Академический Документы
Профессиональный Документы
Культура Документы
TRIUNFADORAS DE CHIXTETIC
A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.
D.III.
E
INSTRUCCIONES
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
CALCULO DE COSTOS
PROYECCION FINANCIERA MINIMA A 5 AOS.
PROYECCION DE INGRESOS
PROYECCION DE COSTOS TOTALES
ESTADO DE RESULTADOS
FLUJO DE EFECTIVO
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
ESQUEMA DE CAPITALIZACION Y AHORRO
COTIZACIONES
INSTRUCCIONES
1 Utiliza esta herramienta para elaborar Proyecciones Financieras.
2 Antes de comenzar, es importante que tengas informacin relevante a la mano,
la informacin de mercado, capacidad instalada, precios, competidores, etc.
3 El orden de las hojas es indispensable.
Esta Plantilla contiene once pestaas con cada uno de los apartados a desarrolla
manera de facilitar la evaluacin y entendimiento de tu proyecto. Cada apartad
necesidades y conceptos que maneje el proyecto; apegndose a la descripcin
sustentabilidad que hallas realizado previamente.
Es importante recordarte que las celdas deben de estar ligadas; para poder iden
proyecciones y datos que utilizas, no protejas el archivo de excel; ya que es indi
verificar el desarrollo que estas realizando en cada apartado.
Nota: Verifica los comentarios que se realizan en los diferentes apartados.
RUCCIONES
oyecciones Financieras.
ngas informacin relevante a la mano, tal como
talada, precios, competidores, etc.
TRIUNFADORAS DE CHIXTETIC
PRESUPUESTO DE INVERSION
CONCEPTOS
ACTIVO FIJO
VITRINAS
DE
ALUMINIO
PUERTAS DE CRISTAL 1.5 X 1 X
.50
ESTANTES TUBULAR 2.44 X 2 X
.50
COPIADORA MP-2000 RICOH
ENGARGOLADORA DE ARILLO
PLASTICO
ENGARGOLADORA DE ARILLO
METALICO
ENMICADORA TIPO CARTA
GUILLOTINA 12"
TOTAL ACTIVO FIJO
ACTIVO DIFERIDO
ASISTENCIA TECNICA
REMODELACION
LOCAL
COMERCIAL
TOTAL ACTIVO DIFERIDO
CAPITAL DE TRABAJO
CUATRIMESTRAL
ACUARELA CARTON C/12 COL
BOLIGRAFO CJA/12 VARIOS
COLORES POINTEC
CRAYON ESC CJA/6
CRAYON ESC CJA/12
GOMA DE BORRAR MIGAJON
MED CJA/40
GOMA DE BORRAR BLANCA CH
CJA/60
LAPICES DE COLOR CJA/ 12CORTOS
LAPICES DE COLOR CJA/ 12LARGOS
PEGAMENTO BLANCO 35G
PEGAMENTO BLANCO 55G
PEGAMENTO BLANCO 110G
PLASTILINA MARQUETA VARIOS
COLORES
PINCEL ESCOLAR PLAST No1
C/25
PINCEL ESCOLAR PLAST No5
C/25
UNIDAD
CANTIDAD
COSTO UNITARIO
PIEZAS
4,600.00
PIEZAS
8,685.00
PIEZAS
PIEZA
1
1
$
$
30,000.00
1,295.00
PIEZA
689.00
PIEZA
PIEZA
1
1
$
$
1,553.00
510.00
1
1
18,000.00
15,000.00
SERVICIO
SERVICIO
PZA
50
7.50
CAJAS
50
18.00
CAJAS
CAJAS
CAJAS
50
50
10
$
$
$
5.00
8.00
46.00
BOLSA
10
46.00
CAJAS
50
7.00
CAJAS
50
14.50
PZA
PZA
PZA
PZA
50
50
50
200
$
$
$
$
4.00
7.00
9.00
5.00
BOLSA
23.00
BOLSA
33.00
BOLSA
44.00
ROLLO
20
88.00
CAJAS
50
24.00
CAJAS
50
33.50
CAJAS
50
32.00
CAJAS
50
28.00
CAJAS
50
31.00
CAJAS
CAJAS
50
50
$
$
28.00
22.00
BOTE
81.00
CAJAS
51.00
JUEGO
30
12.00
JUEGO
30
14.00
PZA
150
11.00
150
7.00
PZA
200
10.00
HOJA
PAQUETES
200
30
$
$
1.50
24.00
HOJA
HOJA
HOJA
HOJA
200
100
100
100
$
$
$
$
1.50
2.00
3.50
0.50
PAQUETES
PZA
PAQUETES
PAQUETES
ROLLO
10
50
20
20
50
$
$
$
$
$
44.00
5.00
18.50
44.50
6.00
CAJAS
20
80.00
CAJAS
40
62.50
PZA
PZA
CAJAS
10
25
30
$
$
$
32.00
6.00
20.00
50
30
$
$
10.00
21.50
20
539.00
20
587.00
15
78.00
PZA
10
92.50
PZA
10
71.00
PZA
10
150.00
PZA
10
49.00
PZA
20
29.00
PZA
PZA
CAJAS
5
4
5
$
$
$
90.00
56.00
116.00
CAJAS
50.00
PZA
6.00
BOLSA CARTON GD
CUADERNO ILUM GIGANTE
ROMPECABEZAS
GLOBO REDONDO No 3, 4, 5, 7,
9
CD CD-R SAMSUNG 80MIN
CAJA/100
MOCHILA RIVAL
TONER TIPO 1130D MARCA
RICOH
REVELADOR TIPO 28B MARCA
RICOH
SALARIOS
ENERGIA ELECTRICA
AGUA POTABLE
PUBLICIDAD
PZA
PZA
PZA
BOLSA
40
20
20
50
$
$
$
$
8.50
14.00
30.00
20.00
CAJAS
10
169.00
PZA
PZA
3
5
$
$
299.00
