Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
_____________________________________________________________
A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.
D.III.
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
PROYECCION DE COSTOS
PROYECCION FINANCIERA MINIMA A 5 AOS.
COSTOS TOTALES
PROYECCION DE INGRESOS
ESTADO DE RESULTADOS
FLUJO DE EFECTIVO
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
ESQUEMA DE CAPITALIZACION Y AHORRO
_____________________________________________________
PRESUPUESTO DE INVERSION
CONCEPTOS
UNIDAD
CANTIDAD
ACTIVO FIJO
BASCULA
ELECTRONICA
CON
CAPACIDAD DE 20KG MOD. LPCR-20
UNIDAD
UNIDAD
LOTE
UNIDAD
UNIDAD
UNIDAD
1
2
1
1
UNIDAD
COSTO UNITARIO
$
VITRINA PANORAMICA DE 1M MOD
VLH17 CBMAE EST
MOBILIARIO DE ESTANTERIA
MOSTRADOR
ANUNCIO LUMINOSO
COMPUTADORA GENERICA CON
MONITOR LCD 15 PULGADAS Y
SOFTWARE EXPERTIS POINT VERSION
PYME
CAMIONETA
ACTIVO DIFERIDO
RENTA
CAPACITACION
TECNICA
PERMISOS
$
$
$
$
3,086.00 $
15,800.00
21,000.00
16,000.00
7,000.00
SOCIOS
TOTAL
3,086.00
3,086.00
$
$
$
$
15,800.00
21,000.00
16,000.00
7,000.00
$
$
$
$
15,800.00
21,000.00
16,000.00
7,000.00
$
40,000.00 $
9,414.00
40,000.00
15,800.00
21,000.00
8,000.00
7,000.00
$
$
9,414.00 $
40,000.00 $
9,414.00 $
40,000.00
9,414.00
UNIDAD
3,000.00 $
3,000.00
3,000.00
ASISTENCIA SERVICIO
1,000.00 $
18,000.00 $
VARIOS
LOTE
SERVICIO
LOTE
TOTAL
3,086.00 $
PROGRAMA
$
$
$
$
CAPITAL DE TRABAJO
ABARROTES
MONTOS
18,000.00 $
18,000.00
18,000.00
2,700.00 $
2,700.00
2,700.00
2,700.00 $
9,000.00 $
9,000.00 $
9,000.00
9,000.00
1,000.00 $
3,000.00 $
3,000.00
3,000.00
90,000.00 $
90,000.00
90,000.00
238,000.00 $
40,000.00 $
238,000.00
90,000.00
198,000.00 $
________________________________________________
MEMORIAS DE CALCULO DE COSTOS Y VENTAS
LOTE DE MERCANCIAS
DESCRIPCION
CANTIDAD/PI
EZAS
PRECIO
UNITARIO
Total
PRECIO AL
PUBLICO
NECESIDADES DE
ABASTO SEMANAL
INGRESO POR
VENTAS
SEMANAL
COMPRAS
DE ABARROTES
SEMANAL
ACE 18/1 KG
18
20.00
360.00
25.00
72.00
57.60
24
11.00
264.00
13.75
52.80
42.24
24
22.00
528.00
27.50
105.60
84.48
12
30.00
360.00
37.50
72.00
57.60
12
32.00
384.00
40.00
76.80
61.44
24
18.00
432.00
22.50
86.40
69.12
12
36.00
432.00
45.00
86.40
69.12
12
43.00
516.00
53.75
103.20
82.56
16
3.60
57.60
4.50
11.52
9.22
16
4.80
76.80
6.00
15.36
12.29
16
3.60
57.60
4.50
11.52
9.22
16
3.60
57.60
4.50
11.52
9.22
100
1.20
120.00
1.50
16
24.00
19.20
24
8.80
211.20
11.00
42.24
33.79
30
9.70
291.00
12.13
58.20
46.56
