Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Financiero Paraiso
Financiero Paraiso
1 PROGRAMA DE INVERSION
Concepto
Inversion Fija
MATERIALES PARA CONSTRUCCION
POLLITAS POSTURA
MODULO PIRAMIDAL
Unidad
PROYECTO
POLLAS
MODULO
Cantidad P. Unitario
1.00
800.00
10.00
92,900.00
190.00
5,800.00
Subtotal
Inversion Diferida
CAPACITACION
ASISTENCIA TECNICA
PROGRAMA
PROGRAMA
1.00
1.00
12,000.00
14,000.00
Subtotal
Gran Total
50,030.00
Aportaciones
INAES
92,900.00
152,000.00
58,000.00
12,000.00
14,000.00
26,000.00
1.00
Productor
92,900.00
152,000.00
58,000.00
302,900.00
Subtotal
Capital de Trabajo
LOTE DE CAPITAL DE TABAJO
Costo Total
302,900.00
12,000.00
14,000.00
-
50,030.00
26,000.00
50,030.00
50,030.00
50,030.00
378,930.00
378,930.00
PREDIO
BUENO
SI
PROPIEDAD
(A NOMBRE DE)
ALEJANDRO AMADOR BARRERA
VIANEY CABRERA HERNANDEZ
CANTIDAD
CARACTERIS TIC AS
1.00
SI
NINGUNO
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Entradas
INAES
Solicitante
Otros
378,930.00
-
Ventas
421,174.85
425,386.60
429,640.47
433,936.87
Otros Ingresos
Total de Entradas
438,276.24
50,483.33
378,930.00
421,174.85
425,386.60
429,640.47
433,936.87
488,759.57
247,198.97
249,670.96
252,167.67
254,689.34
257,236.24
17,397.59
17,571.56
17,747.28
17,924.75
18,104.00
264,596.56
267,242.52
269,914.95
272,614.10
275,340.24
156,578.30
158,144.08
159,725.52
161,322.77
213,419.34
Salidas
Inversiones
Fija
Diferida
Capital de trabajo
302,900.00
26,000.00
50,030.00
ISR
PTU
Total de Salidas
Flujo N. E.
378,930.00
-
6.4 INDICADORES
a) PUNTO DE EQUILIBRIO
PUNTO DE EQUILIBRIO
Concepto
Ingresos
Costos Fijos
Costos Variables
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
421,175
49,800
197,399
425,387
50,298
199,373
429,640
50,801
201,367
433,937
51,309
203,380
438,276
51,822
205,414
93,730
94,667
95,614
96,570
97,536
22%
22%
22%
22%
22%
Indica el % de ventas
para cubrir los costos
y no tener perdidas
b) RELACION BENEFICIO/COSTO
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 10%
Ao
Costos
Beneficios
Factor de
Costos
Beneficios
Flujo neto de
de
totales
totales
actualizacin
actualizados
actualizados
efectivo act.
operacin
($)
($)
10.0%
($)
($)
($)
378,930
1.000
378,930.00
0.00
-378,930.00
264,597
421,175
0.909
240,542.32
382,886.23
142,343.91
267,243
425,387
0.826
220,861.59
351,559.17
130,697.59
269,915
429,640
0.751
202,791.09
322,795.24
120,004.15
272,614
433,937
0.683
186,199.10
296,384.72
110,185.63
275,340
488,760
0.621
170,964.62
303,481.24
132,516.62
1,453,298
2,198,898
1,400,288.72
1,657,106.60
256,817.88
Total
256,817.88 Se acepta
TIR =
32.85% Se acepta
B/C =
1.18 Se acepta
Ene
Feb
Mar
Abr
May
Jun
Jul
Ago
Sep
Oct
Nov
Dic
TOTAL
INGRESOS
0.00
0.00
20,207.08
42,677.98
44,866.95
44,598.35
44,331.37
44,065.98
38,935.27
38,702.18
36,069.69
66,720.01
421,174.85
20,734.33
20,995.67
14,214.82
15,505.69
16,699.53
16,892.57
16,834.91
16,777.59
16,720.61
16,663.98
16,607.68
24,937.64
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
4,150.00
213,585.01
49,800.00
24,884.33
25,145.67
18,364.82
19,655.69
20,849.53
21,042.57
20,984.91
20,927.59
20,870.61
20,813.98
20,757.68
29,087.64
263,385.01
Efectivo
-24,884.33
-25,145.67
1,842.26
23,022.29
24,017.42
23,555.78
23,346.46
23,138.39
18,064.66
17,888.20
15,312.01
37,632.37
157,789.84
Efectivo Acumulado
-24,884.33
-50,030.00
-48,187.74
-25,165.45
-1,148.03
22,407.76
45,754.21
68,892.60
86,957.26
104,845.46
120,157.47
157,789.84
Por Ventas
EGRESOS
Costos Variables
Costos Fijos
Total Egresos
Flujo de