Escolar Documentos
Profissional Documentos
Cultura Documentos
UNIDAD
CANTIDAD
INVERSIN FIJA
LOCAL
EQUIPO Y HERRAMIENTAS DE CARNICERIA
TOTAL DE LA INVERSIN FIJA
LOCAL
LOTE
1
1
INVERSIN DIFERIDA
ASISTENCIA TECNICA
CONTRATO DE LUZ
CONTRATO TELEFONICO
CONTRATO DE AGUA
TOTAL DE LA INVERSIN DIFERIDA
SERVICIO
SERVICIO
SERVICIO
SERVICIO
CAPITAL DE TRABAJO
COMPRA DE CARNE DE RES
COMPRA DE CARNE DE CERDO
MANO DE OBRA
PAGO DE RECIBO DE LUZ
PAGO DE AGUA
FLETE PARA ACARREO DE CARNE
DETERGENTES PARA LIMPIEZA
MANTENIMIENTO DEL VEHICULO
CONTROL DE ROEDORES Y PLAGAS
PAGO DE TELEFONO
PAGO DE PUBLICIDAD
TOTAL DE CAPITAL DE TRABAJO
CABEZA
PIE
JORNAL
SERVICIO
SERVICIO
COSTO
LOTE
SERVICIO
SERVICIO
SERVICIO
PAQUETE
TOTAL DE INVERSIONES
1
1
1
1
48
96
600
12
12
96
12
2
2
12
4
COSTO
UNITARIO
$30,000.00
$180,000.00
$21,600.00
$2,000.00
$1,000.00
$1,000.00
$11,000.00
$4,000.00
$150.00
$300.00
$200.00
$400.00
$400.00
$2,500.00
$1,500.00
$500.00
$300.00
COSTO TOTAL
$30,000.00
$180,000.00
$210,000.00
GRUPO O
PERSONA FSICA
FAPPA
OTROS
$30,000.00
$30,000.00
TOTAL
$30,000.00
$180,000.00
$180,000.00
$0.00
$21,600.00
$210,000.00
$21,600.00
$2,000.00
$1,000.00
$1,000.00
$24,600.00
$2,000.00
$1,000.00
$1,000.00
$3,000.00
$528,000.00
$384,000.00
$90,000.00
$3,600.00
$2,400.00
$38,400.00
$4,800.00
$5,000.00
$3,000.00
$6,000.00
$1,200.00
$154,400.00
$528,000.00
$384,000.00
$90,000.00
$3,600.00
$2,400.00
$38,400.00
$4,800.00
$5,000.00
$3,000.00
$6,000.00
$1,200.00
$154,400.00
$0.00
$0.00
$154,400.00
$389,000.00
$187,400.00
$201,600.00
$0.00
$389,000.00
$21,600.00
$21,600.00
$1,500.00
$0.00
$24,600.00
$90,000.00
$3,600.00
$38,400.00
CONCEPTO
UNIDAD
COSTO U.
LOTE
CABEZA
PIE
JORNAL
SERVICIO
SERVICIO
COSTO
LOTE
SERVICIO
SERVICIO
SERVICIO
PAQUETE
$ 180,000.00
$ 11,000.00
$
4,000.00
$
150.00
$
300.00
$
200.00
$
400.00
$
400.00
$
2,500.00
$
1,500.00
$
500.00
$
300.00
CABEZA
PIE
$
$
13,000.00
8,000.00
MES / COSTO
CANTIDAD
10
11
TOTAL
12
$
$
$
$
$
$
$
$
$
$
$
$
$
272,200.0
180,000.0
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
2,500.0
1,500.0
500.0
100.0
88,200.0
88,200.0
88,200.0
88,200.0
88,200.0
92,200.0
88,200.0
88,200.0
88,200.0
88,200.0
88,200.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
$
$
$
$
$
$
$
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
500.0
100.0
$
$
500.0
100.0
$
$
500.0
100.0
$
$
500.0
100.0
$
$
500.0
100.0
44,000.0
32,000.0
7,500.0
300.0
200.0
3,200.0
400.0
2,500.0
1,500.0
500.0
100.0
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
500.0
100.0
$
$
500.0
100.0
$
$
500.0
100.0
$
$
500.0
100.0
$
$
500.0
100.0
48 $
96 $
52,000.00
64,000.00
$ 52,000.00
$ 64,000.00
1
48
96
600
12
12
96
12
2
2
