Professional Documents
Culture Documents
A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.
D.III.
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
PROYECCION DE COSTOS
PROYECCION FINANCIERA MINIMA A 5 AOS.
COSTOS TOTALES
PROYECCION DE INGRESOS
ESTADO DE RESULTADOS
FLUJO DE EFECTIVO
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
ESQUEMA DE CAPITALIZACION Y AHORRO
_____________________________________________________
PRESUPUESTO DE INVERSION
CONCEPTOS
UNIDAD CANTIDAD
COSTO UNITARIO
MONTOS
PROGRAMA
SOCIOS
TOTAL
ACTIVO FIJO
VITRINA MOSTRADOR
PZA
REFRIGERADOR VERTICAL
PZA
REBANADORA
PZA
BASCULA ELECTRONICA
PZA
lote
1
1
ANAQUELES DE ESTANTERIA
PZA
5
1
IMPREVISTOS
Subtotal
23,310.00 $
26,500.00 $
46,620.00
46,620.00
46,620.00
26,500.00
26,500.00
26,500.00
8,510.00 $
4,800.00 $
8,510.00
8,510.00
8,510.00
4,800.00
4,800.00
4,800.00
2,570.00
4,000.00
4,000.00
2,570.00 $
500.00 $
2,500.00
2,500.00
2,500.00
1,000.00 $
1,000.00
1,000.00
1,000.00
7,500.00
93,930.00
1,550.00
1,550.00
1,550.00
1,550.00
86,430.00
ACTIVO DIFERIDO
Contrato de energia electrica
Subtotal
CAPITAL DE TRABAJO
Capital para Abarrotes
servicio
lote
$1,550
30,000.00 $
1,550.00
30,000.00
13,570.00
16,430.00
30,000.00
Subtotal
13,570.00
16,430.00
30,000.00
TOTAL
100,000.00
25,480.00
125,480.00
CONCEPTO DE INVERSION
UNIDAD
DE
MEDIDA
CANTIDAD
VITRINA MOSTRADOR
PZA
ACTIVOS FIJOS
$23,310.00
$46,620.00 $
$46,620.00
REFRIGERADOR VERTICAL
PZA
$26,500.00
$26,500.00 $
$26,500.00
REBANADORA
PZA
$8,510.00
$8,510.00 $
$8,510.00
BASCULA ELECTRONICA
PZA
$4,800.00
$4,800.00 $
$4,800.00
lote
1
1
$4,000.00
$4,000.00
$4,000.00
$0.00
PZA
2,500.00
PRECIO
UNITARIO
($)
INVERSION
APORTACION
TOTAL ($)
APORTACIO DE OTROS APORTACION
N DEL
DEL FONAES
SOLICITANT
E
500.00
$
1,000.00 $
SUBTOTAL
2,500.00
1,000.00
1,000.00
$93,930.00
$7,500.00
$1,550.00
$1,550.00
$1,550.00
$1,550.00
$30,000.00
$16,430.00
$13,570.00
$30,000.00
$16,430.00
$13,570.00
$25,480.00
$100,000.00
- 79.70%
$86,430.00
ACTIVOS DIFERIDOS
Contrato de energia electrica
SUBTOTAL
CAPITAL DE TRABAJO
Materia prima
SUBTOTAL
TOTAL $
TOTAL %
Servicio
lote
$1,550.00
$30,000.00
$125,480.00
100%
20.30%
________________________________________________
MEMORIAS DE CALCULO DE COSTOS Y VENTAS
Concepto
Produccin kg
Precio promedio Ponderado
Ingresos por venta
COSTOS FIJOS
Pago de luz
Pago de agua
Plantula
Trasplante
Renta del terreno
Agua para riego
Mano de obra fija
Analisis de Suelo y Agua
1 ao
2 ao
$
16,188.00 $ 18,886.00
$
6.80 $
6.80
$
110,078.40 $ 128,424.80
Ao
3 ao
$
21,584.00
$
6.80
$
146,771.20
4 ao
$ 17,040.00
$
6.80
$ 115,872.00
5 ao
$ 17,040.00
$
6.80
$ 115,872.00
ENE
$
$
$
$
$
$
$
$
MAR
$
$
$
$
$
$
$
$
ABR
$
$
$
$
$
$
$
$
MAY
$
550.00
$
50.00
$
295.83
$
11.67
$
333.33
$
416.67
$
1,500.00
$
83.33
550.00
50.00
295.83
11.67
333.33
416.67
1,500.00
83.33
