INSTRUCCIONES
A PRESUPUESTO DE INVERSION
B CALCULOS TECNICOS
B.I. MEMORIAS DE CALCULO
B. II. PROYECCION DE COSTOS
C PROYECCION FINANCIERA MINIMA A 5 AOS.
C.I. COSTOS TOTALES
C.II. PROYECCION DE INGRESOS
C.III. ESTADO DE RESULTADOS
C.IV FLUJO DE EFECTIVO
D ANALISIS DE RENTABILIDAD
D.I. PUNTO DE EQUILIBRIO
D.II. ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
ARTESANIAS Y NOVEDADES CLAUDIA
PRESUPUESTO DE INVERSION
$ 35,000.00 $ 35,000.00
$ 18,999.00
$ 2,836.08
$ 18,174.88
$ 9,087.44
$ 2,900.00
$ 12,760.00
$ 5,220.00
$ 15,000.00
$ -
$ -
$ -
$ -
$ -
$ -
$ 80,022.60
$ 1,200.00
$ 1,200.00
$ 6,500.00 $ 6,500.00
$ -
$ -
$ -
$ 42,700.00 $ 207,700.00
ARTESANIAS Y NOVEDADES CLAUDIA
MEMORIAS DE CALCULO
MEMORIA DE CALCULO DE INSUMOS O
MERCANCIAS
CANTIDAD MONTO
P. UNITARIO IVA
OR MES
P/UNITARIO MONTO
$1,300.00 $6,500.00
$1,200.00 $1,200.00
TOTAL $7,700.00
MES
P.UNITARIO MONTO
$ 40.00 $ 1,200.00
$ 40.00 $ 1,200.00
TOTAL $2,400.00
S ANUAL
P.UNITARIO MONTO
$ 1,700.00 $ 1,700.00
TOTAL $1,700.00
N ANUAL
P.UNITARIO MONTO
$ 500.00 $ 6,000.00
$ 500.00 $ 6,000.00
TOTAL $ 12,000.00
CALCULO DE VOLUMENES DE PRODUCCION
PRECIO MONTO
$139.20 $696.00
$167.04 $835.20
$167.04 $835.20
$153.12 $765.60
$139.20 $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 $696.00
$139.20 $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 $1,392.00
$208.80 $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 $835.20
$48.72 $243.60
$334.08 $1,670.40
$167.04 $835.20
$62.64 $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 $3,897.60
$153.12 $765.60
$375.84 $1,879.20
$375.84 $1,879.20
$556.80 $2,784.00
$375.84 $1,879.20
$375.84 $1,879.20
$96,027.12
PRODUCTOS UNIDADES PRECIO
Costos Variables
MATERIA PRIMA(MERCANCIAS) $960,271.20
SERVICIOS $14,400.00
GASTOS DE VENTA $28,800.00
TOTAL $1,003,471.20
JGO DE DE 3 AFRICANAS DE
CUALQUIER COLOR $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
FRUTERO DE 3 MANZANAS O
PERAS BASE CERAM PICO $104.40 $60.00 $6,264.00 $6,577.20 $6,906.06
FRUTERO DE 3 MANZANAS O
PERAS DE VITRAL C/BASE $278.40 $60.00 $16,704.00 $17,539.20 $18,416.16
FUENTE GRANDE BASE CUADRADA
CON PIEDRAS $278.40 $60.00 $16,704.00 $17,539.20 $18,416.16
BROCHETA DE CORAZONES
CHICOS $334.08 $60.00 $20,044.80 $21,047.04 $22,099.39
COJINES DE CUALQUIER TELA DE
TAPIZ DE MUEB 35 CM $167.04 $60.00 $10,022.40 $10,523.52 $11,049.70
ARREGLO FLORAL $62.64 $60.00 $3,758.40 $3,946.32 $4,143.64
$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
ARTESANIAS Y NOVEDADES CLAUDIA
COSTOS TOTALES
AO 1 AO 2 AO 3
Costos fijos $91,700.00 96285 101099.25
MANO DE OBRA $78,000.00 $81,900.00 $85,995.00
MTTO INSTALACIONES $1,700.00 $1,785.00 $1,874.25
GASTOS DE ADMINISTARACION $12,000.00 $12,600.00 $13,230.00
