Documente Academic
Documente Profesional
Documente Cultură
PROYECTO DE INVERSIN
ESTRUCTURA FINANCIERA POR FUENTE DE FINANCIAMIENTO
FUENTE
INVERSION
CONCEPTO
U. DE MEDIDA
CANTIDAD
COST. UNIT.
TOTAL
SOCIOS
10,659.00
10,659.00
10,659.00
14,271.00
14,271.00
14,271.00
Pieza
14,271.00
14,271.00
14,271.00
Pieza
2,984.00
11,936.00
11,936.00
Pieza
391.00
391.00
391.00
Pieza
833.00
833.00
833.00
Pieza
6,315.00
12,630.00
12,630.00
Pieza
8,338.00
8,338.00
8,338.00
Pieza
22,236.00
22,236.00
22,236.00
Pieza
50
127.50
6,375.00
6,375.00
Recipiente plstico
Pieza
563.94
563.94
563.94
Pieza
4,590.00
4,590.00
4,590.00
5,000.00
5,000.00
5,000.00
49906.06
Unidad
PAN SALADO
HARINA
SAL
MANTECA
MALTA
HUEVO
AGUA
PAN DULCE
HARINA
MANTEQUILLA
MANTECA
AZUCAR
LEVADURA
HUEVO
AGUA
Sueldos
Energa electica
Agua
Combustible
Mantenimiento Vehicular
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
0.00
0.00
0.00
0.00
0.00
0.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
KG
KG
KG
KG
KG
KG
LT
600
150
150
90
15
750
450
8
24
16
12
16
12
8
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
0.00
33,014.40
60
1
1
250
1
80.00
600.00
120.00
6.70
1,200.00
1
1
1
600.00
1000
2000
Elaboracin de Proyecto
Asesora y Constitucin legal
Estudio
Sociedad Cooperati
PORCENTAJES DE PARTICIPACIN.
MONTO ( $ )
TOTAL:
90,018.80
180,000.00
270,018.80
(%)
33.34
66.66
100.00
1
1
4,800.00
600.00
120.00
1,675.00
1,200.00
0.00
600.00
1,000.00
2,000.00
3,600.00
FUENTES
Aportacin de los socios
Aportacin Federal
4,800.00
600.00
120.00
1,675.00
1,200.00
8,395.00
Servicio
Paquete
Varios
INVERSION DIFERIDA
162,000.00
8
4
16
8
12
8
GASTOS ADMINISTRATIVOS
49,906.06
162,000.00
360
9
180
1.8
27
270
jornal
Servicio
Servicio
Litos Gasolina
Mto.
Administrador
Papelera
Imprevistos
49,906.06
0.00
KG
KG
KG
LTO
KG
LT
GASTOS DE OPERACIN
PROMUSAG
8,395.00
600.00
1,000.00
2,000.00
0.00
3,600.00
45,009.40
0.00
45,009.40
0.00
5,600.00
12,400.00
18,000.00
5,600.00
12,400.00
18,000.00
90,018.80
180,000.00
270,018.80
5,600.00
12,400.00
U. DE MEDIDA
CANTIDAD
Pieza
10,659.00
10,659.00
Pieza
14,271.00
14,271.00
Pieza
14,271.00
14,271.00
Pieza
2,984.00
11,936.00
Pieza
391.00
391.00
Pieza
833.00
833.00
Pieza
6,315.00
12,630.00
Pieza
8,338.00
8,338.00
Pieza
22,236.00
22,236.00
Pieza
50
127.50
6,375.00
Recipiente plstico
Pieza
563.94
563.94
Pieza
4,590.00
4,590.00
Pieza
5,000.00
5,000.00
Unidad
49,906.06
49,906.06
COSTO UNIT.
TOTAL
162,000.00
CAPITAL
INVERSION
MATERIAS PRIMAS,
INSUMOS Y FLETES
D E T RABAJ O
CONCEPTO
U. DE MEDIDA
CANTIDAD
COSTO UNIT.