FEB
$
$
$
$
$
$
$
$
550.00
50.00
295.83
11.67
333.33
416.67
1,500.00
83.33
550.00
50.00
295.83
11.67
333.33
416.67
1,500.00
83.33
550.00
50.00
295.83
11.67
333.33
416.67
1,500.00
83.33
COSTOS VARIABLES
Fertilizantes
Agroquimicos
Mano de obra
$
$
$
$
$
$
$
$
210.00 $
320.00 $
519.75 $
230.00 $
431.25 $
519.75 $
1,070.00 $
450.00
519.75
1,330.00
950 Gramos/racimo
1420 plantas/ 504 m2
JUN
$
$
$
$
$
$
$
$
$
$
$
550.00
50.00
295.83
11.67
333.33
416.67
1,500.00
83.33
JUL
$
550.00
$
50.00
$
295.83
$
11.67
$
333.33
$
416.67
$ 1,500.00
$
83.33
450.00 $
519.75 $
970.00 $
AGO
$
550.00
$
50.00
$
295.83
$
11.67
$
333.33
$
416.67
$ 1,500.00
$
83.33
SEP
$
550.00
$
50.00
$
295.83
$
11.67
$
333.33
$
416.67
$ 1,500.00
$
83.33
OCT
$
550.00
$
50.00
$
295.83
$
11.67
$
333.33
$
416.67
$ 1,500.00
$
83.33
NOV
$
550.00
$
50.00
$
295.83
$
11.67
$
333.33
$
416.67
$ 1,500.00
$
83.33
DIC
$ 38,890.00
$
550.00
$
50.00
$
295.83
$
11.67
$
333.33
$
416.67
$ 1,500.00
$
83.33
$ 18,818.00
480.00 $
480.00 $
480.00 $
408.75 $
$
519.75 $
519.75 $
519.75 $
519.75 $
$
900.00 $ 1,050.00 $ 1,650.00 $ 1,450.00 $ 1,350.00 $
950.00
__________________________________________________
PROYECCION DE COSTOS
COSTOS DEL PROYECTO
CONCEPTO
Pago de agua
pago de luz
renta del local
Mano de obra
Bolsa plstico biodegradables
ABARROTES
Productos enlatados
productos marinela
Refrescos
Sopas
Aceites comestibles
Harinas
Focos
Pilas
Agujas
Sabritas
Productos Barcel
Pan bimbo
Servilletas
Desechables
Papel Higienico
Toallas femeninas
PRODUCTOS DE LIMPIEZA
PRODUCTOS PERECEDEROS
DULCES
JARCERIA
ARTICULOS DE PAPELERIA
FRUTAS Y VERDURAS FRESCAS
LACTEOS
TOTAL
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
COSTOS
AO
AO
AO
AO
MES
30.00
250.00
900.00
6,000.00
42.00
13,500.00
1,500.00
6,000.00
1,500.00
1,500.00
1,500.00
1,500.00
3,000.00
37,222.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
360.00
3,000.00
10,800.00
55,980.00
504.00
$81,000.00
9,000.00
36,000.00
9,000.00
9,000.00
9,000.00
9,000.00
18,000.00
250,644.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
360.00
3,000.00
10,800.00
55,980.00
504.00
$85,050.00
9,450.00
37,800.00
9,450.00
9,450.00
9,450.00
9,450.00
18,900.00
259,644.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
360.00
3,000.00
10,800.00
55,980.00
504.00
$89,302.50
9,922.50
39,690.00
9,922.50
9,922.50
9,922.50
9,922.50
19,845.00
269,094.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
360.00
3,000.00
10,800.00
55,980.00
504.00
$93,767.63
10,418.63
41,674.50
10,418.63
10,418.63
10,418.63
10,418.63
20,837.25
279,016.50
AO
5
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
360.00
3,000.00
10,800.00
55,980.00
504.00
$98,456.01
10,939.56
43,758.23
10,939.56
10,939.56
10,939.56
10,939.56
21,879.11
289,435.13
$180,000.00
Mano de obra permanente solo considerar 280 dias de pago.
