Академический Документы
Профессиональный Документы
Культура Документы
A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.
FERRETERIA BALDERAS
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
PROYECCION DE COSTOS
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
FAPPA Y PROMETE
FERRET
INDICE
PRESUPUE
CONCEPTOS
ACTIVO FIJO
JUEGOS DE ESTANTES CON SUS CHAROLAS
GONDOLA DE EXHIBICION 5 PELDAOS SIMPLE
GONDOLA DE EXHIBICION DOBLE
CAJA REGISTRADORA 500 FUNCIONES EN MEMORIA 12 DEPT
VITRINAS 1.80 MTS CON 32 CAJONES CON VIDRIOS
VITRINA 1.80 MTS DE ALTO X 2 MTS
CAJA TORNILLERA
MOSTRADOR METALICO
TERRENO
SUBTOTAL
ACTIVO DIFERIDO
ASISTENCIA TECNICA
SUBTOTAL
CAPITAL DE TRABAJO
Capital de trabajo para el primer ao
SUBTOTAL
TOTAL
FERRETERIA BALDERAS
PRESUPUESTO DE INVERSION
UNIDAD
CANTIDAD
juego
pieza
pieza
pieza
pieza
pieza
pieza
pieza
LOTE
28
4
4
1
3
2
2
1
1
presupuesto
1,160.00
2,291.00
4,582.00
8,242.00
11,492.00
13,920.00
5,800.00
7,870.00
50,000.00
PRESUPUESTO
COSTO
UNITARIO
MONTOS
$
$
$
$
$
$
$
$
$
$
$
$
$
15,000.00 $
$ 15,000.00
$ 179,930.80
32,480.00
9,164.00
18,328.00
8,242.00
34,476.00
27,840.00
11,600.00
7,870.00
50,000.00
200,000.00
PROGRAMA
$
$
$
$
$
$
$
$
32,480.00
9,164.00
18,328.00
8,242.00
34,476.00
27,840.00
11,600.00
7,870.00
$
$
$
$
150,000.00
15,000.00 $
15,000.00
15,000.00 $
15,000.00
179,930.80
$
179,930.80
$ 394,930.80
$ 165,000.00
SOCIOS
TOTAL
$
$
$
$
$
$
$
$
50,000.00 $
$
$
$
50,000.00 $
32,480.00
9,164.00
18,328.00
8,242.00
34,476.00
27,840.00
11,600.00
7,870.00
50,000.00
200,000.00
15,000.00
15,000.00
179,930.80 $
179,930.80
$
179,930.80 $
179,930.80
$ 229,930.80 $ 394,930.80
INDICE
DESCRIPCION
Barreta de punta 7/8x1m
Grifa con dos bocas de 3/8-1/2
Bieldo de paja de 6
Carretilla 55 llanta negra
Carretilla pasturera 100 ft3
Llanta para carretilla reforzada completa
Cintal teflon de 1/2x7 m
Cuchara forjada de 6 truper
Desarmador plano de 1/4x6
Desarmador plano de 5/16x6
Juego de 5 desarmadores truper
Guante de algodn con puntos pvc
Guante de piel de borrego corto
Guante piel borrego
Escoba metalica reforzada 18d
Escoba metal/plastico 22 dientes
Flexometro contra impacto 3 m
Flexometro contra impacto 5 m
Flexometro contra impacto 8 m
Flexometro contra impacto 10 m
Flexometro con magneto en punta 3 m
Flexometro con magneto en punta 5 m
Flexometro con magneto en punta 8 m
Hacha media labor de 3lbs sin mango
Hacha media labor de 31/2 lbs
Hacha media labor de 4 lbs sin mango
Hacha labor entera de 2 1/2 kbs
Hacha labor entera de 3 lbs sin mango
Hacha labor entera de 3 1/2 lbs
Hacha labor entera de 4 lbs s/mango
Lona de 2x3 m truper
Lona de 3x3 m truper
Lona de 4x5 m truper
Lona de 4x6 m truper
Lona de 5x6 m truper
Lona de 6x12 m truper
Lona de 12x17 m truper
Lona de polietileno
Llave espaola de 7/16
Juego de 6 llaves comb milim
Juego de 6 llaves comb std
Juego de 11 llaves comb milim
Juego de 11 llaves comb std
Llave p/tubo de 8 stilson
Clavo fosfatado 1n
Clavo fosfatado 1 1/2n
Clavo fosfatado 2n
Clavo fosfatado 3n
Clavo fosfatado 3 1/2n
Clavo con cabeza para madera de pu
1/4 clavo con cabeza para madera
1/2 clavo con cabeza para madera
2 clavo con cabeza para madera
2 1/2 clavo con cabeza para madera
3 clavo con cabeza para madera
3 1/2 clavo con cabeza para madera
Multicontacto de 8 entradas
Multicontacto de 6 entradas
Fusible economico con jaladera
Fusible reforzado con 30 A
Par de fusibles economicos 30b
Par de fusibles economicos 30ab
Extension electrica de uso rudo 6x16
Extension electrica de uso rudo 8x16
Extension electrica de uso rudo 10x16
Extension electrica de uso rudo 12x16
Foco ahorrador espiral 15e
