Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
ALTERNATIVAS
3
Pesimista
1
Normal
2
Optimista
3
Pesimista
4.0%
4.0%
4.0%
11%
2.0%
8%
10.0%
25%
I. VARIABLES EXTERNAS
INFLACION ANUAL :
TASA DE INTERES:
30%
1%
1%
5%
3%
8%
4%
1%
1%
INCREMENTO ANUAL EN EL
COSTO DE LA MATERIA PRIMA
4%
3.0%
1.0%
4.0%
90
30
15
30
10
30
15
5
45
90
30
15
20%
80%
40%
60%
60%
40%
20%
80%
III. FINANCIAMIENTO
APORTE PROPIO :
PRESTAMO :
1 de 26
2.- VENTAS
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
1%
1%
1%
1%
TOTAL
VOLUMEN (Unidades) :
Incremento en volmen por el PIB :
Incremento por estrategias comerciales y markting
PRODUCTO A
PRODUCTO B
PRODUCTO C
250 'gramos
U
qq
200,000
Total unidades
200,000
0
0
203,000
0
0
206,030
0
0
209,090
0
0
212,181
0
0
1,030,302
0
0
200,000
203,000
206,030
209,090
212,181
1,030,302
1.2
1.20
0.00
0.00
1%
1%
1%
1%
1.21
0.00
0.00
1.22
0.00
0.00
1.24
0.00
0.00
1.25
0.00
0.00
240,000
0
0
246,036
0
0
252,205
0
0
258,511
0
0
264,956
0
0
TOTAL
1,261,709
0
0
240,000
246,036
252,205
258,511
264,956
1,261,709
1.20
2 de 26
1.21
1.22
1.24
1.25
1.22
3.- INVERSION
DESCRIPCION:
VALOR US$
VALOR TOTAL
US $.
INSTALACION
INSTALACIONES
80,000
80,000
MAQUINARIA Y EQUIPOS
60,000
2,000
62,000
Maquinaria
60,000
2,000
62,000
EQUIPO DE TRANSPORTE
50,000
50,000
Camiones y vehiculos
50,000
50,000
SERVICIOS ADMINISTRATIVOS
35,000
35,000
Mobiliario, equipos
35,000
RESUMEN :
Inversin
Depreciacin
Amortizaciones
Mantenimiento
Ao 0
227,000
45,400
0
22,700
3 de 26
80,000
80,000
35,000
225,000
2,000
Ao 1
45,400
0
22,700
VIDA UTIL
AOS
0
45,400
0
22,700
Ao 3
0
45,400
0
22,700
VALOR
MANTENIM.
10%
16,000
8,000
16,000
8,000
12,400
6,200
12,400
6,200
10,000
5,000
10,000
5,000
7,000
3,500
7,000
3,500
45,400
22,700
227,000
Ao 2
VALOR
DEPRECIAC.
ANUAL
Ao 4
0
45,400
0
22,700
227,000
SUELDO
BASE
%
BENEFICIOS
COSTO
MENSUAL
COSTO
ANUAL
PRODUCCIN
PROCESOS
1,000
Gerente Comercial
Tcnicos
Asistente
1
2
0
550
450
0
400
Gerente Financiero
Bodeguero
0
1
350
500
0
500
1,000
Gerente General
Contador General
Mensajero
1
1
1,500
450
0
TOTAL PRODUCCIN
TOTAL DISTRIBUCIN Y VENTAS
TOTAL ADMINISTRACIN
4
2
2
TOTAL COMPAA
DISTRIBUCIN Y VENTAS
Jefe de Ventas
Vendedores
ADMINISTRACIN
Inflacin :
TOTAL POR PERIODOS
Ao 0
1,550
18,600
605
945
7,260
11,340
368
4,410
0
368
0
4,410
1,050
12,600
0
1,050
0
12,600
2,123
25,470
1,650
473
0
19,800
5,670
0
1,400
500
1,000
1,918
1,050
2,123
23,010
12,600
25,470
2,900
5,090
61,080
10%
5%
5%
10%
5%
10%
5%
10%
5%
5%
4%
4%
4%
4%
Ao 1
Ao 2
Ao 3
Ao 4
TOTAL
Produccin
Administracin
Distribucin y Ventas
23,010
25,470
12,600
23,930
26,489
13,104
24,888
27,548
13,628
25,883
28,650
14,173
26,918
29,796
14,740
124,630
137,954
68,246
TOTAL COMPAA
61,080
63,523
66,064
68,707
71,455
330,829
4 de 26
Ao 1
Ao 2
Ao 3
Ao 4
4%
4%
4%
4%
0.31
0.00
0.00
0.31
0.32
0.00
0.00
0.32
0.34
0.00
0.00
0.34
0.35
0.00
0.00
0.35
TOTAL
TOMATE DE RBOL
COSTO
COSTO
TOTAL
0.30
0.00
0.00
0.30
200,000
0
0
203,000
0
0
206,030
0
0
209,090
0
0
212,181
0
0
1,030,302
0
0
200,000
203,000
206,030
209,090
212,181
1,030,302
60,000
0
0
63,336
0
0
66,853
0
0
70,559
0
0
74,467
0
0
335,215
60,000
63,336
66,853
70,559
74,467
335,215
5 de 26
Precio
por cada
KW
0.0008000
Ao 1
Ao 2
Ao 3
