Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
MEN PRINCIPA
DESCRIPCIN E INDICACIONES GENERALES DE LA PLANTILLA
E LA PLANTILLA
IDADES PARA EL AO 1.
NCIAMIENTO.
NCIEROS.
ECTADA.
RIO
Amarillo Claro
Blanco
Verde Claro
Flujos de caja netos: Representa a los flujos de efectivo netos generados por el negocio y toma en cuenta a la utilidad neta despus de impuestos
ajustada por la depreciacin de los activos fijos y la amortizacin del prstamo.
6. EVALUACION FINANCIERA DEL PROYECTO DE INVERSION
Costo de capital: La tasa de descuento utilizada para actualizar los flujos de caja netos del negocio. Dicha tasa es constante y nica a lo largo de
los cinco aos de planeacin.
Rentabilidad: Los indicadores financieros calculados son el VAN, la TIR y el retorno contable sobre la inversin.
MEN
Producto o Servicio
Unidad de medida
Alfajores
Cup Cakes
Crepas
Profiteroles
Pastel 1
Pastel 2
Budin
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Precio Unitario
$
$
$
$
$
$
$
$
Mes 1
400.00
300.00
160.00
350.00
4.00
3.00
100.00
0.00
0.25
0.50
0.75
0.25
5.00
10.00
0.50
-
Mes 2
420.00
315.00
168.00
367.50
4.20
3.15
105.00
0.00
Mes 3
441.00
330.75
176.40
385.88
4.41
3.31
110.25
0.00
Mes 4
463.05
347.29
185.22
405.17
4.63
3.47
115.76
0.00
Mes 5
486.20
364.65
194.48
425.43
4.86
3.65
121.55
0.00
Ao 1
Mes 7
536.04
402.03
214.42
469.03
5.36
4.02
134.01
0.00
Mes 6
510.51
382.88
204.21
446.70
5.11
3.83
127.63
0.00
Mes 8
562.84
422.13
225.14
492.49
5.63
4.22
140.71
0.00
Mes 9
590.98
443.24
236.39
517.11
5.91
4.43
147.75
0.00
Mes 10
620.53
465.40
248.21
542.96
6.21
4.65
155.13
0.00
Mes 11
651.56
488.67
260.62
570.11
6.52
4.89
162.89
0.00
MEN
5.0%
Producto o Servicio
Alfajores
Cup Cakes
Crepas
Profiteroles
Pastel 1
Pastel 2
Budin
Mes 1
$
$
$
$
$
$
$
$
$
$
$
100.00
150.00
120.00
87.50
20.00
30.00
50.00
-
557.50
$
$
$
$
$
$
$
$
$
$
Mes 2
Mes 3
Mes 4
105.00 $
110.25 $
115.76
157.50 $
165.38 $
173.64
126.00 $
132.30 $
138.92
91.88 $
96.47 $
101.29
21.00 $
22.05 $
23.15
31.50 $
33.08 $
34.73
52.50 $
55.13 $
57.88
$
$
$
$
$
$
585.38
614.64
645.38
$
$
$
$
$
$
$
$
$
$
Mes 5
121.55
182.33
145.86
106.36
24.31
36.47
60.78
-
677.64
$
$
$
$
$
$
$
$
$
$
$
747.10
784.46
$
$
$
$
$
$
$
$
$
$
Mes 9
147.75
221.62
177.29
129.28
29.55
44.32
73.87
-
823.68
$
$
$
$
$
$
$
$
$
$
Mes 10
155.13
232.70
186.16
135.74
31.03
46.54
77.57
-
$
$
$
$
$
$
$
$
$
$
864.87 $
Mes 11
Mes 12
TOTAL
1,592
162.89 $
171.03 $
2,388
244.33 $
256.55 $
1,910
195.47 $
205.24 $
1,393
142.53 $
149.65 $
318
32.58 $
34.21 $
478
48.87 $
51.31 $
796
81.44 $
85.52 $
$
- $
$
- $
$
- $
908.11 $
953.51
Total de Ventas Anuales =
8,874
TOTAL
6,367
4,775
2,547
5,571
64
48
1,592
