Professional Documents
Culture Documents
Cantidad
IVA Total Basurero 3
$ 191,774 $ 1,201,110 Selladora 1
$ 24,698 $ 154,688 Piezas de molde 2
$ 21,588 $ 135,208 Esptulas 2
$ 34,198 $ 214,188 Molde Espiral 2
$ 85,494 $ 535,464 Molde 10
$ 5,396 $ 33,796 Bol 10
$ 56,563 $ 354,263 varios 1
$ 55,353 $ 346,683
$ 20,884 $ 130,799 Oficina
$ 30,398 $ 190,388
$ 7,011 $ 43,911 Cantidad
$ 378,100 $ 2,368,100 Escritorio 2
$ 911,457 $ 5,708,598 Computadores 2
O Impresora 1
IVA Total F Estante 2
I
$ 17,091 $ 107,041 Sillas 2
C
$ 28,494 $ 178,464 Corchetera 2
I
$ 45,589 $ 285,529 Perforadora 2
N
$ 45,554 $ 285,314 A Cojn lumbar 2
$ 9,684 $ 60,654 Apoya Pies 2
$ 163,381 $ 1,023,281 Telfono 3
$ 309,793 $ 1,940,283
Costos de la Sociedad
Constitucin legal -
Legislacin de la constitucin -
Inscripcin de la sociedad -
Firma notarial 10,000
Publicacin en el diario oficial 80,000
Patente municipal 150,000
Autorizaciones sanitarias 120,000
Inscripcin de marca 20,000
Total -$ 380,000
Insumos de Cocina
AO 4 AO 5 DEP.ACUM
$ 112,148 $ 112,148 $ 560,740
$ 49,997 $ 49,997 $ 249,985
$ 3,156 $ 3,156 $ 15,780
$ 19,847 $ 19,847 $ 99,235
$ 19,422 $ 19,422 $ 97,110
$ 17,777 $ 17,777 $ 88,885
$ 132,667 $ 132,667 $ 663,335
$ 12,850 $ 12,850 $ 64,250
$ 21,424 $ 21,424 $ 107,121
$ 34,277 $ 34,277 $ 171,386
$ 34,251 $ 34,251 $ 171,257
$ 7,281 $ 7,281 $ 36,407
$ 122,843 $ 122,843 $ 614,214
$ 26,653 $ 26,653 $ 133,267
$ 173,320 $ 173,320 $ 866,600
$ 49,997 $ 49,997 $ 249,983
$ 37,327 $ 37,327 $ 186,633
$ 45,320 $ 45,320 $ 226,600
$ 17,281 $ 17,281 $ 86,405
$ 937,839 $ 937,839
Total 5 aos $ 4,689,194
Total anual $ 937,839
Total Pendiente $ 1,849,775
Personal SUELDO MATERIA PRIMA 2 MESES COSTO
Dueo Adm-finanzas-RRHH $ 2,500,000 Chocolate 1,000,000
Maestro Chocolatero $ 700,000 Jarabes 200,000
Ayudante de Cocina $ 350,000 Frutos secos 30,000
Vendedor $ 400,000 Esencias 30,000
Garzn $ 260,000 Abalorio 50,000
Supervisor Local ( operaciones) $ 1,000,000 Cajas 30,000
Total PERSONAL $ 5,210,000 Envoltorios 30,000
$ 10,420,000 Caf 200,000
Leche 100,000
Pulpa de frutas 100,000
Bebidas 200,000
Total costo $ 1,970,000
Ao 1 Ao 2
Dueo Adm-finanzas-RRHH $ 30,000,000 $ 30,300,000
Maestro Chocolatero $ 8,400,000 $ 8,484,000
Ayudante de Cocina $ 4,200,000 $ 4,242,000
Vendedor $ 9,600,000 $ 9,696,000
Garzn $ 6,240,000 $ 6,302,400
Supervisor ( operaciones) $ 12,000,000 $ 12,120,000
