Beruflich Dokumente
Kultur Dokumente
10
11
1. Costo de produccion
Inversion (fija y diferida)
LAPTOP
MOBILIARIO
CAFETERA
29,885.0
9,500.0
7,000.0
2,000.0
500.0
25,985.0
0.0
26,285.0
0.0
25,985.0
0.0
26,285.0
0.0
25,985.0
0.0
26,285.0
0.0
25,985.0
0.0
26,285.0
0.0
25,985.0
0.0
26,285.0
0.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
1,235.0
1,000.0
200.0
35.0
19,150.0
0.0
0.0
200.0
550.0
200.0
100.0
3,600.0
6,800.0
250.0
6,000.0
1,000.0
450.0
24,750.0
25,050.0
24,750.0
0.0
25,050.0
24,750.0
25,050.0
0.0
24,750.0
25,050.0
24,750.0
0.0
25,050.0
1.0
0.0
0.0
1.0
15,000.0
-14,885.0
-14,885.0
0.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
200.0
550.0
100.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
1.0
0.0
0.0
1.0
15,000.0
-10,985.0
-25,870.0
2.0
1.0
0.0
1.0
45,000.0
18,715.0
-7,155.0
550.0
PRODUCTOS
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
200.0
550.0
100.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
1.0
1.0
0.0
0.0
30,000.0
4,015.0
-3,140.0
4.0
1.0
1.0
2.0
75,000.0
48,715.0
45,575.0
550.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
200.0
550.0
100.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
4.0
1.0
1.0
2.0
75,000.0
49,015.0
94,590.0
4.0
1.0
1.0
2.0
75,000.0
48,715.0
143,305.0
550.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
200.0
550.0
100.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
200.0
550.0
100.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
4.0
1.0
1.0
2.0
75,000.0
49,015.0
192,320.0
4.0
1.0
1.0
2.0
75,000.0
48,715.0
241,035.0
4.0
1.0
1.0
2.0
75,000.0
49,015.0
290,050.0
4.0
1.0
1.0
2.0
75,000.0
48,715.0
338,765.0
550.0
550.0
CONS
Precio por unidad de medida:
Rentabilidad del capital:
Rentabilidad del Producto:
Nota:
Datos a ingresar
Datos calculados por el sistema
VAN
30,000.0
1500.9%
122.6%
CAP
15,000.0
PROY
15,000.0
Costo de Produccin:
Ingresos:
Capital de trabajo:
Utilidad:
316,720.00
705,000.00
25,870.00
388,280.00
12
25,985.0
0.0
1,235.0
1,000.0
200.0
35.0
24,750.0
550.0
100.0
3,600.0
6,800.0
250.0
12,000.0
1,000.0
450.0
4.0
1.0
1.0
2.0
75,000.0
49,015.0
387,780.0
TOTAL
316,720.0
9,000.0
7,000.0
2,000.0
0.0
14,820.0
12,000.0
2,400.0
420.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
292,900.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
0.0
37.0
10.0
8.0
19.0
705,000.0
2
0.0
-14,885.0
-14,885.0
0.0
-14,885.0
3
-14,885.0
-10,985.0
-25,870.0
30,000.0
4,130.0
4
5
4,130.0 22,845.0 26,860.0
18,715.0 4,015.0 48,715.0
22,845.0 26,860.0 75,575.0
6
75,575.0
49,015.0
124,590.0
7
124,590.0
48,715.0
173,305.0
124,590.0
173,305.0
E TRABAJO
8
173,305.0
49,015.0
222,320.0
9
222,320.0
48,715.0
271,035.0
10
271,035.0
49,015.0
320,050.0
11
320,050.0
48,715.0
368,765.0
12
368,765.0
49,015.0
417,780.0
TOTAL
387,780.0
30,000.0
222,320.0
271,035.0
320,050.0
368,765.0
417,780.0
85.0
5.0
88.0
5
90.0
5.3
92.0
5.4
95.0
5.6
95.0
5.6
85.0
4.0
88.0
4.1
90.0
4.2
92.0
4.3
95.0
4.5
95.0
4.5
90.0
12.0
95.0
12.7
95.0
12.7
98.0
13.1
98.0
13.1
98.0
13.1
10
96.0
5.6
98.0
5.8
98.0
5.8
100.0
5.9
96.0
4.5
98.0
4.6
98.0
4.6
100.0
4.7
100.0
13.3
100.0
13.3
100.0
13.3
100.0
13.3
CONCEPTO
MATERIA PRIMA
MANO DE OBRA DIRECTA
MATERIALES AUXILIARES
COMBUSTIBLES Y LUBRICANTES
GASTOS DE VENTA
ENERGIA ELECTRICA
OTROS
TOTAL
Nota:
Datos a ingresar
Datos calculados por el sistema
1000.0
200.0
13,700.00
8,500.00
11,570.00
Concepto/mes
Volumenes
CONSULTORIA
CAPACITACIONES
PROYECTOS
(1) Ingresos por ventas
CONSULTORIAS
CAPACITACIONES
PROYECTOS
(2) Costos de operacin
(2a) Costos variables
PUBLICIDAD
CURSOS DE ACTUALIZACION
RECIBO DE LUZ
INTERNET/TELEFONO
MATERIAL DE LIMPIEZA
CAFETERIA
SALARIOS AUXILIAR
SALARIO GERENTE
PAPELERIA
ANALISIS DE LABORATORIO
OTROS
TRANSPORTE
(2b) Costos fijos
RENTA DE LOCAL
ABONOS IMPRESORA
RECIBO AGUA
30,000.0
15,000.0
15,000.0
AOS
5
10
5.0
4.0
12.0
390,000.0
150,000.0
60,000.0
180,000.0
307,720.0
5.2
4.1
12.4
403,764.7
155,294.1
62,117.6
186,352.9
305,320.0