Ao 4
TOTAL
KW usados
por unidad
producida
20.0
3,200
3,248
3,296
3,345
3,395
16,485
10,000
10,150
10,302
10,455
10,609
51,515
10,000
10,150
10,302
10,455
10,609
51,515
13,200
13,398
13,598
13,800
14,004
68,000
EMBALAJE :
Costo
unitario de
embalaje
Unidades
por cada
embalaje
$0.05
$0.00
$0.00
1
1
1
6 de 26
Ao 0
Inflacin :
Ao 1
Ao 2
Ao 3
Ao 4
4%
4%
4%
4%
TOTAL
Mensual
ADMINISTRACIN
Suministros oficina
Servicios pblicos
Telefono,Fax, otros
Seguro s de Activos
VENTAS
Publicidad
Gasolina vehiculos
Gastos de viaje
Total gastos Administ. y Vtas.
10
20
15
120
240
180
0
540
125
250
187
0
562
130
260
195
0
584
135
270
202
0
607
140
281
211
0
632
650
1,300
975
0
2,925
300
200
200
3,600
2,400
2,400
8,400
3,744
2,496
2,496
8,736
3,894
2,596
2,596
9,085
4,050
2,700
2,700
9,449
4,211
2,808
2,808
9,827
19,499
12,999
12,999
45,497
8,940
9,298
9,670
10,056
10,459
48,422
7 de 26
Proyeccion en aos :
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
TOTAL
VENTAS
Unidades mensuales
Unidades anuales
16,667
200,000
16,917
203,000
17,169
206,030
17,424
209,090
17,682
212,181
1,030,302
240,000
1.20
246,036
1.21
252,205
1.22
258,511
1.24
264,956
1.25
1,261,709
1.22
73,200
0.37
76,734
0.38
80,451
0.39
84,359
0.40
88,471
0.42
403,215
0.39
166,800
0.83
70%
169,302
0.83
69%
171,755
0.83
68%
174,152
0.83
67%
176,485
0.83
67%
858,494
0.83
68%
91,110
92,030
92,988
93,983
95,018
465,130
Depreciacin/Amortiz.
Mano de Obra planta
Mantenimiento
45,400
23,010
22,700
45,400
23,930
22,700
45,400
24,888
22,700
45,400
25,883
22,700
45,400
26,918
22,700
227,000
124,630
113,500
75,690
32%
77,272
31%
78,767
31%
80,169
31%
81,467
31%
393,364
31%
47,010
48,890
50,846
52,880
54,995
254,621
28,680
12%
28,381
12%
27,921
11%
27,289
11%
26,472
10%
138,743
11%
7,264
7,594
5,677
3,683
1,608
25,827
7,264
7,594
5,677
3,683
1,608
25,827
21,416
20,787
22,244
23,606
24,864
112,916
3,212
3,118
3,337
3,541
3,730
16,937
2,184
2,120
2,269
2,408
2,536
11,517
16,019
15,549
16,638
17,657
18,598
84,461
7%
6%
7%
7%
7%
7%
COSTOS/GASTOS
VARIABLES
(mat.prim+otros
gtos.vari)
Costo unitario promedio
MARGEN DE CONTRIBUCION
Margen unitario promedio
%
UTILIDAD BRUTA
UTIL. NETA
8 de 26
Ao 1
VENTAS NETAS
Ao 2
Ao 3
Ao 4
Ao 5
TOTAL
240,000
246,036
252,205
258,511
264,956
1,261,709
16,019
15,549
16,638
17,657
18,598
84,461
1,200
1,230
1,261
1,293
1,325
67,200
68,890
70,618
72,383
74,188
13,693
14,064
14,453
14,862
15,291
2,500
2,639
2,786
2,940
3,103
5,397
3,212
2,184
5,238
3,118
2,120
5,605
3,337
2,269
5,949
3,541
2,408
6,266
3,730
2,536
74,196
31%
76,307
31%
77,941
31%
79,649
31%
81,435
31%
80,000
62,000
50,000
35,000
0
227,000
80,000
62,000
50,000
35,000
0
227,000
80,000
62,000
50,000
35,000
0
227,000
80,000
62,000
50,000
35,000
0
227,000
80,000
62,000
50,000
35,000
0
227,000
(45,400)
0
(45,400)
(45,400)
0
(90,800)
(45,400)
0
(136,200)
(45,400)
0
(181,600)
(45,400)
0
(227,000)
227,000
181,600
136,200
90,800
45,400
227,000
255,796
212,507
168,741
125,049
81,435
PROMEDIO ACTIVOS
TOTALES NETOS
227,000
241,398
231,767
216,011
197,818
178,421
0%
7%
7%
8%
9%
10%
UTILID. NETA
CAJA BANCOS
(estim. % de ventas)
CUENTAS POR COBRAR
Dias permanencia
INVENTARIOS
Dias permanencia
CTAS. POR PAG. PROVEED.
