Академический Документы
Профессиональный Документы
Культура Документы
capital circulante
concepto
cantidad
costo
compra de cajas
de articulos de
consumo
884
$180,000.00
subtotal
concepto
equipo
capital de trabajo
cantida
total
$180,000.00
$180,000.00
costo
1
$7,600.00
$7,600.00
$8,500.00
$8,500.00
$39,600
$39,600
6 ANAQUELES DE
4 METROS POR 20
CENTRIMETROS
$20,000.00
$20,000.00
SALARIOS DE 10
SOCIOS( 30
DIAS)
30
$900
$27,000
$102,700
$1,200
$3,000
$1,200
$800
$1,500
$500
$800
$1,500
$500
$12,000
$12,000.00
$19,000
BASCULA PCR-40
REBANADORA
SS-275 MARCA
TORREY
REFRIGERADOR
E R-36 MARCA
TORREY
subtotal
capital diferido
concepto
cantidad mes
costo
consumo de
energia electrica mes
costos de venta
mes
permiso de
operacin
mes
Alquiler de local mes
otros gastos
mes
costo del estudio
del proyecto
subtotal
total
costo total del proyecto
$3,000
$301,700
$301,700
-$121,700
credito requerido
$180,000
APORTACIONES
QUE HARAN
LOS SOCIoS AL
INICIO DE LA
INVERSION
presupuesto de inversion
concepto
marucha
leche alpura
leche lala
evena
nescafe
aceite 1 23
aceite patrona
vinagre blanco
mayonesa
mayonesa 1/$
conflet
ariel de 1/2 kg.
foca !/2 kg
puro sol 1/" kg
roma de 1/4 kg
floral
leon
corona amarillo
corona rosa
frijol peruano
arrroz
azucar
huevo
jabon zet
pinol de litro
fabuloso
colgate 100ml
colgate de 75 mg.
maseca
piloncillo
maisena sabores
cirio 300gr
chile seco
norzuiza
veladora cubero
veladora taza
reynolds
kolaloca
chocomil sobresitos
chocomil bote
leche niddo
mole verde doa maria
mole rojo doa maria
chocolota abuelita
sopa moderna
saba intema
raydolitos
baigon
focos
farolitos
suavitel
salsa val
caprice litro
chiles de raja
atun dolores
petalo higienico
sardina
articulos
$42
$133
$130
$350
$175
$290
$270
$350
$220
$138
$255
$215
$173
$173
$165
$150
$120
$180
$185
$350
$285
$330
$300
$450
$220
$180
$160
$115
$65
$120
$65
$290
$70
$120
$120
$275
$345
$115
$45
$300
$230
$349
$310
252
$170
$230
$220
$400
$35
$220
$180
$110
$360
$170
$380
$240
$240
884 total
total
precio de venta/unitario
$420
$1,330
$1,300
$3,500
$1,750
$2,900
$2,700
$3,500
$2,200
$1,380
$2,550
$14,186
$6,920
$1,730
$1,650
$1,500
$1,200
$1,800
$1,850
$3,500
$2,850
$13,200
$15,000
$4,500
$2,200
$1,800
$4,800
$1,150
$650
$1,200
$650
$2,900
$5,600
$1,200
$1,200
$8,250
$3,450
$1,150
$450
$3,000
$2,300
$4,537
$3,100
$2,520
$6,630
$2,300
$2,200
$4,000
$350
$2,200
$1,800
$1,100
$3,600
$1,700
$3,800
$2,400
$2,400
$180,003
$12,130
$45.78
$144.97
$141.70
$382
$191
$316.10
6561
$382
$239.80
$150.42
$277.95
$234.35
$188.57
$188.57
$179.85
$164
$130.80
$196.20
$201.65
$382
$310.65
$359.70
$327
$491
$239.80
$196.20
$174.40
$125.35
$70.85