Foco ahorrador espiral 20e
Foco ahorrador espiral 20efc
Foco ahorrador espiral f24e
Foco ahorrador cuadruple u20w800
Foco ahorrador cuadruple u28w800
Foco ahorrador cuadruple 28wcal
Manguera revestida de acero inox
Manguera de caucho 06
Manguera de caucho 10
Manguera de caucho 15
Manguera de caucho 20
Manguera de caucho 30
Manguera de caucho 40
Manguera de caucho 50
Exhibidor giratorio para palas
Exhibidor para herramientas mango largo
Gancho recto de 9c
Rack para 3 carretillas estibada
Panel exhibidor truper 60x140
Rach de alto impacto nacional
TOTAL
Pago Mensual
$
$
$
$
$
300.00
1,500.00
80.00
2,000.00
500.00
Sueldo diario
170.00
200.00
170.00
450.00
500.00
600.00
CANTIDAD
6
3
8
6
6
12
500
24
36
36
36
48
48
48
6
6
6
6
6
6
6
6
6
4
4
4
4
4
4
4
6
6
6
6
6
6
6
6
36
12
12
8
8
6
COSTO
$
145.00 $
$
95.00 $
$
255.00 $
$
605.00 $
$
865.00 $
$
210.00 $
$
3.00 $
$
95.00 $
$
24.00 $
$
32.00 $
$
85.00 $
$
16.00 $
$
185.00 $
$
129.00 $
$
65.00 $
$
67.50 $
$
35.00 $
$
55.00 $
$
95.00 $
$
145.00 $
$
35.00 $
$
55.00 $
$
95.00 $
$
95.00 $
$
105.00 $
$
115.00 $
$
85.00 $
$
95.00 $
$
105.00 $
$
115.00 $
$
90.00 $
$
135.00 $
$
295.00 $
$
345.00 $
$
435.00 $
$
990.00 $
$ 2,850.00 $
$
90.00 $
$
32.00 $
$
215.00 $
$
215.00 $
$
435.00 $
$
475.00 $
105 $
TOTAL
870.00
285.00
2,040.00
3,630.00
5,190.00
2,520.00
1,500.00
2,280.00
864.00
1,152.00
3,060.00
768.00
8,880.00
6,192.00
390.00
405.00
210.00
330.00
570.00
870.00
210.00
330.00
570.00
380.00
420.00
460.00
340.00
380.00
420.00
460.00
540.00
810.00
1,770.00
2,070.00
2,610.00
5,940.00
17,100.00
540.00
1,152.00
2,580.00
2,580.00
3,480.00
3,800.00
630.00
Precio
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
de venta
195.75
128.25
344.25
816.75
1,167.75
283.50
4.05
128.25
32.40
43.20
114.75
21.60
249.75
174.15
87.75
91.13
47.25
74.25
128.25
195.75
47.25
74.25
128.25
128.25
141.75
155.25
114.75
128.25
141.75
155.25
121.50
182.25
398.25
465.75
587.25
1,336.50
3,847.50
121.50
43.20
290.25
290.25
587.25
641.25
141.75
6
6
6
6
6
6
24
24
24
24
6
3
3
3
3
3
36
4
6
6
6
24
3
12
36
24
24
24
6
6
6
6
6
6
6
6
12
12
12
12
3
6
12
12
6
36
12
1
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
135.00
175.00
225.00
215.00
265.00
175.00
65.00
89.00
59.00
59.00
49.00
110.00
95.00
95.00
62.00
69.00
12.00
69.00
15.00
19.00
28.00
75.00
95.00
79.00
48.00
99.00
75.00
110.00
38.00
49.00
69.00
95.00
38.00
49.00
69.00
95.00
13.00
14.00
16.00
17.00
185.00
45.00
87.00
105.00
35.00
8.00
50.00
27.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
810.00
1,050.00
1,350.00
1,290.00
1,590.00
1,050.00
1,560.00
2,136.00
1,416.00
1,416.00
294.00
330.00
285.00
285.00
186.00
207.00
432.00
276.00
90.00
114.00
168.00
1,800.00
285.00
948.00
1,728.00
2,376.00
1,800.00
2,640.00
228.00
294.00
414.00
570.00
228.00
294.00
414.00
570.00
156.00
168.00
192.00
204.00
555.00
270.00
1,044.00
1,260.00
210.00
288.00
600.00
27.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
182.25
236.25
303.75
290.25
357.75
236.25
87.75
120.15
79.65
79.65
66.15
148.50
128.25
128.25
83.70
93.15
16.20
93.15
20.25
25.65
37.80
101.25
128.25
106.65
64.80
133.65
101.25
148.50
51.30
66.15
93.15
128.25
51.30
66.15
93.15
128.25
17.55
18.90
21.60
22.95
249.75
60.75
117.45
141.75
47.25
10.80
67.50
36.45
1
1
1
1
1
1
1
1
1
1
1
1
36
36
50
100.000
100.000
100.000
4.000
2.000
2.000
2.000
24.000
24.000
24.000
24.000
24.000
24.000
24.000
36.000
36.000
36.000
36.000
36.000
36.000
36.000
36.000
1.000
1.000
360.000
2.000
14.000
1
$
27.00 $
$
27.00 $
$
27.00 $
$
27.00 $
$
27.00 $
$
27.00 $
$
27.00 $
$
27.00 $
$
16.00 $
$
16.00 $
$
16.00 $
$
16.00 $
$
63.00 $
