Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Aires Acondicionadas
Aires Acondicionadas
Operarios
Total
Mano de obra indirecta
Concepto
Gerente gral
Recursos humanos
Mercadotecnia
Produccion
Total
Mensual
Anual
20
3000
720000
720000
Mensual
10000
8000
8000
8000
8000
120000
96000
96000
96000
96000
504000
CANTIDAD
5
1
1
1
1
1
1
1
1
1
1
3
TOTAL
CONCEPTO
COSTO
Desarmador
$50
Aspiradora
$1,500
Brocha
$20
Bactericida
$50
Voltmetro
$250
Manguera
$30
Pao o trapo
$10
Jabn liquido
$50
Cepillo
$20
Linterna
$70
Anticorrosivo
$80
Liquido desincrustante $100
Ao
Depreciacion
10%
TOTAL
$250
$1,500
$20
$50
$250
$30
$10
$50
$20
$70
$80
$300
$2,630
1
$629.60
2
$629.60
MOBILIARIO Y EQUIPO D
3
$629.60
4
$629.60
5
$629.60
CANTIDAD
5
10
1
1
1
1
1
1
100
10
15
1
5
5
5
TOTAL
TOTAL
$1,000
2,000
50
3.5
45
45
45
15
80
20
15
80
140
90
37.5
$3,666
$ 60,500.00
$ 1,232.50
$ 24,000.00
$ 85,732.50
Caja de Clips
Engrampadora
Corrector
otros gastos
Mantenimiento
Combustible
Total
Gastos de operacin
Renta
Agua
Telfono
Energa Elctrica
Gastos de oficina
Lapiz
Lapiceros
Borradores
1 Paq. Hojas Blancas
Memorias USB
1 paq. Carpetas
Caja de Clips
Engrampadora
Corrector
otros gastos
Mantenimiento
Combustible
Total
3500
200
1500
2000
42000
1000
7500
10000
60500
9
9
6
1/5
5
1/5
2/5
3
3
45
45
30
1
5
1
2
3
3
1000
12000
1000
$
12000
24,000
3
3.5
2.5
185
90
70
20
30
10
135
157.5
75
185
450
70
40
90
30
1232.5
gastos de operacin
Mano de obra directa
$504,000.00
CANTIDAD
10
20
7
200
50
20
10
100m
total
INSUMOS
CONCEPTO
Pinzas
desarmadores
voltmetros
Tuercas
Filtros
Aceite
Llaves de Allen
Cables
COSTO
$50.00
$20.00
$250.00
$2.50
$50.00
$50.00
$50.00
$10.00
TOTAL
$500.00
$400.00
$1,750.00
$500.00
$2,500.00
$1,000.00
$500.00
$1,000.00
$8,150
AO
2012
2013
2014
2015
2016
2017
Interes
66,722.81
53,378.24
40,033.68
26,689.12
13,344.56
13.50%
98,848.60
98,848.60
98,848.60
98,848.60
98,848.60
INTERES
MONTO DE LA
Anualidad
DEUDA
494,243.00
395,394.40 165,571.41
296,545.80 152,226.84
197,697.20 138,882.28
98,848.60 125,537.72
0 112,193.16
816512.5
$ 504,000.00
Costo Unitario
servicios al ao
( )/(
1,728
291.67
144
1728
Ao
Ingresos
precio unitario
Demanda
2012
2013
2014
2015
2016
1,728
1,728
1,728
1,728
1,728
1050
1050
1050
1050
1050
Ingreso Anual
1814400
1814400
1814400
1814400
1814400
$629.60
$328,945.70
3
4
5
$ 1,814,400.00 $ 1,814,400.00 $ 1,814,400.00
$
816,512.50 $
816,512.50 $
816,512.50
$
504,000.00 $
504,000.00 $
504,000.00
$
40,033.68 $
26,689.12 $
13,344.56
$
453,853.82 $
467,198.38 $
480,542.94
$
145,233.22 $
149,503.48 $
153,773.74
$
45,385.38 $
46,719.84 $
48,054.29
$
263,235.21 $
270,975.06 $
278,714.90
$
98,848.60 $
98,848.60 $
98,848.60
$
164,386.61 $
172,126.46 $
179,866.30
$629.60
$165,016.21
$629.60
$172,756.06
$629.60
$180,495.90
Punto de Equilibrio
(
)/(
665
servicios
Ao
VPN
Factor
FNE
2012
2013
2014
2015
2016
2017
Total VPN
$
$
$
$
$
0
328,945.70
157,276.37
165,016.21
172,756.06
180,495.90
TIR
Ao
2012
2013
2014
2015
2016
2017
TIR
-494,243.00
$
$
$
$
$
328,945.70
157,276.37
165,016.21
172,756.06
180,495.90
34%
Flujo Descontado
0
0.791089172
0.625822077
0.495081069
0.391653273
0.309832663
$
$
$
$
$
$
-494,243.00
260,225.38
98,427.02
81,696.40
67,660.48
55,923.53
69,689.81
TMAR =
i
f
if
26.40800%
i + f + if
20%
5.34%
1.06800%
26.40800%