505.00
PZA
1,528.00
SALARIO DIARIO
SERVICIO
SERVICIO
SERVICIO
90
3
3
3
$
$
$
$
60.00
900.00
120.00
100.00
DE SERVICIO
500.00
SERVICIO
500.00
RAS DE CHIXTETIC
STO DE INVERSION
MONTOS
PROGRAMA
SOCIOS
TOTAL
TRIMESTRE
TOTAL
ANUAL
9,200.00 $
9,200.00
9,200.00 $
9,200.00
$ 34,740.00 $
$ 30,000.00 $
34,740.00
30,000.00
$
$
34,740.00 $
30,000.00 $
34,740.00
30,000.00
1,295.00 $
1,295.00
1,295.00 $
1,295.00
$
689.00 $
$ 1,553.00 $
$
510.00 $
$ 77,987.00
689.00
1,553.00
510.00
$
$
$
$
689.00
1,553.00
510.00
77,987.00
$
$
$
$
689.00
1,553.00
510.00
77,987.00
$ 18,000.00 $
18,000.00
18,000.00 $
18,000.00
15,000.00 $
$
$
15,000.00 $
$
33,000.00 $
15,000.00
33,000.00
375.00 $
1,125.00
$
$
$
900.00 $
250.00 $
400.00 $
2,700.00
750.00
1,200.00
460.00 $
1,380.00
460.00 $
1,380.00
350.00 $
1,050.00
$
$
$
$
725.00
200.00
350.00
450.00
$
$
$
$
2,175.00
600.00
1,050.00
1,350.00
1,000.00 $
3,000.00
92.00 $
276.00
132.00 $
396.00
$ 15,000.00
$
$ 33,000.00
$
$
375.00
375.00
$
$
$
$
900.00
250.00 $
400.00 $
900.00
460.00
460.00
460.00
460.00
350.00
350.00
$
$
$
$
$
725.00
200.00 $
350.00 $
450.00 $
725.00
1,000.00
92.00
132.00
1,000.00
92.00
132.00
250.00
400.00
200.00
350.00
450.00
176.00
1,760.00
1,200.00
1,675.00
1,600.00
1,400.00
$
$
$
1,550.00
1,400.00 $
1,550.00
1,100.00
1,100.00
324.00
324.00
204.00
204.00
360.00
360.00
420.00
420.00
1,650.00
1,650.00
1,050.00
$
$
$
2,000.00
300.00 $
2,000.00
$
$
$
$
$
720.00
300.00 $
200.00 $
350.00 $
720.00
$
$
$
$
$
50.00
440.00
250.00
370.00
890.00
50.00
$
$
$
$
440.00
250.00
370.00
890.00
300.00
300.00
1,600.00
1,600.00
176.00
1,760.00
1,200.00
1,675.00
1,600.00
1,400.00
1,400.00
176.00 $
528.00
1,760.00 $
5,280.00
1,200.00 $
3,600.00
1,675.00 $
5,025.00
1,600.00 $
4,800.00
1,400.00 $
4,200.00
$
$
1,550.00 $
1,400.00 $
4,650.00
4,200.00
1,100.00 $
3,300.00
324.00 $
972.00
204.00 $
612.00
360.00 $
1,080.00
420.00 $
1,260.00
1,650.00 $
4,950.00
1,050.00 $
3,150.00
$
$
2,000.00 $
300.00 $
6,000.00
900.00
1,050.00
300.00
300.00
200.00
350.00
$
$
$
$
720.00
300.00
200.00
350.00
$
$
$
$
2,160.00
900.00
600.00
1,050.00
$
$
$
$
$
50.00
440.00
250.00
370.00
890.00
$
$
$
$
$
150.00
1,320.00
750.00
1,110.00
2,670.00
300.00 $
900.00
1,600.00 $
4,800.00
$
$
$
$
2,500.00
320.00 $
150.00 $
2,500.00
$
$
$
600.00
500.00 $
600.00
645.00
645.00
10,780.00
11,740.00
1,170.00
925.00
710.00
1,500.00
$ 10,780.00
$ 11,740.00
320.00
150.00
500.00
1,170.00
925.00
710.00
1,500.00
490.00
490.00
$
$
$
$
580.00
450.00 $
224.00 $
580.00
580.00
580.00
250.00
250.00
$
$
$
$
$
38.28
340.00 $
280.00 $
600.00 $
38.28
340.00
280.00
600.00
450.00
224.00
1,000.00
1,000.00
$
$
$
1,690.00
897.00 $
1,690.00
2,525.00
2,525.00
$
$
$
$
$
7,640.00
5,400.00
2,700.00
360.00
300.00
7,640.00
897.00
$
$
$
$
5,400.00
2,700.00
360.00
300.00
$
$
$
2,500.00 $
320.00 $
150.00 $
7,500.00
960.00
450.00
$
$
600.00 $
500.00 $
1,800.00
1,500.00
645.00 $
1,935.00
10,780.00 $
32,340.00
11,740.00 $
35,220.00
1,170.00 $
3,510.00
925.00 $
2,775.00
710.00 $
2,130.00
1,500.00 $
4,500.00
490.00 $
1,470.00
$
$
$
580.00 $
450.00 $
224.00 $
1,740.00
1,350.00
672.00
580.00 $
1,740.00
250.00 $
750.00
$
$
$
$
38.28
340.00
280.00
600.00
$
$
$
$
114.84
1,020.00
840.00
1,800.00
1,000.00 $
3,000.00
$
$
1,690.00 $
897.00 $
5,070.00
2,691.00
2,525.00 $
7,575.00
$
$
$
$
$
7,640.00
5,400.00
2,700.00
360.00
300.00
$
$
$
$
$
22,920.00
16,200.00
8,100.00
1,080.00
900.00
$
$
500.00
500.00
$ 88,667.28
$ 199,654.28 $
$
$
$
$
174,894.28 $
500.00
$
500.00 $
$
$
$
24,760.00 $
500.00
500.00
88,667.28
199,654.28
$
1,500.00
$
1,000.00
$
$
$ 265,501.84
$ 376,488.84
TRIUNFADORAS DE CHIXTETIC
MEMORIAS DE CALCULO
CONCEPTO
VENDEDORA
CANTIDAD
SALARIOS
CANTIDADES
TRIMESTRAL
U.MED.
