A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.
INSTRUCCIONES
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
PROYECCION DE COSTOS
PROYECCION FINANCIERA MINIMA A 5 AOS.
COSTOS TOTALES
PROYECCION DE INGRESOS
ESTADO DE RESULTADOS
FLUJO DE EFECTIVO
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
INSTRUCCIONES
1 Utiliza esta herramienta para elaborar Proyecciones Financieras.
2 Antes de comenzar, es importante que tengas informacin relevante a la mano, tal como
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 desarrollar en la Corrida
financiera. A manera de facilitar la evaluacin y entendimiento de tu proyecto. Cada apartado d
adecuarse a las necesidades y conceptos que maneje el proyecto; apegndose a la descripcin
de mercado y de sustentabilidad que hallas realizado previamente.
Es importante recordarte que las celdas deben de estar ligadas; para poder identificar el origen d
proyecciones y datos que utilizas, no protejas el archivo de excel; ya que es indispensable para p
verificar el desarrollo que estas realizando en cada apartado.
Nota: Verifica los comentarios que se realizan en los diferentes apartados.
lar en la Corrida
Cada apartado deber
e a la descripcin tcnica,
UNIDAD
CANTIDAD
COSTO UNITARIO
MONTOS
LOTE
LOTE
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
1
1
1
4
2
1
5
10
$
$
$
$
$
$
$
$
35,000.00
18,999.00
2,836.08
4,543.72
4,543.72
2,900.00
2,552.00
522.00
$
$
$
$
$
$
$
$
35,000.00
18,999.00
2,836.08
18,174.88
9,087.44
2,900.00
12,760.00
5,220.00
SERVICIO
15,000.00
$
$
$
$
$
$
$
LOTE
80,022.60
SERVICIOS
1,200.00
Mano de Obra
SERVICIOS
1,300.00
PROGRAMA
ACTIVO FIJO
Terreno-local
Laptop
impresora
Vitrina exhibidora
Mostrador
Caja registradora
Armario metalico
Trio de 3 niveles
ACTIVO DIFERIDO
ELABORACION DE PROYECTO Y
ASISTENCIA TECNICA
CAPITAL DE TRABAJO
Articulos de artesanas
$
$
$
$
$
$
$
18,999.00
2,836.08
18,174.88
9,087.44
2,900.00
12,760.00
5,220.00
15,000.00
-
15,000.00
80,022.60
80,022.60
$
$
$
$
1,200.00
6,500.00
-
TOTAL
$
$ 207,700.00
165,000.00
SOCIOS
$ 35,000.00
TOTAL
$
$
$
$
$
$
$
$
35,000.00
18,999.00
2,836.08
18,174.88
9,087.44
2,900.00
12,760.00
5,220.00
$ 15,000.00
$
$
$
$
$
$
$ 80,022.60
$ 1,200.00
$ 6,500.00
$
$
$
$
1,200.00
6,500.00
-
$ 42,700.00
$
$ 207,700.00
UNIDADES
COSTO
PIEZA
116.00
JUEGO
139.20
JUEGO
139.20
JUEGO
JUEGO
$
$
127.60
116.00
116.00
139.20
JUEGO
116.00
JUEGO
127.60
JUEGO
127.60
JUEGO
150.80
127.60
JUEGO
139.20
JUEGO
185.60
116.00
JUEGO
116.00
JUEGO
127.60
JUEGO
139.20