Total 70,440,000 71,144,400
Gastos Basicos Ao 1 Ao 2
Arriendo $ 9,600,000 $ 9,600,000
Servicios Bsicos $ 10,200,000 $ 10,200,000
19,800,000 19,800,000
Ao 3 Ao 4 Ao 5
$ 30,603,000 $ 30,909,030 $ 31,218,120
$ 8,568,840 $ 8,654,528 $ 8,741,074
$ 4,284,420 $ 4,327,264 $ 4,370,537
$ 9,792,960 $ 9,890,890 $ 9,989,798
$ 6,365,424 $ 6,429,078 $ 6,493,369
$ 12,241,200 $ 12,363,612 $ 12,487,248
71,855,844 72,574,402 73,300,146
Ao 3 Ao 4 Ao 5
$ 9,600,000 $ 9,600,000 $ 9,600,000
$ 10,200,000 $ 10,200,000 $ 10,200,000
19,800,000 19,800,000 19,800,000
Costos Variables
Ao 1 Ao 2 Ao 3
Chocolate $ 9,900,000 $ 11,385,000 $ 13,662,000
Jarabes $ 2,400,000 $ 2,760,000 $ 3,312,000
Frutos secos $ 9,045,120 $ 10,401,888 $ 12,482,266
Esencias $ 1,056,000 $ 1,214,400 $ 1,457,280
Abalorio $ 2,160,000 $ 2,484,000 $ 2,980,800
Cajas $ 1,800,000 $ 2,070,000 $ 2,484,000
Envoltorios $ 2,175,000 $ 2,501,250 $ 3,001,500
Caf 600,000 690,000 828,000
Leche 216,000 248,400 298,080
Pulpa de frutas 4,680,000 5,382,000 6,458,400
Bebidas 3,600,000 4,140,000 4,968,000
Total costo $ 37,632,120 $ 43,276,938 $ 51,932,326
20% 25%
Precios de Insumos (Unitarios)
cacao
Jarabe
Frutos Secos
Esencias
Abalorio
Caja
Envoltorios
Ao 4 Ao 5 Caf
$ 16,394,400 $ 20,493,000 Leche
$ 3,974,400 $ 4,968,000 fruta
$ 14,978,719 $ 18,723,398 Bebidas
$ 1,748,736 $ 2,185,920
$ 3,576,960 $ 4,471,200
$ 2,980,800 $ 3,726,000
$ 3,601,800 $ 4,502,250
993,600 1,242,000
357,696 447,120
7,750,080 9,687,600
5,961,600 7,452,000
$ 62,318,791 $ 77,898,488
Antecedentes
Unidades Ao 1 Ao 2 Ao 3 Ao 4
Bombones 30,000 34,500 41,400 49,680
Tabletas 100 4,500 5,175 6,210 7,452
Tabletas 300 3,000 3,450 4,140 4,968
Caja de 30 bombones 1,500 1,725 2,070 2,484
Caja de 50 bombones 1,500 1,725 2,070 2,484
Mix 1,500 1,725 2,070 2,484
Degustacin Variada 1,500 1,725 2,070 2,484
43,500 50,025 60,030 72,036
Otros Ingresos
Bebidas 9,000 10,350 12,420 14,904
Jugos 3,000 3,450 4,140 4,968
Caf 4,500 5,175 6,210 7,452
16,500 18,975 22,770 27,324
Ventas Ao 1 Ao 2 Ao 3 Ao 4
Bombones $ 500 $ 575 $ 690 $ 828
Tabletas $ 4,000 $ 4,600 $ 5,520 $ 6,624
Tabletas $ 6,800 $ 7,820 $ 9,384 $ 11,261
Caja de 30 bombones $ 9,500 $ 10,925 $ 13,110 $ 15,732
Caja de 50 bombones $ 12,500 $ 14,375 $ 17,250 $ 20,700
Mix $ 25,000 $ 28,750 $ 34,500 $ 41,400
Degustacin Variada $ 20,000 $ 23,000 $ 27,600 $ 33,120
Otros Ingresos