SALARIO DIARIO
90
TOTALES
CONCEPTO
GASTO ELECTRICO
CANTIDAD
U.MED.
1 SERVICIO
ENERGIA ELECTRICA
CANTIDADES
MENSUAL
3
TOTALES
CONCEPTO
GASTO DE AGUA
CANTIDAD
U.MED.
1 SERVICIO
AGUA POTABLE
CANTIDADES
MENSUAL
3
TOTALES
CONCEPTO
CANTIDAD
U.MED.
1 SERVICIO
PUBLICIDAD
PUBLICIDAD
CANTIDADES
MENSUAL
3
TOTALES
CONCEPTO
FLETE POR COMPRA DE INSUMOS
CANTIDAD
U.MED.
1 SERVICIO
FLETES
CANTIDADES
TRIMESTRAL
1
TOTALES
CONCEPTO
FUMIGACION PREVENTIVA
FUMIGACION PREVENTIVA
CANTIDADES
CANTIDAD
U.MED.
TRIMESTRAL
3 SERVICIO
1
TOTALES
UNIDAD DE
CANTIDAD
MEDIDA
COSTO
UNITARIO
PZA
50
$7.50
CAJAS
50
$18.00
CAJAS
50
$5.00
CAJAS
50
$8.00
CAJAS
10
$46.00
BOLSA
10
$46.00
CAJAS
50
$7.00
CAJAS
50
$14.50
PZA
50
$4.00
PZA
50
$7.00
PZA
50
$9.00
PZA
200
$5.00
BOLSA
$23.00
BOLSA
$33.00
BOLSA
$44.00
ROLLO
20
$88.00
CAJAS
50
$24.00
CAJAS
50
$33.50
CAJAS
50
$32.00
CAJAS
50
$28.00
CAJAS
50
$31.00
CAJAS
50
$28.00
CAJAS
50
$22.00
BOTE
$81.00
CAJAS
$51.00
JUEGO
30
$12.00
JUEGO
30
$14.00
150
$11.00
150
$7.00
PZA
200
$10.00
HOJA
200
$1.50
PAQUETES
30
$24.00
HOJA
200
$1.50
HOJA
100
$2.00
HOJA
100
$3.50
HOJA
100
$0.50
PAQUETES
10
$44.00
TIJERA ESCOLAR
PZA
50
$5.00
BROCHE P/ARCHIVO
PAQUETES
20
$18.50
PAQUETES
20
$44.50
ROLLO
50
$6.00
CAJAS
20
$80.00
CAJAS
40
$62.50
PZA
10
$32.00
DESENGRAPADORA
PZA
25
$6.00
CAJAS
30
$20.00
CAJAS
50
$10.00
CAJAS
30
$21.50
CAJAS
20
$539.00
CAJAS
20
$587.00
CAJAS
15
$78.00
PZA
10
$92.50
PZA
10
$71.00
PZA
10
$150.00
PZA
10
$49.00
PZA
20
$29.00
CALCULADORA CIENTIFICA
PZA
$90.00
PZA
$56.00
CAJAS
$116.00
CAJAS
$50.00
PZA
$6.00
BOLSA CARTON GD
PZA
40
$8.50
PZA
20
$14.00
ROMPECABEZAS
PZA
20
$30.00
GLOBO REDONDO No 3, 4, 5, 7, 9
BOLSA
50
$20.00
CAJAS
10
$169.00
MOCHILA RIVAL
PZA
$299.00
PZA
$505.00
PZA
$1,528.00
Depreciacion de
Concepto
a). Depreciaciones
VITRINAS
DE
ALUMINIO PUERTAS
DE CRISTAL 1.5 X 1 X
ESTANTES TUBULAR
2.44 X 2 X .50
COPIADORA
2000 RICOH
MP-
ENGARGOLADORA
DE ARILLO PLASTICO
ENGARGOLADORA
DE
ARILLO
METALICO
ENMICADORA TIPO
CARTA
GUILLOTINA 12"
b). Amortizacin
Total:
UNFADORAS DE CHIXTETIC
MEMORIAS DE CALCULO
SALARIOS
CANTIDADES
ANUAL
P.U.
360
COSTO TOTAL
TRIMESTRE
ANUAL
60.00 $
$
NERGIA ELECTRICA
CANTIDADES
ANUAL
P.U.
12
300.00 $
P.U.
12
120.00 $
P.U.
12
100.00 $
P.U.
500.00 $
P.U.