$130.80
$70.85
$316.10
441
$130.80
$130.80
$300
$376.05
1190.25
$49.05
$327
$250.70
$380.41
$337.90
274.68
$185.30
$250.70
$239.80
$436.00
$38.15
$239.80
$196.20
$220.09
$392.40
$185.30
$414.20
$261.60
$5,184.00
$25,940.59
total
$457.80
$1,449.70
$1,417.00
$3,815
$1,908
$3,161.00
$65,610.00
$3,815
$2,398.00
$1,504.20
$2,779.50
$19,216.70
$7,542.80
$1,885.70
$1,798.50
$1,635
$1,308.00
$1,962.00
$2,016.50
$3,815
$3,106.50
$14,388.00
$16,350
$4,905
$2,398.00
$1,962.00
$5,232.00
$1,253.50
$708.50
$1,308.00
$708.50
$3,161.00
$35,280.00
$1,308.00
$1,308.00
$8,993
$3,760.50
$11,902.50
$490.50
$3,270
$2,507.00
$4,945.33
$3,379.00
$2,746.80
$7,226.70
$2,507.00
$7,194.00
$4,360.00
$381.50
$2,398.00
$1,962.00
$2,200.90
$3,924.00
$1,853.00
$4,142.00
$2,616.00
$51,840.00
$305,631.13
cantidad a vender cada 3 meses
periodos ao =
$101,877.04
294.6666667
$345.74
venta por ao
0.09
4
VENTAS / MES
CAJAS/VENTAS MES
$720,012
cantidad cajas
marucha
leche alpura
leche lala
evena
nescafe
aceite 1 23
aceite patrona
vinagre blanco
mayonesa
mayonesa 1/$
conflet
ariel de 1/2 kg.
foca !/2 kg
puro sol 1/" kg
roma de 1/4 kg
floral
leon
corona amarillo
corona rosa
frijol peruano
arrroz
azucar
huevo
jabon zet
pinol de litro
fabuloso
colgate 100ml
colgate de 75 mg.
maseca
piloncillo
maisena sabores
cirio 300gr
chile seco
norzuiza
veladora cubero
veladora taza
reynolds
kolaloca
chocomil sobresitos
chocomil bote
leche niddo
mole verde doa maria
mole rojo doa maria
chocolota abuelita
sopa moderna
saba intema
raydolitos
baigon
focos
farolitos
suavitel
salsa val
caprice litro
precio de compra
10
10
10
10
10
10
10
10
10
10
10
82
40
10
10
10
10
10
10
10
10
40
50
10
10
10
30
10
10
10
10
10
80
10
10
30
10
10
10
10
10
13
10
10
39
10
10
10
10
10
10
10
10
total
$42
$133
$130
$350
$175
$290
$270
$350
$220
$138
$255
$215
$173
$173
$165
$150
$120
$180
$185
$350
$285
$330
$300
$450
$220
$180
$160
$115
$65
$120
$65
$290
$70
$120
$120
$275
$345
$115
$45
$300
$230
$349
$310
252
$170
$230
$220
$400
$35
$220
$180
$110
$360
$420
$1,330
$1,300
$3,500
$1,750
$2,900
$2,700
$3,500
$2,200
$1,380
$2,550
$14,186
$6,920
$1,730
$1,650
$1,500
$1,200
$1,800
$1,850
$3,500
$2,850
$13,200
$15,000
$4,500
$2,200
$1,800
$4,800
$1,150
$650
$1,200
$650
$2,900
$5,600
$1,200
$1,200
$8,250
$3,450
$1,150
$450
$3,000
$2,300
$4,537
$3,100
$2,520
$6,630
$2,300
$2,200
$4,000
$350
$2,200
$1,800
$1,100
$3,600
54.55.56.57.-
chiles de raja
atun dolores
petalo higienico
sardina
articulos
10
10
10
10
$170
$380
$240
$240
884 total
$1,700
$3,800
$2,400
$2,400
$180,003
$1,000
$500
$500
$1,500
$500
$4,000
VALOR
$7,600.00
$8,500.00
$39,600
$20,000.00
$75,700.00
5.-VENTAS