JUEGO
127.60
JUEGO
116.00
JUEGO
JUEGO
$
$
116.00
116.00
JUEGO
116.00
PIEZA
266.80
PIEZA
197.20
PIEZA
278.40
PIEZA
150.80
PIEZA
185.60
PIEZA
278.40
PIEZA
185.60
PIEZA
139.20
PIEZA
208.80
PIEZA
243.60
174.00
PIEZA
197.20
PIEZA
185.60
PIEZA
174.00
PIEZA
255.20
PIEZA
185.60
PIEZA
185.60
PIEZA
696.00
PIEZA
185.60
JUEGO
185.60
PIEZA
87.00
PIEZA
69.60
PIEZA
232.00
PIEZA
PIEZA
$
$
232.00
174.00
PIEZA
290.00
PIEZA
220.40
JUEGO
255.20
JUEGO
208.80
JUEGO
208.80
JUEGO
232.00
JUEGO
174.00
JUEGO
174.00
139.20
JUEGO
139.20
139.20
JUEGO
139.20
JUEGO
139.20
208.80
JUEGO
139.20
JUEGO
150.80
150.80
JUEGO
139.20
PIEZA
JUEGO
$
$
139.20
40.60
PIEZA
278.40
PIEZA
PIEZA
$
$
139.20
52.20
JUEGO
162.40
JUEGO
185.60
PIEZA
116.00
PIEZA
406.00
PIEZA
406.00
PIEZA
11.60
PIEZA
13.92
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
$
$
$
$
$
649.60
127.60
313.20
313.20
464.00
PIEZA
JUEGO
$
$
313.20
313.20
UNIDAD
MANO DE OBRA
SERVICIOS (agua, luz telf)
EMPLEADO
MES
CANTIDAD
5
1
UNIDAD
BOLSA CAMISETA
BOLSA DE KILO
KILO
KILO
CANTIDAD
30
30
UNIDAD
SERVICIO
CANTIDAD
1
UNIDAD
CONTADOR
ADMINISTRADOR
MES
MES
CANTIDAD
12
12
1
1
2
2
SALARIO DIARIO
$
16.67
$
43.33
$
43.33
$
43.33
UDIA
CANTIDAD
MONTO
P. UNITARIO
IVA
$580.00 $
100.00
16.00
$696.00 $
120.00
19.20
$696.00 $
120.00
19.20
5
5
$638.00 $
$580.00 $
110.00
100.00
$
$
17.60
16.00
$580.00 $
100.00
16.00
$696.00 $
120.00
19.20
$580.00 $
100.00
16.00
$638.00 $
110.00
17.60
$638.00 $
110.00
17.60
$754.00 $
130.00
20.80
$638.00 $
110.00
17.60
$696.00 $
120.00
19.20
$928.00 $
160.00
25.60
$580.00 $
100.00
16.00
$580.00 $
100.00
16.00
$638.00 $
110.00
17.60
$696.00 $
120.00
19.20
$638.00 $
110.00
17.60
$580.00 $
100.00
16.00
5
5
$580.00 $
$580.00 $
100.00
100.00
$
$
16.00
16.00
$580.00 $
100.00
16.00
$1,334.00 $
230.00
36.80
$986.00 $
170.00
27.20
$1,392.00 $
240.00
38.40
$754.00 $
130.00
20.80
$928.00 $
160.00
25.60
$1,392.00 $
240.00
38.40
$928.00 $
160.00
25.60
$696.00 $
120.00
19.20
$1,044.00 $
180.00
28.80
$1,218.00 $
210.00
33.60
$870.00 $
150.00
24.00
$986.00 $
170.00
27.20
$928.00 $
160.00
25.60
$870.00 $
150.00
24.00
$1,276.00 $
220.00
35.20
$928.00 $
160.00
25.60
$928.00 $
160.00
25.60
$3,480.00 $
600.00
96.00
$928.00 $
160.00
25.60
$928.00 $
160.00
25.60
$435.00 $
75.00
12.00
$348.00 $
60.00
9.60
$1,160.00 $
200.00
32.00
5
5
$1,160.00 $
$870.00 $
200.00
150.00
$
$
32.00
24.00
$1,450.00 $
250.00
40.00
$1,102.00 $
190.00
30.40
$1,276.00 $
220.00
35.20
$1,044.00 $
180.00
28.80
$1,044.00 $
180.00
28.80
$1,160.00 $
200.00
32.00
$870.00 $
