Академический Документы
Профессиональный Документы
Культура Документы
CANTIDAD
APORTACIONES TOTALES
P. UNITARIO ($)
SRA
153,733.24
40,700.00
121,266.76
137,500.00
0.00
121,266.76
121,266.76
pzas.
1.00
1,506.96
1,506.96
1,506.96
pzas.
7.00
11,179.00
78,253.00
78,253.00
pzas.
1.00
34,385.00
34,385.00
34,385.00
SILLASECRETARIALES
pzas.
5.00
409.00
2,045.00
2,045.00
pzas.
5.00
179.00
895.00
895.00
pzas.
5.00
836.36
4,181.80
4,181.80
12,500.00
12,500.00
12,500.00
12,500.00
ACTIVOS DIFERIDOS
Elaboracion del proyecto, asistencia
tcnica y capacitacion.
proyecto
1.0
12,500.00
CAPITAL DE TRABAJO
INSUMOS
PZAS
35
38
25
25
100
46.32
55.58
300.00
280.00
10.00
Jornales
360
70.00
MILLAR
MILLAR
CARTUCHOS A COLOR
PZAS
PZAS
CD
PRODUCTOR
194,433.24
44,433.24
3,733.24
40,700.00
19,233.24
3,733.24
15,500.00
1,621.20
2,112.04
7,500.00
7,000.00
1,000.00
1,621.20
2,112.04
7,500.00
7,000.00
1,000.00
MANO DE OBRA
SUELDOS
SUBTOTAL
25,200.00
25,200.00
25,200.00
25,200.00
UNIDAD
INGRESOS
A01
324,960.00
HORAS EN INTERNERT
HORAS
IMPRESIONES A COLOR
PZAS.
PZAS.
COPIAS
PZAS.
GRABACIONES EN CD
PZAS.
26,880.00
24,000.00
12,000.00
10,080.00
252,000.00
ao 2
ao 3
ao 4
60,480.00
54,000.00
27,000.00
22,680.00
567,000.00
90,720.00
81,000.00
40,500.00
34,020.00
850,500.00
ao 5
1,645,110.00
136,080.00
121,500.00
60,750.00
51,030.00
1,275,750.00
i) COSTOS
CONCEPTOS
2
25
3
50
15,500.00
19,233.24
38,466.48
15,500.00
19,233.24
38,466.48
4,800.00
4,800.00
4,800.00
4,800.00
4,800.00
4,800.00
25,200.00
25,200.00
25,200.00
25,200.00
25,200.00
25,200.00
45,500.00
49,233.24
68,466.48
CONCEPTOS
A COSTOS VARIABLES DE OPERACIN
MATERIAS PRIMAS
B COSTOS VARIABLES DE DISTRIBUCION
FLETES
C COSTOS FIJOS DE OPERACIN
SUELDOS
E COSTOS DE OPERACIN
4
75
5
100
57,699.72
76,932.96
57,699.72
76,932.96
4,800.00
4,800.00
4,800.00
4,800.00
25,200.00
25,200.00
25,200.00
25,200.00
87,699.72
106,932.96
AO 1
AO 2
AO 3
AO4
AO 5
$40,700.00
$44,433.24
$63,666.48
$82,899.72
#########
$15,500.00
$19,233.24
$38,466.48
$57,699.72
$76,932.96
$25,200.00
$25,200.00
$25,200.00
$25,200.00
$25,200.00
i)estado de resultados:
INGRESOS(A)
VENTAS
PROYECCCION FINANCIERA
PERIODO EN AOS
1
2
3
4
$324,960.00 $487,440.00 $731,160.00 $1,096,740.00
$324,960.00 $487,440.00 $731,160.00
5
$1,645,110.00
$1,096,740.00
$1,645,110.00
EGRESOS(B)
$45,500.00
$49,233.24
$68,466.48
$87,699.72
$106,932.96
COSTOS DE OPERACIN
$45,500.00
$49,233.24
$68,466.48
$87,699.72
$106,932.96
$1,009,040.28
$201,808.06
$1,538,177.04
$307,635.41
UTILIDAD(A-B)
UTILIDAD POR SOCIO
$0.00
$1,645,110.00
VENTAS
TOTAL DEL FONDO
POSITIVA
COSTOS DE
PRODUCCION
EGRESOS(B)
$1,645,110.00
$1,645,110.00
$87,699.72
$87,699.72
$106,932.96
$106,932.96
UTILIDAD NETA
UTILIDAD POR SOCIO
TOTAL DEL FONDO
NEGATIVO
FLUJO DE EFECTIVO
NETO
$1,538,177.04
$307,635.41
CONCEPTOS
CONCEPTOS
INGRESOS(A)
$45,500.00
$45,500.00
$49,233.24
$49,233.24
$68,466.48
$68,466.48
$289,507.78
$414,568.37
$807,232.22
$1,230,541.63
PRESPUESTO DE INVERSIN
pasivos
IMP. TOTAL ($)
237,315.04
ACTIVOS FIJOS
