Escolar Documentos
Profissional Documentos
Cultura Documentos
INVERSIN INICIAL
Precio
Cantidad
Unitario
ACTIVO
Maquinarias
Envasadora
Maquinaria
Sopladora
Vehculos
Computadora
s
Muebles de
Oficina
Indumentaria
Total por
Activo
$19,300
$19,300
$25,350
$25,350
$18,000
$108,000
$450
$3,150
$500
$3,500
$25
20
$500
Total Inversin
$159,800
o
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
a
m
i
a
s
5
5
5
,
5
6
3
,
5
7
1
,
5
7
9
,
5
8
7
,
5
9
6
,
6
0
4
,
6
1
3
,
6
2
1
,
6
3
0
,
7
9
0
6
2
7
5
7
4
6
3
3
8
0
6
0
9
4
4
9
9
0
2
2
6
6
6
4
3
1
NES DE LA ORGANIZACIN
INVERSIN
Inversin Inicial
$159,800
$249,681
Inversin Total
$409,481
o
2
0
0
9
2
0
1
0
2
0
1
1
2
0
1
2
2
0
1
3
2
0
1
4
2
0
1
5
2
0
1
6
2
0
1
7
2
0
1
8
a
m
i
a
s
5
5
5
,
5
6
3
,
5
7
1
,
5
7
9
,
5
8
7
,
5
9
6
,
6
0
4
,
6
1
3
,
6
2
1
,
6
3
0
,
7
9
0
6
2
7
5
7
4
6
3
3
8
0
6
0
9
4
4
9
9
0
2
2
6
6
6
4
3
1
M
e
r
c
a
d
o
O
b
j
e
t
i
v
o
(
F
a
m
i
l
i
a
s)
2
,
7
7
9
3
,
3
8
2
4
,
0
0
1
4
,
6
3
7
5
,
2
9
0
5
,
9
6
1
6
,
6
4
9
7
,
3
5
6
8
,
0
8
2
8
,
8
2
6
Ao 1
Maquinarias
Envasadora
Maquinaria
Sopladora
Vehculos
Iniciales
Vehculos
Reemplazo y
Ampliacin
Computadoras
Iniciales
Computadoras
Reemplazo y
Ampliacin
Muebles de
Oficina
TOTAL
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
Ao 10
$1,737
$1,737
$1,737
$1,737
$1,737
$1,737
$1,737
$1,737
$1,737
$1,737
$2,282
$2,282
$2,282
$2,282
$2,282
$2,282
$2,282
$2,282
$2,282
$2,282
$19,440
$19,440
$19,440
$19,440
$19,440
$35,640
$35,640
$35,640
$35,640
$35,640
$945
$350
$24,754
$945
$350
$24,754
$945
$350
$24,754
$1,485
$1,485
$1,485
$2,124
$2,124
$2,124
$2,875
$350
$25,294
$350
$25,294
$350
$41,494
$350
$42,132
$350
$42,132
$350
$42,132
$350
$42,883
Depreciacin
Acumulada
Valor en
Libros
$17,370
$1,930
$22,815
$2,535
$97,200
$10,800
$178,200
$19,800
$2,835
$315
$13,701
$10,416
$3,500
$335,621
$0
$45,796
Periodo
Enero
Febrero
12310
$0.05
$923
7%
$0
Marzo
12310
$0.05
$923
7%
$0
Abril
12310
$0.05
$923
7%
$0
Mayo
14069
$0.05
$1,055
8%
440
$2
Junio
14069
$0.05
$1,055
8%
$0
Julio
14069
$0.05
$1,055
8%
$0
Agosto
15828
$0.05
$1,187
9%
440
$2
Septiembre
15828
$0.05
$1,187
9%
$0
Octubre
17586
$0.05
$1,319
10%
440
$2
Noviembre
17586
$0.05
$1,319
10%
$0
17586
$175,864
$0.05
$1,319
10%
100%
0
4397
$0
Diciembre
Total Anual
Periodo
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
Periodo
Enero
Febrero
Marzo
Abril
Mayo
Junio
$0.05
$0.05
$0.05
$0.05
$936
$1,248
$1,248
$1,404
6%
8%
8%
9%
100%
$0
$0
$0
$0
6006
$0
$0
$0
$0
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
Periodo
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
Periodo
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
28935
28935
$0
$0
$1,085
$1,085
6%
6%
$0
$0
$0
$0
28935
38580
38580
43402
$482,248
$0
$0
$0
$0
$1,085
$1,447
$1,447
$1,628
6%
8%
8%
9%
100%
$0
$0
$0
$0
1654
$0
$0
$0
$0
$0
$0
$0
$0
$1,238
$1,650
$1,650
$1,857
6%
8%
8%
9%
100%
0
0
0
0
1698
$0
$0
$0
$0
$0
$0
$0
$0
$1,395
$1,860
$1,860
$2,092
6%
8%
8%
9%
100%
0
0
0
0
1745
$0
$0
$0
$0
Costo
Mensual
Periodo
$8,833
Enero
$1,539
Febrero
69150
$0.05
$1,556
$1,539
Marzo
69150
$0.05
$1,556
$1,539
Abril
62235
$0.05
$1,400
$2,801
Mayo
62235
$0.05
$1,400
$1,759
Junio
62235
$0.05
$1,400
$1,759
Julio
41490
$0.05
$934
$3,020
Agosto
41490
$0.05
$934
$1,978
Septiembre
41490
$0.05
$934
$3,240
Octubre
55320
$0.05
$1,245
$2,198
Noviembre
55320
$0.05
$1,245
$2,198
$32,403
Diciembre
Total Anual
62235
$691,496
$0.05
$1,400
Costo
Mensual
Periodo
$17,875
$3,641
$3,641
$3,277
$3,277
$3,277
$2,185
$2,185
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
$2,185
$2,913
$2,913
$3,277
$50,643
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
