Professional Documents
Culture Documents
CAPITULO V
INVERSIONES
Equipo veterinario
Pgina 1
M,M,E
Equipo de oficina
Equipo general
408.25 87.65
SUBTOTALES 2,965.45 527.76
5,280.00 531.00
107.00 39.40
1,626.00 345.53
8,000.00 1,000.00
TOTAL 18,386.70 2,531.34
Pgina 2
M,M,E
Depreciacin
Pgina 3
ObCiv
Costo Costo
Unidades unitario total
GALPONES
Materiales de construccin
MANO DE OBRA
TOTAL 10,256.70
Instalacin de agua
Pgina 4
ObCiv
Instalacin Elctrica
Instalaciones elctricas
SUBTOTALES 10,256.70
234.73
542.50
1,101.00
158.50
487.00
TOTAL 12,780.43
Pgina 5
ObCiv
Pgina 6
CT
Costo Costo
Unidades RUBRO Unitario Parcial
Administracin de la granja^
- Secretaria 0.00 0.00
Desinfeccin de equipo
5 kit de desinfectantes, 74.10 370.50
utiles de limpieza, etc.
Mantenimiento de vehculo
300 gl gasolina 2.00 600.00
12 cambios de aceite 10.00 120.00
6 afinamientos 30.00 180.00
Vestuario
3 overoles 20.00 60.00
3 pares de botas de caucho 5.00 15.00
TOTAL
Pgina 7
CT
Pgina 8
CT
COSTO
TOTAL
7,800.00
30,654.93
294.70
5,373.00
0.00
370.50
900.00
1,600.00
75.00
284.78
15.82
47,368.72
Pgina 9
INV
ACTIVO FIJO
ACTIVO INTANGIBLE
CAPITAL DE TRABAJO
Pato BB 7,800.00
Alimento 30,654.93
Gastos de Sanidad 294.70
Mano de Obra Directa 5,373.00
Administracin de la Granja 0.00
Desinfeccin de Equipo 370.50
Mantenimiento de vehculos 900.00
Servicio de administracin, contabilidad y finanzas 1,600.00
Vestimenta 75.00
Mantenimiento de Equipos e Instalaciones 300.59
INVERSION TOTAL
Leyenda
Pgina 10
INV
costo total
39,506.62
3,720.94
47,368.72
90,596.28
Pgina 11
FIN
CAPITULO VI
FINANCIAMIENTO
6.1 ESTRUCTURA DEL FINANCIAMIENTO
INTERES 14% 0.035 FRC 0.07904
cuota constante
PLAZO 5 Aos
Periodo Gracia : 3 trimestre
Pagos: Trimestrales 20
Pgina 12
FIN
Pgina 13
FIN
5012.71
TOTAL A PAGAR
Pgina 14
ING
CAPITULO VII
Pgina 15
P-COS
PRESUPUESTO DE COSTOS
AOS 0 1 2 3 4 5
COSTOS DE PRODUCCION
COSTOS DIRECTOS
Alimentacin 0.00 30,654.93 30,654.93 30,654.93 30,654.93 30,654.93
Pato BB 0.00 7,800.00 7,800.00 7,800.00 7,800.00 7,800.00
Comb. y Lubr. 300.00 900.00 900.00 900.00 900.00 900.00
Sanidad y Desinfeccin 0.00 665.20 665.20 665.20 665.20 665.20
Mano de Obra 0.00 5,448.00 5,448.00 5,448.00 5,448.00 5,448.00
Imprevistos 606.24 1,818.73 1,818.73 1,818.73 1,818.73 1,818.73
COSTOS INDIRECTOS
Depreciaciones 0.00 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38
Mant. de Eq. e Inst. 0.00 300.59 300.59 300.59 300.59 300.59
COSTOS DE ADMINISTRACION
COSTOS FINANCIEROS
Intereses 0.00 8,878.44 7,866.03 6,068.49 4,005.77 1,638.76
Pgina 16
P-COS
Pgina 17
P-COS
PRESUPUESTO DE COSTOS
AOS 6 7 8 9 10
COSTOS DE PRODUCCION
COSTOS DE ADMINISTRACION
1,600.00 1,600.00 1,600.00 1,600.00 1,600.00
Remuneracin personal 150.00 150.00 150.00 150.00 150.00