18
15.00
270.00
18.75
54.00
43.20
24
9.00
216.00
11.25
43.20
34.56
20
9.01
180.20
11.26
36.04
28.83
20
10.00
200.00
12.50
40.00
32.00
20
9.83
196.50
12.28
39.30
31.44
ASPIRINA 80/100 PZ
80
0.80
64.00
1.00
13
12.80
10.24
72
8.00
576.00
10.00
12
115.20
92.16
100
10.00
1,000.00
12.50
16
200.00
160.00
40
1.54
61.60
1.93
12.32
9.86
40
1.77
70.90
2.22
14.18
11.34
40
11.24
449.40
14.04
89.88
71.90
BIZCOCHITOS 10/135 GR
20
3.58
71.60
4.48
14.32
11.46
20
10.00
200.00
12.50
40.00
32.00
40
6.00
240.00
7.50
48.00
38.40
25
17.00
425.00
21.25
85.00
68.00
24
4.59
110.20
5.74
22.04
17.63
144
6.40
921.60
8.00
23
184.32
147.46
100
11.24
1,123.50
14.04
16
224.70
179.76
96
13.83
1,328.00
17.29
15
265.60
212.48
20
1.16
23.23
1.45
4.65
3.72
48
9.15
439.40
11.44
87.88
70.30
24
5.66
135.80
7.07
27.16
21.73
40
1.38
55.30
1.73
11.06
8.85
40
1.87
74.90
2.34
14.98
11.98
40
2.00
79.90
2.50
15.98
12.78
80
3.01
240.40
3.76
13
48.08
38.46
24
9.00
216.00
11.25
43.20
34.56
60
1.60
96.00
2.00
10
19.20
15.36
50
1.20
60.00
1.50
12.00
9.60
30
9.50
285.00
11.88
57.00
45.60
48
3.90
187.40
4.88
37.48
29.98
40
4.12
164.80
5.15
32.96
26.37
48
8.01
384.40
10.01
76.88
61.50
24
20.27
486.40
25.33
97.28
77.82
20
2.01
40.10
2.51
8.02
6.42
24
5.00
120.00
6.25
24.00
19.20
24
4.40
105.60
5.50
21.12
16.90
24
41.58
998.00
51.98
199.60
159.68
CLORALEX 15/950 ML
15
7.50
112.50
9.38
22.50
18.00
CLORALEX 20/500 ML
20
6.30
126.00
7.88
25.20
20.16
CLOROX 15/930 ML
15
12.92
193.80
16.15
38.76
31.01
20
6.50
130.00
8.13
26.00
20.80
144
4.62
664.80
5.77
23
132.96
106.37
CLOROX 20/460 ML
COLGATE MFP 144/25 ML
72
17.73
1,276.80
22.17
12
255.36
204.29
96
9.02
865.60
11.27
15
173.12
138.50
12
5.00
60.00
6.25
12.00
9.60
24
10.67
256.00
13.33
51.20
40.96
CRACKETS 20/95 GR
40
2.58
103.20
3.23
20.64
16.51
36
7.92
285.00
9.90
57.00
45.60
25
5.25
131.20
6.56
26.24
20.99
120
5.40
647.50
6.74
19
129.50
103.60
120
8.99
1,078.67
11.24
19
215.73
172.59
12
10.83
130.00
13.54
26.00
20.80
24
16.83
404.00
21.04
80.80
64.64
24
4.93
118.40
6.17
23.68
18.94
48
7.36
353.40
9.20
70.68
56.54
48
7.36
353.40
9.20
70.68
56.54
48
7.36
353.40
9.20
70.68
56.54
40
8.00
320.00
10.00
64.00
51.20
24
6.44
154.60
8.05
30.92
24.74
48
3.80
182.20
4.74
36.44
29.15
24
9.15
219.60
11.44
43.92
35.14
72
7.40
532.80
9.25
12
106.56
85.25
12
11.62
139.40
14.52
27.88
22.30
24
6.36
152.60
7.95
30.52
24.42
12
10.08
121.00
12.60
24.20
19.36
FOCA 20/500 GR
20
14.94
298.80
18.68
59.76
47.81
FOCA 40/250 GR
40
7.47