Dias de credito
OTRAS CTAS POR PAGAR
Particip. Trabajadores
Impto. a la Renta
0.50%
90
30
15
CAPITAL DE TRABAJO
(%) SOBRE VENTAS
INVERSION FIJA :
5
5
5
5
5
EDIF. E INTALAC.
MAQUINARIA Y EQUIPOS
EQUIPO TRANSPORTE
MOBILIARIO E EQ. COMPUT.
NUEVAS COMPRAS A. FIJOS
TOTAL INVERS. FIJA
80,000
62,000
50,000
35,000
0
227,000
DEPRECIACION Y AMORTIZACION
Depreciacin anual
Deprec. Nuevas compras
Depreciacion Acumulada
INVERSION FIJA NETA
OTROS
9 de 26
(227,000)
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
TOTAL
UTIL. NETA
16,019
15,549
16,638
17,657
18,598
84,461
DEP. Y AMORT.
45,400
45,400
45,400
45,400
45,400
227,000
61,419
60,949
62,038
63,057
63,998
311,461
181,600
20,000
201,600
Aporte propio
45,400
45,400
181,600
0
0
20,000
0
0
0
0
0
0
0
0
181,600
20,000
TOTAL INGRESOS :
181,600
81,419
60,949
62,038
63,057
63,998
513,061
EGRESOS DE FONDOS :
227,000
74,196
49,557
50,997
53,066
(26,216)
428,600
227,000
227,000
74,196
2,111
1,634
1,708
(79,649)
EGRESOS FINANCIEROS
( No cons. en Result.)
47,447
49,363
51,358
53,432
201,600
Prstamo Bancario
0
0
42,740
4,707
44,466
4,897
46,263
5,095
48,132
5,301
181,600
20,000
(45,400)
7,224
11,391
11,041
9,991
90,214
84,461
FLUJO DE CAJA
ACUMULATIVO
(45,400)
(38,177)
(26,785)
(15,744)
(5,753)
84,461
84,461
FUENTES DE INGRESOS :
INGRESOS FIANCIEROS :
OTROS INGRESOS
10 de 26
(A.T.)
4.000
0.800
4%
18%
80%
20%
8%
29.8%
4.1 aos
31,722
12%
Tasa de Dsto.
174,321
178,076
179,347
180,749
182,289
Prom.
178,958
209,186
215,828
219,543
223,471
227,628
219,152
11 de 26
181,600
semestre
8
2%
Plazo
Intereses
anual
4
4%
anual
4
4%
Tabla de Amortizacion :
cuota fija
24,790
0.137
factor
Nro.
Semestres
Principal
Interes
Total US$
P. gracia
P. gracia
1
2
3
4
5
6
7
8
0
0
21,158
21,581
22,013
22,453
22,902
23,360
23,828
24,304
3,632
3,632
3,632
3,209
2,777
2,337
1,888
1,430
963
486
3,632
3,632
24,790
24,790
24,790
24,790
24,790
24,790
24,790
24,790
3,632
3,632
3,632
3,209
2,777
2,337
1,888
1,430
963
486
181,600
23,985
205,585
Suman...
semestre
8
2%
Plazo
Intereses
Tabla de Amortizacion :
factor
20,000
Control
(int + com)
No. semestres
P. gracia
P. gracia
Suman...
12 de 26
0
0
1
2
3
4
5
6
7
8
cuota fija
2,730
0.137
Principal
Interes
Total US$
0
0
2,330
2,377
2,424
2,473
2,522
2,573
2,624
2,677
0
0
400
353
306
257
208
157
106
54
0
0
2,730
2,730
2,730
2,730
2,730
2,730
2,730
2,730
0
0
400
353
306
257
208
157
106
54
20,000
1,842
21,842
Control
(int + com)
13 de 26
14 de 26
15 de 26
16 de 26
17 de 26
18 de 26
19 de 26
20 de 26
21 de 26
22 de 26
###
###
23 de 26
24 de 26
25 de 26
26 de 26