Documente Academic
Documente Profesional
Documente Cultură
CibereSpacio GONZALEZ
Un
1
12
1
13
1
1
13
13
1
13
1
P/Unit
$ 50,000.00
$ 10,000.00
$ 16,170.00
$
345.00
$
1,530.00
$
3,300.00
$
750.00
$
1,150.00
$
1,000.00
$
130.00
$
7,125.00
1 $
1 $
Activos Fijos
LOCAL
COMPUTADORAS PROCESADOR INTEL CORE 13
COMPUTADORA PROCESADOR INTEL CORE 17
REGULADOR DE VOLTAJE
IMPRESORA TODO EN UNO HP
IMPRESORA LASER MULTIFUNCIONAL
SILLA SECRETARIAL NEGRA
ESCRITORIO DE ESTUDIO
SWITCH FAST ETHERNET
DIADEMA CON MICROFONO
COPIADORA CANON
DE INVERSION
o GONZALEZ
Total
PROMUSAG
SOCIOS
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
50,000.00
120,000.00
16,170.00
4,485.00
1,530.00
3,300.00
9,750.00
14,950.00
1,000.00
1,690.00
7,125.00
8,251.43
740.00
238,991.43
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
120,000
16,170.00
4,485.00
1,530.00
3,300.00
9,750.00
14,950.00
1,000.00
1,690.00
7,125.00
180,000.00
50,000.00
$
$
$
$
$
$
$
$
$
$
$
$
$
8,251.43
740.00
58,991.43
238,991.43
180,000.00
PORCENTAJE
75
58,991.43
25
SERVICIOS
HORA
DOCENA DE HOJAS
ATENCION A CLIENTES
ATENCION A CLIENTES
ADMON (DESGLOSE ABAJO)
1
1
$
$
1 $
TOTALES $
ADMINISTRACION
85.71
85.71
100.00
271.43
COSTO DIARIO
CANT
1
$
TOTALES
ADMINISTRADOR
100.00
100.00
CONCEPTO
UN
PAQUETE
HOJAS BLANCAS
CONCEPTO
TARIFA
LUZ
TARIFA
AGUA
TARIFA
INTERNET Y TELEFONO
CANTIDAD
2,006.40
500.00
450.00
60.00
PRECIO
12.00
1.00
3.00
20.00
TOTAL
TOTAL
24,076.80
500.00
1,350.00
1,200.00
27,126.80
2,006.40
MENSUAL
$ 2,605.71
$ 2,605.71
$ 3,040.00
$ 8,251.43
TOTAL
$ 3,040.00
$ 3,040.00
PRECIO
TOTAL
1.00
500.00
500.00
2.00
120.00
240.00
740.00
PRECIO
1.00
1.00
1.00
TOTAL
1,000.00
200.00
389.00
1,000.00
200.00
389.00
1,589.00
60
TOTAL COSTOS
TOTAL VENTAS
COSTOS
CibereSpacio GONZALEZ
CONCEPTOS
A
MES 2
8,880.00
740.00
740.00
8,880.00
740.00
740.00
4 COMBUSTIBLES
5 MANO DE OBRA
1 FLETES (GASOLINA)
3 VENDEDOR
62,537.14
5,211.43
5,211.43
62,537.14
5,211.43
5,211.43
55,548.00
4,629.00
4,629.00
1 SUELDOS
36,480.00
3,040.00
3,040.00
19,068.00
1,589.00
1,589.00
4 OTROS
E
MES 1
2 MATERIALES
ANUAL
90,485.14
7,540.43
7,540.43
COSTOS
CibereSpacio GONZALEZ
MES 3
MES 4
MES 5
MES 6
MES 7
MES 8
MES 9
740.00
740.00
740.00
740.00
740.00
740.00
740.00
740.00
740.00
740.00
740.00
740.00
740.00
740.00
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
4,629.00
4,629.00
4,629.00
4,629.00
4,629.00
4,629.00
4,629.00
3,040.00
3,040.00
3,040.00
3,040.00
3,040.00
3,040.00
3,040.00
1,589.00
1,589.00
1,589.00
1,589.00
1,589.00
1,589.00
1,589.00
7,540.43
7,540.43
7,540.43
7,540.43
7,540.43
7,540.43
7,540.43
MES 10
MES 11
MES 12
740.00
740.00
740.00
740.00
740.00
740.00
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
5,211.43
4,629.00
4,629.00
4,629.00
3,040.00
3,040.00
3,040.00
1,589.00
1,589.00
1,589.00
7,540.43
7,540.43
7,540.43
PROGRAMA DE VE
CibereSpacio GONZALEZ
CONCEPTOS
A
A1
A2
A3
C
C1
C2
C3
F
F1
F2
F3
MENSUAL
PRODUCCION
RENTA DE COMPUTADORA (HORAS)
2,006.40
COPIAS
500.00
IMPRESIONES
450.00
TECLEO DE TRABAJOS