0
Unidad de
Producto o Servicio
medida
Alfajores
Cup Cakes
Crepas
Profiteroles
Pastel 1
Pastel 2
Budin
0
0
Trimestre 1
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
0
Trimestre 2
1450.15
1087.61
580.06
1268.89
14.50
11.42
362.54
Ao 2
Trimestre 3
1678.74
1259.04
671.50
1468.88
16.79
12.59
419.68
Trimestre 4
1943.34
1457.51
777.33
1700.42
19.44
14.57
508.84
TOTAL
2249.65
1687.25
899.86
1968.46
22.49
16.87
562.42
Trimestre 1
7321.88
5491.41
2928.75
6406.65
73.22
55.45
1853.48
0.00
0.00
Trimestre 2
1667.67
1250.75
667.07
1459.22
16.68
13.13
416.92
0.00
0.00
Ao 3
Trimestre 3
1930.55
1447.90
772.22
1689.22
19.31
14.48
482.63
0.00
0.00
Trimestre 4
2234.84
1676.14
893.93
1955.49
22.35
16.76
585.17
0.00
0.00
Ao 4
TOTAL
2587.10
1940.33
1034.84
2263.72
25.87
19.40
646.78
0.00
0.00
8420
6315
3368
7368
84
64
2131
0
0
Ao 5
9683
7262
3873
8473
97
73
2451
0
0
11136
8352
4454
9744
111
84
2819
0
0
MEN
Unidad de
Producto o Servicio
medida
Alfajores
Cup Cakes
Crepas
Profiteroles
Pastel 1
Pastel 2
Budin
0
0
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
0
Trimestre 1
$
$
$
$
$
$
$
$
$
380.66
571.00
456.80
333.08
76.13
119.90
190.33
-
Trimestre 2
$
$
$
$
$
$
$
$
$
$
2,127.91 $
Total de ventas anuales
440.67
661.00
528.80
385.58
88.15
132.22
220.33
-
2,456.75
Ao 2
Trimestre 3
$
$
$
$
$
$
$
$
$
510.13
765.19
612.15
446.36
102.03
152.99
267.14
-
Trimestre 4
$
$
$
$
$
$
$
$
$
2,855.99 $
590.53
885.80
708.64
516.72
118.09
177.14
295.27
-
3,292.20
TOTAL
$
$
$
$
$
$
$
$
$
1,921.99
2,882.99
2,306.39
1,681.75
384.41
582.26
973.08
-
10,732.86
Trimestre 1
$
$
$
$
$
$
$
$
$
459.65
689.48
551.58
402.20
91.93
144.78
229.83
-
2,569.45
Trimestre 2
$
$
$
$
$
$
$
$
$
$
532.11
798.15
638.53
465.59
106.44
159.66
266.05
-
2,966.53
Ao 3
Trimestre 3
$
$
$
$
$
$
$
$
$
615.98
923.97
739.17
538.98
123.21
184.74
322.57
-
3,448.61
Trimestre 4
$
$
$
$
$
$
$
$
$
713.07
1,069.61
855.69
623.94
142.60
213.90
356.54
-
3,975.34
Ao 4
TOTAL
Ao 5
$
$
$
$
$
$
$
$
$
2,320.81
3,481.21
2,784.97
2,030.71
464.17
703.07
1,174.99
-
$
$
$
$
$
$
$
$
$
2,802.37
4,203.56
3,362.85
2,452.08
560.49
848.96
1,418.80
-
$
$
$
$
$
$
$
$
$
3,383.87
5,075.80
4,060.64
2,960.89
676.79
1,025.12
1,713.20
-
12,959.93
15,649.11
18,896.31
Unidades
6,367
4,775
2,547
5,571
64
48
1,592
20963
$
$
$
$
$
$
$
$
Alfajores
Ao 1
Precio Unitario
$
0.25
$
0.50
$
0.75
$
0.25
$
5.00
$
10.00
$
0.50
Costo
$
$
$
Unidades
7322
5491
2929
6407
73
55
1853
24131
$
$
$
$
$
$
$
Cup Cakes
Costo
%
0.20
80.00%
0.00%
0.03
12.00%
0.02
0.25
100.00%
0.15
0.03
$0.00
0.18
Total
1,591.71
2,387.57
1,910.06
1,392.75
318.34
477.51
795.86
8,873.80
83.33%
0.00%
16.67%
100.00%
Ao 2
Precio Unit.