$
42.00 $
$
5.00 $
$
13.00 $
$
15.00 $
$
15.00 $
$
62.00 $
$
87.00 $
$
105.00 $
$
122.00 $
$
37.80 $
$
40.50 $
$
40.50 $
$
44.10 $
$
52.20 $
$
55.80 $
$
55.80 $
$
45.00 $
$
29.00 $
$
35.00 $
$
45.00 $
$
53.00 $
$
69.00 $
$
87.00 $
$
105.00 $
$
750.00 $
$
750.00 $
$
18.00 $
$ 1,000.00 $
$
500.00 $
$ 1,300.00 $
27.00
27.00
27.00
27.00
27.00
27.00
27.00
27.00
16.00
16.00
16.00
16.00
2,268.00
1,512.00
250.00
1,300.00
1,500.00
1,500.00
248.00
174.00
210.00
244.00
907.20
972.00
972.00
1,058.40
1,252.80
1,339.20
1,339.20
1,620.00
1,044.00
1,260.00
1,620.00
1,908.00
2,484.00
3,132.00
3,780.00
750.00
750.00
6,480.00
2,000.00
7,000.00
1,300.00
$ 179,930.80
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
36.45
36.45
36.45
36.45
36.45
36.45
36.45
36.45
21.60
21.60
21.60
21.60
85.05
56.70
6.75
17.55
20.25
20.25
83.70
117.45
141.75
164.70
51.03
54.68
54.68
59.54
70.47
75.33
75.33
60.75
39.15
47.25
60.75
71.55
93.15
117.45
141.75
1,012.50
1,012.50
24.30
1,350.00
675.00
1,755.00
-
de equipo
Cantidad
Costo Seman
Costo
2.00
2,040.00
1.00
1,200.00
1.00
1,020.00
Mensual
8,160.00
4,800.00
4,080.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1,093.50
1,417.50
1,822.50
1,741.50
2,146.50
1,417.50
2,106.00
2,883.60
1,911.60
1,911.60
396.90
445.50
384.75
384.75
251.10
279.45
583.20
372.60
121.50
153.90
226.80
2,430.00
384.75
1,279.80
2,332.80
3,207.60
2,430.00
3,564.00
307.80
396.90
558.90
769.50
307.80
396.90
558.90
769.50
210.60
226.80
259.20
275.40
749.25
364.50
1,409.40
1,701.00
283.50
388.80
810.00
36.45
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
13,122.00
17,010.00
21,870.00
20,898.00
25,758.00
17,010.00
25,272.00
34,603.20
22,939.20
22,939.20
4,762.80
5,346.00
4,617.00
4,617.00
3,013.20
3,353.40
6,998.40
4,471.20
1,458.00
1,846.80
2,721.60
29,160.00
4,617.00
15,357.60
27,993.60
38,491.20
29,160.00
42,768.00
3,693.60
4,762.80
6,706.80
9,234.00
3,693.60
4,762.80
6,706.80
9,234.00
2,527.20
2,721.60
3,110.40
3,304.80
8,991.00
4,374.00
16,912.80
20,412.00
3,402.00
4,665.60
9,720.00
437.40
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
36.45
36.45
36.45
36.45
36.45
36.45
36.45
36.45
21.60
21.60
21.60
21.60
3,061.80
2,041.20
337.50
1,755.00
2,025.00
2,025.00
334.80
234.90
283.50
329.40
1,224.72
1,312.20
1,312.20
1,428.84
1,691.28
1,807.92
1,807.92
2,187.00
1,409.40
1,701.00
2,187.00
2,575.80
3,353.40
4,228.20
5,103.00
1,012.50
1,012.50
8,748.00
2,700.00
9,450.00
1,755.00
242,906.58
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
437.40
437.40
437.40
437.40
437.40
437.40
437.40
437.40
259.20
259.20
259.20
259.20
36,741.60
24,494.40
4,050.00
21,060.00
24,300.00
24,300.00
4,017.60
2,818.80
3,402.00
3,952.80
14,696.64
15,746.40
15,746.40
17,146.08
20,295.36
21,695.04
21,695.04
26,244.00
16,912.80
20,412.00
26,244.00
30,909.60
40,240.80
50,738.40
61,236.00
12,150.00
12,150.00
104,976.00
32,400.00
113,400.00
21,060.00
2,914,878.96
tas Ao 1
INDICE
FERRETERIA BALDERAS
Proyeccion de Costos Mensuales
Concepto
Costos Variables
Compra de productos*
Papel periodico para envolver
Bolsas de plastico
Papel de estrasa
Ene
$
$
$
$
450.00
500.00
600.00
22,970.00
Ao 1
$ 1,979,238.80
$
5,400.00
$
6,000.00
$
7,200.00
###
$
$
$
97,920.00
57,600.00
48,960.00
Luz
Telefono
Agua
Mantenimiento vehiculo
Imprevistos
Total de Costos Fijos
Costos Totales
$
3,600.00
$
18,000.00
$
960.00
$
24,000.00
$
6,000.00
$ 257,040.00
###
Feb
$
$
$
$
Mar
Abr
179,930.80
450.00
500.00
600.00
$
$
$
$
179,930.80
450.00
500.00
600.00
$ 181,480.80
ion en capital de trabajo
181,480.80
8,160.00
4,800.00
4,080.00
300.00
1,500.00
80.00
2,000.00
500.00
21,420.00