Costo
Mensual
$8,139
$4,220
$4,220
$3,798
$3,798
$3,798
Periodo
Enero
Febrero
Marzo
Abril
Mayo
Junio
$0.05
$0.05
$0.05
$0.05
$1,033
$1,377
$1,377
$1,549
$2,532
$2,532
$2,532
$3,376
$3,376
$3,798
$46,116
Costo
Mensual
$8,838
$4,814
$4,814
$4,333
$4,333
$4,333
$2,888
$2,888
$2,888
$3,851
$3,851
$4,333
$52,163
Costo
Mensual
$9,559
$5,425
$5,425
$4,882
$4,882
$4,882
$3,255
$3,255
$3,255
$4,340
$4,340
$4,882
$58,380
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
Periodo
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
Periodo
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Total Anual
50432
50432
$0
$0
$1,135
$1,135
50432
67242
67242
75648
$840,528
$0
$0
$0
$0
$1,135
$1,513
$1,513
$1,702
$0
$0
$0
$0
$1,239
$1,652
$1,652
$1,859
$0
$0
$0
$0
$1,257
$1,675
$1,675
$1,885
10%
$0
$0
$5,013
10%
$0
$0
$5,013
9%
$0
$0
$4,512
9%
$0
$0
$4,512
9%
$0
$0
$4,512
6%
$0
$0
$3,008
6%
$0
$0
$3,008
6%
$0
$0
$3,008
8%
$0
$0
$4,011
8%
$0
$0
$4,011
9%
100%
$0
1789
$0
$4,512
$54,373
$0
$0
$0
$0
1838
$0
$0
$0
$0
Costo
Mensual
$9,903
$5,546
$5,546
$4,992
$4,992
$4,992
$3,328
$3,328
$3,328
$4,437
$4,437
$4,992
$59,821
Costo
Mensual
$10,567
$6,094
$6,094
$5,484
$5,484
$5,484
Materia Prima
AGUA
POLIETILENO
ETIQUETAS
6%
6%
$0
$0
$0
$0
$3,656
$3,656
6%
8%
8%
9%
100%
$0
$0
$0
$0
1888
$0
$0
$0
$0
$3,656
$4,875
$4,875
$5,484
$65,412
$0
$0
$0
$0
1934
$0
$0
$0
$0
$0
$0
$0
$0
322
$0
$0
$0
$0
Costo
Mensual
$11,239
$6,655
$6,655
$5,989
$5,989
$5,989
$3,993
$3,993
$3,993
$5,324
$5,324
$5,989
$71,133
Costo
Mensual
$7,512
$6,748
$6,748
$6,073
$6,073
$6,073
$4,049
$4,049
$4,049
$5,399
$5,399
$6,073
$68,247
Cantidad
Precio
20 litros
400 gr
1u.
0,001cent
2,32 c/u
0,03 cent.
Materia
Prima
Cantidad
Agua
$20 ltrs.
Costo Total Sin Envasar ( 1 Botelln )
Polietileno
$400 gr.
Etiquetas
$1 u.
Costo Total Envasado ( 1 Botelln )
Precio Unitario
$0
$0
$0
Precio Unitario
1 litro
n)
1 gramo
1 unidad
Costo
Unitario
$0.02
$0.02
$2.37
$0.03
$2.42
COSTOS FIJO
COSTOS FIJOS: servicios bsicos, suministros,
mantenimiento y alquiler
Concepto
Costo Mensual
Costo Anual
Electricidad
$700
$8,400
Telfono
$120
$1,440
Internet
$75
$900
Suministros
de
oficina
$150
$1,800
Mantenimiento de
Maquinarias
y
Vehculos
$200
$2,400
Alquiler de Planta
$1,200
$14,400
Total Gastos
$2,445
$29,340
Personal
Gerente General
Gerente
de
Marketing y Ventas
Gasto Anual
$13,200
$900
$900
$10,800
Gerente Financiero
Gerente de Planta y
Distribucin
Supervisor
y
Tcnico
Asesor de Ventas
Operarios
Contador
$900
$900
$10,800
$600
$600
$7,200
$400
$350
$270
$280
2
5
15
1
$800
$1,750
$4,050
$280
$9,600
$21,000
$48,600
$3,360
Asistente Contable
$280
$280
$3,360
28
$10,660
$127,920
Ao 2
$471,660
$50,643
$522,303
Ao 3
$471,660
$46,116
$517,776
Costos Fijos
Costos Variables
Total Costos
Ao 1
$473,160
$32,403
$505,563
TOS ANUALES
Ao 6
$471,660
$54,373
$526,033
Ao 7
$471,660
$59,821
$531,481
Ao 8
$471,660
$65,412
$537,072
Ao 9
$471,660
$71,133
$542,793
Ao 10
$471,660
$68,247
$539,907
TOTAL ANUAL
Costo
Mensual
$12,000
$1,500
$200
Costo Anual
$144,000
$1,500
$2,400
$14,000
$168,000
$27,700
$315,900
Enero
$1.50
12310
Febrero
$1.50
12310
Marzo
$1.50
12310
Abril
$1.50
12310
$18,466
$14,773
$18,466
$14,773
$3,693
$18,466
$14,773
$3,693
$18,466
$14,773
$3,693
$21,104
$16,883
$3,693
$14,773
$18,466
$18,466
$18,466
$20,576
$21,104
PROYECCIN DE EGRESOS
$8,833
$1,539
$1,539
$1,539
$2,801
$1,759
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
Gastos de
Fabricacin
Variables
Gastos
Fabricacin Fijos
(Suministros,
electricidad,
telfono,etc)
Gastos
Administrativos
Gastos de
Publicidad
Egresos
Mensuales
$27,700
$26,200
$26,200
$49,638
$40,844
$40,844
