Documente Academic
Documente Profesional
Documente Cultură
Los equipos de trabajo que hayan utilizado las plantillas de la hoja de clculo (Ms. Excel), las podr adjuntar
en este captulo, acompaado de una breve descripcin de los resultados que se ha obtenido:
mes
54
Monto
50
750
75
50
5350
750
145
50
3500
16.67
5500
98.5
750
54
17139.
17
costo fijo
mensual
Monto
35,840.00
280.00
120.00
100
36340
CONCEPTO
TOTAL COSTO FIJO
LADRILLOS
ECOLOGICOS
PRODUCTO
COSTOS
FIJOS (CF)
PROPORCIN DE
VENTAS
ASIGNACIN (CF) X
PRODUCTO
17,139.17
29%
4,937.60
LADRILLOS
ECOLOGICOS
4,937.60
104
S/. 47.48
35,840.00
104
S/. 344.62
S/. 47.48
S/. 344.62
S/. 392.09
INVERSIN INICIAL
DE LA EMPRESA
CONCEPTO
1. ACTIVOS FIJOS
A.- INMUEBLES
ESTABLECIMIENTO
LUZ
AGUA
INTERNET
B.- MAQUINARIAS Y EQUIPOS
TRITURADORA
U.M.
UND
KW
LT
MG
CANTID
AD
COSTO
UNITARIO
COSTO
TOTAL
1
1
2500
1
S/. 780.00
S/. 50.00
S/. 0.03
S/. 145.00
SUB TOTAL
S/. 780.00
S/. 50.00
S/. 75.00
S/. 145.00
S/. 1,050.00
S/. 2,000.00
S/. 2,000.00
U.M
1
MESCLADORA
MOLDEADORA
COMPUTADORA
COMPRIMIDORA
SECADORA
1
1
1
1
1
C.- MUEBLES Y
HERRAMIENTAS
ESCRITORIOS
IMPLEMENTOS DE SEGURIDAD
SEGUROS
1
3
1
0
1
1
S/. 4,500.00
S/. 2,500.00
S/. 1,100.00
S/. 0.00
S/. 2,500.00
S/. 2,700.00
SUB TOTAL
S/. 4,500.00
S/. 7,500.00
S/. 1,100.00
S/. 0.00
S/. 2,500.00
S/. 2,700.00
S/. 20,300.00
1
1
1
1
1
1
S/. 150.00
S/. 3,500.00
S/. 1,100.00
S/. 150.00
S/. 3,500.00
S/. 1,100.00
S/. 0.00
S/. 0.00
S/. 0.00
S/. 4,750.00
SUB TOTAL
2. CAPITAL DE TRABAJO
A.- COSTOS VARIABLES
B.- GASTOS Y COSTOS FIJOS
3
3
S/. 36,340.00
S/. 17,139.17
SUB TOTAL
3. GASTOS PRE
OPERATIVOS
PLAN DE INICIATIVA
EMPRESARIAL
FORMALIZACIN LICENCIAS Y
PERMISOS
PUBLICIDAD INICIAL
IMPREVISTOS
S/. 388.00
2
3
1
S/. 772.00
S/. 1,028.00
S/. 1,400.00
SUB TOTAL
TOTAL
5.5. Anlisis e interpretacin del punto de equilibrio
S/.
109,020.00
S/. 51,417.51
S/.
160,437.51
S/. 388.00
S/.
S/.
S/.
S/.
1,544.00
3,084.00
1,400.00
6,416.00
S/.
192,953.51
A. BENEFICIOS
INGRESOS POR VENTAS
TOTAL BENEFICIOS
B. COSTOS
Costos Fijos
Costos Variables
Inversiones
Activos Fijos
Intangibles
Capital de Trabajo
TOTAL COSTOS
UTILIDAD BRUTA
Impuesto a la renta 28%
UTILIDAD NETA
UTILIDAD ACUMULADA
PERIODO 0
AO 1
AO 2
AO 3
AO 4
AO 5
S/. 0.00
S/. 748,676.74
S/. 748,676.74
S/. 771,137.04
S/. 771,137.04
S/. 794,271.15
S/. 794,271.15
S/. 818,099.29
S/. 818,099.29
S/. 842,642.27
S/. 842,642.27
S/. 59,304.67
S/. 434,877.79
S/. 59,251.20
S/. 434,877.79
S/. 59,251.20
S/. 434,877.79
S/. 59,251.20
S/. 434,877.79
S/. 59,251.20
S/. 434,877.79
S/. 21,350.00
S/. 6,416.00
S/. 160,437.51
S/. 188,203.51
S/. 494,182.46
S/. 494,128.99
S/. 494,128.99
S/. 494,128.99
S/. 494,128.99
-S/. 188,203.51
-S/. 52,696.98
-S/. 135,506.53
-S/. 135,506.53
S/. 254,494.28
S/. 71,258.40
S/. 183,235.88
S/. 47,729.36
S/. 277,008.05
S/. 77,562.25
S/. 199,445.80
S/. 247,175.15
S/. 300,142.16
S/. 84,039.81
S/. 216,102.36
S/. 463,277.51
S/. 323,970.30
S/. 90,711.68
S/. 233,258.61
S/. 696,536.12
S/. 348,513.28
S/. 97,583.72
S/. 250,929.56
S/. 947,465.68
BENEFICIO
COSTO
B/C
PR
35%
2.5%
S/. 436,801.07
141%
S/. 1,734,745.37
S/. 2,293,550.77
1.756357957
S/. 459,186.10
TIR: Es la tasa de
descuento que hace
que el VPN sea igual a
cero. Debe ser mayor
que el COK.