Professional Documents
Culture Documents
ESTRUCTURA INVERSION-FINANCIAMIENTO
UNIDAD DE
CONCEPTO CANTIDAD PRECIO UNIT. COSTO TOTAL GRUPO INAES
MEDIDA
Inversion Fija $215,779.59 $215,779.59 $0.00 $215,779.59
material para el horno 1 $46,786.00 $46,786.00 $46,786.00
intalacion electrica
1 $1,904.45 $1,904.45 $1,904.45
publicida
1 $2,320.00 $2,320.00 $2,320.00
volantes
1 $8,300.00 $8,300.00 $8,300.00
tarjetas
1 $380.00 $380.00 $380.00
juegos de notas
1 $370.00 $370.00 $370.00
4 tablas de pino
1 $640.00 $640.00 $640.00
materia prima
1 $17,235.00 $17,235.00 $17,235.00
agua 18 lts x dia 1 $20.00 $20.00 $20.00
gas 51.50 x dia 1 $51.50 $51.50 $51.50
luz 1 $2,500.00 $2,500.00 $2,500.00
moto italika 1 $12,955.00 $12,955.00 $12,955.00
moto italika 1 $10,378.00 $10,378.00 $10,378.00
$0.00 $0.00
Capital de Trabajo $49,970.00 $49,970.00 $49,970.00 $0.00
mano de obra del albail para el horno y local para la panaderia 1 $49,970.00 $49,970.00 $49,970.00
cajon para amasar
INGREDIENTE
1 Repartidores 100.00 600.00 2,400.00 28,800.00
Total Mano de Obra 250.00 1,980.00 7,920.00 95,040.00 Harina
Azucar
Margarina
Leche
Levadura Granulada
Sal
Canela Molida
Huevo
Royal
Esencia de Naranja
Mejorante
TOTAL
Costo de Produccion por Bisquet
INGREDIENTE
Harina
Azucar
Manteca Vegetal
Leche
Levadura
Sal
Huevo
Mejorante
TOTAL
Costo de Produccion por Dona
INGREDIENTE
Harina
Azucar
Aceite
Leche
Levadura Granulada
Sal
Huevo
Royal
TOTAL
Costo de Produccion por Bisquet
COSTO DE PRODUCCION 30 CONCHAS COSTO DE PRODUCCION 30 CEMITAS
Unidad de Unidad de
Cantidad Costo Unitario Total INGREDIENTE Cantidad Costo Unitario Total
Medida Medida
Kg 1 $ 6.50 $ 6.50 Harina Kg 1 $ 6.50 $ 6.50
Kg 0.3 $ 15.00 $ 4.50 Azucar Kg 0.3 $ 15.00 $ 4.50
Kg 0.3 $ 40.00 $ 12.00 Margarina Kg 0.3 $ 40.00 $ 12.00
L 0.5 $ 11.00 $ 5.50 Leche L 0.5 $ 11.00 $ 5.50
Kg 0.1 $ 48.00 $ 4.80 Levadura Fresca Kg 0.1 $ 48.00 $ 4.80
Kg 0.055 $ 96.00 $ 5.28 Levadura Kg 0.055 $ 96.00 $ 5.28
Kg 0.01 $ 4.00 $ 0.04 Sal Kg 0.01 $ 4.00 $ 0.04
Kg 0.005 $ 18.00 $ 0.09 Canela Molida Kg 0.005 $ 18.00 $ 0.09
Piezas 5 $ 1.50 $ 7.50 Huevo Piezas 5 $ 1.50 $ 7.50
Kg 0.01 $ 24.00 $ 0.24 Mejorante Kg 0.01 $ 24.00 $ 0.24
$ 46.45 TOTAL $ 46.45
Unidad de Unidad de
Cantidad Costo Unitario Total INGREDIENTE Cantidad Costo Unitario Total
Medida Medida
MES 1 Venta MES 2 Venta MES 3 Venta MES 4 Venta MES 5 Venta MES 6 Venta MES 7 Venta MES 9 Venta
Precio de Costo MES 8 Venta Alta
Baja Baja Normal Normal Normal Normal Normal Normal
SERVICIO
Conchas $ 1.55 $4,459.20 $4,459.20 $4,459.20 $6,688.80 $4,459.20 $4,459.20 $5,574.00 $5,574.00 $4,459.20
Cemita $ 1.55 $2,972.80 $2,972.80 $2,972.80 $4,459.20 $2,972.80 $2,972.80 $3,716.00 $3,716.00 $2,972.80
Bisquet $ 1.32 $2,221.80 $2,221.80 $2,221.80 $3,332.70 $2,221.80 $2,221.80 $2,777.25 $2,777.25 $2,221.80
Empanada $ 1.16 $1,531.20 $1,531.20 $1,531.20 $2,296.80 $1,531.20 $1,531.20 $1,914.00 $1,914.00 $1,531.20