$189,000.00
$198,450.00
$208,372.50
$218,791.13
PRECIO IMPROVISADO
$8.00
$12.80
$12.00
$20.00
$8.00
$8.80
$6.40
$16.00
$11.50 PROMEDIO
VOLUMEN DE VENTA
1687
117
500
75
188
170
234
188
________________________________________________
COSTOS TOTALES
COSTOS FIJOS
Pago de agua
pago de luz
renta del local
Mano de obra
Bolsa plstico biodegradables
Imprevistos (3%)
AO 1
AO 2
AO 3
AO 4
AO 5
$360.00
$3,000.00
$10,800.00
$55,980.00
$504.00
$2,119.32
$360.00
$3,000.00
$10,800.00
$55,980.00
$504.00
$2,119.32
$360.00
$3,000.00
$10,800.00
$55,980.00
$504.00
$2,119.32
$360.00
$3,000.00
$10,800.00
$55,980.00
$504.00
$2,119.32
$360.00
$3,000.00
$10,800.00
$55,980.00
$504.00
$2,119.32
TOTAL
$72,763.32
$72,763.32
$72,763.32
$72,763.32
$72,763.32
COSTOS VARIABLES
AO 1
AO 2
AO 3
AO 4
AO 5
ABARROTES
Productos enlatados
productos marinela
Refrescos
Sopas
Aceites comestibles
Harinas
Focos
Pilas
Agujas
Sabritas
Productos Barcel
Pan bimbo
Servilletas
Desechables
Papel Higienico
Toallas femeninas
PRODUCTOS DE LIMPIEZA
PRODUCTOS PERECEDEROS
CARNES FRIAS
$81,000.00
$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
$9,000.00
$36,000.00
$9,000.00
$85,050.00
$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
$9,450.00
$37,800.00
$9,450.00
$89,302.50
$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
$9,922.50
$39,690.00
$9,922.50
$93,767.63
$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
$10,418.63
$41,674.50
$10,418.63
$98,456.01
$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
$10,939.56
$43,758.23
$10,939.56
JARCERIA
ARTICULOS DE PAPELERIA
FRUTAS Y VERDURAS FRESCAS
LACTEOS
$9,000.00
$9,000.00
$9,000.00
$18,000.00
TOTAL
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
$
$
$
$9,450.00
$9,450.00
$9,450.00
$18,900.00
$9,922.50
$9,922.50
$9,922.50
$19,845.00
$10,418.63
$10,418.63
$10,418.63
$20,837.25
$10,939.56
$10,939.56
$10,939.56
$21,879.11
$180,000.00
$189,000.00
$198,450.00
$208,372.50
$218,791.13
AO 1
AO 2
AO 3
AO 4
AO 5
72,763.32 $
180,000.00 $
252,763.32 $
72,763.32 $
189,000.00 $
261,763.32 $
72,763.32 $
198,450.00 $
271,213.32 $
72,763.32 $
208,372.50 $
281,135.82 $
72,763.32
218,791.13
291,554.45
30
250
900
42
176.61
__________________________________________________
PROYECCION DE INGRESOS
VOLUMEN
PRECIO
Unidades
UNITARIO
1687
$10.00
CONCEPTO
ABARROTES
Productos enlatados
productos marinela
Refrescos
Sopas
Aceites comestibles
Harinas
Focos
Pilas
Agujas
Sabritas
Productos Barcel
Pan bimbo
Servilletas
Desechables
Papel Higienico
Toallas femeninas
PRODUCTOS DE LIMPIEZA
PRODUCTOS PERECEDEROS
CARNES FRIAS