900.00 $
3,600.00
900.00
3,600.00
360.00 $
1,440.00
360.00
1,440.00
300.00 $
1,200.00
300.00
1,200.00
COSTO TOTAL
TRIMESTRE
ANUAL
GACION PREVENTIVA
CANTIDADES
ANUAL
21,600.00
COSTO TOTAL
TRIMESTRE
ANUAL
FLETES
CANTIDADES
ANUAL
COSTO TOTAL
TRIMESTRE
ANUAL
$
PUBLICIDAD
CANTIDADES
ANUAL
5,400.00
COSTO TOTAL
TRIMESTRE
ANUAL
AGUA POTABLE
CANTIDADES
ANUAL
5,400.00 $ 21,600.00
500.00 $
2,000.00
500.00
2,000.00
COSTO TOTAL
SEMESTRAL
ANUAL
500.00 $
$
500.00 $
2,000.00
500.00
2,000.00
PRECIO DE
MARGEN DE
VENTA
UTILIDAD
COSTO ANUAL
$375.00
$525.00
$150.00
40%
$1,500.00
$900.00
$1,260.00
$360.00
40%
$3,600.00
$250.00
$350.00
$100.00
40%
$1,000.00
$400.00
$560.00
$160.00
40%
$1,600.00
$460.00
$644.00
$184.00
40%
$1,840.00
$460.00
$644.00
$184.00
40%
$1,840.00
$350.00
$490.00
$140.00
40%
$1,400.00
$725.00
$1,015.00
$290.00
40%
$2,900.00
$200.00
$280.00
$80.00
40%
$800.00
$350.00
$490.00
$140.00
40%
$1,400.00
$450.00
$630.00
$180.00
40%
$1,800.00
$1,000.00
$1,400.00
$400.00
40%
$4,000.00
$92.00
$128.80
$36.80
40%
$368.00
$132.00
$184.80
$52.80
40%
$528.00
$176.00
$246.40
$70.40
40%
$704.00
$1,760.00
$2,464.00
$704.00
40%
$7,040.00
$1,200.00
$1,680.00
$480.00
40%
$4,800.00
$1,675.00
$2,345.00
$670.00
40%
$6,700.00
$1,600.00
$2,240.00
$640.00
40%
$6,400.00
$1,400.00
$1,960.00
$560.00
40%
$5,600.00
$1,550.00
$2,170.00
$620.00
40%
$6,200.00
$1,400.00
$1,960.00
$560.00
40%
$5,600.00
$1,100.00
$1,540.00
$440.00
40%
$4,400.00
$324.00
$453.60
$129.60
40%
$1,296.00
$204.00
$285.60
$81.60
40%
$816.00
$360.00
$504.00
$144.00
40%
$1,440.00
$420.00
$588.00
$168.00
40%
$1,680.00
$1,650.00
$2,310.00
$660.00
40%
$6,600.00
$1,050.00
$1,470.00
$420.00
40%
$4,200.00
$2,000.00
$2,800.00
$800.00
40%
$8,000.00
$300.00
$420.00
$120.00
40%
$1,200.00
$720.00
$1,008.00
$288.00
40%
$2,880.00
$300.00
$420.00
$120.00
40%
$1,200.00
$200.00
$280.00
$80.00
40%
$800.00
$350.00
$490.00
$140.00
40%
$1,400.00
$50.00
$70.00
$20.00
40%
$200.00
$440.00
$616.00
$176.00
40%
$1,760.00
$250.00
$350.00
$100.00
40%
$1,000.00
$370.00
$518.00
$148.00
40%
$1,480.00
$890.00
$1,246.00
$356.00
40%
$3,560.00
$300.00
$420.00
$120.00
40%
$1,200.00
$1,600.00
$2,240.00
$640.00
40%
$6,400.00
$2,500.00
$3,500.00
$1,000.00
40%
$10,000.00
$320.00
$448.00
$128.00
40%
$1,280.00
$150.00
$210.00
$60.00
40%
$600.00
$600.00
$840.00
$240.00
40%
$2,400.00
$500.00
$700.00
$200.00
40%
$2,000.00
$645.00
$903.00
$258.00
40%
$2,580.00
$10,780.00
$15,092.00
$4,312.00
40%
$43,120.00
$11,740.00
$16,436.00
$4,696.00
40%
$46,960.00
$1,170.00
$1,638.00
$468.00
40%
$4,680.00
$925.00
$1,295.00
$370.00
40%
$3,700.00
$710.00
$994.00
$284.00
40%
$2,840.00
$1,500.00
$2,100.00
$600.00
40%
$6,000.00
$490.00
$686.00
$196.00
40%
$1,960.00
$580.00
$812.00
$232.00
40%
$2,320.00
$450.00
$630.00
$180.00
40%
$1,800.00
$224.00
$313.60
$89.60
40%
$896.00
$580.00
$812.00
$232.00
40%
$2,320.00
$250.00
$350.00
$100.00
40%
$1,000.00
$38.28
$53.59
$15.31
40%
$153.12
$340.00
$476.00
$136.00
40%
$1,360.00
$280.00
$392.00
$112.00
40%
$1,120.00
$600.00
$840.00
$240.00
40%
$2,400.00
$1,000.00
$1,400.00
$400.00
40%
$4,000.00
$1,690.00
$2,366.00
$676.00
40%
$6,760.00
$897.00
$1,255.80
$358.80
40%
$3,588.00
$2,525.00
$3,535.00
$1,010.00
40%
$10,100.00
$7,640.00
$10,696.00
$3,056.00
40%
$30,560.00
$0.00
40%
$0.00
$0.00
40%
$0.00
$0.00
40%
$0.00
$0.00
40%
$0.00
30%
$236,721.84
$78,907.28
$110,470.19
$31,562.91
Periodo de uso
vida util
Depreciacin Depreciacin
Anual
total (5 aos)
a). Depreciaciones
9,200.00
34,740.00
30,000.00
1,295.00
689.00
1,553.00
510.00
77,987.00
$
$
$
77,987.00
15 $
613.33
3,066.67
10 $
3,474.00
17,370.00
10 $
3,000.00
15,000.00
5 $
259.00
1,295.00
5 $
137.80
689.00
5 $
310.60
1,553.00
5 $
102.00
510.00
7,896.73
39,483.67
10.00% $
$
$
7,896.73
39,483.67
Valor
Rescate
6,133.33
17,370.00
15,000.00
38,503.33
38,503.33
TRIUNFADORAS DE CHIXTETIC
CALCULO DE COSTOS