Ingresos
Egresos
Saldo
$14,773
$49,638
-$34,865
$18,466
$40,844
-$22,378
$18,466
$40,844
-$22,378
-$34,865
-$57,243
-$79,621
Saldo Acumulado
PROYECCIN DE INGRESOS
Mayo
Junio
$1.50
$1.50
14069
14069
$21,104
$16,883
$4,221
$40,844
$42,106
$41,064
SALDO DE CAJA MENSUAL Y ACUMULADO
$18,466
$20,576
$21,104
$40,844
$42,106
$41,064
-$22,378
-$21,530
-$19,960
-$101,999
-$123,529
-$143,489
PROYECCIN DE INGRESOS
Mayo
Junio
$1.50
$1.50
37449
37449
Enero
$1.50
41610
Febrero
$1.50
41610
Marzo
$1.50
41610
Abril
$1.50
37449
$62,416
$49,932
$5,276
$62,416
$49,932
$12,483
$62,416
$49,932
$12,483
$56,174
$44,939
$12,483
$56,174
$44,939
$11,235
$55,208
$62,416
$62,416
$57,422
$56,174
$56,174
PROYECCIN DE EGRESOS
$56,174
$44,939
$11,235
Gastos de
Fabricacin
Variables
Gastos
Fabricacin Fijos
(Suministros,
electricidad,
telfono,etc)
Gastos
Administrativos
Gastos de
Publicidad
Egresos
Mensuales
Ingresos
Egresos
Saldo
Saldo Acumulado
$17,875
$3,641
$3,641
$3,277
$3,277
$3,277
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$57,180
$42,946
$42,946
$55,208
$57,180
-$1,972
$62,416
$42,946
$19,470
$62,416
$42,946
$19,470
$42,582
$42,582
$42,582
SALDO DE CAJA MENSUAL Y ACUMULADO
$57,422
$56,174
$56,174
$42,582
$42,582
$42,582
$14,841
$13,592
$13,592
-$1,972
$17,498
$36,968
$51,808
$65,400
$78,993
PROYECCIN DE INGRESOS
Mayo
Junio
$1.50
$1.50
43402
43402
Enero
$1.50
48225
Febrero
$1.50
48225
Marzo
$1.50
48225
Abril
$1.50
43402
$72,337
$57,870
$11,235
$72,337
$57,870
$14,467
$72,337
$57,870
$14,467
$65,103
$52,083
$14,467
$65,103
$52,083
$13,021
$69,105
$72,337
$72,337
$66,550
$65,103
$65,103
PROYECCIN DE EGRESOS
$8,139
$4,220
$4,220
$3,798
$3,798
$3,798
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$47,444
$43,525
$43,525
$43,103
$43,103
$43,103
SALDO DE CAJA MENSUAL Y ACUMULADO
$65,103
$52,083
$13,021
Ingresos
Egresos
Saldo
Saldo Acumulado
$69,105
$47,444
$21,661
$72,337
$43,525
$28,813
$72,337
$43,525
$28,813
$66,550
$43,103
$23,448
$65,103
$43,103
$22,001
$65,103
$43,103
$22,001
$21,661
$50,473
$79,286
$102,733
$124,734
$146,735
Febrero
Marzo
Abril
PROYECCIN DE INGRESOS
Mayo
Junio
$2
$2
49514
49514
$2
55016
$2
55016
$2
55016
$2
49514
$82,524
$66,019
$13,021
$82,524
$66,019
$16,505
$82,524
$66,019
$16,505
$74,272
$59,417
$16,505
$74,272
$59,417
$14,854
$79,040
$82,524
$82,524
$75,922
$74,272
$74,272
PROYECCIN DE EGRESOS
$8,838
$4,814
$4,814
$4,333
$4,333
$4,333
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$74,272
$59,417
$14,854
Gastos de
Fabricacin
Variables
Gastos
Fabricacin Fijos
(Suministros,
electricidad,
telfono,etc)
Gastos
Administrativos
Gastos de
Publicidad
Egresos
Mensuales
$26,200
$26,200
$26,200
$26,200
$48,143
$44,119
$44,119
Ingresos
Egresos
Saldo
$79,040
$48,143
$30,897
$82,524
$44,119
$38,405
$82,524
$44,119
$38,405
$43,638
$43,638
$43,638
SALDO DE CAJA MENSUAL Y ACUMULADO
$75,922
$74,272
$74,272
$43,638
$43,638
$43,638
$32,285
$30,634
$30,634
$30,897
$69,302
$107,707
Saldo Acumulado
$139,992
$170,626
$201,260
Febrero
Marzo
Abril
$1.5
61994
$2
61994
$2
61994
$2
55795
$92,992
$74,393
$92,992
$74,393
$92,992
$74,393
$83,692
$66,954
PROYECCIN DE INGRESOS
Mayo
Junio
$2
$2
55795
55795
$83,692
$66,954
$83,692
$66,954
20% en 30 Das
Ingreso Mensual
Real
$14,854
$18,598
$18,598
$18,598
$16,738
$16,738
$89,248
$92,992
$92,992
$85,552
$83,692
$83,692
PROYECCIN DE EGRESOS
$9,559
$5,425
$5,425
$4,882
$4,882
$4,882
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
Gastos de
Fabricacin
Variables
Gastos
Fabricacin Fijos
(Suministros,
electricidad,
telfono,etc)
Gastos
Administrativos
Gastos de
Publicidad
Egresos
Mensuales
$26,200
$26,200
$26,200