0.26
0.53
0.79
0.26
5.25
10.50
0.53
$
$
$
$
$
$
$
$
Total
1,921.99
2,882.99
2,306.39
1,681.75
384.41
582.26
973.08
10,732.86
Crepas
Costo
%
84.78%
0.00%
0.39
0.07
0.46
100.00%
Unidades
8420
6315
3368
7368
84
64
2131
27750
$
$
$
$
$
$
$
Ao 3
Precio Unit.
0.28
0.55
0.83
0.28
5.51
11.03
0.55
Profiteroles
Costo
%
0.16
94.12%
0.00%
0.01
5.88%
0.00%
0.17
100.00%
$
$
$
$
$
$
$
$
Total
2,320.81
3,481.21
2,784.97
2,030.71
464.17
703.07
1,174.99
12,959.93
Unidades
9683
7262
3873
8473
97
73
2451
31913
$
$
$
$
$
$
$
Ao 4
Precio Unit.
0.29
0.58
0.87
0.29
5.79
11.58
0.58
Pastel 1
$
$
$
$
$
$
$
$
Total
2,802.37
4,203.56
3,362.85
2,452.08
560.49
848.96
1,418.80
15,649.11
Unidades
11136
8352
4454
9744
111
84
2819
36700
Pastel 2
Costo
%
88.89%
0.00%
11.11%
0.00%
100.00%
2.00
0.25
2.25
Costo
0.25
4.25
Ao 5
Precio Unit.
0.30
0.61
0.91
0.30
6.08
12.16
0.61
$
$
$
$
$
$
$
$
Total
3,383.87
5,075.80
4,060.64
2,960.89
676.79
1,025.12
1,713.20
18,896.31
Budin
%
4.00
$
$
$
$
$
$
$
Costo
94.12% $
0.00%
5.88%
0.00% $
100.00% $
%
0.30
0.07
0.37
81.08%
0.00%
0.00%
18.92%
100.00%
COSTO BRUTO
Lnea de Productos
Alfajores
Cup Cakes
Crepas
Profiteroles
Pastel 1
Pastel 2
Budin
Total
COSTO PERSONAL
EMPLEADOS
Planilla
comisiones
Total Costo Personal
Ao 1
Unidades
6367
4775
2547
5571
64
48
1592
20963
0.18
0.25
0.46
0.17
2.25
4.25
0.37
Ao 1
$
$
$
Total
1,146.03
1,193.78
1,171.50
947.07
143.25
202.94
588.93
5,393.52
Costo Unitario
Ao 2
4
2,304.00 $
$
2,304.00 $
Ao 3
4
3,072.00 $
3,072.00 $
5
3,840.00 $
### $
3,840.00 $
Ao 2
Costo Unit.