COSTOS FIJOS DE OPERACIN
CONCEPTO
SALARIOS
ENERGIA ELECTRICA
AGUA POTABLE
PUBLICIDAD
FLETE POR COMPRA DE INSUMOS
FUMIGACION PREVENTIVA
TRIMESTRE
ANUAL
Total:
5,400.00
900.00
360.00
300.00
500.00
500.00
7,960.00
21,600.00
3,600.00
1,440.00
1,200.00
2,000.00
2,000.00
31,840.00
375.00
900.00
250.00
400.00
460.00
460.00
350.00
725.00
200.00
350.00
450.00
1,000.00
92.00
132.00
176.00
1,760.00
1,200.00
1,675.00
1,600.00
1,400.00
1,550.00
1,400.00
1,100.00
324.00
204.00
360.00
420.00
1,650.00
1,050.00
2,000.00
300.00
720.00
300.00
200.00
350.00
1,125.00
2,700.00
750.00
1,200.00
1,380.00
1,380.00
1,050.00
2,175.00
600.00
1,050.00
1,350.00
3,000.00
276.00
396.00
528.00
5,280.00
3,600.00
5,025.00
4,800.00
4,200.00
4,650.00
4,200.00
3,300.00
972.00
612.00
1,080.00
1,260.00
4,950.00
3,150.00
6,000.00
900.00
2,160.00
900.00
600.00
1,050.00
50.00
440.00
250.00
370.00
890.00
300.00
1,600.00
2,500.00
320.00
150.00
600.00
500.00
645.00
10,780.00
11,740.00
1,170.00
925.00
710.00
1,500.00
490.00
580.00
450.00
224.00
580.00
250.00
38.28
340.00
280.00
600.00
1,000.00
1,690.00
897.00
2,525.00
7,640.00
78,907.28
150.00
1,320.00
750.00
1,110.00
2,670.00
900.00
4,800.00
7,500.00
960.00
450.00
1,800.00
1,500.00
1,935.00
32,340.00
35,220.00
3,510.00
2,775.00
2,130.00
4,500.00
1,470.00
1,740.00
1,350.00
672.00
1,740.00
750.00
114.84
1,020.00
840.00
1,800.00
3,000.00
5,070.00
2,691.00
7,575.00
22,920.00
236,721.84
86,867.28
268,561.84
IUNFADORAS DE CHIXTETIC
CALCULO DE COSTOS
Costo fijo
TRIUNFADORAS DE CHIXTETIC
PROYECCION DE INGRESOS
CONCEPTO
INGRESOS
TRIMESTRAL
525.00
1,260.00
350.00
560.00
644.00
644.00
490.00
1,015.00
280.00
490.00
630.00
1,400.00
128.80
184.80
246.40
2,464.00
1,680.00
2,345.00
2,240.00
1,960.00
2,170.00
1,960.00
1,540.00
453.60
285.60
504.00
588.00
2,310.00
1,470.00
2,800.00
420.00
1,008.00
420.00
280.00
490.00
70.00
616.00
350.00
518.00
ANUAL
2,100.00
5,040.00
1,400.00
2,240.00
2,576.00
2,576.00
1,960.00
4,060.00
1,120.00
1,960.00
2,520.00
5,600.00
515.20
739.20
985.60
9,856.00
6,720.00
9,380.00
8,960.00
7,840.00
8,680.00
7,840.00
6,160.00
1,814.40
1,142.40
2,016.00
2,352.00
9,240.00
5,880.00
11,200.00
1,680.00
4,032.00
1,680.00
1,120.00
1,960.00
280.00
2,464.00
1,400.00
2,072.00
Ao 1
2,100.00
5,040.00
1,400.00
2,240.00
2,576.00
2,576.00
1,960.00
4,060.00
1,120.00
1,960.00
2,520.00
5,600.00
515.20
739.20
985.60
9,856.00
6,720.00
9,380.00
8,960.00
7,840.00
8,680.00
7,840.00
6,160.00
1,814.40
1,142.40
2,016.00
2,352.00
9,240.00
5,880.00
11,200.00
1,680.00
4,032.00
1,680.00
1,120.00
1,960.00
280.00
2,464.00
1,400.00
2,072.00
1,246.00
420.00
2,240.00
3,500.00
448.00
210.00
840.00
700.00
903.00
15,092.00
16,436.00
1,638.00
1,295.00
994.00
2,100.00
686.00
812.00
630.00
313.60
812.00
350.00
53.59
476.00
392.00
840.00
1,400.00
2,366.00
1,255.80
41,696.20
4,984.00
1,680.00
8,960.00
14,000.00
1,792.00
840.00
3,360.00
2,800.00
3,612.00
60,368.00
65,744.00
6,552.00
5,180.00
3,976.00
8,400.00
2,744.00
3,248.00
2,520.00
1,254.40
3,248.00
1,400.00
214.37
1,904.00
1,568.00
3,360.00
5,600.00
9,464.00
5,023.20
166,784.80
4,984.00
1,680.00
8,960.00
14,000.00
1,792.00
840.00
3,360.00
2,800.00
3,612.00
60,368.00
65,744.00
6,552.00
5,180.00
3,976.00
8,400.00
2,744.00
3,248.00
2,520.00
1,254.40
3,248.00
1,400.00
214.37
1,904.00
1,568.00
3,360.00
5,600.00
9,464.00
5,023.20
166,784.80
Ao 2
2,310.00
5,544.00
1,540.00
2,464.00
2,833.60
2,833.60
2,156.00
4,466.00
1,232.00
2,156.00
2,772.00
6,160.00
566.72
813.12
1,084.16
10,841.60
7,392.00
10,318.00
9,856.00
8,624.00
9,548.00
8,624.00
6,776.00
1,995.84
1,256.64
2,217.60
2,587.20
10,164.00
6,468.00
12,320.00
1,848.00
4,435.20
1,848.00
1,232.00
2,156.00
308.00
2,710.40
1,540.00
2,279.20
Ao 3
2,541.00
6,098.40
1,694.00
2,710.40
3,116.96
3,116.96
2,371.60
4,912.60
1,355.20
2,371.60
3,049.20
6,776.00
623.39
894.43
1,192.58
11,925.76
8,131.20
11,349.80
10,841.60
9,486.40