60.00
PRECIO DE PRODUCCION(PRECIO DE VTA) MENSUAL
RENTA DE COMPUTADORA (HORAS)
12.00
COPIAS
1.00
IMPRESIONES
3.00
20.00
VALOR DE LA PRODUCCION
MENSUAL
RENTA DE COMPUTADORA (HORAS)
24,076.80
COPIAS
500.00
IMPRESIONES
1,350.00
VALOR DE LA PRODUCCION
OTROS INGRESOS
INGRESOS TOTALES
25,926.80
25,926.80
MES 1
MES 2
MES 3
2,006.40
500.00
450.00
60.00
MES 1
12.00
1.00
3.00
20.00
MES 1
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 2
12.00
1.00
3.00
20.00
MES 2
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 3
12.00
1.00
3.00
20.00
MES 3
24,076.80
500.00
1,350.00
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
PROGRAMA DE VENTAS
CibereSpacio GONZALEZ
MES 4
MES 5
MES 6
MES 7
MES 8
MES 9
2,006.40
500.00
450.00
60.00
MES 4
12.00
1.00
3.00
20.00
MES 4
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 5
12.00
1.00
3.00
20.00
MES 5
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 6
12.00
1.00
3.00
20.00
MES 6
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 7
12.00
1.00
3.00
20.00
MES 7
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 8
12.00
1.00
3.00
20.00
MES 8
24,076.80
500.00
1,350.00
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
MES 10
MES 11
2,006.40
500.00
450.00
60.00
MES 9
12.00
1.00
3.00
20.00
MES 9
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 10
12.00
1.00
3.00
20.00
MES 10
24,076.80
500.00
1,350.00
2,006.40
500.00
450.00
60.00
MES 11
12.00
1.00
3.00
20.00
MES 11
24,076.80
500.00
1,350.00
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
MES 12
2,006.40
500.00
450.00
60.00
MES 12
12.00
1.00
3.00
20.00
MES 12
24,076.80
500.00
1,350.00
25,926.80
25,926.80
ESTADO DE RE
CibereSpacio G
CONCEPTOS
A
MES 1
MES 2
MES 3
INGRESOS TOTALES
25,926.80
311,121.60
25,926.80
25,926.80
25,926.80
VALOR DE LA PRODUCCION
25,926.80
311,121.60
25,926.80
25,926.80
25,926.80
OTROS INGRESOS
B
MENSUAL
ANUAL
EGRESOS TOTALES
8,937.51
107,250.14
8,937.51
8,937.51
8,937.51
COSTOS DE OPERACIN
7,540.43
7,540.43
90,485.14
7,540.43
7,540.43
DEPRECIACION
1,397.08
16,765.00
1,397.08
1,397.08
1,397.08
UTILIDAD BRUTA
16,989.29
203,871.46
16,989.29
16,989.29
16,989.29
ISR
5,946.25
71,355.01
5,946.25
5,946.25
5,946.25
PTU*
1,698.93
20,387.15
1,698.93
1,698.93
1,698.93
9,344.11
112,129.30
9,344.11
9,344.11
9,344.11
ESTADO DE RESULTADOS
CibereSpacio GONZALEZ
VIDA DEL PROYECTO
MES 4
MES 5
MES 6
MES 7
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
25,926.80
MES 8
MES 9
MES 10
8,937.51
8,937.51
8,937.51
8,937.51
8,937.51
8,937.51
8,937.51
7,540.43
7,540.43
7,540.43
7,540.43
7,540.43
7,540.43
7,540.43
1,397.08
1,397.08
1,397.08
1,397.08
1,397.08
1,397.08
1,397.08
16,989.29
16,989.29
16,989.29
16,989.29
16,989.29
16,989.29
16,989.29
5,946.25
5,946.25
5,946.25
5,946.25
5,946.25
5,946.25
5,946.25
1,698.93
1,698.93
1,698.93
1,698.93
1,698.93
1,698.93
1,698.93
9,344.11
9,344.11
9,344.11
9,344.11
9,344.11
9,344.11
9,344.11
MES 11
MES 12
25,926.80
25,926.80
25,926.80
25,926.80
8,937.51
8,937.51
7,540.43
7,540.43