0.19
0.26
0.48
0.18
2.36
4.46
0.39
Unidades
7,321.88
5,491.41
2,928.75
6,406.65
73.22
55.45
1,853.48
24,130.84
Ao 4
Ao 1
6.00%
0.80%
0.25%
0.75%
2.50%
0.90%
0.40%
0.80%
2.00%
1.40%
1.60%
Ao 2
6.00%
0.80%
0.25%
0.75%
2.50%
0.90%
0.40%
0.80%
2.00%
1.40%
1.60%
Ao 3
6.00%
0.80%
0.25%
0.75%
2.50%
0.90%
0.40%
0.80%
2.00%
1.40%
1.60%
ventas $ / ao
$
Ao 1
8,873.80
Ao 2
10,732.86
Ao 3
12,959.93 $
Ao 4
6.00%
0.80%
0.25%
0.75%
2.50%
0.90%
0.40%
0.80%
2.00%
1.40%
1.60%
Ao 4
15,649.11
Ao 3
Costo Unit.
0.20
0.28
0.51
0.19
2.48
4.69
0.41
Total
1,670.98
1,740.61
1,708.11
1,380.88
208.88
298.81
869.49
7,877.76
Unidades
9,683.18
7,262.39
3,873.27
8,472.79
96.83
73.34
2,451.22
31,913.04
Ao 4
Costo Unit.
0.21
0.29
0.53
0.20
2.60
4.92
0.43
Total
2,017.71
2,101.78
2,062.55
1,667.41
252.22
360.81
1,049.91
9,512.39
Unidades
11,135.66
8,351.75
4,454.26
9,743.71
111.36
84.34
2,818.91
36,699.99
7
6,144.00
6,144.00
Ao 5
6.00%
0.80%
0.25%
0.75%
2.50%
0.90%
0.40%
0.80%
2.00%
1.40%
1.60%
Costos y Gastos totalizados en el ao se toman como % de ventas para efectos de clculo - solo para el primer ao
ventas $
Unidades
8,420.16
6,315.12
3,368.06
7,367.65
84.20
63.77
2,131.50
27,750.47
Ao 5
6
4,608.00 $
$
4,608.00 $
Total
1,383.83
1,441.50
1,414.59
1,143.59
172.98
247.46
720.08
6,524.02
Ao 5
18,896.31
Costos Fijos
$
$
$
$
$
$
$
$
$
$
300.00 al mes
25.00 al mes
20.00 al mes
al mes
40.00 al mes
10.00 al mes
20.00 al mes
50.00 al mes
15.00 al mes
10.00 al mes
65.00 al mes
$
$
$
$
$
$
$
$
$
$
$
900.00
75.00
60.00
120.00
30.00
60.00
150.00
45.00
30.00
195.00
MEN
Ao 5
Costo Unit.
0.22
0.30
0.56
0.21
2.73
5.17
0.45
Total
2,436.38
2,537.90
2,490.53
2,013.40
304.56
435.68
1,267.77
11,486.21
Monto
Locales:
Remodelacion
decoracion
alquiler
MOBILIARIO
1 silas para oficina
3 sillas
1 escritorio
500.00
$200.00
$300.00
EQUIPO
1 PC
2 hornos industriales
95.00
$25.00
$40.00
$30.00
75.00
$25.00
$20.00
$30.00
$0.00
$0.00
Herramientas de trabajo:
moldes
utencilios de cocina
cortadores
2 sartenes
Redes, guantes y otros
Vehculos:
compra
alquiler
matenimiento
Capital de Trabajo:
$
$
2,020.00
2,020.00
$
$
Otros:
Imprevistos
150.00
$150.00
Totales: $
4,190.00
$0.00
$100.00
$100.00
$1,300.00
$500.00
$800.00
125.00
$40.00
$25.00
$20.00
$30.00
$10.00
FINANCIAMIENTO
Fondos Propios
200.00
65.00
$20.00
$10.00
$30.00
$5.00
340.00
340.00
680.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Prstamos Financieros
300.00
100.00
200.00
20.00
20.00
1,300.00
500.00
800.00
-
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