Dona $ 0.88 $1,270.80 $1,270.80 $1,270.80 $1,906.20 $1,270.80 $1,270.80 $1,588.50 $1,588.50 $1,270.80
Colchon $ 0.96 $1,261.26 $1,261.26 $1,261.26 $1,891.89 $1,261.26 $1,261.26 $1,576.58 $1,576.58 $1,261.26
Mantecadas $ 2.32 $2,510.64 $2,510.64 $2,510.64 $3,765.96 $2,510.64 $2,510.64 $3,138.30 $3,138.30 $2,510.64
Bolillo $ 0.58 $1,400.00 $1,400.00 $1,400.00 $2,100.00 $1,400.00 $1,400.00 $1,750.00 $1,750.00 $1,400.00
TOTAL COSTO DE MATERIAS PRIMAS $17,627.70 $17,627.70 $17,627.70 $26,441.55 $17,627.70 $17,627.70 $22,034.63 $22,034.63 $17,627.70
PRESUPUESTO DE EGRESOS
MESES DE TRABAJO
CONCEPTO
Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10
COSTOS FIJOS
Gastos de Administracion $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00 $100.00
Gastos de Venta $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Mano de Obra $7,920.00 $7,920.00 $7,920.00 $7,920.00 $7,920.00 $7,920.00 $7,920.00 $7,920.00 $7,920.00 $7,920.00
Servicios Publicos Drenaje y agua $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00 $50.00
Mantenimiento del Equipo $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00 $60.00
Subtotal $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00
COSTOS VARIABLES
Energia Electrica $120.00 $120.00 $120.00 $120.00 $120.00 $120.00 $120.00 $120.00 $120.00 $120.00
Materias Primas $17,627.70 $17,627.70 $17,627.70 $26,441.55 $17,627.70 $17,627.70 $22,034.63 $22,034.63 $17,627.70 $17,627.70
Gas $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00 $400.00
Materiales de Limpieza $80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00 $80.00
Subtotal $18,227.70 $18,227.70 $18,227.70 $27,041.55 $18,227.70 $18,227.70 $22,634.63 $22,634.63 $18,227.70 $18,227.70
TOTAL COSTOS $26,407.70 $26,407.70 $26,407.70 $35,221.55 $26,407.70 $26,407.70 $30,814.63 $30,814.63 $26,407.70 $26,407.70
UTILIDAD BRUTA $6,664.30 $6,664.30 $6,664.30 $14,386.45 $6,664.30 $6,664.30 $10,525.38 $10,525.38 $6,664.30 $6,664.30
VENTAS UNIDADES
SERVICIOS 1 2 3 4 5
Conchas 37440 39312 41278 43341 45509
Cemita 24960 26208 27518 28894 30339
Bisquet 21840 22932 24079 25283 26547
Empanada 17160 18018 18919 19865 20858
Dona 18720 19656 20639 21671 22754
Colchon 17160 18018 18919 19865 20858
Mantecadas 14040 14742 15479 16253 17066
Bolillo 31200 32760 34398 36118 37924
VENTAS$
CONCEPTO Precio de Venta 1 2 3 4 5
Conchas $2.80 $104,832.00 $115,315.20 $126,846.72 $139,531.39 $153,484.53
Cemita $2.80 $69,888.00 $76,876.80 $84,564.48 $93,020.93 $102,323.02
Bisquet $2.50 $54,600.00 $60,060.00 $66,066.00 $72,672.60 $79,939.86
Empanada $2.00 $34,320.00 $37,752.00 $41,527.20 $45,679.92 $50,247.91
Dona $1.80 $33,696.00 $37,065.60 $40,772.16 $44,849.38 $49,334.31
Colchon $2.00 $34,320.00 $37,752.00 $41,527.20 $45,679.92 $50,247.91
Mantecadas $3.00 $42,120.00 $46,332.00 $50,965.20 $56,061.72 $61,667.89
Bolillo $1.80 $56,160.00 $61,776.00 $67,953.60 $74,748.96 $82,223.86