298.80
9.34
59.76
47.81
50
7.20
360.00
9.00
72.00
57.60
200
7.20
1,440.00
9.00
32
288.00
230.40
40
10.69
427.60
13.36
85.52
68.42
40
8.62
344.80
10.78
68.96
55.17
48
9.00
432.00
11.25
86.40
69.12
48
8.90
427.20
11.13
85.44
68.35
FRIJOL COST.NEG.ENT.12/560 GR
48
7.00
336.00
8.75
67.20
53.76
FRIJOL COST.NEG.REF.12/580 GR
48
8.57
411.20
10.71
82.24
65.79
48
7.88
378.40
9.85
75.68
60.54
45
1.21
54.45
1.51
10.89
8.71
45
1.21
54.45
1.51
10.89
8.71
45
1.21
54.45
1.51
10.89
8.71
24
10.50
252.10
13.13
50.42
40.34
24
5.60
134.50
7.01
26.90
21.52
24
18.33
440.00
22.92
88.00
70.40
24
4.46
107.00
5.57
21.40
17.12
24
1.33
31.90
1.66
6.38
5.10
24
6.53
156.60
8.16
31.32
25.06
24
3.58
86.00
4.48
17.20
13.76
20
5.89
117.80
7.36
23.56
18.85
20
5.35
107.00
6.69
21.40
17.12
20
11.70
234.00
14.63
46.80
37.44
20
9.39
187.80
11.74
37.56
30.05
24
15.78
378.80
19.73
75.76
60.61
24
9.26
222.20
11.57
44.44
35.55
24
9.43
226.40
11.79
45.28
36.22
24
10.80
259.20
13.50
51.84
41.47
24
16.83
404.00
21.04
80.80
64.64
24
30.30
727.20
37.88
145.44
116.35
20
14.33
286.60
17.91
57.32
45.86
100
13.80
1,380.00
17.25
16
276.00
220.80
40
11.76
470.40
14.70
94.08
75.26
48
3.83
183.60
4.78
36.72
29.38
28.40
142.00
35.50
28.40
22.72
300
8.12
2,436.25
10.15
48
487.25
389.80
HUEVO LA PAZ
24
4.85
116.30
6.06
23.26
18.61
100
17.00
1,700.00
21.25
16
340.00
272.00
45
0.70
31.39
0.87
6.28
5.02
16
10.00
160.00
12.50
32.00
25.60
16
9.00
144.00
11.25
28.80
23.04
16
8.00
128.00
10.00
25.60
20.48
16
11.22
179.52
14.03
35.90
28.72
12
6.54
78.50
8.18
15.70
12.56
24
12.41
297.90
15.52
59.58
47.66
60
2.49
149.40
3.11
10
29.88
23.90
12
16.97
203.60
21.21
40.72
32.58
40
3.14
125.40
3.92
25.08
20.06
24
10.40
249.60
13.00
49.92
39.94
18
8.22
147.96
10.28
29.59
23.67
20
5.00
100.00
6.25
20.00
16.00
12
9.00
108.00
11.25
21.60
17.28
24
3.29
79.00
4.11
15.80
12.64
24
3.29
79.00
4.11
15.80
12.64
20
3.75
75.00
4.69
15.00
12.00
MARLBORO FT 10/20 PZ
20
11.24
224.70
14.04
44.94
35.95
20
11.24
224.70
14.04
44.94
35.95
12
4.00
48.00
5.00
9.60
7.68
12
4.00
48.00
5.00
9.60
7.68
12
4.00
48.00
5.00
9.60
7.68
12
4.00
48.00
5.00
9.60
7.68
12
4.00
48.00
5.00
9.60
7.68
MAYONESA MC #4 24/105 GR
24
5.36
128.60
6.70
25.72
20.58
MAYONESA MC #8 24/190 GR
24
8.42
202.00
10.52
40.40
32.32
24
18.50
444.00
23.13
88.80
71.04
12
10.11
121.30
12.64
24.26
19.41
MILECHE 12/1 LT
96
7.88
756.00
9.84
15
151.20
120.96
24
14.87
356.80
18.58
71.36
57.09
MONTANA 10/20 PZ
20
8.99
179.70
11.23
35.94
28.75
16