$26,200
$48,864
$44,730
$44,730
Ingresos
Egresos
Saldo
$89,248
$48,864
$40,383
$92,992
$44,730
$48,262
$92,992
$44,730
$48,262
$44,187
$44,187
$44,187
SALDO DE CAJA MENSUAL Y ACUMULADO
$85,552
$83,692
$83,692
$44,187
$44,187
$44,187
$41,365
$39,505
$39,505
$40,383
$88,645
$136,908
Saldo Acumulado
$178,273
$217,778
$257,284
Febrero
Marzo
Abril
PROYECCIN DE INGRESOS
Mayo
Junio
$2
$2
62235
62235
$2
69150
$2
69150
$2
69150
$2
62235
$103,724
$82,980
$16,738
$103,724
$82,980
$20,745
$103,724
$82,980
$20,745
$93,352
$74,682
$20,745
$93,352
$74,682
$18,670
$99,718
$103,724
$103,724
$95,426
$93,352
$93,352
PROYECCIN DE EGRESOS
$9,253
$5,013
$5,013
$4,512
$4,512
$4,512
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$93,352
$74,682
$18,670
Gastos de
Publicidad
Egresos
Mensuales
$26,200
$26,200
$26,200
$26,200
$48,558
$44,318
$44,318
Ingresos
Egresos
Saldo
$99,718
$48,558
$51,160
$103,724
$44,318
$59,406
$103,724
$44,318
$59,406
$43,817
$43,817
$43,817
SALDO DE CAJA MENSUAL Y ACUMULADO
$95,426
$93,352
$93,352
$43,817
$43,817
$43,817
$51,609
$49,535
$49,535
$51,160
$110,566
$169,972
Saldo Acumulado
$221,582
$26,200
$271,117
$26,200
$320,652
Febrero
Marzo
Abril
PROYECCIN DE INGRESOS
Mayo
Junio
$2
$2
68852
68852
$2
76502
$2
76502
$2
76502
$2
68852
$114,754
$91,803
$18,670
$114,754
$91,803
$22,951
$114,754
$91,803
$22,951
$103,278
$82,623
$22,951
$103,278
$82,623
$20,656
$110,473
$114,754
$114,754
$105,573
$103,278
$103,278
PROYECCIN DE EGRESOS
$9,903
$5,546
$5,546
$4,992
$4,992
$4,992
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$49,208
$44,851
$44,851
$110,473
$49,208
$61,265
$114,754
$44,851
$69,902
$114,754
$44,851
$69,902
$44,297
$44,297
$44,297
SALDO DE CAJA MENSUAL Y ACUMULADO
$105,573
$103,278
$103,278
$44,297
$44,297
$44,297
$61,277
$58,981
$58,981
$61,265
$131,167
$201,070
$262,346
$321,328
$103,278
$82,623
$20,656
$380,309
Febrero
Marzo
Abril
PROYECCIN DE INGRESOS
Mayo
Junio
Precio
Ventas
Ingreso por
Ventas
80% Contado
20% en 30 Das
Ingreso Mensual
Real
Gastos de
Fabricacin
Variables
Gastos
Fabricacin Fijos
(Suministros,
electricidad,
telfono,etc)
Gastos
Administrativos
Gastos de
Publicidad
Egresos
Mensuales
Ingresos
Egresos
Saldo
Saldo Acumulado
$2
84053
$2
84053
$2
84053
$2
75648
$2
75648
$2
75648
$126,079
$100,863
$20,656
$126,079
$100,863
$25,216
$126,079
$100,863
$25,216
$113,471
$90,777
$25,216
$113,471
$90,777
$22,694
$113,471
$90,777
$22,694
$121,519
$126,079
$126,079
$115,993
$113,471
$113,471
PROYECCIN DE EGRESOS
$10,567
$6,094
$6,094
$5,484
$5,484
$5,484
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$49,872
$45,399
$45,399
$121,519
$49,872
$71,647
$126,079
$45,399
$80,680
$126,079
$45,399
$80,680
$44,789
$44,789
$44,789
SALDO DE CAJA MENSUAL Y ACUMULADO
$115,993
$113,471
$113,471
$44,789
$44,789
$44,789
$71,203
$68,682
$68,682
$71,647
$152,327
$233,007
$304,211
$372,893
$441,574
Febrero
Marzo
Abril
PROYECCIN DE INGRESOS
Mayo
Junio
$2
$2
82611
82611
$2
91790
$2
91790
$2
91790
$2
82611
$137,686
$110,148
$22,694
$137,686
$110,148
$27,537
$137,686
$110,148
$27,537
$123,917
$99,134
$27,537
$123,917
$99,134
$24,783
$132,843
$137,686
$137,686
$126,671
$123,917
$123,917
PROYECCIN DE EGRESOS
$11,239
$6,655
$6,655
$5,989
$5,989
$123,917
$99,134
$24,783
$5,989
Gastos
Fabricacin Fijos
(Suministros,
electricidad,
telfono,etc)
Gastos
Administrativos
Gastos de
Publicidad
Egresos
Mensuales
Ingresos
Egresos
Saldo
Saldo Acumulado
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$50,544
$45,960
$45,960
$132,843
$50,544
$82,298
$137,686
$45,960
$91,726
$137,686
$45,960
$91,726
$45,294
$45,294
$45,294
SALDO DE CAJA MENSUAL Y ACUMULADO
