Академический Документы
Профессиональный Документы
Культура Документы
Descripcin
Informacin para el Retorno de la Inversin
1
2
3
4
1
2
3
4
5
Monto
Gastos
Anuales
Q11,849.00
Q9,293.00
Q3,392.00
Q2,205.00
Q26,739.00
Gastos
Anuales
Q8,541.00
Q8,808.00
Q6,963.00
Q7,203.00
Q804.00
Q32,319.00
Costos Operativos
7550 *
8305 *
9136 *
1
0 /
1
0 /
1
0 /
10
0 = 755 + 7550 =
10
0 = 831 + 8305 =
10
0 = 914 + 9136 =
Periodo
s
0
1
2
3
4
8305
9136
1005
0
Costos
Q32,319.0
0
Q7,550.00
Q8,305.00
Q9,136.00
Q10,050.0
0
Costos Acumulados
Q 32,319.00
Q 39,869.00
Q 48,174.00
Q 57,310.00
Periodos
0
1
2
3
4
+
+
+
+
Q 7,550.00
Q 8,305.00
Q 9,136.00
Q 1,050.00
Costos
Q32,319.00
Q7,550.00
Q8,305.00
Q9,136.00
Q10,050.00
=
=
=
=
Q 39,869.00
Q 48,174.00
Q 57,310.00
Q 58,360.00
Costos Acumulados
Q
32,319.00
Q
39,869.00
Q
48,174.00
Q
57,310.00
Q
58,360.00
39,869.00 *
% de
Gananci
a
15
30
45
60
15 / 100 =
Q 5,980.35
48,174.00 *
57,310.00 *
58,360.00 *
30 / 100 =
45 / 100 =
60 / 100 =
Q 14,452.20
Q 25,789.50
Q 35,016.00
Beneficios
Periodo
s
Costos
Acumulad
os
0
1
32,319.00
39,869.00
48,174.00
57,310.00
58,360.00
%
Beneficio
Especulati
vo
Benefici
os
0.00
5,980.35
14,452.2
0
25,789.5
0
35,016.0
0
15
30
45
60
Beneficios Acumulados
5,980.35 +
5,980.35 +
20,432.55 +
46,222.05 +
0.00
14,452.2
0
25,789.5
0
35,016.0
0
5,980.35
20,432.55
46,222.05
81,238.05
Retorno de Inversin
Periodo
s
Costos
Costos
Acumulad
os
Benefici
os
Beneficios
Acumulad
os
Q32,319.
00
Q7,550.0
0
Q8,305.0
0
Q9,136.0
0
Q10,050.
00
32,319.00
%
Beneficio
especulati
vo
0
39,869.00
5,980.35
5,980.35
15
48,174.00
14,452.2
0
25,789.5
0
35,016.0
0
20,432.55
30
46,222.05
45
81,238.05
60
1
2
3
4
57,310.00
58,360.00
Retorno de la Inversin
Q90,000.00
Q80,000.00
Q70,000.00
Q60,000.00
Q50,000.00
Q40,000.00
Q30,000.00
Q20,000.00
Q10,000.00
Q-
Costos Acumulados
Beneficios Acumulados
Flujo de Efectivo
FLUJO DE EFECTIVO
SALDO INICIAL
Ingresos
INICIAL
Proyectados
Sueldo del
personal
administrativo,
gasto anual;
pago trimestral
Sueldo del
contador de
costos y 2
auxiliares, gasto
anual; pago
trimestral
Soporte
tcnico
al sistema de
costeo, gasto
anual, pago
semestral
vencido
Trimestre
1
Trimestre
2
Trimestre
3
Trimestre
4
25,789.5
11,581.9
0
-4,949.95
Presupuestad
o
-11,591.15
5,980.35
14,452.20
8,541.00
2135.25
2135.25
2135.25
2135.25
8,808.00
2202
2202
2202
2202
6,963.00
3481.5
3481.5
35,016.00
Total
Proyectado
81,238.05
Sueldo del
Gerente de
7,203.00
Operaciones,
gasto anual;
pago trimestral
Costos de
papelera y
tiles, gasto
804.00
anual, pago
semestral
vencido
Total Costos del Proyecto
10,021.50
6,138.00
7,550.00
8,305.00
Total de Egresos
17,571.50
14,443.00
-11,591.15
-11,581.95
1800.75
1800.75
402
1800.75
1800.75
402
10,021.5
0
9,136.00
19,157.5
0
-4,949.95
6,138.00
10,050.00
16,188.00
67,360.00
13,878.05
13,878.05