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
ARTESANIAS Y NOVEDADES CLAUDIA
ESTADO DE RESULTADOS
AOS
CONCEPTO 1 2 3 4 5
Ingresos por venta $1,152,325.44 $1,209,941.71 $1,270,438.80 $1,333,960.74 $1,400,658.77
Costos de produccin $1,052,671.20 $1,105,304.76 $1,160,570.00 $1,218,598.50 $1,279,528.42
Utilidades brutas $99,654.24 $104,636.95 $109,868.80 $115,362.24 $121,130.35
DEPRECIACION
Depreciaci
n Valor residual
Anual
$ 227.19 $ 17,266.14
$ 227.19 $ 8,178.70
$ 145.00 $ 2,320.00
$ 127.60 $ 12,249.60
$ 26.10 $ 5,115.60
$ - $ -
$ 753.07 $ 45,130.03
ARTESANIAS Y NOVEDADES CLAUDIA
FLUJO DE EFECTIVO
PUNTO DE EQUILIBRIO
CONCEPTO SA AO 1 AO 2 AO 3
ENTRADAS $ 179,683.92 $ 1,152,700.44 $ 1,240,419.36 $ 1,325,003.25
Crdito para activos fijos SEDATU $ 49,161.32 0.00 0.00 0.00
Crdito para activos diferidos SEDATU $ 15,000.00 0.00 0.00 0.00
Credito para capital de operacin SEDATU $ 80,022.60 0.00 0.00 0.00
Aportacion del productor $ 35,000.00 0.00 0.00 0.00
Clientes/ Doc $0.00 0.00 0.00 0.00
Ventas de contado $0.00 1,152,325.44 1,209,941.71 1,270,438.80
Otros $0.00 0.00 0.00 0.00
Caja inicial $500.00 375.00 30,477.65 54,564.46
SALIDAS $ 179,183.92 $ 1,112,063.57 $ 1,167,666.75 $ 1,226,050.09
Inversin fija $ 84,161.32 0.00 0.00 0.00
Inversin diferida $ 15,000.00 0.00 0.00 0.00
Inventarios $ 80,022.60 0.00 0.00 0.00
Costos de produccin 0.00 1,052,671.20 1,105,304.76 1,160,570.00
Gastos de administracin 0.00 12,000.00 12,600.00 13,230.00
Gastos de venta 0.00 28,800.00 30,240.00 31,752.00
Gastos financieros (Intereses) 0.00 0.00 0.00
ISR (32%) 0.00 18,592.37 19,521.99 20,498.09
PTU (10%) 0.00 0.00 0.00 0.00
APORTACION AL ECA 0.00 0.00 0.00 0.00
FLUJO NETO DE EFECTIVO 500.00 40,636.87 72,752.61 98,953.16
30,205.75 34,888.95
90,617.26 104,666.86
0.00 0.00
0.00 0.00
ARTESANIAS Y NOVEDADES CLAUDIA
PUNTO DE EQUILIBRIO
PUNTO PUNTO
EQUILIBRIO EQUILIBRIO
PORCENTAJE
VENTAS ($) (%)
$709,877.28 62%
$745,371.14 62%
$782,639.70 62%
$821,771.69 62%
$862,860.27 62%
ARTESANIAS Y NOVEDADES CLAUDIA
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
UALIZACION 10%
VAN
TIR
B/C
Periodo FNE TD MENOR FNE TASA DE DESCUENTO
AOS 10% ACTUALIZADO 30.02%
0 -150,000.00 1.0000 -150,000.00 1
1 40,636.87 0.9091 36,942.61 0.77
2 72,752.61 0.8264 60,126.12 0.59
3 98,953.16 0.7513 74,344.98 0.45
4 120,823.02 0.6830 82,523.75 0.35
5 139,555.81 0.6209 86,653.18 0.27
VAN 1 190,590.63 VAN 2
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 COSTOS Y GASTOS
10% ACTUALIZADOS
1 0
0.9091 $995,610.18
0.8264 $950,355.17
0.7513 $907,157.21
0.6830 $865,922.79
0.6209 $826,562.67
CGA $4,545,608.02
R BA/CGA 1.05
ARTESANIAS
MONTO
SOLICITADO PORCENTAJE DE ECA
$ - 0%
ARTESANIAS Y NOVEDADES CLAUDIA
0
MONTO A MONTO A
AHORAR AHORAR
AO 4 AO 5
0 0