150.00
24.00
$870.00 $
150.00
24.00
$696.00 $
120.00
19.20
$696.00 $
120.00
19.20
$696.00 $
120.00
19.20
$696.00 $
120.00
19.20
$696.00 $
120.00
19.20
$1,044.00 $
180.00
28.80
$696.00 $
120.00
19.20
$754.00 $
130.00
20.80
$754.00 $
130.00
20.80
$696.00 $
120.00
19.20
5
5
$696.00 $
$203.00 $
120.00
35.00
$
$
19.20
5.60
$1,392.00 $
240.00
38.40
5
5
$696.00 $
$261.00 $
120.00
45.00
$
$
19.20
7.20
$812.00 $
140.00
22.40
$928.00 $
160.00
25.60
$580.00 $
100.00
16.00
$2,030.00 $
350.00
56.00
$2,030.00 $
350.00
56.00
$58.00 $
10.00
1.60
$69.60 $
12.00
1.92
5
5
5
5
5
$3,248.00
$638.00
$1,566.00
$1,566.00
$2,320.00
$
$
$
$
$
560.00
110.00
270.00
270.00
400.00
$
$
$
$
$
89.60
17.60
43.20
43.20
64.00
5
5
$1,566.00 $
$1,566.00 $
$80,022.60
270.00
270.00
$
$
$
43.20
43.20
-
OR MES
P/UNITARIO
MONTO
$1,300.00
$1,200.00
$6,500.00
$1,200.00
TOTAL
$7,700.00
MES
P.UNITARIO
MONTO
$
$
$
$
TOTAL
40.00
40.00
1,200.00
1,200.00
$2,400.00
S ANUAL
P.UNITARIO
MONTO
$
1,700.00 $
1,700.00
TOTAL
$1,700.00
N ANUAL
P.UNITARIO
MONTO
$
$
$
$
6,000.00
6,000.00
12,000.00
TOTAL
500.00
500.00
UNIDADES
CANTIDAD
PIEZA
JUEGO
JUEGO
JUEGO
JUEGO
5
5
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
5
5
JUEGO
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
JUEGO
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
5
5
PIEZA
PIEZA
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
PIEZA
JUEGO
JUEGO
JUEGO
JUEGO
PIEZA
JUEGO
5
5
PIEZA
PIEZA
PIEZA
5
5
JUEGO
JUEGO
PIEZA
PIEZA
PIEZA
PIEZA
PIEZA
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
5
5
5
5
5
PIEZA
JUEGO
5
5
TOTAL
ENES DE PRODUCCION
PRECIO
MONTO
$139.20
$696.00
$167.04
$835.20
$167.04
$835.20
$153.12
$139.20
$765.60
$696.00
$139.20
$696.00
$167.04
$835.20
$139.20
$696.00
$153.12
$765.60
$153.12
$765.60
$180.96
$904.80
$153.12
$765.60
$167.04
$835.20
$222.72
$1,113.60
$139.20
$696.00
$139.20
$696.00
$153.12
$765.60
$167.04
$835.20
$153.12
$765.60
$139.20
$696.00
$139.20
$139.20
$696.00
$696.00
$139.20
$696.00
$320.16
$1,600.80
$236.64
$1,183.20
$334.08
$1,670.40
$180.96
$904.80
$222.72
$1,113.60
$334.08
$1,670.40
$222.72
$1,113.60
$167.04
$835.20
$250.56
$1,252.80
$292.32
$1,461.60
$208.80
$1,044.00
$236.64
$1,183.20
$222.72
$1,113.60
$208.80
$1,044.00
$306.24
$1,531.20
$222.72
$1,113.60
$222.72
$1,113.60
$835.20
$4,176.00
$222.72
$1,113.60
$222.72
$1,113.60
$104.40
$522.00
$83.52
$417.60
$278.40
$1,392.00
$278.40
$208.80
$1,392.00
$1,044.00
$348.00
$1,740.00
$264.48
$1,322.40
$306.24
$1,531.20
$250.56
$1,252.80
$250.56