$
$
$
$
$
$
$
$
$
8,160.00
4,800.00
4,080.00
300.00
1,500.00
80.00
2,000.00
500.00
21,420.00
$ 202,900.80
202,900.80
$
$
$
$
$
$
$
$
$
Ao 2
Ao 3
$
$
$
$
May
$
$
$
$
179,930.80
450.00
500.00
600.00
$ 179,930.80
$
450.00
$
500.00
$
600.00
$ 181,480.80 $
181,480.80
$181,480.80
8,160.00 $
4,800.00 $
4,080.00 $
300.00 $
1,500.00 $
80.00 $
2,000.00 $
500.00 $
21,420.00 $
8,160.00
4,800.00
4,080.00
300.00
1,500.00
80.00
2,000.00
500.00
21,420.00
$
8,160.00
$
4,800.00
$
4,080.00
$
300.00
$
1,500.00
$
80.00
$
2,000.00
$
500.00
$ 21,420.00
$ 202,900.80 $
202,900.80
$202,900.80
$
$
$
$
$
$
$
$
$
179,930.80
450.00
500.00
600.00
Ao 4
Ao 5
### $2,202,617.28
$
$
$
102,816.00 $
60,480.00 $
51,408.00 $
Jun
107,956.80 $
63,504.00 $
53,978.40 $
$ 2,405,777.13
$
6,563.73
$
7,293.04
$
8,751.65
###
113,354.64
66,679.20
56,677.32
###
$
$
$
119,022.37
70,013.16
59,511.19
$
3,780.00
$
18,900.00
$
1,008.00
$
25,200.00
$
6,300.00
$ 269,892.00
$
$
$
$
$
$
3,969.00
19,845.00
1,058.40
26,460.00
6,615.00
283,386.60
### $2,486,003.88
$
4,167.45 $
4,375.82
$
20,837.25 $
21,879.11
$
1,111.32 $
1,166.89
$
27,783.00 $
29,172.15
$
6,945.75 $
7,293.04
$ 297,555.93 $ 312,433.73
###
###
Jul
Ago
Sep
$ 179,930.80 $ 179,930.80 $
$
450.00 $
450.00 $
$
500.00 $
500.00 $
$
600.00 $
600.00 $
Oct
179,930.80
450.00
500.00
600.00
$ 179,930.80
$
450.00
$
500.00
$
600.00
Nov
$
$
$
$
179,930.80
450.00
500.00
600.00
$181,480.80
$181,480.80
$
8,160.00
$
4,800.00
$
4,080.00
$
300.00
$
1,500.00
$
80.00
$
2,000.00
$
500.00
$ 21,420.00
$
8,160.00
$
4,800.00
$
4,080.00
$
300.00
$
1,500.00
$
80.00
$
2,000.00
$
500.00
$ 21,420.00
$
$
$
$
$
$
$
$
$
$202,900.80
$202,900.80
8,160.00 $
8,160.00 $
4,800.00 $
4,800.00 $
4,080.00 $
4,080.00 $
300.00 $
300.00 $
1,500.00 $
1,500.00 $
80.00 $
80.00 $
2,000.00 $
2,000.00 $
500.00 $
500.00 $
21,420.00 $ 21,420.00 $
8,160.00
4,800.00
4,080.00
300.00
1,500.00
80.00
2,000.00
500.00
21,420.00
Dic
$ 179,930.80
$
450.00
$
500.00
$
600.00
$181,480.80
Total
$ 1,979,238.80
$
5,400.00
$
6,000.00
$
7,200.00
$
$
###
$
8,160.00 $
97,920.00
$
4,800.00 $
57,600.00
$
4,080.00 $
48,960.00
$
300.00 $
3,600.00
$
1,500.00 $
18,000.00
$
80.00 $
960.00
$
2,000.00 $
24,000.00
$
500.00 $
6,000.00
$ 21,420.00 $ 257,040.00
$202,900.80
###
FERRETERIA BALDER
PROYECCION DE COST
INDICE
COSTOS
/MES
$ 164,936.57
$
450.00
$
500.00
$
600.00
$
8,160.00
$
4,800.00
$
4,080.00
$
300.00
$
1,500.00
$
80.00
$
2,000.00
$
500.00
AO
$
$
$
$
$
$
$
$
$
$
$
$
1
1,979,238.80
5,400.00
6,000.00
7,200.00
97,920.00
57,600.00
48,960.00
3,600.00
18,000.00
960.00
24,000.00
6,000.00
###
TERIA BALDERAS
CCION DE COSTOS
AO
$
$
$
$
$
$
$
$
$
$
$
$
2
2,078,200.74
5,670.00
6,300.00
7,560.00
102,816.00
60,480.00
51,408.00
3,780.00
18,900.00
1,008.00
25,200.00
6,300.00
$2,367,622.74
AO
$
$
$
$
$
$
$
$
$
$
$
$
3
2,182,110.78
5,953.50
6,615.00
7,938.00
107,956.80
63,504.00
53,978.40
3,969.00
19,845.00
1,058.40
26,460.00
6,615.00
AO
$
$
$
$
$
$
$
$
$
$
$
$
4
2,291,216.32
6,251.18
6,945.75
8,334.90
113,354.64
66,679.20
56,677.32
4,167.45
20,837.25
1,111.32
27,783.00
6,945.75
AO
$
$
$
$
$
$
$
$
$
$
$
$
5
2,405,777.13
6,563.73
7,293.04
8,751.65
119,022.37
70,013.16
59,511.19
4,375.82
21,879.11
1,166.89
29,172.15
7,293.04
FERRETERIA BALDE
COSTOS TOTALES
INDICE
COSTOS FIJOS
Mano de obra
Administrador
Chofer
Luz
Telefono
Agua
Mantenimiento vehiculo
Imprevistos
TOTAL
AO 1
$
$
$
$
$
$
$
$
97,920.00
57,600.00
48,960.00
3,600.00
18,000.00
960.00
24,000.00
6,000.00
$
$
$
$
$
$
$
$
102,816.00
60,480.00
51,408.00
3,780.00
18,900.00
1,008.00
25,200.00
6,300.00
257,040.00
269,892.00
COSTOS VARIABLES
Compra de productos*