12
4
$
-$
-$
$ 52,000.00
$ 64,000.00
$ 52,000.00
$ 64,000.00
$ 52,000.00
$ 64,000.00
$ 52,000.00
$ 64,000.00
$ 52,000.00
$ 64,000.00
$ 52,000.00
$ 64,000.00
$
$
52,000.00
64,000.00
$
$
52,000.00
64,000.00
$
$
52,000.00
64,000.00
$
$
52,000.00
64,000.00
$ 116,000.0
$ 23,800.0
$
6,600.0
$ 116,000.0
$ 27,800.0
$ 34,400.0
$
$
$
116,000.0
27,800.0
62,200.0
$
$
$
116,000.0
27,800.0
90,000.0
$
$
$
116,000.0
27,800.0
117,800.0
$
$
$
116,000.0
27,800.0
145,600.0
1,246,400.0
1,392,000.0
PROGRAMA DE INVERSIONES
CONCEPTO
INVERSIN FIJA
APROBACION DE PROYECTO
COMPRA DE MOBILIARIO
PUESTA EN MARCHA DEL PROYECTO
MESES
1
10
11
12
X
X
X
CONCEPTO
INGRESOS
VENTA DE RES
VENTA DE CERDO
TOTAL INGRESOS
COSTOS DE OPERACIN
Costos variables
COMPRA DE CARNE DE RES
COMPRA DE CARNE DE CERDO
MANO DE OBRA
PAGO DE RECIBO DE LUZ
PAGO DE AGUA
FLETE PARA ACARREO DE CARNE
DETERGENTES PARA LIMPIEZA
MANTENIMIENTO DEL VEHICULO
CONTROL DE ROEDORES Y PLAGAS
PAGO DE TELEFONO
PAGO DE PUBLICIDAD
Subtotal costos variables
Costos fijos
EQUIPO Y HERRAMIENTAS DE CARNICERIA
Subtotal costos fijos
UNIDAD
CANTIDAD
CABEZA
PIE
48
96
CABEZA
PIE
JORNAL
SERVICIO
SERVICIO
COSTO
LOTE
SERVICIO
SERVICIO
SERVICIO
PAQUETE
48
96
600
12
12
96
12
2
2
12
4
LOTE
COSTO
UNITARIO
$13,000.00
$8,000.00
$
$
$
$
$
$
$
$
$
$
$
HORIZONTE
COSTO TOTAL
$624,000.00
$768,000.00
$1,392,000.00
$624,000.00
$768,000.00
$1,392,000.00
$642,720.00
$791,040.00
$1,433,760.00
$662,001.60
$814,771.20
$1,476,772.80
11,000.00
4,000.00
150.00
300.00
200.00
400.00
400.00
2,500.00
1,500.00
500.00
300.00
$
$
$
$
$
$
$
$
$
$
$
528,000.00
384,000.00
90,000.00
3,600.00
2,400.00
38,400.00
4,800.00
5,000.00
3,000.00
6,000.00
1,200.00
$ 528,000.00
$ 384,000.00
$
90,000.00
$
3,600.00
$
2,400.00
$
38,400.00
$
4,800.00
$
5,000.00
$
3,000.00
$
6,000.00
$
1,200.00
$ 1,066,400.00
$
543,840.00
$
395,520.00
$
92,700.00
$
3,708.00
$
2,472.00
$
39,552.00
$
4,944.00
$
5,150.00
$
3,090.00
$
6,180.00
$
1,236.00
$ 1,098,392.00
$ 560,155.20
$ 407,385.60
$
95,481.00
$
3,819.24
$
2,546.16
$
40,738.56
$
5,092.32
$
5,304.50
$
3,182.70
$
6,365.40
$
1,273.08
$ 1,131,343.76
$ 180,000.00
180,000.00
$
$
180,000.00
180,000.00
$ 1,246,400.00
$ 1,098,392.00
$ 1,131,343.76
UTILIDAD BRUTA
145,600.00
PUNTO DE EQUILIBRIO
769,533.17
335,368.00
-
345,429.04
-
CONCEPTO
LOCAL
EQUIPO Y HERRAMIENTAS DE CARNICERIA
CONCEPTO
COSTO
UNITARIO
DEPRECIACIN
TOTAL
VALOR
RESIDUAL
CANTIDAD
LOCAL
$30,000.00
$30,000.00
5.00%
$1,500.00
$4,500.00
$25,500.00
LOTE
$180,000.00
$180,000.00
10.00%
$18,000.00
$54,000.00
$126,000.00
$151,500.00
COSTO TOTAL
LOCAL
$30,000.00
$180,000.00
$210,000.00
PORCENTAJE DE
DEPRECIACIN
5.00%
10.00%
COSTO TOTAL