5.3
4.2
12.7
412,941.2
158,823.5
63,529.4
190,588.2
307,720.0
5.4
4.3
13.0
422,117.6
162,352.9
64,941.2
194,823.5
305,320.0
5.6
4.5
13.4
435,882.4
167,647.1
67,058.8
201,176.5
307,720.0
5.6
4.5
13.4
435,882.4
167,647.1
67,058.8
201,176.5
305,320.0
5.6
4.5
13.6
440,470.6
169,411.8
67,764.7
203,294.1
307,720.0
5.8
4.6
13.8
449,647.1
172,941.2
69,176.5
207,529.4
305,320.0
5.8
4.6
13.8
449,647.1
172,941.2
69,176.5
207,529.4
307,720.0
5.9
4.7
14.1
458,823.5
176,470.6
70,588.2
211,764.7
305,320.0
292,900.0
292,900.0
292,900.0
292,900.0
292,900.0
292,900.0
292,900.0
292,900.0
292,900.0
292,900.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
14,820.0
12,000.0
2,400.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
12,420.0
12,000.0
0.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
14,820.0
12,000.0
2,400.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
12,420.0
12,000.0
0.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
14,820.0
12,000.0
2,400.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
12,420.0
12,000.0
0.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
14,820.0
12,000.0
2,400.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
12,420.0
12,000.0
0.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
14,820.0
12,000.0
2,400.0
420.0
0.0
0.0
1,200.0
6,600.0
700.0
1,200.0
43,200.0
81,600.0
3,000.0
138,000.0
12,000.0
5,400.0
12,420.0
12,000.0
0.0
420.0
82,280.0
98,444.7
105,221.2
116,797.6
128,162.4
130,562.4
132,750.6
144,327.1
141,927.1
153,503.5
82,280.0
15.3%
98,444.7
11.2%
105,221.2
12.3%
116,797.6
9.6%
128,162.4
10.4%
130,562.4
8.7%
132,750.6
144,327.1
$200,000.00 7.9%
10.0%
141,927.1
9.5%
153,503.5
7.5%
$150,000.00
VAN
CONSULTORIAS
CAPACITACIONES
PROYECTOS
$100,000.00
$200,000.00
Nota:
$150,000.00
25,870.00
5.5
6,864.29
334%
0.02
SI EL VAN >=0
SI EL VAN <=0
-25,870.00 CT
82,280.0 FN1
98,444.7 FN2
105,221.2 FN3
116,797.6
128,162.4
130,562.4
132,750.6
144,327.1
141,927.1
153,503.5
INVIERTA
NO INVIERTA
VAN
Datos a ingresar
Datos calculados por el sistema
CTRABAJO $
FA
VAN -$
TIR
RBC -$
TIR
50
$100,000.00
100
150
200
250
$50,000.00
300
350
400
450
$-
$
$
$
$
$
$
-$
-$
-$
0
-$50,000.00
50
VAN
175,078.77
68,406.79
34,729.88
18,633.02
9,251.78
3,121.14
1,194.75
4,396.04
6,864.29
Observaciones
Inversin diferida
Estudios de Preinversin
Gastos de constitucin
Gastos preoperativos
Capital de trabajo
TOTAL
0.00
Recursos propios
Aporte A
Aporte B
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
TOTAL
Nota:
Datos a ingresar
atos calculados por el sistema
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Nota:
Datos a ingresar
tos calculados por el sistema
% VALOR
RESIDUAL
VALOR
RESIDUAL
100
20
5
10
10
10
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Nota:
Datos a ingresar
Datos calculados por el sistema
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
10
0.0
0.0
I. EVALUACION PRIVADA
CONCEPTO
Utilidad de la empresa CON
Utilidad de la empresa SIN
Otros beneficios
Incremento del capital de trabajo recursos propios
Recuperacin del capital de trabajo
Inversiones con recursos propios
Recuperacin del valor residual
Flujo de efectivo de la empresa
Tasa de rentabilidad de la empresa
Nota:
Datos a ingresar
Datos calculados por el sistema
3
###
4
###
AOS
5
###
6
###
7
###
8
###
9
###
10
###
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
###
###
###
###
###
###
###
1
2
82280.0 98444.7
0.0
0.0
0.0
###
CONCEPTO
Utilidad de la empresa CON
Utilidad de la empresa SIN
Otros beneficios
Incremento del capital de trabajo total
Recuperacin del capital de trabajo
Inversiones total
Recuperacin del valor residual
Flujo de efectivo de la empresa
Tasa de rentabilidad de la empresa
Nota:
Datos a ingresar
Datos calculados por el sistema
1
2
82280.0 98444.7
0.0
0.0
4
### 116797.6
0.0
AOS
5
###
###
###
###
###
0.0
0.0
0.0
0.0
0.0
0.0
### 116797.6
###
###
###
###
###
10
###
0.0
0.0
0.0
0.0 82280.0 98444.7
Err:523
0.0
###