JARCERIA
ARTICULOS DE PAPELERIA
FRUTAS Y VERDURAS FRESCAS
LACTEOS
TOTAL
PRECIO PROMEDIO
VOLUMEN VENTA MENSUAL
$12.00
$6.00
$10.00
$9.00
$11.00
$10.00
$5.00
$13.00
$2.00
$6.00
$5.00
$15.00
$14.00
$8.00
$18.00
$16.00
117
500
75
188
170
234
188
$16.00
$15.00
$25.00
$10.00
$11.00
$8.00
$20.00
VENTAS
MES
$16,875.00
$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
$1,875.00
$7,500.00
$1,875.00
$1,875.00
$1,875.00
$1,875.00
$3,750.00
$37,500.00
AO
AO
AO
$101,250.00
$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
$106,312.50
$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
$111,628.13
$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
AO
4
$117,209.53
$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
$11,250.00
$45,000.00
$11,250.00
$11,250.00
$11,250.00
$11,250.00
$22,500.00
$11,812.50
$47,250.00
$11,812.50
$11,812.50
$11,812.50
$11,812.50
$23,625.00
$12,403.13
$49,612.50
$12,403.13
$12,403.13
$12,403.13
$12,403.13
$24,806.25
$13,023.28
$52,093.13
$13,023.28
$13,023.28
$13,023.28
$13,023.28
$26,046.56
$225,000.00
$236,250.00
$248,062.50
$260,465.63
14.38
3159 ESTE VALOR DE VENTA ES DE TRES MESES POR LO TANTO SE DIVIDE ENTRE 3
AO
$123,070.01
$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
$13,674.45
$54,697.78
$13,674.45
$13,674.45
$13,674.45
$13,674.45
$27,348.89
$273,488.91
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
13,500.00
1,500.00
6,000.00
1,500.00
1,500.00
1,500.00
1,500.00
3,000.00
$ 16,875.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$ 1,875.00
$ 7,500.00
$ 1,875.00
$ 1,875.00
$ 1,875.00
$ 1,875.00
$ 3,750.00
______________________________________________________
ESTADO DE RESULTADOS
CONCEPTOS
( + ) VENTAS
COSTOS FIJOS
COSTOS VARIABLES
( - ) COSTOS TOTALES
( = ) UTILIDAD BRUTA
( - ) DEPRECIACION
( = ) UTILIDAD ANTES DE IMPUESTOS
( - ) IMPUESTOS (10 %)
( = ) UTILIDAD DEL EJERCICIO
$
$
$
$
-$
AO 1
AO 2
AO 3
AO 4
225,000.00 $
236,250.00 $
248,062.50 $
260,465.63
72,763.32
180,000.00
252,763.32
27,763.32
72,763.32
189,000.00
261,763.32
25,513.32
72,763.32
198,450.00
271,213.32
23,150.82
$
$
$
-$
72,763.32
208,372.50
281,135.82
20,670.20
$
$
$
-$
$
$
$
-$
$
-$
-$
6,312.00 $
34,075.32 -$
3,407.53 -$
6,312.00 $
31,825.32 -$
3,182.53 -$
6,312.00 $
29,462.82 -$
2,946.28 -$
6,312.00
26,982.20
2,698.22
-$
30,667.79 -$
28,642.79 -$
26,516.54 -$
24,283.98
COSTOS DE DEPRECIACIONES
ACTIVO FIJO
VITRINA MOSTRADOR
REFRIGERADOR VERTICAL
REBANADORA
BASCULA ELECTRONICA
TOTAL
VALOR ORIGINAL
$
23,310.00
$
26,500.00
$
8,510.00
$
4,800.00
$
63,120.00
TASA
AOS
10%
10%
10%
10%
5
5
5
5
$
$