Papel periodico para envolver
Bolsas de plastico
Papel de estrasa
TOTAL
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
AO 2
AO 1
$
$
$
$
1,979,238.80
5,400.00
6,000.00
7,200.00
AO 2
$
$
$
$
2,078,200.74
5,670.00
6,300.00
7,560.00
$ 1,997,838.80
$ 2,097,730.74
AO 1
AO 2
$
257,040.00 $
269,892.00
$
1,997,838.80 $
2,097,730.74
$ 2,254,878.80 $ 2,367,622.74
ETERIA BALDERAS
S TOTALES
AO 3
$
$
$
$
$
$
$
$
107,956.80
63,504.00
53,978.40
3,969.00
19,845.00
1,058.40
26,460.00
6,615.00
AO 4
$
$
$
$
$
$
$
$
283,386.60 $
AO 3
$
$
$
$
2,182,110.78
5,953.50
6,615.00
7,938.00
$
$
$
$
$
$
$
$
119,022.37
70,013.16
59,511.19
4,375.82
21,879.11
1,166.89
29,172.15
7,293.04
297,555.93 $
312,433.73
AO 4
$
$
$
$
2,405,777.13
6,563.73
7,293.04
8,751.65
2,202,617.28 $ 2,312,748.14 $
2,428,385.55
283,386.60 $
2,202,617.28 $
2,486,003.88 $
2,291,216.32
6,251.18
6,945.75
8,334.90
AO 5
$
$
$
$
AO 3
$
$
$
113,354.64
66,679.20
56,677.32
4,167.45
20,837.25
1,111.32
27,783.00
6,945.75
AO 5
AO 4
297,555.93
2,312,748.14
2,610,304.07
AO 5
$
$
$
312,433.73
2,428,385.55
2,740,819.27
INDICE
FERRETERIA BALDERAS
Proyeccion de Ingresos
Productos
Barreta de punta 7/8x1m
Grifa con dos bocas de 3/8-1/2
Bieldo de paja de 6
Carretilla 55 llanta negra
Carretilla pasturera 100 ft3
Llanta para carretilla reforzada completa
Cintal teflon de 1/2x7 m
Cuchara forjada de 6 truper
Desarmador plano de 1/4x6
Desarmador plano de 5/16x6
Juego de 5 desarmadores truper
Guante de algodn con puntos pvc
Guante de piel de borrego corto
Guante piel borrego
Escoba metalica reforzada 18d
Escoba metal/plastico 22 dientes
Flexometro contra impacto 3 m
Flexometro contra impacto 5 m
Flexometro contra impacto 8 m
Flexometro contra impacto 10 m
Flexometro con magneto en punta 3 m
Flexometro con magneto en punta 5 m
Flexometro con magneto en punta 8 m
Hacha media labor de 3lbs sin mango
Hacha media labor de 31/2 lbs
Hacha media labor de 4 lbs sin mango
Hacha labor entera de 2 1/2 kbs
Hacha labor entera de 3 lbs sin mango
Hacha labor entera de 3 1/2 lbs
Hacha labor entera de 4 lbs s/mango
Lona de 2x3 m truper
Lona de 3x3 m truper
Lona de 4x5 m truper
Lona de 4x6 m truper
Lona de 5x6 m truper
Lona de 6x12 m truper
Lona de 12x17 m truper
Lona de polietileno
Llave espaola de 7/16
Juego de 6 llaves comb milim
Juego de 6 llaves comb std
Juego de 11 llaves comb milim
Juego de 11 llaves comb std
Llave p/tubo de 8 stilson
Ao 1
14,094.00
4,617.00
33,048.00
58,806.00
84,078.00
40,824.00
24,300.00
36,936.00
13,996.80
18,662.40
49,572.00
12,441.60
143,856.00
100,310.40
6,318.00
6,561.00
3,402.00
5,346.00
9,234.00
14,094.00
3,402.00
5,346.00
9,234.00
6,156.00
6,804.00
7,452.00
5,508.00
6,156.00
6,804.00
7,452.00
8,748.00
13,122.00
28,674.00
33,534.00
42,282.00
96,228.00
277,020.00
8,748.00
18,662.40
41,796.00
41,796.00
56,376.00
61,560.00
10,206.00
13,122.00
17,010.00
21,870.00
20,898.00
25,758.00
17,010.00
25,272.00
34,603.20
22,939.20
22,939.20
4,762.80
5,346.00
4,617.00
4,617.00
3,013.20
3,353.40
6,998.40
4,471.20
1,458.00
1,846.80
2,721.60
29,160.00
4,617.00
15,357.60
27,993.60
38,491.20
29,160.00
42,768.00
3,693.60
4,762.80
6,706.80
9,234.00
3,693.60
4,762.80
6,706.80
9,234.00
2,527.20
2,721.60
3,110.40
3,304.80
8,991.00
4,374.00
16,912.80
20,412.00
3,402.00
4,665.60
9,720.00
437.40
Clavo fosfatado 1n
Clavo fosfatado 1 1/2n
Clavo fosfatado 2n
Clavo fosfatado 3n
Clavo fosfatado 3 1/2n
Clavo con cabeza para madera de pu
1/4 clavo con cabeza para madera
1/2 clavo con cabeza para madera
2 clavo con cabeza para madera
2 1/2 clavo con cabeza para madera
3 clavo con cabeza para madera