4.40
70.40
5.50
14.08
11.26
20
14.92
298.40
18.65
59.68
47.74
NEOMELUBRINA C/10 PZ
10
2.89
28.90
3.61
5.78
4.62
10
3.61
36.10
4.51
7.22
5.78
10
3.61
36.10
4.51
7.22
5.78
12
25.68
308.20
32.10
61.64
49.31
12
42.08
505.00
52.60
101.00
80.80
12
13.33
159.90
16.66
31.98
25.58
24
3.09
74.16
3.86
14.83
11.87
100
8.00
800.00
10.00
16
160.00
128.00
12
10.16
121.90
12.70
24.38
19.50
14
14.43
202.00
18.04
40.40
32.32
16
11.68
186.80
14.59
37.36
29.89
12
5.64
67.70
7.05
13.54
10.83
12
6.50
78.00
8.13
15.60
12.48
72
12.00
864.00
15.00
12
172.80
138.24
48
2.66
127.60
3.32
25.52
20.42
24
1.66
39.90
2.08
7.98
6.38
PEDIGREE MEALTIME 25 KG
50
13.12
656.00
16.40
131.20
104.96
40
15.45
618.00
19.31
123.60
98.88
12
13.97
167.60
17.46
33.52
26.82
12
14.17
170.00
17.71
34.00
27.20
PINOL 15/1 LT
15
13.29
199.40
16.62
39.88
31.90
PINOL 20/500 ML
20
7.44
148.80
9.30
29.76
23.81
12
9.77
117.20
12.21
23.44
18.75
PRESTOBARBA 48/12 PZ
24
8.30
199.20
10.38
39.84
31.87
24
7.90
189.60
9.88
37.92
30.34
40
2.59
103.60
3.24
20.72
16.58
48
4.54
217.80
5.67
43.56
34.85
20
10.34
206.80
12.93
41.36
33.09
ROMA 10/1 KG
10
22.00
220.00
27.50
44.00
35.20
ROMA 20/500 GR
20
13.84
276.80
17.30
55.36
44.29
ROMA 40/250 GR
40
6.92
276.80
8.65
55.36
44.29
50
1.20
60.00
1.50
12.00
9.60
25
4.02
100.50
5.03
20.10
16.08
20
5.00
100.00
6.25
20.00
16.00
36
17.22
620.00
21.53
124.00
99.20
50
8.78
439.17
10.98
87.83
70.27
12
10.99
131.90
13.74
26.38
21.10
12
23.68
284.20
29.60
56.84
45.47
12
15.93
191.20
19.92
38.24
30.59
24
8.18
196.20
10.22
39.24
31.39
48
4.44
213.00
5.55
42.60
34.08
48
11.49
551.60
14.36
110.32
88.26
48
26.10
1,252.80
32.63
250.56
200.45
48
20.85
1,000.80
26.06
200.16
160.13
24
2.46
59.00
3.07
11.80
9.44
48
4.18
200.80
5.23
40.16
32.13
24
4.18
100.40
5.23
20.08
16.06
24
4.18
100.40
5.23
20.08
16.06
20
3.00
59.90
3.74
11.98
9.58
20
3.00
59.90
3.74
11.98
9.58
20
3.00
59.90
3.74
11.98
9.58
40
5.99
239.60
7.49
47.92
38.34
40
5.99
239.60
7.49
47.92
38.34
40
5.99
239.60
7.49
47.92
38.34
40
5.99
239.60
7.49
47.92
38.34
40
5.99
239.60
7.49
47.92
38.34
12
39.83
478.00
49.79
95.60
76.48
80
5.23
418.00
6.53
13
83.60
66.88
80
5.96
476.80
7.45
13
95.36
76.29
80
4.74
379.20
5.93
13
75.84
60.67
80
4.70
376.00
5.88
13
75.20
60.16
24
9.93
238.40
12.42
47.68
38.14
40
29.00
1,160.00
36.25
232.00
185.60
TABCIN 36/60 PZ
36
2.06
74.28
2.58
14.86
11.88
27
5.72
154.44
7.15
30.89
24.71
27
5.72
154.44
7.15
30.89
24.71
27
5.72
154.44
7.15
30.89
24.71
36
0.81
29.10
1.01