1,397.08
1,397.08
16,989.29
16,989.29
5,946.25
5,946.25
1,698.93
1,698.93
9,344.11
9,344.11
CONCEPTOS
0
COSTOS TOTALES
90,485.14
INVERSIONES
238,991.43
COSTOS DE OPERACIN
KIL
BENEFICIOS TOTALES
INGRESOS
RECUPERACION DEL CAPITAL
VALOR DE RESCATE
FLUJO DE FONDOS
90,485.14
AO 1
90,485.14
FLUJO DE EFECTIVO
CibereSpacio GONZALEZ
AO 2
90,485.14
71,417.14
19,068.00
311,121.60
311,121.60
71,417.14
19,068.00
311,121.60
311,121.60
220,636.46
220,636.46
JO DE EFECTIVO
eSpacio GONZALEZ
AO 3
90,485.14
AO 4
90,485.14
71,417.14
19,068.00
311,121.60
311,121.60
71,417.14
19,068.00
311,121.60
311,121.60
71,417.14
19,068.00
311,121.60
311,121.60
220,636.46
220,636.46
146,175.00
220,636.46
AO 5
90,485.14
AMORTIZACIONES
CibereSpacio GONZALEZ
CAPACIDAD DE PAGO
CONCEPTO
CAPITAL + INTERES
INGRESOS
COSTOS TOTALES
AO 1
12,000.00
311,121.60
90,485.14
220,636.46
AO 2
12,000.000
311,121.60
90,485.14
220,636.46
CAPACIDAD DE PAGO
18.39
18.39
ACTIVO FIJO
AMORTIZACIN DEL CAPITAL E INTERES
CAPITAL
TASA DE INTERS ANUAL
AO
# AMORT
1
2
3
36,000.00
0.00%
PAGO DE
CAPITAL
12,000.00
12,000.00
12,000.00
INTERS
ANUAL
0.00
0.00
0.00
36,000.00
0.00
Aportacin
Anual/capital
12,000.00
12,000.00
12,000.00
Pago interes
anual
0.00
0.00
0.00
TOTAL
ANUAL
12,000.00
12,000.00
12,000.00
36,000.00
0.00
36,000.00
SALDO
36,000.00
24,000.00
12,000.00
AO 3
12,000.00
311,121.60
90,485.14
220,636.46
18.39
PAGO TOTAL
SRA
12,000.00
12,000.00
12,000.00
36,000.00
COSTOS DE DEPRECIACIONES
CibereSpacio GONZALEZ
CONCEPTO
DEPRECIACIONES
LOCAL
COMPUTADORAS PROCESADOR INTEL CORE 13
COMPUTADORA PROCESADOR INTEL CORE 17
REGULADOR DE VOLTAJE
IMPRESORA TODO EN UNO HP
IMPRESORA LASER MULTIFUNCIONAL
SILLA SECRETARIAL NEGRA
ESCRITORIO DE ESTUDIO
SWITCH FAST ETHERNET
DIADEMA CON MICROFONO
COPIADORA CANON
SUB-TOTAL
AMORTIZACIONES
SUB-TOTAL
TOTAL
S DE DEPRECIACIONES
CibereSpacio GONZALEZ
VALOR
ORIGINAL
50,000.00
120,000.00
16,170.00
4,485.00
1,530.00
3,300.00
9,750.00
14,950.00
1,000.00
1,690.00
7,125.00
230,000.00
TASA
%
0%
10%
10%
10%
10%
10%
5%
5%
10%
10%
10%
N DE
AOS
5
5
5
5
5
5
5
5
5
5
5
CARGO
ANUAL
COSTO DE
REPOSICION
VALOR
RESIDUAL
0.00
12,000.00
1,617.00
448.50
153.00
330.00
487.50
747.50
100.00
169.00
712.50
0.00
60,000.00
8,085.00
2,242.50
765.00
1,650.00
2,437.50
3,737.50
500.00
845.00
3,562.50
50,000.00
60,000.00
8,085.00
2,242.50
765.00
1,650.00
7,312.50
11,212.50
500.00
845.00
3,562.50
16,765.00
83,825.00
146,175.00
16,765.00
83,825.00
146,175.00
TREMA:
TREMA:
TREMA:
Ao 1
Ao 2
Ao 3
VENTAS
PUNTO DE EQUILIBRIO
311,121.60
311,121.60
311,121.60
INGRESOS
311,121.60
311,121.60
311,121.60
134,850.14
134,850.14
134,850.14
62,537.14
62,537.14
62,537.14
55,548.00
55,548.00
55,548.00
16,765.00
16,765.00
16,765.00
COSTOS VARIABLES
8,880.00
8,880.00
8,880.00
8,880.00
8,880.00
8,880.00
0.00
0.00
0.00
143,730.14
143,730.14
143,730.14
PUNTO DE EQUILIBRIO
138,812.10
138,812.10
138,812.10
44.62
44.62
44.62
VALOR RESIDUAL
COSTOS FIJOS
COSTOS FIJOS DE OPERACIN
PUNTO DE EQUILIBRIO %
PUNTO DE EQUILIBRIO PROMEDIO:
