#REF!
262.50
70.00
-
#REF!
INDICE
CABINA DE INTERNET
FLUJO DE EFECTIVO
CONCEPTOS / AO
AO 0
( + ) VENTAS
$
( + ) VALOR DE RES $
( = ) INGRESOS TOT $
COSTOS FIJOS
$
COSTOS VARIABLES $
( = ) COSTOS TOTAL $
COMPRA ACTIVO FIJ
###
COMPRA ACTIVO DI $ 2,700.00
COMPRA CAPITAL D $ 4,800.00
( = ) SALDO FINAL
###
AO 1
###
$
###
###
$ 67,036.00
###
$
$
$
$ 72,564.00
AO 2
###
###
###
###
###
###
###
###
###
###
AO 3
$
$
$
$
$
$
###
###
###
73,907.19
###
80,001.81
ET
O
AO 4
AO 5
###
$
###
###
$ 77,602.55
###
$
###
###
$ 84,001.90
$379,724.15
#REF!
#REF!
$210,039.48
$ 81,482.68
$291,522.16
$
$
$
#REF!
CABINA DE INTERNET
INDICE
PUNTO DE EQUILIBRIO
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
AO 2
$
$
$
$
312,400.00
172,800.00
67,036.00
239,836.00
###
###
$70,387.80
###
220,010.76
$231,011.30
70%
70%
INTERPRETACION
SIGNIFCA EL PORCENTAJE DE VENTAS QUE SE TIENE QUE REALIZAR POR AO PARA NO TENER PE
ES EL VALOR MINIMO EN VENTAS QUE SE TIENE QUE REALIZAR PARA NO PERDER, ENCIMA DE ESO
A DE INTERNET
DE EQUILIBRIO
AO 3
AO 4
AO 5
$344,421.00
$190,512.00
$ 73,907.19
$264,419.19
$361,642.05
$200,037.60
$ 77,602.55
$277,640.15
$
$
$
$
$ 242,561.86
$ 254,689.96
$ 267,424.45
70%
70%
70%
379,724.15
210,039.48
81,482.68
291,522.16
CABINA DE INTERNET
INDICE
AO
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
TOTAL
INGRESOS
$
$ 312,400.00
$ 328,020.00
$ 344,421.00
10%
COSTOS
$ 31,795.00 -$
$ 239,836.00 $
$ 251,827.80 $
$ 264,419.19 $
$ 361,642.05 $ 277,640.15
#REF! $ 291,522.16
#REF!
FLUJO DE
EFECTIVO
###
TASA
(1+t)-n
31,795.00
72,564.00
76,192.20
80,001.81
1.00000
84,001.90
#REF!
0.68301
0.90909
0.82645
0.75131
0.62092
#REF!
VAN
TIR
B/C
#REF!
#REF!
#REF!
CRITERIO DE DECISIN
_________________________________________________________________________________________
_________________________________________________________________________________________
_________________________________________________________________________________________
_________________________________________________________________________________________
_________________________________________________________________________________________
INGRESOS
EGRESOS
ACTUALIZADOS
ACTUALIZADOS
$ 31,795.00
$
$ 284,000.00 $ 218,032.73
$ 271,090.91 $ 208,122.15
$ 258,768.60 $ 198,662.05
$ 247,006.39 $ 189,631.96
#REF! $ 181,012.32
#REF!
###
_________________________________________________________________
_________________________________________________________________
_________________________________________________________________
_________________________________________________________________
_________________________________________________________________