$1,252.80
$278.40
$1,392.00
$208.80
$1,044.00
$208.80
$1,044.00
$167.04
$835.20
$167.04
$835.20
$167.04
$835.20
$167.04
$835.20
$167.04
$835.20
$250.56
$1,252.80
$167.04
$835.20
$180.96
$904.80
$180.96
$904.80
$167.04
$835.20
$167.04
$48.72
$835.20
$243.60
$334.08
$1,670.40
$167.04
$62.64
$835.20
$313.20
$194.88
$974.40
$222.72
$1,113.60
$139.20
$696.00
$487.20
$2,436.00
$487.20
$2,436.00
$13.92
$69.60
$16.70
$83.52
$779.52
$153.12
$375.84
$375.84
$556.80
$3,897.60
$765.60
$1,879.20
$1,879.20
$2,784.00
$375.84
$375.84
$1,879.20
$1,879.20
$96,027.12
PRODUCTOS
UNIDADES
PRECIO
PIEZA
$139.20
JUEGO
$167.04
JUEGO
$167.04
JUEGO
JUEGO
$153.12
$139.20
JUEGO
$139.20
JUEGO
$167.04
JUEGO
$139.20
JUEGO
$153.12
JUEGO
$153.12
JUEGO
$180.96
JUEGO
$153.12
JUEGO
$167.04
JUEGO
$222.72
JUEGO
$139.20
JUEGO
$139.20
JUEGO
$153.12
JUEGO
$167.04
JUEGO
$153.12
JUEGO
$139.20
JUEGO
JUEGO
$139.20
$139.20
JUEGO
$139.20
PIEZA
$320.16
PIEZA
$236.64
PIEZA
$334.08
PIEZA
$180.96
PIEZA
$222.72
PIEZA
$334.08
PIEZA
$222.72
PIEZA
$167.04
PIEZA
$250.56
PIEZA
$292.32
PIEZA
$208.80
PIEZA
$236.64
PIEZA
$222.72
PIEZA
$208.80
PIEZA
$306.24
PIEZA
$222.72
PIEZA
$222.72
PIEZA
$835.20
PIEZA
$222.72
JUEGO
$222.72
PIEZA
$104.40
PIEZA
$83.52
PIEZA
$278.40
PIEZA
PIEZA
$278.40
$208.80
PIEZA
$348.00
PIEZA
$264.48
JUEGO
$306.24
JUEGO
$250.56
JUEGO
$250.56
JUEGO
$278.40
JUEGO
$208.80
JUEGO
$208.80
JUEGO
$167.04
JUEGO
$167.04
JUEGO
$167.04
JUEGO
$167.04
JUEGO
$167.04
PIEZA
$250.56
JUEGO
$167.04
JUEGO
$180.96
JUEGO
$180.96
JUEGO
$167.04
PIEZA
JUEGO
$167.04
$48.72
PIEZA
$334.08
PIEZA
PIEZA
$167.04
$62.64
JUEGO
$194.88
JUEGO
$222.72
PIEZA
$139.20
PIEZA
$487.20
PIEZA
$487.20
PIEZA
$13.92
PIEZA
$16.70
JUEGO
JUEGO
JUEGO
JUEGO
JUEGO
$779.52
$153.12
$375.84
$375.84
$556.80
PIEZA
JUEGO
$375.84
$375.84
ANUAL
$
$
$78,000.00
1,700.00
12,000.00
$91,700.00
Costos Variables
MATERIA PRIMA(MERCANCIAS)
SERVICIOS
GASTOS DE VENTA
TOTAL
$960,271.20
$14,400.00
$28,800.00
$1,003,471.20
$1,095,171.20
INGRESOS
PRECIO
VOLUMEN DE AO 1
VENTA ANUAL
AO 2
AO 3
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
JGO DE DE 3 AFRICANAS DE
CUALQUIER COLOR
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$153.12
$139.20
$60.00
$60.00
$9,187.20
$9,646.56
$10,128.89
$8,352.00
$8,769.60
$9,208.08
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$153.12
$60.00
$9,187.20
$9,646.56
$10,128.89
$153.12
$60.00
$9,187.20
$9,646.56
$10,128.89
$180.96
$60.00
$10,857.60
$11,400.48
$11,970.50
$153.12
$60.00
$9,187.20
$9,646.56
$10,128.89