3 1/2 clavo con cabeza para madera
Multicontacto de 8 entradas
Multicontacto de 6 entradas
Fusible economico con jaladera
Fusible reforzado con 30 A
Par de fusibles economicos 30b
Par de fusibles economicos 30ab
Extension electrica de uso rudo 6x16
Extension electrica de uso rudo 8x16
Extension electrica de uso rudo 10x16
Extension electrica de uso rudo 12x16
Foco ahorrador espiral 15e
Foco ahorrador espiral 20e
Foco ahorrador espiral 20efc
Foco ahorrador espiral f24e
Foco ahorrador cuadruple u20w800
Foco ahorrador cuadruple u28w800
Foco ahorrador cuadruple 28wcal
Manguera revestida de acero inox
Manguera de caucho 06
Manguera de caucho 10
Manguera de caucho 15
Manguera de caucho 20
Manguera de caucho 30
Manguera de caucho 40
Manguera de caucho 50
Exhibidor giratorio para palas
Exhibidor para herramientas mango largo
Gancho recto de 9c
Rack para 3 carretillas estibada
Panel exhibidor truper 60x140
Rach de alto impacto nacional
0
0
TOTAL
437.40
437.40
437.40
437.40
437.40
437.40
437.40
437.40
259.20
259.20
259.20
259.20
36,741.60
24,494.40
4,050.00
21,060.00
24,300.00
24,300.00
4,017.60
2,818.80
3,402.00
3,952.80
14,696.64
15,746.40
15,746.40
17,146.08
20,295.36
21,695.04
21,695.04
26,244.00
16,912.80
20,412.00
26,244.00
30,909.60
40,240.80
50,738.40
61,236.00
12,150.00
12,150.00
104,976.00
32,400.00
113,400.00
21,060.00
0
0
###
Ao 2
14,798.70
4,847.85
34,700.40
61,746.30
88,281.90
42,865.20
25,515.00
38,782.80
14,696.64
19,595.52
52,050.60
13,063.68
151,048.80
105,325.92
6,633.90
6,889.05
3,572.10
5,613.30
9,695.70
14,798.70
3,572.10
5,613.30
9,695.70
6,463.80
7,144.20
7,824.60
5,783.40
6,463.80
7,144.20
7,824.60
9,185.40
13,778.10
30,107.70
35,210.70
44,396.10
101,039.40
290,871.00
9,185.40
19,595.52
43,885.80
43,885.80
59,194.80
64,638.00
10,716.30
Ao 3
15,538.64
5,090.24
36,435.42
64,833.62
92,696.00
45,008.46
26,790.75
40,721.94
15,431.47
20,575.30
54,653.13
13,716.86
158,601.24
110,592.22
6,965.60
7,233.50
3,750.71
5,893.97
10,180.49
15,538.64
3,750.71
5,893.97
10,180.49
6,786.99
7,501.41
8,215.83
6,072.57
6,786.99
7,501.41
8,215.83
9,644.67
14,467.01
31,613.09
36,971.24
46,615.91
106,091.37
305,414.55
9,644.67
20,575.30
46,080.09
46,080.09
62,154.54
67,869.90
11,252.12
Ao 4
16,315.57
5,344.75
38,257.19
68,075.30
97,330.79
47,258.88
28,130.29
42,758.04
16,203.05
21,604.06
57,385.79
14,402.71
166,531.30
116,121.83
7,313.87
7,595.18
3,938.24
6,188.66
10,689.51
16,315.57
3,938.24
6,188.66
10,689.51
7,126.34
7,876.48
8,626.62
6,376.20
7,126.34
7,876.48
8,626.62
10,126.90
15,190.36
33,193.74
38,819.80
48,946.70
111,395.94
320,685.28
10,126.90
21,604.06
48,384.09
48,384.09
65,262.27
71,263.40
11,814.72
Ao 5
17,131.35
5,611.99
40,170.05
71,479.06
102,197.33
49,621.83
29,536.80
44,895.94
17,013.20
22,684.26
60,255.08
15,122.84
174,857.87
121,927.92
7,679.57
7,974.94
4,135.15
6,498.10
11,223.98
17,131.35
4,135.15
6,498.10
11,223.98
7,482.66
8,270.30
9,057.95
6,695.01
7,482.66
8,270.30
9,057.95
10,633.25
15,949.87
34,853.43
40,760.79
51,394.04
116,965.74
336,719.54
10,633.25
22,684.26
50,803.30
50,803.30
68,525.38
74,826.56
12,405.46
13,778.10
17,860.50
22,963.50
21,942.90
27,045.90
17,860.50
26,535.60
36,333.36
24,086.16
24,086.16
5,000.94
5,613.30
4,847.85
4,847.85
3,163.86
3,521.07
7,348.32
4,694.76
1,530.90
1,939.14
2,857.68
30,618.00
4,847.85
16,125.48
29,393.28
40,415.76
30,618.00
44,906.40
3,878.28
5,000.94
7,042.14
9,695.70
3,878.28
5,000.94
7,042.14
9,695.70
2,653.56
2,857.68
3,265.92
3,470.04
9,440.55
4,592.70
17,758.44
21,432.60
3,572.10
4,898.88
10,206.00
459.27
14,467.01
18,753.53
24,111.68
23,040.05
28,398.20
18,753.53