VENTAS MES
6.-
$101,877 PESOS
COSTOS VARIABLES
CAJAS MERCANCIAS
MANO DE OBRA FIJA
COSTO VARIABLE
UNITARIO
7.-COSTOS VARIABLES MES DE COMPRA DE MERCANCIAS
$204.09
$1
$204.70
60181.8
$1,200
$3,000
$800
$1,500
$500
$7,000
9.-COSTOS TOTALES
$67,182
34.29942834
$7,205
4.-
12.-MARGE DE CONTRIBUCION
346-204 = 141.82
13.-PUNTO DE EQUILIBRIO
14.-UTILIDAD
COSTO FIJO TOTAL + COSTO VARIABLE TOTAL
$67,181
3
COMPRAS PLANEADAS CADA 3 MESES
COMPRAS MES
POR 10 PERSONAS
DEPRECIACION DEPRECIACION
MES
VIDA UTIL(AOS) ANUAL
12
$633
$52.75
6
$1,416
$236
15
$2,640
$176
10
$2,000
TOTAL
$200
$664.75
el margen de contribucion es de $ 141.82 pesos, nos permite cubrir los costos fijos unitarios
o- costo variable unitario
LA EMPRESA DEBE VENDER MINIMO UN TOTAL DE 50.8 CAJAS DE MERCANCIA PARA CUBRIR TODOS SUS GASTOS DE OPERACI
ventas
concepto
marucha
leche alpura
leche lala
evena
nescafe
aceite 1 23
aceite patrona
vinagre blanco
mayonesa
mayonesa 1/$
conflet
ariel de 1/2 kg.
foca !/2 kg
puro sol 1/" kg
roma de 1/4 kg
floral
leon
corona amarillo
corona rosa
frijol peruano
arrroz
azucar
huevo
jabon zet
pinol de litro
fabuloso
colgate 100ml
colgate de 75 mg.
maseca
piloncillo
maisena sabores
cirio 300gr
chile seco
norzuiza
veladora cubero
veladora taza
reynolds
kolaloca
chocomil sobresitos
chocomil bote
leche niddo
mole verde doa maria
mole rojo doa maria
chocolota abuelita
sopa moderna
saba intema
raydolitos
baigon
focos
farolitos
suavitel
salsa val
caprice litro
chiles de raja
atun dolores
petalo higienico
sardina
articulos
precio de
compra
catidad caja
10
10
10
10
10
10
10
10
10
10
10
82
40
10
10
10
10
10
10
10
10
40
50
10
10
10
30
10
10
10
10
10
80
10
10
30
10
10
10
10
10
13
10
10
39
10
10
10
10
10
10
10
10
10
10
10
10
884 total
$42
$133
$130
$350
$175
$290
$270
$350
$220
$138
$255
$215
$173
$173
$165
$150
$120
$180
$185
$350
$285
$330
$300
$450
$220
$180
$160
$115
$65
$120
$65
$290
$70
$120
$120
$275
$345
$115
$45
$300
$230
$349
$310
252
$170
$230
$220
$400
$35
$220
$180
$110
$360
$170
$380
$240
$240
total
precio de venta
$420
$1,330
$1,300
$3,500
$1,750
$2,900
$2,700
$3,500
$2,200
$1,380
$2,550
$14,186
$6,920
$1,730
$1,650
$1,500
$1,200
$1,800
$1,850
$3,500
$2,850
$13,200
$15,000
$4,500
$2,200
$1,800
$4,800
$1,150
$650
$1,200
$650
$2,900
$5,600
$1,200
$1,200
$8,250
$3,450
$1,150
$450
$3,000
$2,300
$4,537
$3,100
$2,520
$6,630
$2,300
$2,200
$4,000
$350
$2,200
$1,800
$1,100
$3,600
$1,700
$3,800
$2,400
$2,400
$180,003
$45.78
$144.97
$141.70
$382
$191
$316.10
6561
$382
$239.80
$150.42
$277.95
$234.35
$188.57
$188.57
$179.85
$164
$130.80
$196.20
$201.65
$382
$310.65
$359.70
$327
$491
$239.80
$196.20
$174.40