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$153.12
$60.00
$9,187.20
$9,646.56
$10,128.89
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$153.12
$60.00
$9,187.20
$9,646.56
$10,128.89
$139.20
$139.20
$60.00
$60.00
$8,352.00
$8,769.60
$9,208.08
$8,352.00
$8,769.60
$9,208.08
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$320.16
$60.00
$19,209.60
$20,170.08
$21,178.58
$236.64
$60.00
$14,198.40
$14,908.32
$15,653.74
$334.08
$60.00
$20,044.80
$21,047.04
$22,099.39
$180.96
$60.00
$10,857.60
$11,400.48
$11,970.50
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$334.08
$60.00
$20,044.80
$21,047.04
$22,099.39
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
LAMPARA DE TECHO DE 45 CM
DIAMETRO ELECTRIFIC
$250.56
$60.00
$15,033.60
$15,785.28
$16,574.54
$292.32
$60.00
$17,539.20
$18,416.16
$19,336.97
$208.80
$60.00
$12,528.00
$13,154.40
$13,812.12
$236.64
$60.00
$14,198.40
$14,908.32
$15,653.74
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$208.80
$60.00
$12,528.00
$13,154.40
$13,812.12
$306.24
$60.00
$18,374.40
$19,293.12
$20,257.78
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$835.20
$60.00
$50,112.00
$52,617.60
$55,248.48
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
FRUTERO DE 3 MANZANAS O
PERAS BASE CERAM PICO
$104.40
$60.00
$6,264.00
$6,577.20
$6,906.06
$83.52
$60.00
$5,011.20
$5,261.76
$5,524.85
$278.40
$60.00
$16,704.00
$17,539.20
$18,416.16
$278.40
$60.00
$16,704.00
$17,539.20
$18,416.16
$208.80
$60.00
$12,528.00
$13,154.40
$13,812.12
$348.00
$60.00
$20,880.00
$21,924.00
$23,020.20
$264.48
$60.00
$15,868.80
$16,662.24
$17,495.35
$306.24
$60.00
$18,374.40
$19,293.12
$20,257.78
$250.56
$60.00
$15,033.60
$15,785.28
$16,574.54
$250.56
$60.00
$15,033.60
$15,785.28
$16,574.54
$278.40
$60.00
$16,704.00
$17,539.20
$18,416.16
$208.80
$60.00
$12,528.00
$13,154.40
$13,812.12
$208.80
$60.00
$12,528.00
$13,154.40
$13,812.12
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$250.56
$60.00
$15,033.60
$15,785.28
$16,574.54
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$180.96
$60.00
$10,857.60
$11,400.48
$11,970.50
$180.96
$60.00
$10,857.60
$11,400.48
$11,970.50
$167.04
$60.00
$10,022.40
$10,523.52
$11,049.70
$167.04
$48.72
$60.00
$60.00
$10,022.40
$10,523.52
$11,049.70
$2,923.20
$3,069.36
$3,222.83
$334.08
$60.00
$20,044.80
$21,047.04
$22,099.39
$167.04
$62.64
$60.00
$60.00
$10,022.40
$10,523.52
$11,049.70
$3,758.40
$3,946.32
$4,143.64
$194.88
$60.00
$11,692.80
$12,277.44
$12,891.31
$222.72
$60.00
$13,363.20