60.00
40.00
5.00
10.00
5.00
1,680.00
1,680.00
150.00
150.00
3,510.00
Clculo de Depreciacin
Depreciacn Anual:
Clculo de Costo de Capital
3,510.00
13.00%
60
($79.86)
0.00%
79.86
212.80
5.00%
MEN
Perodo
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
Cuota
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
79.86
38.03
37.57
37.11
36.65
36.18
35.71
35.23
34.75
34.26
33.76
33.27
32.76
32.25
31.73
31.21
30.69
30.15
29.61
29.07
28.52
27.96
27.40
26.83
26.26
25.68
25.09
24.50
23.90
23.29
22.68
22.06
21.43
20.80
20.16
19.51
18.86
18.20
17.53
16.86
16.17
15.48
14.79
14.08
13.37
12.65
11.92
11.18
10.44
9.69
8.93
8.16
7.38
6.60
5.80
5.00
4.19
3.37
2.54
1.70
0.86
41.84
42.29
42.75
43.21
43.68
44.15
44.63
45.12
45.60
46.10
46.60
47.10
47.61
48.13
48.65
49.18
49.71
50.25
50.79
51.34
51.90
52.46
53.03
53.60
54.19
54.77
55.37
55.97
56.57
57.18
57.80
58.43
59.06
59.70
60.35
61.00
61.66
62.33
63.01
63.69
64.38
65.08
65.78
66.50
67.22
67.94
68.68
69.42
70.18
70.94
71.71
72.48
73.27
74.06
74.86
75.67
76.49
77.32
78.16
79.01
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Saldo
3,510.00
3,468.16
3,425.87
3,383.12
3,339.91
3,296.23
3,252.07
3,207.44
3,162.32
3,116.72
3,070.62
3,024.02
2,976.92
2,929.31
2,881.18
2,832.53
2,783.35
2,733.64
2,683.39
2,632.60
2,581.25
2,529.35
2,476.89
2,423.86
2,370.26
2,316.07
2,261.30
2,205.93
2,149.97
2,093.39
2,036.21
1,978.41
1,919.97
1,860.91
1,801.21
1,740.86
1,679.85
1,618.19
1,555.86
1,492.85
1,429.16
1,364.78
1,299.70
1,233.91
1,167.42
1,100.20
1,032.26
963.58
894.15
823.98
753.04
681.33
608.85
535.58
461.52
386.66
310.99
234.49
157.17
79.01
(0.00)
Mes 1
557.50
338.85
218.65 $
192.00
300.00
4.46
1.39
1.39
40.00
10.00
20.00
50.00
11.15
7.81
17.73
8.92
664.86 $
38.03
(484.23) $
Mes 2
585.38
355.80
229.58 $
192.00
300.00
4.68
1.46
1.46
40.00
10.00
20.00
50.00
11.71
8.20
17.73
9.37
666.61 $
37.57
(474.60) $
Mes 3
614.66
373.58
241.08 $
192.00
300.00
4.92
1.54
1.54
40.00
10.00
20.00
50.00
12.29
8.61
17.73
9.83
668.46 $
37.11
(464.49) $
Mes 4
645.37
392.26
253.11 $
192.00
300.00
5.16
1.61
1.61
40.00
10.00
20.00
50.00
12.91
9.04
17.73
10.33
670.39 $
36.65
(453.93) $
Mes 5
677.66
411.87
265.79 $
192.00
300.00
5.42
1.69
1.69
40.00
10.00
20.00
50.00
13.55
9.49
17.73
10.84
672.43 $
36.18
(442.82) $
(484.23) $
(474.60) $
(464.49) $
(453.93) $
(442.82) $
Ao 1
Mes 6
Mes 7
711.52
747.09
432.46
454.10
279.06 $
292.99 $
192.00
192.00
300.00
300.00
5.69
5.98
1.78
1.87
1.78
1.87
40.00
40.00
10.00