KG
360
8.00
SAL
KG
4.00
36.00
MANTECA
KG
180
16.00
2,880.00
MALTA
LTO
8.00
14.40
HUEVO
KG
27
12.00
324.00
AGUA
LT
270
8.00
2,160.00
HARINA
KG
600
8.00
4,800.00
MANTEQUILLA
KG
150
24.00
3,600.00
MANTECA
KG
150
16.00
2,400.00
AZUCAR
KG
90
12.00
1,080.00
LEVADURA
KG
15
16.00
240.00
HUEVO
KG
750
12.00
9,000.00
AGUA
LT
450
8.00
Sueldos
jornal
60
80.00
4,800.00
Energa electica
Servicio
600.00
600.00
Agua
Servicio
120.00
120.00
Combustible
Litos Gasolina
250
6.70
1,675.00
Mantenimiento Vehicular
Mto.
1200.00
1,200.00
8,395.00
Administrador
Servicio
600.00
600.00
Papelera
Paquete
1,000.00
1,000.00
Imprevistos
Varios
2,000.00
2,000.00
SUBTOTAL
TOTAL
3,600.00
33,014.40
SUBTOTAL
GASTOS
ADMINISTRATIVOS
2,880.00
PAN DULCE
SUBTOTAL
GASTOS DE OPERACIN
TOTAL
PAN SALADO
HARINA
3,600.00
45,009.40
INVERSION DIFERIDA
INVERSION
INVERSION DIFERIDA
CONCEPTO
CANTIDAD
COSTO UNIT.
TOTAL
Elaboracin de Proyecto
Estudio
5,600.00
5,600.00
Sociedad Cooperativa
12,400.00
12,400.00
SUBTOTAL
TOTAL
U. DE MEDIDA
18,000.00
18,000.00
CALCULO DE PRECIOS
PAN SALADO
CONCEPTO
U DE M
CANT/PIEZA
HARINA
KG
0.04
SAL
KG
MANTECA
KG
MALTA
PRECIO
COSTO
8.00
0.32
0.001
4.00
0.004
0.02
16.00
0.32
LTO
0.0002
8.00
0.0016
HUEVO
KG
0.003
12.00
0.036
AGUA
LT
0.03
8.00
COSTO UNITARIO
0.24
0.9216
PAN DULCE
CONCEPTO
U DE M
CANT/PIEZA
HARINA
KG
0.04
8.00
0.32
MANTEQUILLA
KG
0.01
24.00
0.24
MANTECA
KG
0.01
16.00
0.16
AZUCAR
KG
0.006
12.00
0.072
LEVADURA
KG
0.001
16.00
0.016
HUEVO
KG
0.05
12.00
0.6
AGUA
LT
0.03
8.00
COSTO UNITARIO
PRECIO
COSTO
0.24
1.648
PRODUCCION
U. DE MEDIDA
MES
1
10
11
12
PAN SALADO
PZA
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
PAN DULCE
PZA
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
24,000
KG
KG
KG
LTO
KG
LT
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
360
9
180
2
27
270
KG
KG
KG
KG
KG
KG
LT
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
600
150
150
90
15
750
450
Empleadas
Servicio
Servicio
Litos Gasolina
Mto.
Honorarios
4
1
1
500
1
1
4
1
1
500
1
1
4
1
1
500
1
1
4
1
1
500
1
1
4
1
1
500
1
1
4
1
1
500
1
1
PAN
TOTAL
PAN SALADO
HARINA
SAL
MANTECA
MALTA
HUEVO
AGUA
COSTOS VARIABLES PAN DULCE
HARINA
MANTEQUILLA
MANTECA
AZUCAR
LEVADURA
HUEVO
AGUA
COSTOS FIJOS
Sueldos
Energa electica
Agua
Combustible
Mantenimiento Vehicular
Administrador
1
500
1
1
500
1
1
500
1
1
500
1
1
500
1
1
500
1
CATEGORIA
COSTO
UNITARIO
CANT.