TOTAL $429,936.00 $472,929.60 $520,222.56 $572,244.82 $629,469.30
COSTOS $
CONCEPTO 1 2 3 4 5
COSTOS VARIABLES
Energia Electrica $1,440.00 $1,512.00 $1,587.60 $1,666.98 $1,750.33
Materias Primas $229,160.10 $240,618.11 $252,649.01 $265,281.46 $278,545.53
Gas $4,800.00 $5,040.00 $5,292.00 $5,556.60 $5,834.43
Materiales de Limpieza $960.00 $1,008.00 $1,058.40 $1,111.32 $1,166.89
SUBTOTAL $236,360.10 $248,178.11 $260,587.01 $273,616.36 $287,297.18
COSTOS FIJOS
Gastos de Administracion $1,200.00 $1,260.00 $1,323.00 $1,389.15 $1,458.61
Gastos de Venta $600.00 $630.00 $661.50 $694.58 $729.30
Mano de Obra $95,040.00 $99,792.00 $104,781.60 $110,020.68 $115,521.71
Servicios Publicos Drenaje y agua $600.00 $630.00 $661.50 $694.58 $729.30
Mantenimiento del Equipo $720.00 $756.00 $793.80 $833.49 $875.16
SUBTOTAL $98,160.00 $103,068.00 $108,221.40 $113,632.47 $119,314.09
TOTAL $334,520.10 $351,246.11 $368,808.41 $387,248.83 $406,611.27
Venta Alta 25% Venta Alta 25% Venta
Venta Media Venta Media Venta Media
Incremento Incremento Media
#REF!
DETERMINACION DEL CAPITAL DE TRABAJO
MESES AO 1
CONCEPTO
1 2 3 4 5 6 7 8 9 10 11
Ingresos
Por ventas $0.00 $66,144.00 $33,072.00 $49,608.00 $33,072.00 $33,072.00 $41,340.00 $41,340.00 $33,072.00 $33,072.00 $33,072.00
Egresos
Costos Variables $18,227.70 $18,227.70 $18,227.70 $27,041.55 $18,227.70 $18,227.70 $22,634.63 $22,634.63 $18,227.70 $18,227.70 $18,227.70
Costos Fijos $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00 $8,180.00
Total de egresos $26,407.70 $26,407.70 $26,407.70 $35,221.55 $26,407.70 $26,407.70 $30,814.63 $30,814.63 $26,407.70 $26,407.70 $26,407.70
Flujo de
Efectivo -$26,407.70 $39,736.30 $6,664.30 $14,386.45 $6,664.30 $6,664.30 $10,525.38 $10,525.38 $6,664.30 $6,664.30 $6,664.30
Efectivo Acumulado -$26,407.70 $13,328.60 $19,992.90 $34,379.35 $41,043.65 $47,707.95 $58,233.33 $68,758.70 $75,423.00 $82,087.30 $88,751.60
$33,072.00
$18,227.70
$8,180.00
$26,407.70
$6,664.30
$95,415.90
ESTADO DE RESULTADOS
AOS
CONCEPTO
1 2 3 4 5
INGRESOS POR VENTA $429,936.00 $472,929.60 $520,222.56 $572,244.82 $629,469.30
COSTOS DE PRODUCCION $329,000.10 $345,450.11 $362,722.61 $380,858.74 $399,901.68
$629,469.30
$629,469.30
$434,103.64
$1,500.00
$0.00
$43,155.92
$478,759.56
$54,984.74
$49,970.00
$255,664.48
EVALUACION FINANCIERA
FLUJO NETO DE EFECTIVO
Inversiones para el proyecto Valor de Rescate
Ciclos de Ingresos Egresos Fija Diferida Cap de trab. Valor Recup. De Flujo Neto
produccion totales* totales Residual cap. De Trab. de Efectivo
0 215,779.59 - 49,970.00 -265,749.59
1 429,936.00 406,668.39 23,267.61
2 472,929.60 423,394.39 49,535.21
3 520,222.56 440,956.70 79,265.86
4 572,244.82 459,397.12 112,847.70
5 629,469.30 478,759.56 54,985 49,970 255,664.48
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 10%
Ao Costos Beneficios Factor de Costos Beneficios Flujo neto de
de totales totales actualizacin actualizados actualizados efectivo act.