$
$
$
DEP ANUAL
2,331.00
2,650.00
851.00
480.00
6,312.00
__________
AO 5
$
273,488.91
$
$
$
-$
72,763.32
218,791.13
291,554.45
18,065.54
$
-$
-$
6,312.00
24,377.54
2,437.75
-$
21,939.78
VALOR RESCATE
$
$
$
$
$
DEPRECIACION MENSUAL
11,655.00
13,250.00
4,255.00
2,400.00
31,560.00
$
$
$
$
$
194.25
220.83
70.92
40.00
526.00
CONCEPTOS
ACTIVO FIJO
Acondicionamiento terreno
Estructura para invernadero
Cubierta
Instalacion
Sistema de riego
Equipo de invernadero
Herramientas
Cajas
Plastico
Subtotal
de
Imprevistos
(3 %)
UNIDAD
CANTIDAD
ha
lote
lote
lote
1
1
1
lote
quipo de invernadero
pza
1
1
20
COSTO
UNITARIO
$
$
$
$
1,550.00 $ 1,550.00
82,275.75
33,345.75
47,769.75
$ 16,608.75
$ 7,228.00
$ 6,300.00
$
MONTOS
50.00
PROGRAMA
#REF!
#REF!
#REF!
#REF!
$
-
SOCIOS
TOTAL
$ 1,550.00 $ 1,550.00
$
#REF!
$
#REF!
$
$
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
___________________________________________
FLUJO DE EFECTIVO
CONCEPTOS / AO
( + ) VENTAS
( + ) VALOR DE RESCATE
( = ) INGRESOS TOTALES
COSTOS FIJOS
COSTOS VARIABLES
( = ) COSTOS TOTALES
COMPRA ACTIVO FIJO
COMPRA ACTIVO DIFERIDO
COMPRA CAPITAL DE TRABAJO
( = ) SALDO FINAL
AO 0
$
$
$
$
$
$
$
$
$
-$
93,930.00
1,550.00
30,000.00
125,480.00
AO 1
$
$
$
$
$
$
$
$
$
-$
225,000.00
225,000.00
72,763.32
180,000.00
252,763.32
27,763.32
AO 2
$
$
$
$
$
$
$
$
$
-$
236,250.00
236,250.00
72,763.32
189,000.00
261,763.32
25,513.32
AO 3
$
$
$
$
$
$
$
$
$
-$
248,062.50
248,062.50
72,763.32
198,450.00
271,213.32
23,150.82
AO 4
$
$
$
$
$
$
$
$
$
-$
260,465.63
260,465.63
72,763.32
208,372.50
281,135.82
20,670.20
AO 5
$
$
$
$
$
$
$
$
$
$
273,488.91
31,560.00
305,048.91
72,763.32
218,791.13
291,554.45
13,494.46
______________________________________________________________
PUNTO DE EQUILIBRIO
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
PUNTO DE EQUILIBRIO Kg
AO 1
$
$
$
$
$
225,000.00
72,763.32
180,000.00
252,763.32
363,816.60
161.70
53502.44
AO 2
$
$
$
$
$
236,250.00
72,763.32
189,000.00
261,763.32
363,816.60
154.00
53502.44
AO 3
$
$
$
$
$
248,062.50
72,763.32
198,450.00
271,213.32
363,816.60
146.66
53502.44
AO 4
$
$
$
$
$
260,465.63
72,763.32
208,372.50
281,135.82
363,816.60
139.68
53502.44
AO 5
$
$
$
$
$
273,488.91
72,763.32
218,791.13
291,554.45
363,816.60
133.03
53502.44
INTERPRETACION
El punto de equilibrio se logra cuando se tenga 6,898.41 Kg de Jitomate saladette y un valor de ventas de $ 46,909.16, lo que significa que en este punto los ingresos
totales se igualan a los costos totales, arriba de ese punto se tienen ganancias y por abajo perdidas; esto en el caso del primer ao.