Bebidas 1,000 1,150 1,380 1,656
Jugos 3,000 3,450 4,140 4,968
Caf 1,500 1,725 2,070 2,484
50 personas diarias
1,500 mensual
25% 18,000 anual
Ao 5
$ 31,050,000 Variedades Gramos
$ 37,260,000 Bombones 20 gr
$ 42,228,000 100 gr
Tabletas
$ 29,497,500 200 gr
$ 38,812,500 Caja de bombones (30 unidades) 300 gr
$ 77,625,000 Caja de bombones (50 unidades) 500 gr
$ 62,100,000 Mix 1.200 gr
$ 18,630,000 Degustacin Variada 1.000 gr
$ 18,630,000 Bebida 500 cc
$ 13,972,500 Jugos 500 cc
$ 369,805,500 Caf 250 cc
Ao 5
62,100
9,315
6,210
3,105
3,105
3,105
3,105
90,045
18,630
6,210
9,315
34,155
Ao 5
$ 1,035
$ 8,280
$ 14,076
$ 19,665
$ 25,875
$ 51,750
$ 41,400
2,070
6,210
3,105
25 12
Valor Venta Diaria Total Diario Venta Mensual Total Mensual Venta Anual
$ 500 100 $ 50,000 2,500 $ 1,250,000 30,000
$ 4,000 15 $ 60,000 375 $ 1,500,000 4,500
$ 6,800 10 $ 68,000 250 $ 1,700,000 3,000
$ 9,500 5 $ 47,500 125 $ 1,187,500 1,500
$ 12,500 5 $ 62,500 125 $ 1,562,500 1,500
$ 25,000 5 $ 125,000 125 $ 3,125,000 1,500
$ 20,000 5 $ 100,000 125 $ 2,500,000 1,500
$ 1,000 145 $ 513,000 3,625 $ 12,825,000 43,500
$ 3,000 30 $ 30,000 750 $ 750,000 9000
$ 1,500 10 $ 30,000 250 $ 750,000 3000
15 $ 22,500 375 $ 562,500 4500
55 $ 82,500 1,375 $ 2,062,500 16,500
total
Total Anual Observacin
$ 15,000,000
$ 18,000,000
$ 20,400,000
$ 14,250,000
$ 18,750,000
$ 37,500,000
$ 30,000,000
$ 153,900,000
$ 9,000,000 consignacion
$ 9,000,000
$ 6,750,000
$ 24,750,000
$ 178,650,000
Flujo de Caja
Columna1 0 AO 1
Venta (+) $ 178,650,000
Costo de venta (-) $ 37,632,120
Gastos de administracin (-) $ 90,240,000
Margen operacional (=)
Depreciacin (-) $ 937,839
Intereses (-)
Gastos de puesta en marcha (-) $ -380,000
Otros ingresos
Valor de salvamento (+)
Valor libro de activos (-)
Utilidad ante impuestos (=) $ 49,840,041
Impuesto (25%) (-) $ 12,460,010
Utilidad despus impuesto (=) $ 37,380,031
Depreciacin (+) $ 937,839
Valor libro activos (+)
Inversin tcnica (-) $ -9,222,983
Inversin organizacin (-)
Prstamo obtenidos (+) / Pago K (-)
Inversin Capital de trabajo (-) $ -12,390,000
Recuperacin capital de trabajo (+)
Flujo de caja $ -21,992,983 $ 38,317,870
0.3 TIR
VAN
Flujo de Caja
AO 2 AO 3 AO 4 AO 5
$ 205,447,500 $ 246,537,000 $ 295,844,400 $ 369,805,500
$ 43,276,938 $ 51,932,326 $ 62,318,791 $ 77,898,488
$ 90,944,400 $ 91,655,844 $ 92,374,402 $ 93,100,146
212%
$151,850,422.70