5.82
4.66
36
0.81
29.10
1.01
5.82
4.66
36
0.81
29.10
1.01
5.82
4.66
TEPEYAC 25/400 GR
50
21.43
1,071.33
26.78
214.27
171.41
24
14.68
352.40
18.35
70.48
56.38
40
2.70
108.00
3.38
21.60
17.28
12
19.10
229.20
23.88
45.84
36.67
12
8.70
104.40
10.88
20.88
16.70
120
1.35
162.24
1.69
19
32.45
25.96
120
1.35
162.24
1.69
19
32.45
25.96
120
1.35
162.24
1.69
19
32.45
25.96
10
20.30
203.03
25.38
40.61
32.48
12
39.60
475.20
49.50
95.04
76.03
20
16.68
333.60
20.85
66.72
53.38
VD.CUBERO SURT.LUZ ET 20 PZ
20
8.48
169.52
10.60
33.90
27.12
SABRITAS
300
5.00
1,500.00
6.25
48
300.00
240.00
PAN BIMBO
250
6.00
1,500.00
7.50
40
300.00
240.00
1000
1.20
1,200.00
1.50
160
240.00
192.00
DULCES
VE. FAROLITO #2 10/10 PZ
100
6.78
677.60
8.47
16
135.52
108.42
40
13.94
557.60
17.43
111.52
89.22
32
3.65
116.80
4.56
23.36
18.69
27
22.90
618.30
28.63
123.66
98.93
40
33.40
1,336.00
41.75
267.20
213.76
REFRESCO LATA
400
4.80
1,920.00
6.00
64
384.00
307.20
REFRESCOS 500 ML
450
6.00
2,700.00
7.50
72
540.00
432.00
REFRESCOS DE 1L
350
8.00
2,800.00
10.00
56
560.00
448.00
REFRESCO DE 2.5L
180
14.00
2,520.00
17.50
29
504.00
403.20
REFRESCO DE 3 L
180
15.20
2,736.00
19.00
29
547.20
437.76
16
34.38
550.00
42.97
110.00
88.00
18,000.00
14,400.00
2,571.43
90,000.00
VENTAS POR DIA
MANO DE OBRA
ENCARGADO
DULCE CAZARES PAYAN
MARIQUITA ARIAS
JORNALES SALARIO
3
$90.00
3
$90.00
SEMANA
$270.00
$270.00
MES
$1,080.00
$1,080.00
AO
$12,960.00
$12,960.00
RAMONA VARGAS
EDITH SOLIS
ABRIL MIER
NINA JIMENEZ
2
$90.00
$180.00
$720.00
$8,640.00
2
$90.00
$180.00
$720.00
$8,640.00
2
$90.00
$180.00
$720.00
$8,640.00
2
$90.00
$180.00
$720.00
$8,640.00
14
$1,260.00 $5,040.00
$60,480.00
SE HARA ROL DE TRABAJO DE TAL FORMA QUE AL DIA LABOREN DOS PERSONAS EN LA TIENDA
SERVICIOS
CONCEPTO
PERIODO
ANUAL
ENERGIA ELECTRICA
BIMESTRE
6
AGUA
MENSUAL
12
FUMIGACIONES
BIMESTRAL
6
COMBUSTIBLE
QUINCENAL
24
RENTA
MENSUAL
12
LIMPIEZA
SEMANAL
48
PROMOCION Y PUBLICIDAD (perifoneo)
MENSUAL
12
MANTENIMIENTO
MENSUAL
12
CONTADOR
MENSUAL
12
COSTO
$1,150.00
$70.00
$150.00
$500.00
$1,000.00
$50.00
$200.00
$1,000.00
$150.00
$4,270.00
AO
$6,900.00
$840.00
$900.00
$12,000.00
$12,000.00
$2,400.00
$2,400.00
$12,000.00
$1,800.00
$51,240.00
TAMAO DE LA POBLACION
N FAMILIAS
20% DE CLIENTES POTENCIALES
ASISTENCIA A COMPRAR 20%
COMPRA PROMEDIO
VENTAS DIARIAS
10535
2107
421
42
$60
$2,528.40
SAN PEDRO
PROYECCION DE COSTOS
COSTOS DEL PROYECTO
COSTOS
CONCEPTO
LOTE DE MERCANCIAS
MANO DE OBRA
ENERGIA ELECTRICA
AGUA