10,502.80
9,486.40
7,453.60
2,195.42
1,382.30
2,439.36
2,845.92
11,180.40
7,114.80
13,552.00
2,032.80
4,878.72
2,032.80
1,355.20
2,371.60
338.80
2,981.44
1,694.00
2,507.12
Ao 4
Ao 5
2,795.10
6,708.24
1,863.40
2,981.44
3,428.66
3,428.66
2,608.76
5,403.86
1,490.72
2,608.76
3,354.12
7,453.60
685.73
983.88
1,311.83
13,118.34
8,944.32
12,484.78
11,925.76
10,435.04
11,553.08
10,435.04
8,198.96
2,414.97
1,520.53
2,683.30
3,130.51
12,298.44
7,826.28
14,907.20
2,236.08
5,366.59
2,236.08
1,490.72
2,608.76
372.68
3,279.58
1,863.40
2,757.83
3,074.61
7,379.06
2,049.74
3,279.58
3,771.52
3,771.52
2,869.64
5,944.25
1,639.79
2,869.64
3,689.53
8,198.96
754.30
1,082.26
1,443.02
14,430.17
9,838.75
13,733.26
13,118.34
11,478.54
12,708.39
11,478.54
9,018.86
2,656.46
1,672.59
2,951.63
3,443.56
13,528.28
8,608.91
16,397.92
2,459.69
5,903.25
2,459.69
1,639.79
2,869.64
409.95
3,607.54
2,049.74
3,033.62
5,482.40
1,848.00
9,856.00
15,400.00
1,971.20
924.00
3,696.00
3,080.00
3,973.20
66,404.80
72,318.40
7,207.20
5,698.00
4,373.60
9,240.00
3,018.40
3,572.80
2,772.00
1,379.84
3,572.80
1,540.00
235.80
2,094.40
1,724.80
3,696.00
6,160.00
10,410.40
5,525.52
183,463.28
6,030.64
2,032.80
10,841.60
16,940.00
2,168.32
1,016.40
4,065.60
3,388.00
4,370.52
73,045.28
79,550.24
7,927.92
6,267.80
4,810.96
10,164.00
3,320.24
3,930.08
3,049.20
1,517.82
3,930.08
1,694.00
259.39
2,303.84
1,897.28
4,065.60
6,776.00
11,451.44
6,078.07
201,809.61
6,633.70
2,236.08
11,925.76
18,634.00
2,385.15
1,118.04
4,472.16
3,726.80
4,807.57
80,349.81
87,505.26
8,720.71
6,894.58
5,292.06
11,180.40
3,652.26
4,323.09
3,354.12
1,669.61
4,323.09
1,863.40
285.32
2,534.22
2,087.01
4,472.16
7,453.60
12,596.58
6,685.88
221,990.57
7,297.07
2,459.69
13,118.34
20,497.40
2,623.67
1,229.84
4,919.38
4,099.48
5,288.33
88,384.79
96,255.79
9,592.78
7,584.04
5,821.26
12,298.44
4,017.49
4,755.40
3,689.53
1,836.57
4,755.40
2,049.74
313.86
2,787.65
2,295.71
4,919.38
8,198.96
13,856.24
7,354.47
244,189.63
TRIUNFADORAS DE
PROYECCION DE CO
COSTOS FIJOS
Concepto
ao 1
ao 2
ao 3
SALARIOS
ENERGIA ELECTRICA
AGUA POTABLE
PUBLICIDAD
FLETE POR COMPRA DE INSUMOS
FUMIGACION PREVENTIVA
21,600.00
3,600.00
1,440.00
1,200.00
2,000.00
2,000.00
31,840.00
22,464.00
3,744.00
1,497.60
1,248.00
2,080.00
2,080.00
33,113.60
23,362.56
3,893.76
1,557.50
1,297.92
2,163.20
2,163.20
34,438.14
1,170.00
2,808.00
780.00
1,248.00
1,435.20
1,435.20
1,092.00
2,262.00
624.00
1,092.00
1,404.00
3,120.00
287.04
411.84
549.12
5,491.20
3,744.00
5,226.00
4,992.00
4,368.00
4,836.00
4,368.00
3,432.00
1,010.88
636.48
1,123.20
1,310.40
5,148.00
3,276.00
6,240.00
936.00
2,246.40
1,216.80
2,920.32
811.20
1,297.92
1,492.61
1,492.61
1,135.68
2,352.48
648.96
1,135.68
1,460.16
3,244.80
298.52
428.31
571.08
5,710.85
3,893.76
5,435.04
5,191.68
4,542.72
5,029.44
4,542.72
3,569.28
1,051.32
661.94
1,168.13
1,362.82
5,353.92
3,407.04
6,489.60
973.44
2,336.26
Total:
COSTOS VARIABLES
ACUARELA CARTON C/12 COL
BOLIGRAFO CJA/12 VARIOS COLORES POINTEC
CRAYON ESC CJA/6
CRAYON ESC CJA/12
GOMA DE BORRAR MIGAJON MED CJA/40
GOMA DE BORRAR BLANCA CH CJA/60
LAPICES DE COLOR CJA/ 12-CORTOS
LAPICES DE COLOR CJA/ 12-LARGOS
PEGAMENTO BLANCO 35G
PEGAMENTO BLANCO 55G
PEGAMENTO BLANCO 110G
PLASTILINA MARQUETA VARIOS COLORES
PINCEL ESCOLAR PLAST No1 C/25
PINCEL ESCOLAR PLAST No5 C/25
PINCEL ESCOLAR PLAST No9 C/25
PLASTICO AUTOADH .45X20M CONTAC
BOLIGRAFO MED CJA/12 VARIOS COLORES BIC
BOLIGRAFO FINO CJA/12 VARIOS COLORES
LAPIZ BICOLOR TRIANG CJA/10
LAPIZ ROJO CJA/10 REDONDO
LAPIZ DUO TIANGULAR CJA/10
LAPIZ BICOLOR HEX CJA/10
LAPIZ C/GOMA No 2 HEX CJA/10
SACAPUNTAS PLAST SURTIDO 150/P
REGLA PLASTICO TRANS 30C CJA/25
JUEGO DE GEOMETRIA PLAST MED
JUEGO DE GEOMETRIA PLAST GDE
CUADERNO GRAPA 100H ITA RAYA Y CUADROS CLASICO
CUADERNO GRAPA 100H ITA RAYA Y CUADRO ESTRELLA
CUADERNO ESP 100H PROF RAYA/CUADRO
PAPEL BOND BCO Y CUADRO