$125.35
$70.85
$130.80
$70.85
$316.10
441
$130.80
$130.80
$300
$376.05
1190.25
$49.05
$327
$250.70
$380.41
$337.90
274.68
$185.30
$250.70
$239.80
$436.00
$38.15
$239.80
$196.20
$220.09
$392.40
$185.30
$414.20
$261.60
$5,184.00
VENTAS
A O
INGRESO
$1,222,524.52
$1,271,425.50
$1,322,282.52
$1,375,173.82
total
0.09
$457.80
$1,449.70
$1,417.00
$3,815
$1,908
$3,161.00
$65,610.00
$3,815
$2,398.00
$1,504.20
$2,779.50
$19,216.70
$7,542.80
$1,885.70
$1,798.50
$1,635
$1,308.00
$1,962.00
$2,016.50
$3,815
$3,106.50
$14,388.00
$16,350
$4,905
$2,398.00
$1,962.00
$5,232.00
$1,253.50
$708.50
$1,308.00
$708.50
$3,161.00
$35,280.00
$1,308.00
$1,308.00
$8,993
$3,760.50
$11,902.50
$490.50
$3,270
$2,507.00
$4,945.33
$3,379.00
$2,746.80
$7,226.70
$2,507.00
$7,194.00
$4,360.00
$381.50
$2,398.00
$1,962.00
$2,200.90
$3,924.00
$1,853.00
$4,142.00
$2,616.00
$51,840.00
INFALCION
0.04
MESES
884 cuatro periodos
$1,430,180.77
$1,487,388.01
12
3536
ESTADOS DE RESULTADOS
0.04
V EN T A S ANUALES
1
2
INGRESOS
EGRESOS
FLUJOS DE EFECTIVOS
MESES
$1,222,524.52
$1,271,425.50
$1,322,282.52
$1,375,173.82
-$806,172
-$838,418.88
-$871,955.64
-$906,833.86
$416,352.52
$433,006.62
$450,326.88
$468,339.96
$101,877.04
$1,430,180.77 $1,487,388.01
-$943,107.22
-$980,831.50
$487,073.55 $506,556.51
estado proforma
concepto
aos
ESTADO PROFORMA
AOS
INGRESOS
costos de produccion
utilidad bruta
utilidad neta
MESES
INCREMENTO SALARIAL
IAGUAL AL INCREMENTO
DE LA INFLACION
$416,352.52
$433,006.62
$450,326.88
$468,339.96
$487,073.55
-$324,000.00
$0.00
-$336,960.00
0
-$350,438.40
0
-$364,455.94
0
-$379,034.17
0
$92,352.52
$96,046.62
$99,888.48
$103,884.02
$108,039.38
-$27,000
12
0.04
6
$506,556.51
-$394,195.54
$112,360.97
recuperacion de capital
aos
1
2
3
4
5
320,700.00
416,352.52
416,352.52
320,700.00
PR= 2+
-1
-95,652.52
PR= 3+
*1
95,652.52
PR= 3+
PR=
-1.00 *1
1 AO
$328,700.00
AOS
INGRESOS
INGRESOS
ACTUALIZADOS
EGRESOS
EGRESOS
ACTUALIZADOS
FACTOR
0
1
2
3
4
5
1,222,525
1,271,426
1,322,283
1,375,174
1,430,181
908,535
814,549
730,285
654,738
587,007
328,700
806,172
838,419
871,956
906,834
943,107
283,362
599,117
537,139
481,573
431,755
387,091
0.862
0.743
0.641
0.552
0.476
0.410
1,487,388
8,108,975
526,282
4,221,395
980,832
5,676,019
2,720,038 2.773196
2720038
Ingreso Actualizado
RB / C=
Egreso Actualizado
4,221,395.00
RB / C=
2,720,038.00
ENEFICIO, ES LA RELACION
RB / C= QUE1.55
SE TIENE POR CADA PESO QUE SE INVIERTA SE OBTIENE 1.55 PESOS DE CONTRIBUCION
=
i+f+if
i= premio al riesgo
f=inflacion
.05+.04+(.05*.04)
TREMA
100
0.092 %
9.2 %
TIR
83.31 %
DIFERENCIA
74.11 %
EVALUACION FINANCIERA
Indicadores Financieros
Bases para el clculo del
V.A.N.