FUMIGACIONES
COMBUSTIBLE
RENTA
LIMPIEZA
PROMOCION
Y
PUBLICIDAD
(perifoneo)
CONTADOR
MANTENIMIENTO DE VEHICULO
SEMANA/MES/CICLO
$
57,600.00
$
5,040.00
$
1,150.00
$
70.00
$
150.00
$
500.00
$
1,000.00
$
50.00
TOTAL
$
$
$
AO
$
$
$
$
$
$
$
$
1
691,199.99
60,480.00
6,900.00
840.00
900.00
12,000.00
9,000.00
2,400.00
AO
$
$
$
$
$
$
$
$
2
725,759.99
63,504.00
7,245.00
882.00
945.00
12,600.00
12,600.00
2,520.00
AO
$
$
$
$
$
$
$
$
3
762,047.99
66,679.20
7,607.25
926.10
992.25
13,230.00
13,230.00
2,646.00
AO
$
$
$
$
$
$
$
$
4
800,150.39
70,013.16
7,987.61
972.41
1,041.86
13,891.50
13,891.50
2,778.30
200.00 $
150.00 $
500.00 $
2,400.00 $
1,800.00 $
6,000.00 $
2,520.00 $
1,890.00 $
6,300.00 $
2,646.00 $
1,984.50 $
6,615.00 $
2,778.30
2,083.73
6,945.75
793,919.99 $
836,765.99 $
878,604.29 $
922,534.51
AO
$
$
$
$
$
$
$
$
5
840,157.91
73,513.82
8,386.99
1,021.03
1,093.96
14,586.08
14,586.08
2,917.22
$
$
$
2,917.22
2,187.91
7,293.04
968,661.23
________________________________________________
COSTOS TOTALES
COSTOS FIJOS
AO 1
MANO DE OBRA
ENERGIA ELECTRICA
AGUA
FUMIGACIONES
COMBUSTIBLE
RENTA
LIMPIEZA
PROMOCION
Y
PUBLICIDAD
(perifoneo)
CONTADOR
MANTENIMIENTO DE VEHICULO
$
$
$
$
$
$
$
TOTAL
$
$
$
COSTOS VARIABLES
60,480.00
6,900.00
840.00
900.00
12,000.00
9,000.00
2,400.00
AO 2
$
$
$
$
$
$
$
2,400.00 $
1,800.00 $
6,000.00 $
102,720.00
AO 1
LOTE DE MERCANCIAS
TOTAL
AO 1
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
$
$
$
AO 3
$
$
$
$
$
$
$
2,520.00 $
1,890.00 $
6,300.00 $
107,856.00
AO 2
691,199.99 $
691,199.99
63,504.00
7,245.00
882.00
945.00
12,600.00
9,450.00
2,520.00
102,720.00 $
691,199.99 $
793,919.99 $
AO 4
$
$
$
$
$
$
$
2,646.00 $
1,984.50 $
6,615.00 $
113,248.80
AO 3
725,759.99 $
725,759.99
66,679.20
7,607.25
926.10
992.25
13,230.00
9,922.50
2,646.00
AO 2
107,856.00 $
725,759.99 $
833,615.99 $
AO 5
$
$
$
$
$
$
$
73,513.82
8,386.99
1,021.03
1,093.96
14,586.08
10,939.56
2,917.22
2,778.30 $
2,083.73 $
6,945.75 $
2,917.22
2,187.91
7,293.04
118,911.24
AO 4
762,047.99 $
762,047.99
70,013.16
7,987.61
972.41
1,041.86
13,891.50
10,418.63
2,778.30
AO 3
113,248.80 $
762,047.99 $
875,296.79 $
AO 5
800,150.39 $
800,150.39
124,856.80
AO 4
118,911.24 $
800,150.39 $
919,061.63 $
840,157.91
840,157.91
AO 5
124,856.80
840,157.91
965,014.71
__________________________________________________
PROYECCION DE INGRESOS
VOLUMEN
CONCEPTO
ABARROTES: se
1
recomienda ver el
listado para interpretar
el sistema de
inventarios
implementado.