ANUAL
MESES
2
TOTAL
10
11
12
PAN SALADO
1.20
108,000
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
10,800.00
129,600.00
PAN DULCE
3.50
180,000
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
52,500.00
630,000.00
TOTAL INGRESOS
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
63,300.00
759,600.00
63,300.00
126,600.00
189,900.00
253,200.00
316,500.00
379,800.00
443,100.00
506,400.00
569,700.00
633,000.00
696,300.00
759,600.00
VENTA DE PAN
EGRE SOS
COSTO
CONCEPTO
PAN SALADO
HARINA
SAL
MANTECA
MALTA
HUEVO
AGUA
PAN DULCE
HARINA
MANTEQUILLA
MANTECA
AZUCAR
LEVADURA
HUEVO
AGUA
U. DE MEDIDA
CANTIDAD
C. UNIT.
MES
1
10
11
12
TOTAL
KG
KG
KG
LTO
KG
LT
8.00
4.00
16.00
8.00
12.00
8.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
2,880.00
36.00
2,880.00
14.40
324.00
2,160.00
34,560.00
432.00
34,560.00
172.80
3,888.00
25,920.00
KG
KG
KG
KG
KG
KG
LT
8.00
24.00
16.00
12.00
16.00
12.00
8.00
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
4,800.00
3,600.00
2,400.00
1,080.00
240.00
9,000.00
3,600.00
33,014.40
57,600.00
43,200.00
28,800.00
12,960.00
2,880.00
108,000.00
43,200.00
396,172.80
1,800.00
1,200.00
120.00
6.70
1,200.00
3,000.00
TOTAL
7,200.00
1,200.00
120.00
3,350.00
1,200.00
3,000.00
16,070.00
7,200.00
0.00
120.00
3,350.00
0.00
3,000.00
13,670.00
7,200.00
1,200.00
120.00
3,350.00
1,200.00
3,000.00
16,070.00
7,200.00
0.00
120.00
3,350.00
0.00
3,000.00
13,670.00
7,200.00
1,200.00
120.00
3,350.00
1,200.00
3,000.00
16,070.00
7,200.00
0.00
120.00
3,350.00
0.00
3,000.00
13,670.00
7,200.00
1,200.00
120.00
3,350.00
1,200.00
3,000.00
16,070.00
7,200.00
0.00
120.00
3,350.00
0.00
3,000.00
13,670.00
7,200.00
1,200.00
120.00
3,350.00
1,200.00
3,000.00
16,070.00
7,200.00
0.00
120.00
3,350.00
0.00
3,000.00
13,670.00
7,200.00
1,200.00
120.00
3,350.00
1,200.00
3,000.00
16,070.00
7,200.00
0.00
120.00
3,350.00
0.00
3,000.00
13,670.00
86,400.00
7,200.00
1,440.00
40,200.00
7,200.00
36,000.00
178,440.00
TOTAL DE EGRESOS
49,084.40
46,684.40
49,084.40
46,684.40
49,084.40
46,684.40
49,084.40
46,684.40
49,084.40
46,684.40
49,084.40
46,684.40
574,612.80
49,084.40
95,768.80
144,853.20
191,537.60
240,622.00
287,306.40
336,390.80
383,075.20
432,159.60
478,844.00
527,928.40
574,612.80
INGRESOS-EGRESOS
14,215.60
16,615.60
14,215.60
16,615.60
14,215.60
16,615.60
14,215.60
16,615.60
14,215.60
16,615.60
14,215.60
16,615.60
14,215.60
30,831.20
45,046.80
61,662.40
75,878.00
92,493.60
106,709.20
123,324.80
137,540.40
154,156.00
168,371.60
184,987.20
COSTOS
VARIABLES
TOTAL
COSTOS FIJOS
Sueldos
Energa electica
Agua
Combustible
Mantenimiento Vehicular
Administrador
Empleadas
Servicio
Servicio
Litos Gasolina
Mto.