PAPEL CREPE VARIOS COLORES C/!0
1,125.00
2,700.00
750.00
1,200.00
1,380.00
1,380.00
1,050.00
2,175.00
600.00
1,050.00
1,350.00
3,000.00
276.00
396.00
528.00
5,280.00
3,600.00
5,025.00
4,800.00
4,200.00
4,650.00
4,200.00
3,300.00
972.00
612.00
1,080.00
1,260.00
4,950.00
3,150.00
6,000.00
900.00
2,160.00
900.00
600.00
1,050.00
150.00
1,320.00
750.00
1,110.00
2,670.00
900.00
4,800.00
7,500.00
960.00
450.00
1,800.00
1,500.00
1,935.00
32,340.00
35,220.00
3,510.00
2,775.00
2,130.00
4,500.00
1,470.00
1,740.00
1,350.00
672.00
1,740.00
750.00
114.84
1,020.00
840.00
1,800.00
3,000.00
5,070.00
2,691.00
7,575.00
22,920.00
236,721.84
936.00
624.00
1,092.00
156.00
1,372.80
780.00
1,154.40
2,776.80
936.00
4,992.00
7,800.00
998.40
468.00
1,872.00
1,560.00
2,012.40
33,633.60
36,628.80
3,650.40
2,886.00
2,215.20
4,680.00
1,528.80
1,809.60
1,404.00
698.88
1,809.60
780.00
119.43
1,060.80
873.60
1,872.00
3,120.00
5,272.80
2,798.64
7,878.00
23,836.80
246,190.71
973.44
648.96
1,135.68
162.24
1,427.71
811.20
1,200.58
2,887.87
973.44
5,191.68
8,112.00
1,038.34
486.72
1,946.88
1,622.40
2,092.90
34,978.94
38,093.95
3,796.42
3,001.44
2,303.81
4,867.20
1,589.95
1,881.98
1,460.16
726.84
1,881.98
811.20
124.21
1,103.23
908.54
1,946.88
3,244.80
5,483.71
2,910.59
8,193.12
24,790.27
256,038.34
268,561.84
279,304.31
290,476.49
TRIUNFADORAS DE CHIXTETIC
ROYECCION DE COSTOS TOTALES
ao 4
ao 5
24,297.06
4,049.51
1,619.80
1,349.84
2,249.73
2,249.73
35,815.67
25,268.94
4,211.49
1,684.60
1,403.83
2,339.72
2,339.72
37,248.30
1,265.47
3,037.13
843.65
1,349.84
1,552.31
1,552.31
1,181.11
2,446.58
674.92
1,181.11
1,518.57
3,374.59
310.46
445.45
593.93
5,939.28
4,049.51
5,652.44
5,399.35
4,724.43
5,230.62
4,724.43
3,712.05
1,093.37
688.42
1,214.85
1,417.33
5,568.08
3,543.32
6,749.18
1,012.38
2,429.71
1,316.09
3,158.62
877.39
1,403.83
1,614.40
1,614.40
1,228.35
2,544.44
701.92
1,228.35
1,579.31
3,509.58
322.88
463.26
617.69
6,176.85
4,211.49
5,878.54
5,615.32
4,913.41
5,439.84
4,913.41
3,860.53
1,137.10
715.95
1,263.45
1,474.02
5,790.80
3,685.05
7,019.15
1,052.87
2,526.89
1,012.38
674.92
1,181.11
168.73
1,484.82
843.65
1,248.60
3,003.39
1,012.38
5,399.35
8,436.48
1,079.87
506.19
2,024.76
1,687.30
2,176.61
36,378.10
39,617.71
3,948.27
3,121.50
2,395.96
5,061.89
1,653.55
1,957.26
1,518.57
755.91
1,957.26
843.65
129.18
1,147.36
944.89
2,024.76
3,374.59
5,703.06
3,027.01
8,520.84
25,781.88
266,279.88
1,052.87
701.92
1,228.35
175.48
1,544.21
877.39
1,298.54
3,123.52
1,052.87
5,615.32
8,773.94
1,123.06
526.44
2,105.75
1,754.79
2,263.68
37,833.23
41,202.42
4,106.20
3,246.36
2,491.80
5,264.36
1,719.69
2,035.55
1,579.31
786.14
2,035.55
877.39
134.35
1,193.26
982.68
2,105.75
3,509.58
5,931.18
3,148.09
8,861.68
26,813.16
276,931.07
302,095.55
314,179.37
Costo fijo
TRIUNFADORAS DE CHIXTETIC
ESTADO DE RESULTADOS
Concepto
Ingresos totales
Costos y gastos totales
Utilidad Bruta
Depreciaciones de activos fijos
Utilidad de operacin
PTU
Utilidad o Prdida del ejercicio
Sistema de ahorro
Utilidad para Socios
Utilidad por socio
$
$
-$
$
-$
-$
-$
$
-$
-$
ao 1
166,784.80
268,561.84
101,777.04
7,896.73
109,673.77
10,967.38
98,706.40
12,000.00
110,706.40
22,141.28
ao 1
166,784.80
268,561.84
101,777.04
7,896.73
109,673.77
10,967.38
98,706.40
12,000.00
110,706.40
22,141.28
$
$
-$
$
-$
-$
-$
$
-$
-$
ao 2
183,463.28
279,304.31
95,841.03
7,896.73
103,737.77
10,373.78
93,363.99
12,000.00
105,363.99
21,072.80
$
$
-$
$
-$
-$
-$
$
-$
-$
Periodos
ao 3
201,809.61
290,476.49
88,666.88
7,896.73
96,563.61
9,656.36
86,907.25
12,000.00
98,907.25
19,781.45
$
$
-$
$
-$
-$
-$
ao 4
221,990.57
302,095.55
80,104.98
7,896.73
88,001.71
8,800.17
79,201.54
-$
-$
79,201.54
15,840.31
$
$
-$
$
-$
-$
-$
ao 5
244,189.63
314,179.37
69,989.74
7,896.73
77,886.48
7,788.65
70,097.83
-$
-$
70,097.83
14,019.57
TRIUNFADORAS DE CHIXTETIC
FLUJO DE EFECTIVO
Flujo de Efectivo
Concepto