$126,671
$123,917
$123,917
$45,294
$45,294
$45,294
$81,376
$78,623
$78,623
$82,298
$174,024
$265,750
$347,126
$425,749
$504,372
Febrero
Marzo
Abril
PROYECCIN DE INGRESOS
Mayo
Junio
$2
$2
83772
83772
$2
93080
$2
93080
$2
93080
$2
83772
$139,620
$111,696
$24,783
$139,620
$111,696
$27,924
$139,620
$111,696
$27,924
$125,658
$100,526
$27,924
$125,658
$100,526
$25,132
$136,479
$139,620
$139,620
$128,450
$125,658
$125,658
PROYECCIN DE EGRESOS
$7,512
$6,748
$6,748
$6,073
$6,073
$6,073
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$46,817
$46,053
$46,053
$136,479
$46,817
$89,662
$139,620
$46,053
$93,567
$139,620
$46,053
$93,567
$125,658
$100,526
$25,132
$45,378
$45,378
$45,378
SALDO DE CAJA MENSUAL Y ACUMULADO
$128,450
$125,658
$125,658
$45,378
$45,378
$45,378
$83,072
$80,280
$80,280
Saldo Acumulado
$89,662
$183,229
$276,795
$359,867
$440,147
$520,426
O ACUMULADO 2010
YECCIN DE INGRESOS
Julio
$1.50
14069
Agosto
Septiembre
$1.50
$1.50
15828
15828
Octubre
$1.50
15828
Noviembre
$1.50
17586
Diciembre
$1.50
17586
$21,104
$16,883
$4,221
$23,742
$18,993
$4,221
$23,742
$18,993
$4,748
$23,742
$18,993
$4,748
$26,380
$21,104
$4,748
$26,380
$21,104
$5,276
$261,158
$21,104
$23,214
$23,742
$23,742
$25,852
$26,380
$255,882
$1,759
$3,020
$1,978
$3,240
$2,198
$2,198
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$41,064
AJA MENSUAL Y ACUMULADO
$21,104
$41,064
-$19,960
$42,325
$41,283
$42,545
$41,503
$41,503
$23,214
$42,325
-$19,111
$23,742
$41,283
-$17,542
$23,742
$42,545
-$18,804
$25,852
$41,503
-$15,651
$26,380
$41,503
-$15,124
-$163,449
-$182,560
-$200,102
-$218,906
-$234,557
-$249,681
Agosto
Septiembre
$1.50
$1.50
24966
24966
Octubre
$1.50
33288
Noviembre
$1.50
33288
Diciembre
$1.50
37449
OYECCIN DE EGRESOS
-$249,681
O ACUMULADO 2011
YECCIN DE INGRESOS
OYECCIN DE EGRESOS
Julio
$1.50
24966
$37,449
$29,959
$11,235
$37,449
$29,959
$7,490
$37,449
$29,959
$7,490
$49,932
$39,946
$7,490
$49,932
$39,946
$9,986
$56,174
$44,939
$9,986
$624,156
$41,194
$37,449
$37,449
$47,436
$49,932
$54,926
$618,197
$2,185
$2,185
$2,185
$2,913
$2,913
$3,277
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$41,490
AJA MENSUAL Y ACUMULADO
$41,194
$41,490
-$295
$41,490
$41,490
$42,218
$42,218
$42,582
$37,449
$41,490
-$4,040
$37,449
$41,490
-$4,040
$47,436
$42,218
$5,218
$49,932
$42,218
$7,715
$54,926
$42,582
$12,344
$78,697
$74,657
$70,617
$75,835
$83,550
$95,894
Agosto
Septiembre
$1.50
$1.50
28935
28935
Octubre
$1.50
38580
Noviembre
$1.50
38580
Diciembre
$1.50
43402
O ACUMULADO 2012
YECCIN DE INGRESOS
Julio
$1.50
28935
$43,402
$34,722
$13,021
$43,402
$34,722
$8,680
$43,402
$34,722
$8,680
$57,870
$46,296
$8,680
$57,870
$46,296
$11,574
$65,103
$52,083
$11,574
$723,372
$47,743
$43,402
$43,402
$54,976
$57,870
$63,657
$721,586
$2,532
$2,532
$2,532
$3,376
$3,376
$3,798
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$41,837
AJA MENSUAL Y ACUMULADO
$41,837
$41,837
$42,681
$42,681
$43,103
OYECCIN DE EGRESOS
$47,743
$41,837
$5,906
$43,402
$41,837
$1,566
$43,402
$41,837
$1,566
$54,976
$42,681
$12,296
$57,870
$42,681
$15,189
$63,657
$43,103
$20,554
$152,641
$154,206
$155,772
$168,067
$183,256
$203,810
$2
44013
Noviembre
$2
44013
Diciembre
$2
49514
O ACUMULADO 2013
YECCIN DE INGRESOS
Julio
$2
33010
Agosto
$2
33010
Septiembre
$2
33010
Octubre
$49,514
$39,612
$14,854
$49,514
$39,612
$9,903
$49,514
$39,612
$9,903
$66,019
$52,815
$9,903
$66,019
$52,815
$13,204
$74,272
$59,417
$13,204
$825,240
$54,466
$49,514
$49,514
$62,718
$66,019
$72,621
$823,406
$2,888
$2,888
$2,888
$3,851
$3,851
$4,333
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$42,193
AJA MENSUAL Y ACUMULADO