Utiles de oficina 0.00 0.00 0.00 0.00 0.00
Intangibles 350.00 350.00 350.00 350.00 350.00
Gastos generales
2,100.00 2,100.00 2,100.00 2,100.00 2,100.00
TOTAL
Pgina 18
P-COS
Pgina 19
E-COS
AOS 0 1 2 3 4 5 6 7 8 9 10
COSTOS FIJOS
Mano de Obra 0.00 5,373.00 5,373.00 5,373.00 5,373.00 5,373.00 5,373.00 5,373.00 5,373.00 5,373.00 5,373.00
Sueldo del prsnl (comerc.) 0.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00
Remuneracin personal 0.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00 1,600.00
Utiles de oficina 0.00 1,626.00 1,626.00 1,626.00 1,626.00 1,626.00 1,626.00 1,626.00 1,626.00 1,626.00 1,626.00
Depreciaciones 0.00 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38
Intereses 0.00 8,878.44 7,866.03 6,068.49 4,005.77 1,638.76 0.00 0.00 0.00 0.00 0.00
COSTOS VARIABLES
Alimentacin 0.00 30,654.93 30,654.93 30,654.93 30,654.93 30,654.93 30,654.93 30,654.93 30,654.93 30,654.93 30,654.93
Pato BB 0.00 7,800.00 7,800.00 7,800.00 7,800.00 7,800.00 7,800.00 7,800.00 7,800.00 7,800.00 7,800.00
Mant. de Eq. e Inst. 0.00 300.59 300.59 300.59 300.59 300.59 300.59 300.59 300.59 300.59 300.59
Comb. y Lubr. (gas) 300.00 900.00 900.00 900.00 900.00 900.00 900.00 900.00 900.00 900.00 900.00
Sanidad y Desinfeccin 0.00 665.20 665.20 665.20 665.20 665.20 665.20 665.20 665.20 665.20 665.20
Imprevistos 806.41 1,612.83 1,612.83 1,612.83 1,612.83 1,612.83 1,612.83 1,612.83 1,612.83 1,612.83 1,612.83
Gastos generales 170.00 340.00 340.00 340.00 340.00 340.00 340.00 340.00 340.00 340.00 340.00
Intangibles 3,720.94 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
COSTO TOTAL 4,997.35 65,160.37 64,147.96 62,350.43 60,287.71 57,920.69 56,281.93 56,281.93 56,281.93 56,281.93 56,281.93
AO 0 1 2 3 4 5 6 7 8 9 10
INGRESO TOTAL 0.00 56,378.71 69,665.87 69,665.87 69,665.87 69,665.87 69,665.87 69,665.87 69,665.87 69,665.87 69,665.87
COSTOS FIJOS TOTALES 0.00 22,886.82 21,874.41 20,076.88 18,014.16 15,647.14 14,008.38 14,008.38 14,008.38 14,008.38 14,008.38
COSTOS VAR. TOTALES 4,997.35 42,273.55 42,273.55 42,273.55 42,273.55 42,273.55 42,273.55 42,273.55 42,273.55 42,273.55 42,273.55
PTO. DE EQUILIBRIO
$ #DIV/0! 91479.2 55,632.39 51,060.77 45,814.74 39,794.80 35,627.00 35,627.00 35,627.00 35,627.00 35,627.00
Pgina 20
E-COS
% #DIV/0! 162.26 79.86 73.29 65.76 57.12 51.14 51.14 51.14 51.14 51.14
La empresa se halla con una actividad bastante productiva, bien equilibrada, con altos mrgenes de libertad para llegar a la meta esperada, debido a que el punto de equilibrio est bastante alejado de la meta..
Pgina 21
E-COS
mrgenes de libertad para llegar a la meta esperada, debido a que el punto de equilibrio est bastante alejado de la meta..