27,862.38
38,150.03
25,290.47
25,290.47
5,250.99
5,893.97
5,090.24
5,090.24
3,322.05
3,697.12
7,715.74
4,929.50
1,607.45
2,036.10
3,000.56
32,148.90
5,090.24
16,931.75
30,862.94
42,436.55
32,148.90
47,151.72
4,072.19
5,250.99
7,394.25
10,180.49
4,072.19
5,250.99
7,394.25
10,180.49
2,786.24
3,000.56
3,429.22
3,643.54
9,912.58
4,822.34
18,646.36
22,504.23
3,750.71
5,143.82
10,716.30
482.23
15,190.36
19,691.20
25,317.26
24,192.05
29,818.10
19,691.20
29,255.50
40,057.53
26,554.99
26,554.99
5,513.54
6,188.66
5,344.75
5,344.75
3,488.16
3,881.98
8,101.52
5,175.97
1,687.82
2,137.90
3,150.59
33,756.35
5,344.75
17,778.34
32,406.09
44,558.38
33,756.35
49,509.31
4,275.80
5,513.54
7,763.96
10,689.51
4,275.80
5,513.54
7,763.96
10,689.51
2,925.55
3,150.59
3,600.68
3,825.72
10,408.21
5,063.45
19,578.68
23,629.44
3,938.24
5,401.02
11,252.12
506.35
15,949.87
20,675.76
26,583.12
25,401.65
31,309.01
20,675.76
30,718.27
42,060.41
27,882.74
27,882.74
5,789.21
6,498.10
5,611.99
5,611.99
3,662.56
4,076.08
8,506.60
5,434.77
1,772.21
2,244.80
3,308.12
35,444.16
5,611.99
18,667.26
34,026.40
46,786.29
35,444.16
51,984.77
4,489.59
5,789.21
8,152.16
11,223.98
4,489.59
5,789.21
8,152.16
11,223.98
3,071.83
3,308.12
3,780.71
4,017.01
10,928.62
5,316.62
20,557.61
24,810.91
4,135.15
5,671.07
11,814.72
531.66
459.27
459.27
459.27
459.27
459.27
459.27
459.27
459.27
272.16
272.16
272.16
272.16
38,578.68
25,719.12
4,252.50
22,113.00
25,515.00
25,515.00
4,218.48
2,959.74
3,572.10
4,150.44
15,431.47
16,533.72
16,533.72
18,003.38
21,310.13
22,779.79
22,779.79
27,556.20
17,758.44
21,432.60
27,556.20
32,455.08
42,252.84
53,275.32
64,297.80
12,757.50
12,757.50
110,224.80
34,020.00
119,070.00
22,113.00
0
0
###
482.23
482.23
482.23
482.23
482.23
482.23
482.23
482.23
285.77
285.77
285.77
285.77
40,507.61
27,005.08
4,465.13
23,218.65
26,790.75
26,790.75
4,429.40
3,107.73
3,750.71
4,357.96
16,203.05
17,360.41
17,360.41
18,903.55
22,375.63
23,918.78
23,918.78
28,934.01
18,646.36
22,504.23
28,934.01
34,077.83
44,365.48
55,939.09
67,512.69
13,395.38
13,395.38
115,736.04
35,721.00
125,023.50
23,218.65
0
0
###
506.35
506.35
506.35
506.35
506.35
506.35
506.35
506.35
300.06
300.06
300.06
300.06
42,532.99
28,355.33
4,688.38
24,379.58
28,130.29
28,130.29
4,650.87
3,263.11
3,938.24
4,575.86
17,013.20
18,228.43
18,228.43
19,848.73
23,494.42
25,114.72
25,114.72
30,380.71
19,578.68
23,629.44
30,380.71
35,781.73
46,583.76
58,736.04
70,888.32
14,065.14
14,065.14
121,522.84
37,507.05
131,274.68
24,379.58
0
0
###
531.66
531.66
531.66
531.66
531.66
531.66
531.66
531.66
315.06
315.06
315.06
315.06
44,659.64
29,773.10
4,922.80
25,598.56
29,536.80
29,536.80
4,883.42
3,426.27
4,135.15
4,804.65
17,863.86
19,139.85
19,139.85
20,841.17
24,669.14
26,370.46
26,370.46
31,899.75
20,557.61
24,810.91
31,899.75
37,570.81
48,912.94
61,672.84
74,432.74
14,768.40
14,768.40
127,598.98
39,382.40
137,838.41
25,598.56
0
0
###
FERRETERIA BALDERA
ESTADO DE RESULTADO
INDICE
CONCEPTOS
( + ) VENTAS
$
COSTOS FIJOS
$
COSTOS VARIABLES
$
( - ) COSTOS TOTALES
$
( = ) UTILIDAD BRUTA
$
( - ) DEPRECIACION
$
( = ) UTILIDAD ANTES DE IMPUESTO $
( - ) IMPUESTOS
$
( = ) UTILIDAD DEL EJERCICIO
$
AO 1
2,914,878.96
257,040.00
1,997,838.80
2,254,878.80
660,000.16
13,642.80
646,357.36
64,635.74
581,721.62
COSTOS DE DEPRECIACIONE
ACTIVO FIJO
VALOR ORIGINAL
32,480.00
9,164.00
$
EN $
18,328.00
8,242.00
68,214.00
TOTAL
ERRETERIA BALDERAS
TADO DE RESULTADOS
AO 2
$
$
$
$
$
$
$
$
$
3,060,622.91
269,892.00
2,097,730.74
2,367,622.74
693,000.17
14,324.94
678,675.23
67,867.52
610,807.71
AO 3
AO 4
$ 3,213,654.05 $
$
283,386.60 $
