Professional Documents
Culture Documents
ACTIVO
CAJA
BANCOS
HERRAMIENTAS
MUEBLES Y ENCERES
EQUIPO DE COMPUTO
TOTAL ACTIVOS
3,000.00
14,000.00
1,590.00
230.00
700.00
19,520.00
150.00
600.00
COSTOS DE PRODUCCION
COSTOS GENRALES
COSTOS DE FABRICACION
COSTOS OPERATIVOS
COSTOS FINANCIEROS
COSTO TOTAL DE PRODUCCION
UNIDADES PRODUCIDAS
COSTO UNITARIO DE PRODUCCION
RENTABILIDAD 25%
PRECIO A DISTRIBUIDORES
SUGERIDO PVP UNIDAD
PEPA DE ACHIOTE
34,029.92 MANTECA
MANO DE OBRA DIRECTA
FUNDAS PLASTICAS
INDIRECTOS
SERVICIOS BASICOS
FLETES
2,249.00 GAS
MATERIAL SE SEGURIDAD
LIMPIEZA
DEPRECIACION 10%
ADMINISTRATIVOS ARRIENDO
7,943.20 SUELDO GERENTE
VENTAS
SECRETARIA VENDEDORA
5,396.79 PUBLICIDAD
EMBALAJE Y EMPAQUE
1200 FINANCIEROS
VALOR
29,000.00
900.00
3829.92
300.00
800.00
1,000.00
70.00
100.00
120.00
159.00
1,800.00
6143.20
4,046.79
900.00
450.00
1,200.00
50,818.91
71,276.00
0.71
0.21
0.93
1.00
CARGO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
OBRERO
BASICO
COMISIONES
240
240
240
240
240
240
240
240
240
240
240
240
2880
0
0
0
0
0
0
0
0
0
0
0
0
0
CARGO
BASICO
COMISION
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
VENDEDORA
240
240
240
240
240
240
240
240
240
240
240
240
2880
15
15
15
15
15
15
15
15
15
15
15
15
180
GERENTE
MES
1
2
3
4
5
6
7
8
9
10
11
12
TOTALES
CARGO
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
GERENTE
BASICO
400.00
400.00
400.00
400.00
400.00
400.00
400.00
400.00
400.00
400.00
400.00
400.00
4800.00
TOTAL EGRESOS
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
2610.72
LIQUIDO A PAGAR
0
0
0
0
0
0
0
0
0
0
0
0
0
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
217.56
2610.72
RETARIA VENDEDORA
TOTAL INGRESO
TOTAL EGRESOS
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
2773.89
LIQUIDO A PAGAR
0
0
0
0
0
0
0
0
0
0
0
0
0
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
231.16
2773.89
RENTE
TOTAL INGRESO
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
4351.20
TOTAL EGRESOS
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
LIQUIDO A PAGAR
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
362.60
4351.20
13VO SUELDO
20
20
20
20
20
20
20
20
20
20
20
20
240
14VO SUELDO
20
20
20
20
20
20
20
20
20
20
20
20
240
VACACIONES
10
10
10
10
10
10
10
10
10
10
10
10
120
13VO SUELDO
21.25
21.25
21.25
21.25
21.25
21.25
21.25
21.25
21.25
21.25
21.25
21.25
255
14VO SUELDO
20
20
20
20
20
20
20
20
20
20
20
20
240
VACACIONES
10
10
10
10
10
10
10
10
10
10
10
10
120
13VO SUELDO
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
33.33
400.00
14VO SUELDO
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
20.00
240.00
VACACIONES
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
10.00
120.00
OCIALES
FONDOS DE RESERVA
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
79.16
79.16
79.16
79.16
79.16
79.16
79.16
79.16
79.16
79.16
79.16
79.16
949.92
OCIALES
FONDOS DE RESERVA
TOTAL
0
0
0
0
0
0
0
0
0
0
0
0
0
82.23
82.23
82.23
82.23
82.23
82.23
82.23
82.23
82.23
82.23
82.23
82.23
986.79
SOCIALES
FONDOS DE RESERVA
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
TOTAL
111.93
111.93
111.93
111.93
111.93
111.93
111.93
111.93
111.93
111.93
111.93
111.93
1343.20
AO 1
66,064.58
50,818.91
15,245.67
-
AO 2
76,304.59
53,359.86
22,944.74
-
AO 3
88,131.81
56,027.85
32,103.96
-
15,245.67
2,286.85
12,958.82
3,239.71
22,944.74
3,441.71
19,503.03
4,875.76
32,103.96
4,815.59
27,288.36
6,822.09
9,719.12
14,627.27
20,466.27
UTILIDAD NETA DE UN AO
CON UTILIDAD
AO 4
101,792.24
58,829.24
42,962.99
-
AO 5
117,570.03
61,770.70
55,799.33
-
42,962.99
6,444.45
36,518.55
9,129.64
55,799.33
8,369.90
47,429.43
11,857.36
27,388.91
35,572.07
FLUJO DE EFECTIVO
RUBROS
AO 0
AO 1
a) INGRESOS OPERACIONALES
Ventas
b) EGRESOS OPERACIONALES
costos directos
costos indirectos
costos administrativos
costos de ventas
Costo financiero
c) INGRESOS NO
OPERACIONALES
Aportacion
d) EGRESOS NO
OPERACIONALES
AO 2
AO 3
AO 4
$ 66,064.58
$ 66,064.58
$ 76,304.59
$ 76,304.59
$ 88,131.81
$ 88,131.81
$ 101,792.24
$ 101,792.24
50,818.91
34,029.92
2,249.00
7,943.20
5,396.79
1,200.00
53,299.86
35,731.42
2,361.45
8,340.36
5,666.63
1,200.00
54,832.91
36,446.04
2,479.52
8,757.38
5,949.96
1,200.00
56,421.17
37,174.97
2,603.50
9,195.25
6,247.46
1,200.00
$ 15,245.67
$ 23,004.74
$ 33,298.90
$ 45,371.07
2,286.85
3,450.71
4,994.83
6,805.66
19554.03
4888.51
0.00
28304.06
7076.02
0.00
38565.41
9641.35
0.00
19,520.00
19,520.00
2520
2520
e) FLUJO NO OPERACIONAL
17,000.00
12958.82
3239.71
0.00
FLUJO NETO
17,000.00
9,719.12
14,665.52
21,228.05
28,924.05
17,000.00
26,719.12
41,384.64
62,612.69
17,000.00
26,719.12
41,384.64
62,612.69
91,536.74
26,719.12
41,384.64
62,612.69
91,536.74
i costo de oportuinidad
INVERSION
VAN
TIR
7%
-19,520.00
$ 238,179.34
183%
AO 5
$ 117,570.03
$ 117,570.03
58,066.98
37,918.46
2,733.67
9,655.01
6,559.83
1,200.00
$ 59,503.05
8,925.46
50577.59
12644.40
0.00
37,933.20
91,536.74
129,469.94
129,469.94