operacin ($) ($) 10.0% ($) ($) ($)
0 265,750 0 1.000 265,749.59 0.00 ###
1 406,668 429,936 0.909 369,698.53 390,850.91 21,152.37
2 423,394 472,930 0.826 349,912.72 390,850.91 40,938.19
3 440,957 520,223 0.751 331,297.29 390,850.91 59,553.62
4 459,397 572,245 0.683 313,774.41 390,850.91 77,076.50
5 478,760 734,424 0.621 297,272.02 456,019.55 158,747.53
Total 1,996,166 2,729,757 1,927,704.57 2,019,423.18 91,718.61
ANALISIS DE SENSIBILIDAD
INDICADOR EVALUACION <10% INGRESOS > COSTOS10%
T.I.R. 0.00% 38.80% 45.57%
V.A.N. 0.00 340,542.08 441,954.95
R B/C 1.4136 1.52 1.54
P.E. $ 218,015.35 316,400.03 347,361.90
P.E.% 50.71% 59.17% 58.47%
BALANCE GENERAL
ACTIVOS:
ACTIVO CIRCULANTE:
BANCOS
INVENTARIOS 49,970.00
ACTIVO FIJO:
material para el horno 46,786.00
base del tablero 2,200.00
clavijero 1,900.00
estaquero 2,200.00
revolvedora 40,000.00
refinadora 35,000.00
cortadora 8,000.00
charolas de 45 x 65 de aluminio 7,000.00
utensilios 1,000.00
tanque estacionario 9,966.00
intalacion electrica 1,904.45
molino manual 613.64
publicida 2,320.00
volantes 8,300.00
tarjetas 380.00
juegos de notas 370.00
12 tablas de pino 7 x 10 x 8.25 1,920.00
3 tablones de pino 3 x 12 x 2 mts 1,890.00
4 tablas de pino 640.00
2 tablas de pino 250.00
materia prima 17,235.00
agua 18 lts x dia 20.00
gas 51.50 x dia 51.50
luz 2,500.00
moto italika 12,955.00
moto italika 10,378.00
215,779.59
ACTIVO DIFERIDO
Elaboracion del proyecto
Constitucion
Asistencia tecnica -
7500
7500
15000
BALANCE GENERAL
pasivos en ceros
a corto plazo
prestamos bancarios 0
impuestos por pagar 0
etc.
CAPITAL CONTABLE:
215,779.59
TOTAL PASIVO + CAPITAL 265,749.59
FORMATO DE CAPTURA DE OCUPACIONES GENERADAS
No. De
Tipo de Ocupacion Personas
Ocupadas
No. De
Tipo de Ocupacion Personas
Ocupadas
0 0 0 0
OCUPACIONES PRESERVADAS
Dias
Total de
Laborados Horas Horas
Ocupacion
por Laboradas Laboradas
es
Persona al al Dia al Ao
Generadas
Ao
0 0 0 0
PERODO DE RECUPERACIN DE LA INVERSION
0 1 2 3
FLUJO ACT. - 265,749.59 21,152.37 40,938.19 59,553.62
SALDO - 265,749.59 - 244,597.22 - 203,659.03 - 144,105.41
Periodo de recuperacion
4.00 aos
DE LA INVERSION
4 5
77,076.50 158,747.53
- 67,028.92 91,718.61
corresponde
ecuperacion
SE ACEPTA
DEPRECIACIONES Y AMORTIZACIONES
Aos de Vida
Concepto Unidad Costo Total
Util
0
Subtotal Depreciaciones 192,446.59
TOTAL 192,446.59
Depreciacion Drepreciacio Valor
Anual n en 5 aos Residual
s ms corridas? Promociones:
s financieras: $1,000.00
as financieras:$2,000.00
as financieras: $3,000.00
0 corridas? cotizar al correo: contacto@agroproyectos.org
yectos SC
http://www.agroproyectos.org
https://twitter.com/agroproyectos
https://plus.google.com/+AgroproyectosOrg
http://mx.linkedin.com/company/agroproyectos-sc
https://www.facebook.com/agroproyectos10
era en EXCEL!