$ 2,202,617.28 $
$ 2,486,003.88 $
$
727,650.18 $
$
15,041.19 $
$
712,608.99 $
$
71,260.90 $
$
641,348.09 $
3,374,336.76
297,555.93
2,312,748.14
2,610,304.07
764,032.69
15,793.25
748,239.44
74,823.94
673,415.49
AO 5
$
$
$
$
$
$
$
$
$
3,543,053.59
312,433.73
2,428,385.55
2,740,819.27
802,234.32
16,582.91
785,651.41
78,565.14
707,086.27
OSTOS DE DEPRECIACIONES
TASA
15%
15%
AOS
5.00
5.00
15%
15%
5.00
5.00
15%
15%
15%
15%
15%
15%
5.00
5.00
5.00
5.00
5.00
5.00
DEP ANUAL
VALOR RESCATE
6,496.00 $
25,984.00
$
$
1,832.80 $
3,665.60 $
$
$
$
$
$
$
$
1,648.40
-
7,331.20
14,662.40
$
$
$
$
$
$
$
6,593.60
-
13,642.80 $
54,571.20
FERRETERIA BA
INDICE
FLUJO DE EFE
CONCEPTOS / AO
( + ) VENTAS
$
( + ) VALOR DE RESCATE
$
( = ) INGRESOS TOTALES
$
COSTOS FIJOS
$
COSTOS VARIABLES
$
( = ) COSTOS TOTALES
$
COMPRA ACTIVO FIJO
$
COMPRA ACTIVO DIFERIDO
$
COMPRA CAPITAL DE TRABAJO $
( = ) SALDO FINAL
-$
AO 0
400,000.00
30,000.00
359,861.60
789,861.60
FERRETERIA BALDERAS
FLUJO DE EFECTIVO
AO 1
$
$
$
$
$
$
$
$
$
$
2,914,878.96
2,914,878.96
257,040.00
1,997,838.80
2,254,878.80
660,000.16
AO 2
$
$
$
$
$
3,060,622.91
###
3,060,622.91
269,892.00
2,097,730.74
2,367,622.74
###
###
###
693,000.17
AO 3
$
$
$
$
$
$
$
$
$
$
3,213,654.05
3,213,654.05
283,386.60
2,202,617.28
2,486,003.88
727,650.18
AO 4
$ 3,374,336.76
###
$ 3,374,336.76
$
297,555.93
$ 2,312,748.14
$ 2,610,304.07
###
###
###
$
764,032.69
AO 5
$
$
$
$
$
$
$
$
$
$
3,543,053.59
54,571.20
3,597,624.79
312,433.73
2,428,385.55
2,740,819.27
856,805.52
FERRETERIA BA
INDICE
PUNTO DE EQU
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
$
$
$
$
2,914,878.96
257,040.00
1,997,838.80
2,254,878.80
817,020.37
28%
INTERPRETACION
SIGNIFCA EL PORCENTAJE DE VENTAS QUE SE TIENE QUE REALIZAR POR AO PARA NO TENER PE
ES EL VALOR MINIMO EN VENTAS QUE SE TIENE QUE REALIZAR PARA NO PERDER, ENCIMA DE ESO
FERRETERIA BALDERAS
PUNTO DE EQUILIBRIO
AO 2
$
$
$
$
$
3,060,622.91
269,892.00
2,097,730.74
2,367,622.74
AO 3
AO 4
$
$
$
$
3,213,654.05
283,386.60
2,202,617.28
2,486,003.88
$
$
$
$
3,374,336.76
297,555.93
2,312,748.14
2,610,304.07
857,871.39 $
900,764.95
945,803.20
28%
28%
28%
AO 5
$ 3,543,053.59
$
312,433.73
$ 2,428,385.55
$ 2,740,819.27
$
993,093.36
28%
FERRETERIA BALDERAS
INDICE
AO
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
TOTAL
INGRESOS
$
$
$
$
$
$
$
$
2,914,878.96 $
3,060,622.91 $
3,213,654.05 $
3,374,336.76 $
3,597,624.79 $
16,161,117.47 $
10%
COSTOS
789,861.60
2,254,878.80
2,367,622.74
2,486,003.88
2,610,304.07
2,740,819.27
13,249,490.36
CRITERIO DE DECISIN
________________________________________________________________________________________
________________________________________________________________________________________
________________________________________________________________________________________
________________________________________________________________________________________
________________________________________________________________________________________
=TIR
=TIR
TERIA BALDERAS
FLUJO DE
EFECTIVO
-$
$
$
$
$
$
$
VAN
TIR
B/C
789,861.60
660,000.16
693,000.17
727,650.18
764,032.69
856,805.52
2,911,627.11
TASA
(1+t)-n
1.00000
0.90909
0.82645
0.75131
0.68301
0.62092
INGRESOS
ACTUALIZADOS
$
$
$
$
$
$
$
2,649,889.96
2,529,440.42
2,414,465.86
2,304,717.41
2,233,841.95
12,132,355.59
EGRESOS
ACTUALIZADOS
$
$
$
$
$
$
$
789,861.60
2,049,889.82
1,956,713.01
1,867,771.51
1,782,872.80
1,701,833.13
10,148,941.87
$ 1,983,413.73
83.72%
1.20
______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________
______________________________________________________________________________