FLUJO NETO
EFECTIVO
0.00
$416,352.52
$433,006.62
$450,326.88
$468,339.96
$487,073.00
$506,556.51
AOS
0
1
2
3
4
5
6
n
P=F(1+i)
VALOR ACT.
AL 30 %
0.00
357,384.14
319,038.20
284,806.63
254,247.98
226,967.89
207912.196
VALOR ACT.
AL 60 %
0.00
358,924.59
321,794.46
288,505.37
258,659.99
231,901.79
207912.196
P=___F____
(1+ i)n
V A N AL 30%
V A N AL 15%
Ao 1.
416,352.52
P= --------------- 320,271.17
1.300
Ao 2.
433,006.62
P= --------------- 256,216.93
1.690
Ao 3.
60%
Ao 1.
416,352.52
P= --------------- 260,220.33
1.600
Ao 2.
433,006.62
P= --------------- 169,143.21
2.560
450,326.88
P= --------------- 204,973.55
2.197
Ao 3.
450,326.88
P= --------------- 109,943.09
4.096
Ao 4.
468,339.96
P= --------------- 163,978.84
2.856
Ao 4.
468,339.96
P= --------------- 71,463.01
6.554
Ao 5.
Ao 5.
487,073.55
P= --------------- 131,183.07
3.713
487,073.55
P= --------------- 90,563.74
5.378
Ao 6
506,556.51
P= --------------- 104,946.46
4.827
##########
INVERSION
701,333.37
539,100.00
539,100.00
642,470.01
162,233.37
7.2
TIR
852870.01(0.6)
372633.37(0.3)
852 870.01(-)
(-)372633.37
511,722.01
(111,790.01)
TIR=
TIR=
434,922.94
399,932.00
TIR=
480,080.00
TIR=
TIR=
0.833052825
83.31 %
* 100
1=
2=
852,870.01
(372,633.37)
Tasa 1=
Tasa 2=
30%
60%
7205
p.e =
50.8038358
margen de contribucion
141.82
se necesita
vender un total
de 50 cajas de
mercancias /
mes para cubrir
los costoas de
operacin.
Balance genral
activo
adquisicion de 884
cajas de productos
capital de
trabajo(equipo )
terrenos e
dificacion
subtotal
pasivo circulante
pago de
mano de
$180,000.00 obra/mes
$75,700.00
$272,000.00
$527,700.00 subtotal
activo diferido
gastos operativos:
ventas,
permiso,energia
electrica.pago de
local,compra
estante
elaboracion del
proyecto
subtotal
total de activos
$27,000.00
$27,000.00
capital
$539,700.00
$12,000
$39,000
$566,700.00
$566,700
REPARTO DE UTILIDADES
AO
1
2
3
4
5
UTILIDAD NETA
$92,352.52
$96,046.62
$99,888.48
$103,884.02
$108,039.00
$112,360.97
REINVERSION
43%
$39,711.58
$41,300.05
$42,952.05
$44,670.13
$46,456.77
$48,315.22
REPARTO DE UTILIDADES
ANUAL
$52,640.94
$54,746.57
$56,936.43
$59,213.89
$61,582.23
$64,045.75