Honorarios
184,987.20
CONCEPTO
ACTUAL
1.- INGRESOS
TOTAL INGRESOS
0.00
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
0.00
759,600.00
1,519,200.00
2,278,800.00
3,038,400.00
3,798,000.00
4,557,600.00
5,317,200.00
6,076,800.00
INSUMOS
0.00
436,372.80
436,372.80
436,372.80
436,372.80
436,372.80
436,372.80
436,372.80
436,372.80
MANO DE OBRA
0.00
86,400.00
86,400.00
86,400.00
86,400.00
86,400.00
86,400.00
86,400.00
86,400.00
SERVICIOS
0.00
15,840.00
15,840.00
15,840.00
15,840.00
15,840.00
15,840.00
15,840.00
15,840.00
GASTOS DE ADMINISTRACION
0.00
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
36,000.00
TOTAL
0.00
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
TOTAL ACUMULADO
0.00
574,612.80
1,149,225.60
1,723,838.40
2,298,451.20
2,873,064.00
3,447,676.80
4,022,289.60
4,596,902.40
0.00
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5. DEPRECIACIONES
0.00
31,870.60
25,197.36
19,998.27
15,933.91
12,745.36
10,234.71
8,250.37
6,675.96
6. UTILIDAD GRAVABLE
0.00
153,116.60
159,789.84
164,988.93
169,053.29
172,241.84
174,752.49
176,736.83
178,311.24
7. ISR Y PTU
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
9. AMORTIZACION
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
11. REVOLVENCIA
0.00
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
22,500.00
162,487.20
162,487.20
162,487.20
162,487.20
162,487.20
162,487.20
162,487.20
162,487.20
23,212.46
23,212.46
23,212.46
23,212.46
23,212.46
23,212.46
23,212.46
23,212.46
2.- EGRESOS
ISR
PTU
FLUJO DE EFECTIVO
CONCEPTO
A0
4
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
574,612.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
574,612.80
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
184,987.20
0.892857
0.797194
0.711780
0.635518
0.567427
0.506631
0.452349
0.403883
165,167
147,471
131,670
117,563
104,967
93,720
83,679
74,713
270,018.80
-270,018.80
1.000000
-270,019
VAN=
648,930.971
12.00%
AOS
TASA DE
DESCUENTO
60.00%
FLUJO NETO DE
EFECTIVO
ACTUALIZADO
TASA DE
DESCUENTO
FLUJO NETO DE
EFECTIVO
ACTUALIZADO
80.00%
-270,018.80
1.0000
-270,018.80
1.0000
-270,019
184,987.20
0.6250
115,617.00
0.5556
102,771
184,987.20
0.3906
72,260.63
0.3086
57,095
184,987.20
0.2441
45,162.89
0.1715
31,719
184,987.20
0.1526
28,226.81
0.0953
17,622
184,987.20
0.0954
17,641.75
0.0529
9,790
93,720.27
0.0596
5,586.16
0.0294
2,755
83,678.81
0.0373
3,117.28
0.0163
1,367
74,713.23
0.0233
1,739.55
0.0091
$19,333.27
T.I.R.=
678
-$
46,221.92
62.45%
(VAN1*T2)-(VAN2*T1)
T.I.R. =
43,199.8
-----------------------------
T.I.R. =
VAN1-(VAN2)
-------------------
65.90%
65,555.2
Donde:
T1= Tasa menor
60.00%
80.00%
19,333.27
-$
46,221.92
RELACION BENEFICIO/COSTO
AOS
INGRESOS /VENTA