10.00
20.00
20.00
50.00
50.00
14.23
14.94
9.96
10.46
17.73
17.73
11.38
11.95
674.56 $
676.80 $
35.71
35.23
(431.21) $
(419.04) $
(431.21) $
(419.04) $
Mes 8
784.46
476.78
307.68 $
192.00
300.00
6.28
1.96
1.96
40.00
10.00
20.00
50.00
15.69
10.98
17.73
12.55
679.15 $
34.75
(406.22) $
Mes 9
823.68
500.65
323.03 $
192.00
300.00
6.59
2.06
2.06
40.00
10.00
20.00
50.00
16.47
11.53
17.73
13.18
681.63 $
34.26
(392.85) $
Mes 10
864.87
525.67
339.20 $
192.00
300.00
6.92
2.16
2.16
40.00
10.00
20.00
50.00
17.30
12.11
17.73
13.84
684.22 $
33.76
(378.78) $
Mes 11
908.11
551.96
356.15 $
192.00
300.00
7.26
2.27
2.27
40.00
10.00
20.00
50.00
18.16
12.71
17.73
14.53
686.94 $
33.27
(364.06) $
Mes 12
953.51
579.55
373.96 $
192.00
300.00
7.63
2.38
2.38
40.00
10.00
20.00
50.00
19.07
13.35
17.73
15.26
689.80 $
32.76
(348.60) $
(406.22) $
(392.85) $
(378.78) $
(364.06) $
(348.60) $
Total
Ao 1
8,873.81
5,393.53
3,480.28
2,304.00
3,600.00
70.99
22.18
22.18
480.00
120.00
240.00
600.00
177.48
124.23
212.80
141.98
8,115.85
425.28
(5,060.85)
(5,060.85)
Ao 2
Trimestre 1
Trimestre 2
Trimestre 3
Trimestre 4
2,683.22
2,683.22
2,683.22
2,683.22
1,631.01
1,631.01
1,631.01
1,631.01
$
1,052.21 $
1,052.21 $
1,052.21 $
1,052.21 $
768.00
768.00
768.00
768.00
160.99
160.99
160.99
160.99
21.47
21.47
21.47
21.47
6.71
6.71
6.71
6.71
20.12
20.12
20.12
20.12
67.08
67.08
67.08
67.08
24.15
24.15
24.15
24.15
10.73
10.73
10.73
10.73
21.47
21.47
21.47
21.47
53.66
53.66
53.66
53.66
37.57
37.57
37.57
37.57
53.20
53.20
53.20
53.20
42.93
42.93
42.93
42.93
$
1,288.08 $
1,288.08 $
1,288.08 $
1,288.08 $
95.20
90.45
85.55
80.49
$
(331.07) $
(326.32) $
(321.42) $
(316.36) $
$
(331.07) $
(326.32) $
0
(321.42) $
(316.36) $
Total
10,732.86
6,524.02
4,208.84
3,072.00
643.97
85.86
26.83
80.50
268.32
96.60
42.93
85.86
214.66
150.26
212.80
171.73
5,152.32
351.70
(1,295.18)
(1,295.18)
Ao 3
Trimestre 1
Trimestre 2
Trimestre 3
Trimestre 4
3,239.98
3,239.98
3,239.98
3,239.98
1,969.44
1,969.44
1,969.44
1,969.44
$
1,270.54 $
1,270.54 $
1,270.54 $
1,270.54 $
960.00
960.00
960.00
960.00
194.40
194.40
194.40
194.40
25.92
25.92
25.92
25.92
8.10
8.10
8.10
8.10
24.30
24.30
24.30
24.30
81.00
81.00
81.00
81.00
29.16
29.16
29.16
29.16
12.96
12.96
12.96
12.96
25.92
25.92
25.92
25.92
64.80
64.80
64.80
64.80
45.36
45.36
45.36
45.36
53.20
53.20
53.20
53.20
51.84
51.84
51.84
51.84
$
1,576.96 $
1,576.96 $
1,576.96 $
1,576.96 $
75.27
69.87
64.29
58.53
$
(381.68) $
(376.28) $
(370.71) $
(364.95) $
$
(381.68) $
(376.28) $