TOTAL
PRECIO
VENTAS
AO
AO
AO
AO
AO
UNITARIO
SEM/MES/CICLO
$ 2,571.43 $
______________________________________________________
ESTADO DE RESULTADOS
CONCEPTOS
( + ) VENTAS
COSTOS FIJOS
COSTOS VARIABLES
( - ) COSTOS TOTALES
( = ) UTILIDAD BRUTA
( - ) DEPRECIACION
( = ) UTILIDAD ANTES DE IMPUESTOS
( - ) IMPUESTOS
( = ) UTILIDAD DEL EJERCICIO
AO 1
$
$
$
$
$
$
$
$
$
863,999.99
102,720.00
691,199.99
793,919.99
70,080.00
11,230.00
58,850.00
2,400.00
56,450.00
AO 2
$
$
$
$
$
$
$
$
$
907,199.99
107,856.00
725,759.99
833,615.99
73,584.00
11,230.00
62,354.00
2,400.00
59,954.00
AO 3
$
$
$
$
$
$
$
$
$
AO 4
952,559.99
113,248.80
762,047.99
875,296.79
77,263.20
11,230.00
66,033.20
2,400.00
63,633.20
$
$
$
$
$
$
$
$
$
1,000,187.99
118,911.24
800,150.39
919,061.63
81,126.36
11,230.00
69,896.36
2,400.00
67,496.36
AO 5
$
$
$
$
$
$
$
$
$
1,050,197.39
124,856.80
840,157.91
965,014.71
85,182.68
11,230.00
73,952.68
2,400.00
71,552.68
COSTOS DE DEPRECIACIONES
ACTIVO FIJO
BASCULA ELECTRONICA CON CAPACIDAD DE 20KG
MOD. LPCR-20
VITRINA PANORAMICA DE 1M MOD VLH17 CBMAE
EST
MOBILIARIO DE ESTANTERIA
MOSTRADOR
ANUNCIO LUMINOSO
COMPUTADORA GENERICA CON MONITOR LCD 15
PULGADAS Y SOFTWARE EXPERTIS POINT VERSION
PYME
CAMIONETA
VALOR ORIGINAL
$
3,086.00
TOTAL
TASA
10%
AOS
DEP ANUAL
VALOR RESCATE
5
$
15,800.00
10%
$
$
$
$
21,000.00
16,000.00
7,000.00
9,414.00
10%
10%
10%
10%
5
5
5
5
40,000.00
10%
112,300.00
308.60 $
1,543.00
$
$
$
$
1,580.00
2,100.00
1,600.00
700.00
$
$
$
$
7,900.00
10,500.00
8,000.00
3,500.00
$
$
941.40 $
4,000.00 $
4,707.00
20,000.00
11,230.00 $
56,150.00
___________________________________________
FLUJO DE EFECTIVO
CONCEPTOS / AO
( + ) VENTAS
( + ) VALOR DE RESCATE
( = ) INGRESOS TOTALES
COSTOS FIJOS
COSTOS VARIABLES
IMPUESTOS
( = ) COSTOS TOTALES
COMPRA ACTIVO FIJO
COMPRA ACTIVO DIFERIDO
COMPRA CAPITAL DE TRABAJO
( = ) SALDO FINAL
AO 0
$
$
$
$
-$
AO 1
AO 2
AO 3
863,999.99 $
907,199.99 $
952,559.99 $
1,000,187.99
$
$
$
$
$
863,999.99
102,720.00
691,199.99
2,400.00
796,319.99
907,199.99
107,856.00
725,759.99
2,400.00
836,015.99
952,559.99
113,248.80
762,047.99
2,400.00
877,696.79
$
$
$
$
$
1,000,187.99
118,911.24
800,150.39
2,400.00
921,461.63
74,863.20 $
78,726.36
112,300.00
21,000.00
90,000.00
223,300.00 $
$
$
$
$
$
67,680.00 $
$
$
$
$
$
71,184.00 $
AO 4
AO 5
$
$
$
$
$
$
$
1,050,197.39
56,150.00
1,106,347.39
124,856.80
840,157.91
2,400.00
967,414.71
138,932.68
______________________________________________________________
PUNTO DE EQUILIBRIO
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
$
$
$
$
$
863,999.99
102,720.00
691,199.99
793,919.99
513,600.00
59%
AO 2
$
$
$
$
$
907,199.99
107,856.00
725,759.99
833,615.99
539,280.00
59%
AO 3
$
$
$
$
$
952,559.99
113,248.80
762,047.99