FACTOR DE
ACTUALIZACION
INGRESOS
ACTUALIZADOS
60.00%
0
1
2
3
4
5
6
7
8
Relacin Beneficio/Costo =
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
759,600.00
$
$
1,236,523.64
=
1,205,408.89
1.00
0.63
0.39
0.24
0.15
0.10
0.06
0.04
0.02
474,750.00
296,718.75
185,449.22
115,905.76
72,441.10
45,275.69
28,297.31
17,685.82
1,236,523.64
1.03
COSTOS Y
GASTOS
TOTALES
270,018.80
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
574,612.80
FACTOR DE
ACTUALIZACION
COSTOS
ACTUALIZADOS
60.00%
1.00
0.63
0.39
0.24
0.15
0.10
0.06
0.04
0.02
270,018.80
359,133.00
224,458.13
140,286.33
87,678.96
54,799.35
34,249.59
21,405.99
13,378.75
1,205,408.89
0.00
PUNTO DE EQUILIBRIO
AOS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
VENTAS TOTALES
PUNTO DE
EQUILIBRIO ($)
178,440.00
396,172.80
574,612.80
759,600.00
372,957.84
49.10%
178,440.00
396,172.80
574,612.80
759,600.00
372,957.84
49.10%
178,440.00
396,172.80
574,612.80
759,600.00
372,957.84
49.10%
178,440.00
396,172.80
574,612.80
759,600.00
372,957.84
49.10%
5
6
7
8
178,440.00
396,172.80
372,957.84
396,172.80
396,172.80
396,172.80
574,612.80
574,612.80
574,612.80
574,612.80
759,600.00
178,440.00
178,440.00
178,440.00
759,600.00
759,600.00
759,600.00
372,957.84
372,957.84
372,957.84
49.10%
49.10%
49.10%
49.10%
DEPRECIACIONES
CONCEPTO
U. DE MEDIDA
CANTIDAD
COSTO UNIT.
TOTAL
FACTOR DE
DE
DEPRECIACIO
N
AO
1
Pieza
10,659.00
10,659.00
15%
1,598.85
1,359.02
1,155.17
981.89
834.61
709.42
603.01
512.55
14,271.00
14,271.00
15%
2,140.65
1,819.55
1,546.62
1,314.63
1,117.43
949.82
807.35
686.24
14,271.00
14,271.00
25%
3,567.75
2,675.81
2,006.86
1,505.14
1,128.86
846.64
634.98
476.24
1,790.40
1,521.84
1,293.56
1,099.53
934.60
794.41
675.25
573.96
Pieza
2,984.00
11,936.00
15%
391.00
391.00
15%
58.65
49.85
42.37
36.02
30.62
26.02
22.12
18.80
Pieza
833.00
833.00
15%
124.95
106.21
90.28
76.73
65.22
55.44
47.12
40.06
Pieza
6,315.00
12,630.00
15%
1,894.50
1,610.33
1,368.78
1,163.46
988.94
840.60
714.51
607.33
8,338.00
8,338.00
15%
1,250.70
1,063.10
903.63
768.09
652.87
554.94
471.70
400.95
Pieza
22,236.00
22,236.00
15%
3,335.40
2,835.09
2,409.83
2,048.35
1,741.10
1,479.93
1,257.94
1,069.25
Pieza
50
127.50
6,375.00
25%
1,593.75
1,195.31
896.48
672.36
504.27
378.20
283.65
212.74
Recipiente plstico
Pieza
563.94
563.94
25%
140.99
105.74
79.30
59.48
44.61
33.46
25.09
18.82
Pieza
4,590.00
4,590.00
25%
1,147.50
860.63
645.47
484.10
363.08
272.31
204.23
153.17
Pieza
5,000.00
5,000.00
15%
750.00
637.50
541.88
460.59
391.50
332.78
282.86
240.43
Unidad
49,906.06
49,906.06
25%
12,476.52
9,357.39
7,018.04
5,263.53
3,947.65
2,960.74
2,220.55
1,665.41
31,870.60
25,197.36
19,998.27
15,933.91
12,745.36
10,234.71
8,250.37
6,675.96
TOTAL