(370.71) $
(364.95) $
Ao 1
Mes 6
Mes 7
(431.21) $
(419.04) $
Mes 8
(406.22) $
Mes 9
(392.85) $
17.73
17.73
Total
12,959.93
7,877.76
5,082.17
3,840.00
777.60
103.68
32.40
97.20
324.00
116.64
51.84
103.68
259.20
181.44
212.80
207.36
6,307.83
267.96
(1,493.61)
(1,493.61)
Ao 4
$
$
$
15,649.11
9,512.39
6,136.72
4,608.00
938.95
125.19
39.12
117.37
391.23
140.84
62.60
125.19
312.98
219.09
212.80
250.39
7,543.75
172.66
(1,579.68)
(1,579.68)
Ao 5
$
$
$
18,896.31
11,486.21
7,410.09
6,144.00
1,133.78
151.17
47.24
141.72
472.41
170.07
75.59
125.19
377.93
219.09
212.80
302.34
9,573.32
64.21
(2,227.43)
(2,227.43)
Mes 1
(484.23) $
Mes 2
(474.60) $
Mes 3
(464.49) $
Mes 4
(453.93) $
17.73
17.73
17.73
17.73
41.84
(508.34) $
42.29
(499.16) $
42.75
(489.51) $
Mes 5
(442.82) $
17.73
43.21
43.68
(479.41) $
(468.77) $
17.73
44.15
(457.63) $
17.73
44.63
(445.94) $
45.12
(433.60) $
45.60
Mes 10
(378.78) $
17.73
46.10
(420.73) $
(407.15) $
Ao 3
Total
Trimestre 1
Trimestre 2
Trimestre 3
Trimestre 4
(1,295.18) $
(381.68) $
(376.28) $
(370.71) $
(364.95) $
Total
(1,493.61) $
Mes 11
(364.06) $
17.73
46.60
(392.92) $
Mes 12
(348.60) $
17.73
47.10
(377.97) $
Ao 2
Trimestre 1
Trimestre 2
Trimestre 3
Trimestre 4
$
(331.07) $
(326.32) $
(321.42) $
(316.36) $
Ao 4
(1,579.68) $
Ao 5
(2,227.43)
53.20
53.20
53.20
53.20
212.80
53.20
53.20
53.20
53.20
212.80
212.80
212.80
144.39
149.14
154.04
159.10
606.66
164.32
169.72
175.30
181.06
690.40
785.70
894.15
(1,971.22) $
(2,152.58) $
(422.26) $
(422.26) $
(422.26) $
(422.26) $
(1,689.04) $
(492.80) $
(492.80) $
(492.80) $
(492.80) $
MEN
(2,908.79)
Total
Ao 1
(5,060.85)
212.80
533.08
(5,381.13)
$
$
$
Inversin Inicial
Venta de Inversin al final del Perodo
$
$
Periodo de Recuperacin
Valor Presente Neto
Tasa Interna de Retorno
Retorno Sobre la Inversin
ndice de Rentabilidad
Ao 1
8,873.81
5,393.53
3,480.28
2,304.00
3,600.00
70.99
22.18
22.18
480.00
120.00
240.00
600.00
177.48
124.23
212.80
141.98
8,115.85
425.28
(5,060.85)
(5,060.85)
$
$
$
Ao 2
10,732.86
6,524.02
4,208.84
3,072.00
643.97
85.86
26.83
80.50
268.32
96.60
42.93
85.86
214.66
150.26
212.80
171.73
5,152.32
351.70
(1,295.18)
(1,295.18)
$
$
$
Ao 3
12,959.93
7,877.76
5,082.17
3,840.00
777.60
103.68
32.40
97.20
324.00
116.64
51.84
103.68
259.20
181.44
212.80
207.36
6,307.83
267.96
(1,493.61)
(1,493.61)
$
$
$
$
$
$
Ao 5
18,896.31
11,486.21
7,410.09
6,144.00
1,133.78
151.17
47.24
141.72
472.41
170.07
75.59
125.19
377.93
219.09
212.80
302.34
9,573.32
64.21
(2,227.43)
(2,227.43)