PORCENTAJE DE DEPRECIACIN
DEPRECIACIN
ANUAL
UNIDAD
DEPRECIACIN
HORIZONTE
ANUAL
$1,500.00
1
$28,500.00
2
$27,000.00
3
$25,500.00
$18,000.00
$19,500.00
$162,000.00
$144,000.00
$126,000.00
FUENTES DE FINANCIAMIENTO
FUENTE DE FINANCIAMIENTO
INVERSIONES FIJAS
INVERSIONES DIFERIDAS
CAPITAL DE TRABAJO
TOTAL
$30,000.00
14.29%
$3,000.00
12.20%
$154,400.00
100.00%
$187,400.00
48.17%
FAPPA
$180,000.00
85.71%
$21,600.00
87.80%
$0.00
0.00%
$201,600.00
51.83%
OTROS
$0.00
0.00%
$0.00
0.00%
$0.00
0.00%
$0.00
0.00%
$210,000.00
100.00%
$24,600.00
100.00%
$154,400.00
100.00%
$389,000.00
100.00%
GRAN TOTAL
GASTOS FINANCIEROS
CONCEPTO
18,000.00
HORIZONTE
1
CAPITALIZACION
$0.00
$0.00
$6,000.00
PAGO TOTAL
$0.00
$0.00
$6,000.00
PAGO ACUMULADO
$0.00
$0.00
$6,000.00
$18,000.00
$18,000.00
$12,000.00
SALDO
DE ACUERDO A REGLAS DE OPERACIN LA CAPITALIZACION SER DEL 10% COMO MINIMO Y 50% COMO MAXIMO
ESTADO DE RESULTADOS
HORIZONTE
CONCEPTO
TOTAL
(+) INGRESOS
1,392,000.0
1,433,760.0
1,476,772.8
4,302,532.80
1,246,400.0
1,098,392.0
1,131,343.8
3,476,135.76
145,600.0
335,368.0
345,429.0
826,397.04
UTILIDAD BRUTA
(-) Gastos de administracin
UTILIDAD DE OPERACIN
19,500.0
19,500.0
126,100.0
315,868.0
145,600.0
-
$
$
335,368.0
-
345,429.0
826,397.04
6,000.0
6,000.00
19,500.0
58,500.00
319,929.0
761,897.04
(-) PTU
$
$
126,100.0
-
126,100.0
COSTOS Y GASTOS
1,246,400.0
ISR y PTU
$
$
315,868.0
-
315,868.0
1,098,392.0
(-) ISR
$
$
319,929.0
-
319,929.0
1,137,343.8
$
$
761,897.04
-
761,897.04
3,482,135.76
XI. RENTABILIDAD
Flujo neto de efectivo
AO
INGRESOS
COSTOS Y
INV. FIJAS Y
CAPITAL DE
DEPRECIACIONES Y
RECUPERACIN
GASTOS
DIFERIDAS
TRABAJO
AMORTIZACIONES
DE CIRCULANTE
234,600.0
ISR y PTU
VALOR RESIDUAL
154,400.0
FLUJO NETO DE
EFECTIVO
-$
389,000.0
1,392,000.0
1,246,400.0
19,500.0
126,100.0
1,433,760.0
1,098,392.0
19,500.0
315,868.0
1,476,772.8
1,137,343.8
19,500.0
319,929.0
TOTALES
4,302,532.8
3,482,135.8
58,500.0
372,897.0
234,600.0
154,400.0
AO
FACTOR
0
1
2
3
1.0000
0.9091
0.8264
0.7513
INGRESOS
$
$
$
$
1,392,000.0
1,433,760.0
1,476,772.8
TOTAL
TASA
10.00%
INGRESO ACTUAL
EGRESOS
$
$
$
$
1,265,454.5
1,184,925.6
1,109,521.3
3,559,901.4
$
$
$
$
EGRESO ACTUAL
389,000.0
1,246,400.0
1,098,392.0
1,137,343.8
389,000.00
1,133,090.91
907,761.98
854,503.20
$
3,284,356.1
1.08
275,545.33
AO
0
1
2
3
FLUJO NETO DE
EFECTIVO
-$
389,000.0
$
126,100.0
$
$
315,868.0
319,929.0
1.0000
0.9091
FLUJO NETO
ACTUALIZADO
389,000.00 114,636.36 -
FLUJO NETO
ACUMULADO
389,000.00
274,363.64
TIR =
36%
0.8264
0.7513
261,047.93 240,367.42
13,315.70
227,051.72
VAN =
227,051.72
FACTOR
VAN=
227,051.72
TIR=
36%
1.08
1.9678248956
INDICE DE DESEABILIDAD=
0.9678248956
TREMA=
10.00%