138,553.80
41.71
Ingresos
Egresos
311,121.60
143,730.14
311,121.60
143,730.14
311,121.60
143,730.14
311,121.60
143,730.14
457,296.60
143,730.14
TOTAL
1,701,783.00
718,650.71
Ingresos actualiza
180,000.00
0.00
0.00
188,991.43
282,837.82
130,663.77
180,000.00
257,125.29
118,785.24
233,750.26
107,986.58
212,500.24
98,169.62
283,945.21
1,270,158.82
89,245.11
733,841.75
RELACION B/C
1.73
TIR
VAN
75%
536,317.07
COMPROBACION DE CALCULO DE INDICADORES
INGRESOS
EGRESOS
188,991.43
FACTOR ACTUAL
1.000000
311,121.60
143,730.14
0.909091
311,121.60
143,730.14
0.826446
311,121.60
143,730.14
0.751315
311,121.60
143,730.14
0.683013
457,296.60
143,730.14
0.620921
1,701,783.00
907,642.14
Ao 2
Ao 3
VENTAS
PUNTO DE EQUILIBRIO
280,009.44
280,009.44
280,009.44
INGRESOS
280,009.44
280,009.44
280,009.44
134,850.14
134,850.14
134,850.14
62,537.14
62,537.14
62,537.14
55,548.00
55,548.00
55,548.00
DEPRECIACION
16,765.00
16,765.00
16,765.00
COSTOS VARIABLES
8,880.00
8,880.00
8,880.00
8,880.00
8,880.00
8,880.00
0.00
0.00
0.00
143,730.14
143,730.14
143,730.14
PUNTO DE EQUILIBRIO
139,266.74
139,266.74
139,266.74
49.74
49.74
49.74
VALOR RESIDUAL
COSTOS FIJOS
COSTOS FIJOS DE OPERACIN
PUNTO DE EQUILIBRIO %
PUNTO DE EQUILIBRIO PROMEDIO:
138,957.33
46.25
Ingresos
Egresos
280,009.44
143,730.14
280,009.44
143,730.14
280,009.44
143,730.14
280,009.44
143,730.14
426,184.44
143,730.14
TOTAL
1,546,222.20
718,650.71
180,000.00
0.00
0.00
Ingresos actualiza
RELACION B/C
TIR
VAN
188,991.43
254,554.04
130,663.77
231,412.76
118,785.24
210,375.24
107,986.58
191,250.22
98,169.62
264,627.01
1,152,219.25
89,245.11
733,841.75
1.57
75%
418,377.50
180,000.00
Ao 4
Ao 5
311,121.60
457,296.60
311,121.60
311,121.60
146,175.00
134,850.14
134,850.14
62,537.14
62,537.14
55,548.00
55,548.00
16,765.00
16,765.00
8,880.00
8,880.00
8,880.00
8,880.00
0.00
0.00
143,730.14
143,730.14
138,812.10
137,520.58
44.62
30.07
0.00
-188,991.43
1.0000000
167,391.46
0.9090909
167,391.46
0.8264463
167,391.46
0.7513148
167,391.46
0.6830135
0.6209213
8,991.43
146,175.00
450,750.03
17,982.86
146,175.00
931,324.43
-188,991.43
152,174.05
138,340.05
125,763.68
114,330.62
8,991.43
146,175.00
#REF!
143,730.14
#REF!
331,883.67
673,500.64
INGRESOS ACTUALIZ
EGRESOS ACTUALIZADA
0.00
188,991.43
282,837.82
130,116.77
257,125.29
118,785.24
233,750.26
107,986.58
212,500.24
98,169.62
283,945.21
89,245.11
1,270,158.82
733,294.75
RELACION B/C
VAN
547.00
1.73
536,864.07
0.06
Ao 4
Ao 5
280,009.44
426,184.44
280,009.44
280,009.44
146,175.00
134,850.14
134,850.14
62,537.14
62,537.14
55,548.00
55,548.00
16,765.00
16,765.00
8,880.00
8,880.00
8,880.00
8,880.00
0.00
0.00
143,730.14
143,730.14
139,266.74
137,719.68
49.74
32.31
Capital de Trabajo
8,991.43
-188,991.43
1.0000000
136,279.30
0.9090909
136,279.30
0.8264463
136,279.30
0.7513148
136,279.30
0.6830135
0.6209213
8,991.43
146,175.00
419,637.87
17,982.86
146,175.00
775,763.63
188,991.43
123,890.27
112,627.52
102,388.65
93,080.59
8,991.43
146,175.00
312,565.47
933,543.93