875,296.79
566,244.00
59%
AO 4
$
$
$
$
$
1,000,187.99
118,911.24
800,150.39
919,061.63
594,556.20
59%
AO 5
$
$
$
$
$
1,050,197.39
124,856.80
840,157.91
965,014.71
624,284.01
59%
SE CONCLUYE QUE DE ACUERDO A LOS CALCULOS REALIZADOS, EL PUNTO DE EQUILIBRIO PARA EL PRIMER AO SER DE $
513,600.00, ESTO ES DECIR, SE NECESITA VENDER TAL CANTIDAD PARA CUBRIR EL TOTAL DE LOS GASTOS DEL PROYECTO (NO SE GANA NI
SE PIERDE). AS MISMO SE NECESITA VENDER EL 59% DE LAS VENTAS TOTALES PARA LOGRAR DICHO PUNTO.
___
__________________________________________________
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
TASA DE ACTUALIZACION
AO
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
TOTAL
INGRESOS
10%
COSTOS
FLUJO DE
EFECTIVO
$
$
$
$
$
$
180,000.00
-
TASA
(1+t)-n
1.0000
0.9091
0.8264
0.7513
0.6830
0.6209
INGRESOS
ACTUALIZADOS
$
$
$
$
$
$
$
EGRESOS
ACTUALIZADOS
$
$
$
$
$
$
$
VAN
$
TIR
#NUM!
En base a este resultado y de acuerdo a los criterios de decisin
B/C
para determinar si
#DIV/0!
un proyecto es rentable, se obtuvo que este proyecto es
CRITERIO DE DECISIN
De acuerdo a los criterios de decisin para determinar si un proyecto es rentable, se obtuvo en el presente proyecto lo siguientes resutlados; en el
indicador de Valor Actual Neto la cantidad de $ 78,640.27 lo que indica que al finalizar el proyecto el grupo tendria esta cantidad como distribucion
de utilidades netas, en el indice de Tasa Interna de Retorno se obtuvo un 21%, lo que indica que el proyecto con una inversion de $ 228,000
generaria una tasa de retorno del 21%, y por ultimo la relacion beneficio costo arrojo un resultado de 1.04, interpretandolo como que por cada
peso sacrificado ganaria 4 centavos. De acuerdo a los resultados y los criterios de desicion tenemos que la TIR es mayor al 10%, la VAN es mayor a
cero y la RBC es mayor que uno, por lo tanto el proyecto se ACEPTA y se considera VIABLE y RENTABLE.
resutlados; en el
como distribucion
que por cada
VAN es mayor a
_____________________________________________________
ESQUEMA DE CAPITALIZACION Y AHORRO
De acuerdo a reglas de Operacin 10% como minimo y de hasta el 50% de lo solicitado
PORCENTAJE
10%
MONTO
SOLICITADO
$ 180,000.00
MONTO A
AHORRAR
$ 18,000.00
AO
1 $
2 $
3 $
4 $
5 $
PAGOS
MONTO DE AHORRO
3,600.00 $
3,600.00
3,600.00 $
7,200.00
3,600.00 $
3,600.00 $
3,600.00 $
10,800.00
14,400.00
18,000.00
5760
1200
200
300
14336
4096
5120
31012
372144
3200
5
2
6
3
80
1200
400
600
28
8
10
40%
habitantes
personas x familia
pollos x mes
dias a la semana se abre la rosticeria
socios por dia
salario minimo x dia
renta del local por mes
pesos de luz c dos mes
pesos de gas c dos meses
pollo en canal
pesos por prepararlo
por enpaque, embalaje y arroz
de participacion del grupo