$54,466
$42,193
$12,273
$42,193
$42,193
$43,156
$43,156
$43,638
$49,514
$42,193
$7,321
$49,514
$42,193
$7,321
$62,718
$43,156
$19,562
$66,019
$43,156
$22,863
$72,621
$43,638
$28,984
$213,533
$220,854
$228,175
$247,737
$270,600
$299,584
$2
49596
Noviembre
$2
49596
Diciembre
$2
55795
$74,393
$59,515
$74,393
$59,515
$83,692
$66,954
OYECCIN DE EGRESOS
O ACUMULADO 2014
YECCIN DE INGRESOS
Julio
$2
37197
$55,795
$44,636
Agosto
Septiembre
$2
$2
37197
37197
$55,795
$44,636
$55,795
$44,636
Octubre
$929,916
$16,738
$11,159
$11,159
$11,159
$14,879
$14,879
$61,374
$55,795
$55,795
$70,674
$74,393
$81,833
$3,255
$3,255
$3,255
$4,340
$4,340
$4,882
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$42,560
AJA MENSUAL Y ACUMULADO
$61,374
$42,560
$18,815
$42,560
$42,560
$43,645
$43,645
$44,187
$55,795
$42,560
$13,235
$55,795
$42,560
$13,235
$70,674
$43,645
$27,029
$74,393
$43,645
$30,749
$81,833
$44,187
$37,646
$276,098
$289,334
$302,569
$329,598
$360,346
$397,992
$2
55320
Noviembre
$2
55320
Diciembre
$2
62235
$928,032
OYECCIN DE EGRESOS
O ACUMULADO 2015
YECCIN DE INGRESOS
Julio
$2
41490
Agosto
$2
41490
Septiembre
$2
41490
Octubre
$62,235
$49,788
$18,670
$62,235
$49,788
$12,447
$62,235
$49,788
$12,447
$82,980
$66,384
$12,447
$82,980
$66,384
$16,596
$93,352
$74,682
$16,596
$1,037,244
$68,458
$62,235
$62,235
$78,831
$82,980
$91,277
$1,035,312
$3,008
$3,008
$3,008
$4,011
$4,011
$4,512
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
OYECCIN DE EGRESOS
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$42,313
AJA MENSUAL Y ACUMULADO
$68,458
$42,313
$26,145
$42,313
$42,313
$43,316
$43,316
$43,817
$62,235
$42,313
$19,922
$62,235
$42,313
$19,922
$78,831
$43,316
$35,515
$82,980
$43,316
$39,664
$91,277
$43,817
$47,460
$346,797
$366,718
$386,640
$422,155
$461,819
$509,279
$2
61202
Noviembre
$2
61202
Diciembre
$2
68852
O ACUMULADO 2016
YECCIN DE INGRESOS
Julio
$2
45901
Agosto
$2
45901
Septiembre
$2
45901
Octubre
$68,852
$55,082
$20,656
$68,852
$55,082
$13,770
$68,852
$55,082
$13,770
$91,803
$73,442
$13,770
$91,803
$73,442
$18,361
$103,278
$82,623
$18,361
$1,147,536
$75,737
$68,852
$68,852
$87,213
$91,803
$100,983
$1,145,551
$3,328
$3,328
$3,328
$4,437
$4,437
$4,992
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$42,633
AJA MENSUAL Y ACUMULADO
$75,737
$42,633
$33,105
$42,633
$42,633
$43,742
$43,742
$44,297
$68,852
$42,633
$26,219
$68,852
$42,633
$26,219
$87,213
$43,742
$43,471
$91,803
$43,742
$48,061
$100,983
$44,297
$56,686
$413,414
$439,633
$465,852
$509,323
$557,384
$614,070
OYECCIN DE EGRESOS
O ACUMULADO 2017
YECCIN DE INGRESOS
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
$2
50432
$2
50432
$2
50432
$2
67242
$2
67242
$2
75648
$75,648
$60,518
$22,694
$75,648
$60,518
$15,130
$75,648
$60,518
$15,130
$100,863
$80,691
$15,130
$100,863
$80,691
$20,173
$113,471
$90,777
$20,173
$1,260,792
$83,212
$75,648
$75,648
$95,820
$100,863
$110,950
$1,258,753
$3,656
$3,656
$3,656
$4,875
$4,875
$5,484
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$42,961
AJA MENSUAL Y ACUMULADO
$83,212
$42,961
$40,251
$42,961
$42,961
$44,180
$44,180
$44,789
$75,648
$42,961
$32,686
$75,648
$42,961
$32,686
$95,820
$44,180
$51,640
$100,863
$44,180
$56,683
$110,950
$44,789
$66,160
$481,825
$514,512
$547,198
$598,838
$655,521
$721,682
$2
73432
Noviembre
$2
73432
Diciembre
$2
82611
OYECCIN DE EGRESOS
O ACUMULADO 2018
YECCIN DE INGRESOS
Julio
$2
55074
Agosto
$2
55074
Septiembre
$2
55074
Octubre
$82,611
$66,089
$24,783
$82,611
$66,089
$16,522
$82,611
$66,089
$16,522
$110,148
$88,119
$16,522
$110,148
$88,119
$22,030
$123,917
$99,134
$22,030
$1,376,856
$90,872
$82,611
$82,611
$104,641
