Documente Academic
Documente Profesional
Documente Cultură
SOLICITUD
CANTIDA COSTO DEL GRUPO
CONCEPTO UNIDAD IMPORTE
D UNITARIO A
PROMUSAG
INVERSION FIJA
$17,298 $ 17,298
Aire acondicionado LG Equipo 2 $8,649
$15,290 $ 15,290
Mesas y sillas Mobiliario 11 $1,390
ROUTER AIR LINK AR680W
300MBPS Equipo 2 $1,188 $2,376 $ 2,376
$5,394 $ 5,394
No break vica tornick no break 6 $899
INGRESO ANUAL
CANTIDA PRECIO
CONCEPTO UNIDAD IMPORTE
D UNITARIO
$0
INVERSION DIFERIDA
$0
CAPITAL DE TRABAJO
43200.0
$ 43,200
GRUPO DE
MUJERES
$43,200.0
19.35%
PRESUPUESTO DE INGRESOS(POR MES)
AO
CONCEPTO 1 2 3 4 5 6
VENTAS 11436.1 11436.1 11436.1 11436.1 11436.1 11436.1
TOTALES 11436.1 11436.1 11436.1 11436.1 11436.1 11436.1
COSTOS VARIABLES
Renta (incluye Agua y luz) 33600 35280 37044 38896.2 40841.0 42883.1
Prodigy Infinitum 10800 11340 11907 12502.4 13127.5 13783.8
Trabajo de mostador y Limpieza(2
43200 45360 47628 50009.4 52509.9 55135.4
Mujeres)
COSTOS TOTALES 43200.0 45360.0 47628.0 50009.4 52509.9 55135.4
TOTAL 102000 107100 112455 118078 123982 130181
REINVERSION
AO
Inversion Aos de
CONCEPTO 1 2 3 4
Inicial reinversion
Cuadro de Depreciaciones
%
vida Valor de
concepto vida util Depreciacin Valor residual
economica repocisin
anual Valor inicial
Equipo de Computo Nuevo con
procesador DUAL CORE E2180/800 4 3 30% 5916 53244
2,0 59160
Aire acondicionado LG 10 10 10% 0 17298 17298
Mesas y sillas 10 10 10% 0 15290 15290
ROUTER AIR LINK AR680W
10 10 10% 0 2376
300MBPS 2376
Escritorio (INCLUYE SILLA) 10 10 10% 0 1900 1900
reguladores de 300 wats 10 10 10% 0 3096 3096
No break vica tornick 10 10 10% 0 5394 5394
Adecuacin al local 10 10 10% 0 3400 3400
Impresora hp deskjet 4260 4 3 30% 426.8 3841.2 4268
MPRES.MULTIF.LASERCOLOR
10 10 10% 0 4550
SAMSUNG CLX3160 4550
TOTAL
Licencia windows vista home basic 10 10% 1668
Flete 10 10% 2800
TOTAL
7 8 9 10 11 12
11436.1 11436.1 ### 11436.1 ### ###
11436.1 11436.1 ### 11436.1 ### ###
7 8 9 10 11 12
8500.0 8500.0 8500.0 8500.0 8500.0 8500.0
8500.0 8500.0 8500.0 8500.0 8500.0 8500.0
5
156870.3
156870.3
7 8 9 10
5 6 7 8 9 10
53244.0
3841.2
Valor anual
17748
1729.8
1529
237.6
190
309.6
539.4
340
1280.4
455
24358.8
166.8
280
446.8
DETERMINACION DEL PUNTO DE EQUILIBRIO
AO
CONCEPTO
1 2 3 4 5 6 7 8 9
COSTOS FIJOS +Dep $39,205.6 $41,165.9 $43,224.2 $45,385.4 $47,654.7 $50,037.4 $52,539.3 $55,166.2 $57,924.5
COSTOS VARIABLES $43,200.0 $45,360.0 $47,628.0 $50,009.4 $52,509.9 $55,135.4 $57,892.1 $60,786.7 $63,826.1
COSTOS TOTALES $82,405.6 $86,525.9 $90,852.2 $95,394.8 $100,164.5 $105,172.7 $110,431.4 $115,953.0 $121,750.6
VENTAS TOTALES $137,233.0 $144,094.7 $151,299.4 $158,864.4 $166,807.6 $175,147.9 $183,905.3 $193,100.6 $202,755.6
PUNTO DE EQUILIBRIO $57,217.2 $60,078.0 $63,081.9 $66,236.0 $69,547.8 $73,025.2 $76,676.5 $80,510.3 $84,535.8
% DE VENTAS TOTALES 42% 42% 42% 42% 42% 42% 42% 42% 42%
NOTA:
10
$60,820.8
$67,017.4
$127,838.1
$212,893.4
$88,762.6
42%
INGRES
Ao Ao1 Ao2 Ao3
Ingreso por servicios $ 137,233 $ 144,095 $ 151,299
EGRES
Ao1 Ao2 Ao3
Costos fijos $14,400 $15,120 $15,876
Costos Variables $43,200 $45,360 $47,628
COSTOS TOTALES $57,600.0 $60,480.0 $63,504.0
MPRES.MULTIF.LASERCOLOR $ 4,550
SAMSUNG CLX3160
ACTIVOS DIFERIDOS $ 4,468 PATRIMONIO
Licencia windows vista home basic $ 1,668 Aportacin de socios
Flete $ 2,800 Aportacin
PROMUSAG
0
1 137,233.00 $57,600.0
2 144,094.65 $60,480.0
3 151,299.38 $63,504.0
4 158,864.35 $66,679.2
5 166,807.57 $70,013.2
6 175,147.95 $73,513.8
7 183,905.35 $77,189.5
8 193,100.61 $81,049.0
9 202,755.64 $85,101.4
10 212,893.43 $89,356.5
TREMA = f + i + (f*i)
DIDAS Y GANACIAS
ao 4 ao 5 ao 6 ao 7 ao 8 ao 9 ao 10
158864.4 166807.6 175147.9 183905.3 193100.6 202755.6 212893.4
AJA
ao 4 ao 5 ao 6 ao 7 ao 8 ao 9 ao 10
158864.4 166807.6 175147.9 183905.3 193100.6 202755.6 212893.4
158864.4 166807.6 175147.9 183905.3 193100.6 202755.6 212893.4
223200
180000
43200
$ 223,200
neto de efectivo
CALCULO DE LA RELACION BENEFICIO COSTO -COMO DIV
FLUJO ACTUALIZADOS
FONDOS
INVERSION CAPITAL
FLUJO ACTUAL ACTUALIZAD
FIJA Y DE FNE A0
DE INGRESOS O DE
VARIADA TRABAJO
EGRESOS
121,200 102,000.00 - 223,200 0 0 223200
79,633 1 122529.46428572 51428.571429
83,615 2 114871.372767857 48214.285714
87,795 3 107691.911969866 45200.892857
92,185 4 100961.16747175 42375.837054
96,794 5 94651.094504765 39727.347238
101,634 6 88735.401098217 37244.388035
106,716 7 83189.438529579 34916.613783
112,052 8 77990.09862148 32734.325422
117,654 9 73115.7174576375 30688.430083
123,537 10 68545.9851165351 28770.403203
SUMA 932281.6518234 614501.09482
R B/C 1.52
-223200.0
71669.7
66891.7
61456.8
55311.1
48397.2
40653.7
42686.3
33615.5
35296.3
24707.4
257485.6
V.P.N.2))