Para el caso del primer ao, con el 42.61 % de los ingresos totales se cubren los costos totales.
__________________________________________________
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
TASA DE ACTUALIZACION
AO
0
1
2
3
4
5
INGRESOS
$
$
$
$
$
$
TOTAL
10%
225,000.00
236,250.00
248,062.50
260,465.63
305,048.91
COSTOS
$
$
$
$
$
$
125,480.00
252,763.32
261,763.32
271,213.32
281,135.82
291,554.45
FLUJO DE
EFECTIVO
-$
-$
-$
-$
-$
$
125,480.00
27,763.32
25,513.32
23,150.82
20,670.20
13,494.46
$ 1,274,827.03 $ 1,483,910.23 -$
209,083.19
VAN
TIR
B/C
TASA
(1+t)-n
INGRESOS
ACTUALIZADOS
1.000
0.909
0.826
0.751
0.683
0.621
$
$
$
$
$
$
-$
$
$
$
$
$
$
953,479.31 $
204,545.45
195,247.93
186,373.03
177,901.53
189,411.37
EGRESOS
ACTUALIZADOS
125,480.00
229,784.84
216,333.32
203,766.58
192,019.55
181,032.37
1,148,416.66
194,937.35 Se acepta
-63% Se acepta
0.830255557 Se acepta
CRITERIO DE DECISIN
Durante la vida util del proyecto de 5 aos a una tasa de actualizacion del 10% se va a tener una utilidad de $71,463.69 El criterio de aceptacion para este indicador es que el VAN
sea mayor que CERO, por lo tanto el proyecto es viable.
________________________________________________________________________________________________________________________________
Durante la vida util del proyecto de 5 aos a una tasa de actualizacion del 10% significa que por cada peso invertido en los costos se obtendra 0.14 pesos de beneficios.
El criterio de aceptacion para este indicador de la R B/C es igual o mayor a 1. Por lo tanto el proyecto es viable.
Durante la vida util del proyecto de 5 aos a una tasa de actualizacion del 10%, se recupera la inversion y se obtiene una rentabilidad de 18 %
El Criterio de aceptacion es que el TIR sea mayor a la Tasa de Actualizacion, por lo tanto el proyecto es VIABLE.
___________
a 0.14 pesos de beneficios.
_____________________________________________________
ESQUEMA DE CAPITALIZACION Y AHORRO
De acuerdo a reglas de Operacin 10% como minimo y de hasta el 50% de lo solicitado
PORCENTAJE
AO
PAGOS
1
2
3
4
5
MONTO DE AHORRO
Permanentes
Eventuales
Permanentes
Eventuales
Subordinados
280
8
8
VENTAS ($)
VENTAS (Producto)
AO 1
MES
AO 2
$45,426.42 $272,558.52 $272,558.52
3159.00 18954.00
18954.00
COSTO TOTAL
AO 1
MES
AO 2
$38,380.18 $230,281.08 $230,281.08
AO 1
$8,766.66
PUNTO DE EQUILIBRIO
MES
$1,461.11
AO 2
$8,766.66
UTILIDAD
AO 1
MES
AO 2
$7,046.04 $42,276.24 $42,276.24
AO 3
AO 4
AO 5
$272,558.52 $272,558.52 $272,558.52
18954.00
18954.00
18954.00
AO 3
AO 4
AO 5
$230,281.08 $230,281.08 $230,281.08
AO 3
$8,766.66
AO 4
$8,766.66
AO 5
$8,766.66
AO 3
$42,276.24
AO 4
$42,276.24
AO 5
$42,276.24