212.80
212.80
212.80
212.80
212.80
533.08
606.66
690.40
785.70
894.15
(1,689.04) $
(11,260.17) $
(1,971.22) $
(13,231.38) $
(2,152.58) $
(15,383.97) $
4,190.00
0
(4,190.00) $
(4,190.00) $
(5,381.13) $
(9,571.13) $
1.00
1.00
1.00
1.00
6 Aos Aprox.
$
Ao 4
15,649.11
9,512.39
6,136.72
4,608.00
938.95
125.19
39.12
117.37
391.23
140.84
62.60
125.19
312.98
219.09
212.80
250.39
7,543.75
172.66
(1,579.68)
(1,579.68)
(16,599.75)
Err:523
-55.64%
-2.96
MEN
1.00
(2,908.79)
(18,292.75)
1.00
$20,000.00
$15,000.00
$10,000.00
Utilidad Neta
$5,000.00
$-
Ventas
$(5,000.00)
$(10,000.00)
1
Ventas
Utilidad Bruta
Utilidad antes de Impuestos
Utilidad Neta
40.00%
30.00%
20.00%
10.00%
0.00%
-10.00%
-20.00%
-30.00%
-40.00%
-50.00%
-60.00%
INDICADORES DE RENTABILIDAD
Margen de Utilidad Bruta
Margen de Utilidad Operacional
Margen de Utilidad Neta
Ao 1
39.22%
-57.03%
-57.03%
Ao 2
39.21%
-12.07%
-12.07%
Ao 3
39.21%
-11.52%
-11.52%
Ao 4
39.21%
-10.09%
-10.09%
Ao 5
39.21%
-11.79%
-11.79%
Producto o Servicio
Alfajores
Cup Cakes
Crepas
Profiteroles
Pastel 1
Pastel 2
Budin
Unidad de
medida
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Tiempo
Ventas del
Primer Ao
6,367
4,775
2,547
5,571
64
48
1,592
Porcentaje de
Participacin
30%
23%
12%
27%
0%
0%
8%
20,963
14,000
$
$
0.17
8,115.85
0.17
$
$
$
$
$
$
$
Ingreso de
Equilibrio
3,711.80
5,567.70
4,454.16
3,247.82
742.36
1,113.54
1,855.90
48,884 $
20,693.28
Unidades de
Equilibrio
14,847
11,135
5,939
12,991
148
111
3,712
48,884.40
Unidades
Ingreso de Equilibrio
$25,000.00
14,847
12,991
$20,000.00
11,135
12,000
$15,000.00
10,000
5,939
8,000
$10,000.00
6,000
3,712
4,000
148
2,000
$5,000.00
111
$-
0
Producto o Servicio
Alfajores
Margen de
Contribucin
$
0.07
$
0.25
$
0.29
$
0.08
$
2.75
$
5.75
$
0.13
$30,000.00
Punto Equilibrio Ao 1
16,000
Costo Variable
Unitario
$
0.18
$
0.25
$
0.46
$
0.17
$
2.25
$
4.25
$
0.37
Precio de Venta
Unitario
$
0.25
$
0.50
$
0.75
$
0.25
$
5.00
$
10.00
$
0.50
Cup Cakes
Crepas
Profiteroles
Pastel 1
1
Pastel 2
3
Aos
Budin
Ingreso de Equilibrio
MEN
Ao
1
2
3
4
Ingreso de Equilibrio
$
20,693.31
$
13,138.81
$
16,085.45
$
19,237.13
24,412.70