$110,148
$121,163
$1,374,767
$3,993
$3,993
$3,993
$5,324
$5,324
$5,989
OYECCIN DE EGRESOS
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$43,298
AJA MENSUAL Y ACUMULADO
$90,872
$43,298
$47,575
$43,298
$43,298
$44,629
$44,629
$45,294
$82,611
$43,298
$39,313
$82,611
$43,298
$39,313
$104,641
$44,629
$60,012
$110,148
$44,629
$65,520
$121,163
$45,294
$75,869
$551,946
$591,260
$630,573
$690,586
$756,105
$831,974
$2
74464
Noviembre
$2
74464
Diciembre
$2
83772
O ACUMULADO 2019
YECCIN DE INGRESOS
Julio
$2
55848
Agosto
Septiembre
$2
$2
55848
55848
Octubre
$83,772
$67,018
$25,132
$83,772
$67,018
$16,754
$83,772
$67,018
$16,754
$111,696
$89,357
$16,754
$111,696
$89,357
$22,339
$125,658
$100,526
$22,339
$1,396,200
$92,149
$83,772
$83,772
$106,111
$111,696
$122,866
$1,395,852
$4,049
$4,049
$4,049
$5,399
$5,399
$6,073
$2,445
$2,445
$2,445
$2,445
$2,445
$2,445
$10,660
$10,660
$10,660
$10,660
$10,660
$10,660
$26,200
$26,200
$26,200
$26,200
$26,200
$26,200
$43,354
AJA MENSUAL Y ACUMULADO
$92,149
$43,354
$48,795
$43,354
$43,354
$44,704
$44,704
$45,378
$83,772
$43,354
$40,418
$83,772
$43,354
$40,418
$106,111
$44,704
$61,408
$111,696
$44,704
$66,992
$122,866
$45,378
$77,487
OYECCIN DE EGRESOS
$569,222
$609,640
$650,058
$711,465
$778,458
$855,945
1
$255,882
2
$618,197
3
$721,586
$315
4
$823,406
-$32,403
-$13,058
-$50,643
-$31,208
-$46,116
-$36,169
-$52,163
-$41,262
-$29,340
-$127,900
-$315,900
-$24,754
-$29,340
-$127,900
-$314,400
-$24,754
-$29,340
-$127,900
-$314,400
-$24,754
-$29,340
-$127,900
-$314,400
-$25,294
-$287,473
$0
-$287,473
$24,754
$39,952
$9,988
$29,964
$24,754
$143,223
$35,806
$107,417
$24,754
$233,048
$58,262
$174,786
$25,294
-$159,800
-$4,950
-$249,681
-$409,481
VAN
-$262,719
$36,565
$54,717
$132,171
TIR
$195,129
25.58%
6
$1,035,312
$495
-$58,380
-$46,496
-$54,373
-$51,862
-$59,821
-$57,377
-$29,340
-$127,900
-$314,400
-$25,294
-$29,340
-$127,900
-$314,400
-$41,494
$337,022
$84,256
$252,767
$25,294
$278,060
7
$1,145,551
9
$1,374,767
$708
10
$1,395,852
$19,800
-$65,412
-$63,040
-$71,133
-$68,843
-$68,247
-$69,810
-$29,340
-$127,900
-$314,400
-$42,132
-$29,340
-$127,900
-$314,400
-$42,132
-$29,340
-$127,900
-$314,400
-$42,132
-$29,340
-$127,900
-$314,400
-$42,883
-$45,796
$416,438
$104,109
$312,328
$41,494
$514,581
$128,645
$385,936
$42,132
$616,530
$154,132
$462,397
$42,132
$721,727
$180,432
$541,296
$42,132
$717,276
$179,319
$537,957
$42,883
$45,796
-$198,000
-$7,079
$155,822
$420,989
TASA DE DESCUENTO
8
$1,258,753
-$9,583
$504,529
24.38%
$583,428
$45,796
$662,849
$583,413
$662,833
TMAR
Informacion
Rf
b
Rm
Rp
Ri
%
0.0312
0.86
0.1923
0.0741
0.243846
$255,882
$618,197
-$32,403
-$13,058
$823,406
-$50,643
-$31,208
$721,586
$315
-$46,116
-$36,169
-$29,340
-$127,920
-$315,900
-$18,693
-$24,754
-$29,340
-$127,920
-$317,400
-$17,470
-$24,754
-$29,340
-$127,920
-$317,400
-$16,136
-$24,754
-$29,340
-$127,920
-$317,400
-$14,679
-$25,294
-$306,185
$0
-$306,185
$24,754
$19,462
$4,866
$14,597
$24,754
$124,068
$31,017
$93,051
$24,754
$215,349
$53,837
$161,511
$25,294
Prstamo
Amortizacin de la deuda
Valor de Desecho
Flujo de Caja
-$52,163
-$41,262
-$159,800
Inversin de Reemplazo y
Ampliacin
Inversin Capital de Trabajo
$4,950
-$249,681
$204,740
-$204,740
VAN
-$13,393
-$14,615
-$15,950
-$17,406
-$294,824
$243,698
$24,735
$101,854
$174,349
34.23%
TIR
b
Rm
Rp
$928,032
$10,800
-$58,380
-$46,496
$1,035,312
$495
-$54,373
-$51,862
$1,145,551
$1,258,753
-$59,821
-$57,377
-$29,340
-$127,920
-$317,400
-$13,090
-$25,294
-$29,340
-$127,920
-$317,400
-$11,356
-$41,494
$320,912
$80,228
$240,684
$25,294
-$18,995
$246,983
10
-$65,412
-$63,040
$1,374,767
$708
-$71,133