Materiales y Equipo
181,381.80 CREDITO
125,448.56
1,506.96
1,506.96
78,253.00
78,253.00
34,385.00
34,385.00
SILLASECRETARIALES
2,045.00
2,045.00
895.00
ACTIVOS DIFERIDOS
12,500.00
12,500.00
CAPITAL DE TRABAJO
INSUMOS
HOJAS BLANCAS CARTA 500
CARTUCHOS A COLOR
CARTUCHOS BLANCO Y NEGRO
CD
125,000.00
895.00
4,181.80
4,181.80
4,181.80
4,181.80
43,433.24
3,733.24
16,612.04
18,233.24
3,733.24
16,612.04
1,621.20
2,112.04
7,500.00
7,000.00
1,621.20
2,112.04
2,112.04
7,500.00
7,000.00
MANO DE OBRA
SUELDOS
25,200.00
25,200.00
PROYECCCION FINANCIERA
C
D
E
F
G
1
$15,500.00
PERIODO EN AOS
2
3
$19,233.24
$38,466.48
MATERIAS PRIMAS
$15,500.00
$19,233.24
$38,466.48
$25,200.00
$25,200.00
$25,200.00
COSTOS FIJOS
$25,200.00
$25,200.00
$25,200.00
45,500.00
45,500.00
$324,960.00
$26,462.20
49,233.24
49,233.24
$487,440.00
$26,235.18
68,466.48
68,466.48
$731,160.00
$26,599.40
3,705.16
2,649.85
2,490.79
1.14
0.54
0.34
A
PERIODO EN AOS
4
$57,699.72
5
$76,932.96
$57,699.72
$76,932.96
$25,200.00
$25,200.00
$25,200.00
$25,200.00
87,699.72
106,932.96
87,699.72
106,932.96
########### ###########
$26,599.40
$26,436.28
2,126.99
1,718.37
0.19
0.10
$0.00
$60,000.10
$60,000.10
$60,000.10
EGRESOS(B)
$45,500.00
$49,233.24
$68,466.48
$87,699.72
$106,932.96
COSTOS DE OPERACIN
$45,500.00
$49,233.24
$68,466.48
$87,699.72
$106,932.96
UTILIDAD(A-B)
UTILIDAD POR SOCIO
$0.00
d) Analisis de rentabilidad
i) TREMA
TREMA=TIIE+PRIMA DE RIESGO(INFLACION)
TREMA
11.10%
ii) valor actual neto. Calculado de acuerdo al total de la inversion con trema al 10%
Flujo En Efectivo
CONCEPTOS
CONCEPTOS
INGRESOS(A)
PERIODO EN AOS
1
2
3
4
5
$194,433.24
$324,960.00 $487,440.00 $731,160.00 $1,096,740.00 $1,645,110.00
VENTAS
TOTAL DEL FONDO
POSITIVA
COSTOS DE
PRODUCCION
EGRESOS(B)
$1,096,740.00 $1,645,110.00
$1,096,740.00 $1,645,110.00
UTILIDAD NETA
UTILIDAD POR SOCIO
TOTAL DEL FONDO
NEGATIVO
FLUJO DE EFECTIVO
NETO
$45,500.00
$45,500.00
$49,233.24
$49,233.24
$68,466.48
$68,466.48
$87,699.72
$87,699.72
$106,932.96
$106,932.96
$1,009,040.28 $1,538,177.04
$201,808.06
$307,635.41
$289,507.78
$414,568.37
$807,232.22 $1,230,541.63
AOS
0
1
2
3
4
5
FLUJOS DE
EFECTIVOS
194,433.24
418,001.24
350,565.41
530,154.82
807,232.22
1,230,541.63
FACTOR DE
ACTUALIZACION 10%
1.000
0.909
0.826
0.751
0.683
0.621
SUMA DEL VALOR
PRESENTE NETO DE
LOS FLUJOS
INVERSION INICIAL
VAN
TIR
SALDOS ACTUALES
-194,433.24
379,963.13
289,567.03
398,146.27
551,339.61
764,166.35
2,383,182.38
194,433.24
2,188,749.14
35%
FACTOR DE
ACTUALIZACION 12%
1.000
0.892
0.797
0.712
0.636
0.567
SUMA DEL VALOR
PRESENTE NETO DE
LOS FLUJOS
VAN
TIR
SALDOS ACTUALES
-194,433.24
372,857.11
279,470.74
377,364.20
512,996.08
698,209.32
2,240,897.45
194,433.24
2,046,464.21
34%
AOS.
2009
2010
2011
2012
2013
SALDO DEL
PRESTAMO
25,000.0
25,000.0
25,000.0
25,000.0
25,000.0
125,000.0
0.00%
AMORTIZACION
DEL PRINCIPAL
saldo
$125,000.00$125,000.00
100,000.0
75,000.0
50,000.0
25,000.0
0.0
saldo
125,000.00$125,000.00
100,000.0
75,000.0
50,000.0
25,000.0
0.0