Pgina 22
EPyG
CAPITULO VIII
ANALISIS ECONOMICO
RUBRO AOS 0 1 2 3 4 5 6 7 8 9
INGRESOS 0.00 54,122.11 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87
Costos Produccin 906.24 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83
UTILIDAD BRUTA -906.24 2,725.28 15,773.04 15,773.04 15,773.04 15,773.04 15,773.04 15,773.04 15,773.04 15,773.04
COSTOS
Administracin 3,940.94 2,040.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00
UTILIDAD OPERATIVA -3,034.70 685.28 13,673.04 13,673.04 13,673.04 13,673.04 13,673.04 13,673.04 13,673.04 13,673.04
U.A.I. -3,034.70 -8,193.15 5,807.01 7,604.55 9,667.27 12,034.28 13,673.04 13,673.04 13,673.04 13,673.04
OTROS GASTOS -910.41 -2,457.95 1,742.10 2,281.36 2,900.18 3,610.28 4,101.91 4,101.91 4,101.91 4,101.91
Impuestos 30% -910.41 -2,457.95 1,742.10 2,281.36 2,900.18 3,610.28 4,101.91 4,101.91 4,101.91 4,101.91
Seguros 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Util. p/trabaj. 0% 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
UTILIDAD NETA -3,945.11 -10,651.10 4,064.91 5,323.18 6,767.09 8,424.00 9,571.13 9,571.13 9,571.13 9,571.13
Pgina 23
EPyG
10
67,169.87
51,396.83
15,773.04
2,100.00
13,673.04
13,673.04
4,101.91
4,101.91
0.00
0.00
9,571.13
Pgina 24
FCP
RUBRO AO 0 1 2 3 4 5 6 7 8 9
INGRESOS 90,596.28 54,122.11 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87
Aporte Propio 27,178.88 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prstamo 63,417.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Ventas 0.00 54,122.11 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87 67,169.87
EGRESOS 4,847.18 61,298.98 69,738.28 69,738.28 69,738.28 69,738.28 49,687.45 49,687.45 49,687.45 49,687.45
Produccin 906.24 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83 51,396.83
(-)Depreciaciones 0.00 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38 3,809.38
Administracin 3,940.94 2,040.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00
Financieros 0.00 8,878.44 7,866.03 6,068.49 4,005.77 1,638.76 0.00 0.00 0.00 0.00
Amortizacin 0.00 2,793.10 12,184.81 13,982.35 16,045.06 18,412.08 0.00 0.00 0.00 0.00
Inversin Fija 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
SALDO CAJA 85,749.09 -7,176.87 -2,568.41 -2,568.41 -2,568.41 -2,568.41 17,482.42 17,482.42 17,482.42 17,482.42
CAJA ACUMULADA 85,749.09 78,572.22 76,003.81 73,435.39 70,866.98 68,298.57 85,780.99 103,263.41 120,745.84 138,228.26
Pgina 25
FCP
10
67,169.87
0.00
0.00
67,169.87
49,687.45
51,396.83
3,809.38
2,100.00
0.00
0.00
0.00
17,482.42
155,710.68
Pgina 26
VANE
CAPITULO IX
UTILIDAD
Aos Neta Depreciacin Inters Valor Resid. Total de FCE
1 -10651.1. 3,809.38 8,878.44 - 2,036.72
2 4064.91. 3,809.38 7,866.03 - 15,740.32
3 5323.18. 3,809.38 6,068.49 - 15,201.06
4 6767.09. 3,809.38 4,005.77 - 14,582.24
5 8,424.00 3,809.38 1,638.76 - 13,872.14
6 9,571.13 3,809.38 0.00 - 13,380.51
7 9,571.13 3,809.38 0.00 - 13,380.51
8 9,571.13 3,809.38 0.00 - 13,380.51
9 9,571.13 3,809.38 0.00 - 13,380.51
10 9,571.13 3,809.38 0.00 5600 18,980.51
FFEA 69887.62
Pgina 27
VANE
VANE -20708.65
Pgina 28
VANE
9.8
2.7
12.5
Pgina 29
VANF
FFFA 21,301.44
VANF -5877.44
VANE -20708.65
El proyecto es atractivo
Pgina 30
TIRE
VAN1 -20,708.65
VAN2 -67,921.62
TIRE = i1 + [(i2-i1)(VANEi1/(VANEi1-VANEi2))]
i1 14.00%
i2 30.00%
VANEi1 -20,708.65
VANEi2 -67,921.62
TIRE 0.07 %
Pgina 31
TIRF
VANF1 -8,867.20
VANF3 -31,400.56
TIRF = i1 + [(i3-i1)(VANFi1/(VANFi1-VANFi3))]
i1 14.00%
i3 40.00%
VANFi1 342,218.76
VANFi3 -24,006.76
TIRF 0.38 %
TIRE 0.07 %
Pgina 32
BIC
B/C = 1.05711537
B/C > 1
El proyecto genera mayores beneficios que los
costos incurridos en la obtencin de estos.
Pgina 33
PRC
P.R.C. = 13.8599244
P.A.U. 6,536.56
Pgina 34
RK
Pgina 35