-$68,843
$1,395,852
$19,800
-$68,247
-$69,810
-$29,340
-$127,920
-$317,400
-$9,463
-$42,132
-$29,340
-$127,920
-$317,400
-$7,398
-$42,132
-$29,340
-$127,920
-$317,400
-$5,144
-$42,132
-$29,340
-$127,920
-$317,400
-$2,684
-$42,883
-$45,796
$402,062
$100,516
$301,547
$41,494
$502,098
$125,524
$376,573
$42,132
$606,112
$151,528
$454,584
$42,132
$713,563
$178,391
$535,172
$42,132
$711,571
$177,893
$533,678
$42,883
$45,796
$198,000
$7,079
-$20,729
-$22,622
-$24,687
-$26,941
$520,311
$403,162
TASA DE DESCUENTO
$472,028
24.38%
$550,363
TMAR
Informacion
Rf
b
Rm
Rp
Ri
%
0.0312
0.86
0.1923
0.0741
0.243846
$9,583
-$29,401
$45,796
$648,335
Inversin Inicial
Inversin Capital de trabajo
Total Inversin
Prstamo
$159,800
$249,680.82
$409,480.82
$204,740.41
Financiamiento Prstamo
Tasa de Inters
Perodos
Pago
0
1
2
3
4
5
6
7
8
9
10
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
($ 32,085.45)
Capital
($ 13,392.65)
($ 14,615.40)
($ 15,949.79)
($ 17,406.00)
($ 18,995.17)
($ 20,729.43)
($ 22,622.03)
($ 24,687.42)
($ 26,941.38)
($ 29,401.13)
Inters
$18,693
$17,470
$16,136
$14,679
$13,090
$11,356
$9,463
$7,398
$5,144
$2,684
Saldo Insoluto
204740.41
$ 191,347.76
$ 176,732.36
$ 160,782.57
$ 143,376.56
$ 124,381.39
$ 103,651.96
$ 81,029.93
$ 56,342.51
$ 29,401.13
$ 0.00
50%
9.13%
10
SALDO
INVERSIN
1
$409,481
2
$409,481
3
$368,104
4
$268,156
5
$120,600
6
-$89,670
7
-$207,502
8
-$525,854
9
-$907,379
10 -$1,348,567
FLUJO DE
CAJA
-$262,719
$54,717
$132,171
$195,129
$278,060
$155,822
$420,989
$504,529
$583,428
$662,849
RENTABILIDAD
EFECTIVA
$0
$13,340
$32,223
$47,572
$67,791
$37,989
$102,637
$123,004
$142,240
$161,603
RECUPERACIN
DE LA
INVERSIN
$0
$41,377
$99,947
$147,557
$210,269
$117,833
$318,352
$381,525
$441,188
$501,246
$0
$41,377
$141,325
$288,881
$499,151
-$672,200
$2,987,695
-0.22498961
1
$1.50
170,588
$255,882
2
$1.50
412,131
$618,197
$1.50
481,057
$721,586
$1.50
548,938
$823,407
$315
Comisiones
en Ventas 5%
5
$1.50
618,688
$928,032
$10,800
-$32,403
-$50,643
-$46,116
-$52,163
-$58,380
-$13,058
-$31,208
-$36,169
-$41,262
-$46,496
-$29,340
-$29,340
-$29,340
-$29,340
-$29,340
-$127,900
-$127,900
-$127,900
-$127,900
-$127,900
-$315,900
-$314,400
-$314,400
-$314,400
-$314,400
-$24,754
-$24,754
-$24,754
-$25,294
-$25,294
-$287,473
$0
$39,951
$9,988
$143,222
$35,806
$233,048
$58,262
$337,022
$84,256
-$287,473
$29,964
$107,417
$174,786
$252,767
$24,754
$24,754
$24,754
$25,294
$25,294
Gastos
Fabricacin
Fijos
(Suministros,
electricidad,
telfono,etc)
Gastos
Administrativ
os
Gastos de
Publicidad
Depreciacin
Valor en
Libros
Utilidad
antes de
Impuestos
Impuestos
Utilidad Neta
Depreciacin
Valor en
Libros
Inversin
Inicial
-$159,800
Inversin de
Reemplazo y
Ampliacin
-$4,950
Inversin
Capital de
Trabajo
Valor de
Desecho
Flujo de Caja
-$249,681
-$409,481
VAN
-$262,719
$36,564
$54,717
$132,170
TIR
$195,130
25.58%
$278,060
Rm
Rp
Ri
10
$1.50
763,700
$1,145,550
$1.50
839,169
$1,258,754
$1.50
916,511
$1,374,767
$1.50
930,568
$1,395,852
$708
$19,800
$495
-$54,373
-$59,821
-$65,412
-$71,133
-$68,247
-$51,862
-$57,377
-$63,040
-$68,843
-$69,810
-$29,340
-$29,340
-$29,340
-$29,340
-$29,340
-$127,900
-$127,900
-$127,900
-$127,900
-$127,900
-$314,400
-$314,400
-$314,400
-$314,400
-$314,400
-$41,494
-$42,132
-$42,132
-$42,132
-$42,883
-$45,796
$416,438
$104,109
$514,580
$128,645
$616,530
$154,133
$721,727
$180,432
$717,276
$179,319
$312,328
$385,935
$462,398
$541,295
$537,957
$41,494
$42,132
$42,132
$42,132
$42,883
$45,796
-$198,000
-$7,079
-$9,583
$45,796
$155,822
$420,988
TASA DE DESCUENTO
TMAR
Informacion
Rf
b
Rm
Rp
Ri
%
0.0312
0.86
0.1923
0.0741
0.243846
$504,530
24.38%
$583,427
$662,849