$14,031.36
$14,732.93
$139.20
$60.00
$8,352.00
$8,769.60
$9,208.08
$487.20
$60.00
$29,232.00
$30,693.60
$32,228.28
$487.20
$60.00
$29,232.00
$30,693.60
$32,228.28
$13.92
$60.00
$835.20
$876.96
$920.81
$16.70
$60.00
$1,002.24
$1,052.35
$1,104.97
$779.52
$153.12
$60.00
$60.00
$46,771.20
$49,109.76
$51,565.25
$9,187.20
$9,646.56
$10,128.89
BROCHETA DE CORAZONES
CHICOS
COJINES DE CUALQUIER TELA DE
TAPIZ DE MUEB 35 CM
ARREGLO FLORAL
JGO DE JARRONES DE LA I
CUBO DE LUZ SIN ACCESORIO
JGO DE 3 ESPEJOS SSS LARGOS
$375.84
$375.84
$556.80
$60.00
$60.00
$60.00
$22,550.40
$23,677.92
$24,861.82
$22,550.40
$23,677.92
$24,861.82
$33,408.00
$35,078.40
$36,832.32
$375.84
$375.84
$60.00
$60.00
$22,550.40
$23,677.92
$24,861.82
$22,550.40
$23,677.92
$24,861.82
Ingresos Totales
$1,152,325.44
$1,209,941.71 $1,270,438.80
AO 4
AO 5
$9,668.48
$10,151.91
$11,602.18
$12,182.29
$11,602.18
$12,182.29
$10,635.33
$11,167.10
$9,668.48
$10,151.91
$9,668.48
$10,151.91
$11,602.18
$12,182.29
$9,668.48
$10,151.91
$10,635.33
$11,167.10
$10,635.33
$11,167.10
$12,569.03
$13,197.48
$10,635.33
$11,167.10
$11,602.18
$12,182.29
$15,469.57
$16,243.05
$9,668.48
$10,151.91
$9,668.48
$10,151.91
$10,635.33
$11,167.10
$11,602.18
$12,182.29
$10,635.33
$11,167.10
$9,668.48
$10,151.91
$9,668.48
$10,151.91
$9,668.48
$10,151.91
$9,668.48
$10,151.91
$22,237.51
$23,349.39
$16,436.42
$17,258.24
$23,204.36
$24,364.58
$12,569.03
$13,197.48
$15,469.57
$16,243.05
$23,204.36
$24,364.58
$15,469.57
$16,243.05
$11,602.18
$12,182.29
$17,403.27
$18,273.43
$20,303.82
$21,319.01
$14,502.73
$15,227.86
$16,436.42
$17,258.24
$15,469.57
$16,243.05
$14,502.73
$15,227.86
$21,270.66
$22,334.20
$15,469.57
$16,243.05
$15,469.57
$16,243.05
$58,010.90
$60,911.45
$15,469.57
$16,243.05
$15,469.57
$16,243.05
$7,251.36
$7,613.93
$5,801.09
$6,091.14
$19,336.97
$20,303.82
$19,336.97
$20,303.82
$14,502.73
$15,227.86
$24,171.21
$25,379.77
$18,370.12
$19,288.63
$21,270.66
$22,334.20
$17,403.27
$18,273.43
$17,403.27
$18,273.43
$19,336.97
$20,303.82
$14,502.73
$15,227.86
$14,502.73
$15,227.86
$11,602.18
$12,182.29
$11,602.18
$12,182.29
$11,602.18
$12,182.29
$11,602.18
$12,182.29
$11,602.18
$12,182.29
$17,403.27
$18,273.43
$11,602.18
$12,182.29
$12,569.03
$13,197.48
$12,569.03
$13,197.48
$11,602.18
$12,182.29
$11,602.18
$12,182.29
$3,383.97
$3,553.17
$23,204.36
$24,364.58
$11,602.18
$12,182.29
$4,350.82
$4,568.36
$13,535.88
$14,212.67
$15,469.57
$16,243.05
$9,668.48
$10,151.91
$33,839.69
$35,531.68
$33,839.69
$35,531.68
$966.85
$1,015.19