Periodos
ao 1
384,693.57
$
15,000.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
9,200.00
34,740.00
30,000.00
1,295.00
18,000.00
236,721.84
21,600.00
3,600.00
1,440.00
1,200.00
2,000.00
2,000.00
7,896.73
166,784.80
166,784.80
-$
ao 2
287,201.05
ao 3
298,373.22
ao 4
309,992.28
$ 246,190.71
$ 22,464.00
$
3,744.00
$
1,497.60
$
1,248.00
$
2,080.00
$
2,080.00
$
7,896.73
$ 183,463.28
$ 183,463.28
$ 256,038.34
$ 23,362.56
$
3,893.76
$
1,557.50
$
1,297.92
$
2,163.20
$
2,163.20
$
7,896.73
$ 201,809.61
$ 201,809.61
$ 266,279.88
$ 24,297.06
$
4,049.51
$
1,619.80
$
1,349.84
$
2,249.73
$
2,249.73
$
7,896.73
$ 221,990.57
$ 221,990.57
217,908.77 -$ 103,737.77 -$
96,563.61 -$
88,001.71
Ao
0
1
2
3
4
5
166,784.80
183,463.28
201,809.61
221,990.57
244,189.63
AOS
0
y Diferida
Trabajo
110,987.00
265,501.84
268,561.84
279,304.31
290,476.49
302,095.55
314,179.37
10.00%
FACTOR DE ACTUALIZACIN
FNE
-$
376,488.84
1
2
3
4
5
-$
-$
-$
-$
$
101,777.04
95,841.03
88,666.88
80,104.98
166,513.59
0.909090909
0.826446281
0.751314801
0.683013455
0.620921323
ao 5
322,076.10
$
$
$
$
$
$
$
$
$
$
$
$
276,931.07
25,268.94
4,211.49
1,684.60
1,403.83
2,339.72
2,339.72
7,896.73
457,587.24
244,189.63
213,397.61
348,908.75
Valor de Rescate
236,503.33
TOR DE ACTUALIZACIN
1
(376,488.84)
(101,777.04)
(95,841.03)
(88,666.88)
(80,104.98)
166,513.59
FNE ACTUALIZADA
-
376,488.84
0.909090909
0.826446281
0.751314801
0.683013455
0.620921323
92,524.58
79,207.47
66,616.74
54,712.78
103,391.84
TRIUNFADORAS DE CHIXTETIC
PUNTO DE EQUILIBRIO
Punto de equilibrio en el porcentaje de ventas.
Concepto
COSTOS VARIABLES TOTALES
INSUMOS
COSTOS FIJOS TOTALES
SALARIOS
ENERGIA ELECTRICA
AGUA POTABLE
PUBLICIDAD
FLETE POR COMPRA DE INSUMOS
FUMIGACION PREVENTIVA
COSTOS TOTALES DE PRODUCCION
INGRESOS TOTALES
P.E. VALOR DE VENTAS ($)
P.E. %
Periodos
ao 1
ao 2
ao 3
ao 4
ao 5
236,721.84 246,190.71 256,038.34 266,279.88 276,931.07
236,721.84 246,190.71 256,038.34 266,279.88 276,931.07
31,840.00
33,113.60
34,438.14
35,815.67
37,248.30
21,600.00
22,464.00
23,362.56
24,297.06
25,268.94
3,600.00
3,744.00
3,893.76
4,049.51
4,211.49
1,440.00
1,497.60
1,557.50
1,619.80
1,684.60
1,200.00
1,248.00
1,297.92
1,349.84
1,403.83
2,000.00
2,080.00
2,163.20
2,249.73
2,339.72
2,000.00
2,080.00
2,163.20
2,249.73
2,339.72
268,561.84 279,304.31 290,476.49 302,095.55 314,179.37
166,784.80 183,463.28 201,809.61 221,990.57 244,189.63
-75,931.55 -96,849.64 -128,159.89 -179,518.30 -277,802.26
-45.53%
-52.79%
-63.51%
-80.87%
-113.76%
TRIUNFADORAS DE CHIXTETIC
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
VAN
TIR
B/C
TASA DE ACTUALIZACION
-$566,158.56
393%
$
0.52
10%
Ao 1
VAN:
Ao 2
101,777.04 -$
95,841.03
-$566,158.56
0
1
2
3
4
5
-$
-$
-$
-$
-$
$
Factor de descuento
10.00%
1.000000
0.909091
0.826446
0.751315
0.683013
0.620921
376,488.84
101,777.04
95,841.03
88,666.88
80,104.98
166,513.59
Suma:
VAN1
TIR:
393%
FORMULA EXCEL
566,158.56
-37%
Flujo de Ventas
0
1
2
3
4
$
$
$
$
Factor de descuento
166,784.80
183,463.28
201,809.61
221,990.57
10.00%
1.000000
0.909091
0.826446
0.751315
0.683013
244,189.63
0.52
Suma:
RBC:
0.620921
, TIR, B/C)
Ao 3
-$
Ao 4
88,666.88 -$
-$
-$
-$
-$
-$
$
-$
376,488.84
92,524.58
79,207.47
66,616.74
54,712.78
103,391.84
566,158.56
80,104.98
Factor de descuento
15.00%
1.000000
0.869565
0.756144
0.657516
0.571753
0.497177
VAN2
Ao 5
$
166,513.59
-$
-$
-$
-$
-$
$
-$
376,488.84
88,501.77
72,469.59
58,299.91
45,800.28
82,786.68
558,773.71
-45%
Flujo de ventas
actualizado
$
$
151,622.55
151,622.55
151,622.55
151,622.55
Flujo de Inversin
$
$
$
$
$
376,488.84
268,561.84
279,304.31
290,476.49
302,095.55
$
$
$
$
$
376,488.84
244,147.13
230,830.01
218,239.28
206,335.32
151,622.55
758,112.73
314,179.37
$
$
195,080.67
1,471,121.25
TRIUNFADORAS DE CHIXTETIC
MONTO A
AHORRAR
36,000.00
AO 1
12,000.00
AO 2
12,000.00
AO 3
12,000.00
AS DE CHIXTETIC
TALIZACION Y AHORRO