$1,160.22
$1,218.23
$54,143.51
$56,850.69
$10,635.33
$11,167.10
$26,104.91
$27,410.15
$26,104.91
$27,410.15
$38,673.94
$40,607.63
$26,104.91
$27,410.15
$26,104.91
$27,410.15
$1,333,960.74 $1,400,658.77
Costos fijos
MANO DE OBRA
MTTO INSTALACIONES
GASTOS DE ADMINISTARACION
Costos Variables
MATERIA PRIMA(MERCANCIAS)
SERVICIOS
GASTOS DE VENTA
AO 1
AO 2
AO 3
$91,700.00
96285
$81,900.00
$78,000.00
$1,785.00
$1,700.00
$12,600.00
$12,000.00
$1,003,471.20
101099.25
$85,995.00
$1,874.25
$13,230.00
1053644.76
$1,008,284.76
$15,120.00
$30,240.00
1106326.998
$1,058,699.00
$15,876.00
$31,752.00
$1,095,171.20 $1,149,929.76
$1,207,426.25
$960,271.20
$14,400.00
$28,800.00
AO 4
106154.2125
$90,294.75
$1,967.96
$13,891.50
AO 5
111461.923125
$94,809.49
$2,066.36
$14,586.08
1161643.3479 1219725.515295
$1,111,633.95
$1,167,215.65
$16,669.80
$17,503.29
$33,339.60
$35,006.58
$1,267,797.56
$1,331,187.44
1
$1,152,325.44
$1,052,671.20
$99,654.24
2
$1,209,941.71
$1,105,304.76
$104,636.95
3
$1,270,438.80
$1,160,570.00
$109,868.80
4
$1,333,960.74
$1,218,598.50
$115,362.24
5
$1,400,658.77
$1,279,528.42
$121,130.35
$12,000.00
$28,800.00
$12,600.00
$30,240.00
$13,230.00
$31,752.00
$13,891.50
$33,339.60
$14,586.08
$35,006.58
$753.07
$790.73
$830.26
$871.77
$915.36
$58,101.17
$0.00
$0.00
$61,006.23
$0.00
$0.00
$64,056.54
$0.00
$0.00
$67,259.36
$0.00
$0.00
$70,622.33
$0.00
$0.00
$58,101.17
$18,592.37
$0.00
$39,508.79
$61,006.23
$19,521.99
$0.00
$41,484.23
$64,056.54
$20,498.09
$0.00
$43,558.45
$67,259.36
$21,523.00
$0.00
$45,736.37
$70,622.33
$22,599.15
$0.00
$48,023.19
DEPRECIACION
CONCEPTO
Vitrina exhibidora
Mostrador
Caja registradora
Armario metalico
Trio de 3 niveles
No. Unidades
Costo
Unitario
4
2
1
5
10
Importe
$4,543.72
$4,543.72
$2,900.00
$2,552.00
$522.00
$
$
$
$
$
$
18,174.88
9,087.44
2,900.00
12,760.00
5,220.00
-
Vida util
10
10
10
10
10
Vida
Econmica
8
8
8
8
8
TOTALES
UDIA
S
Depreciaci
n
Anual
$
227.19
$
227.19
$
145.00
$
127.60
$
26.10
$
-
Valor residual
$
$
$
$
$
$
17,266.14
8,178.70
2,320.00
12,249.60
5,115.60
-
753.07
45,130.03
Dividendos a productores
SALDO FINAL
APORTACION ACOMULADA AL ECA
REMANENTE AL ECA
SA
$ 179,683.92 $
$ 49,161.32
$ 15,000.00
$ 80,022.60
$ 35,000.00
$0.00
$0.00
$0.00
$500.00
$ 179,183.92 $
$ 84,161.32
$ 15,000.00
$ 80,022.60
0.00
0.00
0.00
0.00
0.00
0.00
0.00
500.00
125.00
375.00
0.00
0.00
AO 1
AO 2
AO 3
1,152,700.44 $
0.00
0.00
0.00
0.00
0.00
1,152,325.44
0.00
375.00
1,112,063.57 $
0.00
0.00
0.00
1,052,671.20
12,000.00
28,800.00
0.00
18,592.37
0.00
0.00
40,636.87
1,240,419.36 $
0.00
0.00
0.00
0.00
0.00
1,209,941.71
0.00
30,477.65
1,167,666.75 $
0.00
0.00
0.00
1,105,304.76
12,600.00
30,240.00
19,521.99
0.00
0.00
72,752.61
1,325,003.25
0.00
0.00
0.00
0.00
0.00
1,270,438.80
0.00
54,564.46
1,226,050.09
0.00
0.00
0.00
1,160,570.00
13,230.00
31,752.00
0.00
20,498.09
0.00
0.00
98,953.16
10,159.22
30,477.65
0.00
0.00
18,188.15
54,564.46
0.00
0.00
24,738.29
74,214.87
0.00
0.00
1,408,175.61
0.00
0.00
0.00
0.00
0.00
1,333,960.74
0.00
74,214.87
1,287,352.59
0.00
0.00
0.00
1,218,598.50
13,891.50
33,339.60
0.00
21,523.00
0.00
0.00
120,823.02
AO 5
$ 1,491,276.04
0.00
0.00
0.00
0.00
0.00
1,400,658.77
0.00
90,617.26
$ 1,351,720.22
0.00
0.00
0.00
1,279,528.42
14,586.08
35,006.58
0.00
22,599.15
0.00
0.00
139,555.81
30,205.75
90,617.26
0.00
0.00
34,888.95
104,666.86
0.00
0.00
AO 4
Periodo
AO
1
2
3
4
5
COSTOS
FIJOS
$91,700.00
$96,285.00
$101,099.25
$106,154.21
$111,461.92
COSTOS
VARIABLES
$1,003,471.20
$1,053,644.76
$1,106,327.00
$1,161,643.35
$1,219,725.52
COSTOS
TOTALES
$1,095,171.20
$1,149,929.76
$1,207,426.25
$1,267,797.56
$1,331,187.44
VENTAS
TOTALES
$1,152,325.44
$1,209,941.71
$1,270,438.80
$1,333,960.74
$1,400,658.77
UDIA
PUNTO
EQUILIBRIO
PUNTO
EQUILIBRIO
VENTAS ($)
$709,877.28
$745,371.14
$782,639.70
$821,771.69
$862,860.27
PORCENTAJE
(%)
62%
62%
62%
62%
62%
UALIZACION
VAN
TIR
B/C
10%
Periodo
AOS
0
1
2
3
4
5
FNE
-150,000.00
40,636.87
72,752.61
98,953.16
120,823.02
139,555.81
TD MENOR
10%
1.0000
0.9091
0.8264
0.7513
0.6830
0.6209
VAN 1
FNE
TASA DE DESCUENTO
ACTUALIZADO
30.02%
-150,000.00
1
36,942.61
0.77
60,126.12
0.59
74,344.98
0.45
82,523.75
0.35
86,653.18
0.27
190,590.63
VAN 2
43%
30.02%
TIR =
$57,215.15
$190,590.63
AOS
0
1
2
3
4
5
INGRESOS
POR VENTAS
0
$1,152,325.44
$1,209,941.71
$1,270,438.80
$1,333,960.74
$1,400,658.77
TD O FA
10%
INGRESOS
ACTUALIZADOS
1
0.9091
0.8264
0.7513
0.6830
0.6209
BA
0
$1,047,568.58
$999,951.83
$954,499.47
$911,113.13
$869,698.90
$4,782,831.91
COSTOS Y GASTOS
TOTALES
0
$1,095,171.20
$1,149,929.76
$1,207,426.25
$1,267,797.56
$1,331,187.44
ES CLAUDIA
FNE
ACTUALIZADO
-150,000.00
28,413.04
35,566.69
33,823.77
28,876.16
23,320.35
0.00
30.02%
TD O FA
10%
COSTOS Y GASTOS
ACTUALIZADOS
1
0.9091
0.8264
0.7513
0.6830
0.6209
CGA
R BA/CGA
0
$995,610.18
$950,355.17
$907,157.21
$865,922.79
$826,562.67
$4,545,608.02
1.05
ARTESANIAS
MONTO
SOLICITADO
$
-
PORCENTAJE DE ECA
0%
MONTO A
AHORAR
AO 1
MONTO A
AHORAR
AO 2
0
MONTO A
AHORAR
AO 3
0
CLAUDIA
MONTO A
AHORAR
AO 4
MONTO A
AHORAR
AO 5
0