Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Maquinaria Pesada:
Unidad Cantidad
Uni
1
Uni
1
Uni
1
Uni
1
Uni
1
Uni
1
Uni
1
Uni
1
Total
Equipo:
Chaleco con tira reflejante
pza
12
Casco de plastico
pza
12
Cono para trafico
pza
20
Bandelora de vinil
pza
5
Camioneta Ford Pick-Up SUPER CAB XLT de uso
pza
1
Total
Mobiliario y equipo de oficina
Escritorio ejecutivo Forzza
pza
2
Telfono Inalmbrico Motorola
pza
1
Computadora de escritorio HP AIO
pza
2
Silla CHAIRMAN FOCUS
pza
8
Impresora Multifuncional HP 1515
pza
1
Archivero 4 gavetas marca OFFICE DESIGNS
pza
1
Silla de oficina CHAIRMAN LANCER
pza
1
Total
Terrreno:
Terreno
m2
120
Total
Obra civil:
Bardas perimetrales
Lote
1
Ofina
m2
16
Techumbre para maquinaria y equipo
m2
100
Total
Concepto
Motoconformadora Caterpillar 120G
Vibrocompactador Dynapac Ca 251 D
Vibro Compactador Pata De Cabra 840p 84
Excavadora De Orugas New Holland Ec215
Tractor Bulldozer D6e Caterpillar
Retroexcavadora Caterpillar 430d
Camion volteo 7 mts FREIGHTLINER 1999
Camion volteo 14 mts marca Volvo 1998
Total
$
$
$
$
$
$
$
$
P.U
750,000.00
450,000.00
452,250.00
697,725.00
695,000.00
380,000.00
265,000.00
385,000.00
$150.00
$300.00
$250.00
$60.00
$65,000.00
$3,825.00
$690.00
$6,999.00
$349.00
$999.00
$3,399.00
$1,199.00
$4,000.00
$335,567.00
$4,200.00
$1,500.00
E PLANOS
Importe
$400,000.00
$5,500.00
$12,500.00
$8,000.00
$2,100.00
$3,300.00
$1,800.00
$3,600.00
$5,000.00
$1,300.00
$300.00
$130,000.00
$573,400.00
$7,650.00
$690.00
$13,998.00
$2,792.00
$999.00
$3,399.00
$1,199.00
$66,000.00
$30,000.00
$126,727.00
$700,127.00
ERES SOCIAL
ENTO DE TIERRAS
Importe
$57,489.60
$79,800.00
$432.00
$1,707.00
$704.00
$5,500.00
$3,000.00
$6,000.00
$5,000.00
$600.00
$130,000.00
$290,232.60
$7,650.00
$690.00
$13,998.00
$2,792.00
$999.00
$3,399.00
$1,199.00
$30,727.00
$480,000.00
$480,000.00
$335,567.00
$67,200.00
$150,000.00
$552,767.00
$873,726.60
Importe
$750,000.00
$450,000.00
$452,250.00
$697,725.00
$695,000.00
$380,000.00
$265,000.00
$385,000.00
$4,074,975.00
$1,800.00
$3,600.00
$5,000.00
$300.00
$65,000.00
$75,700.00
$7,650.00
$690.00
$13,998.00
$2,792.00
$999.00
$3,399.00
$1,199.00
$30,727.00
$480,000.00
$480,000.00
$335,567.00
$67,200.00
$150,000.00
$552,767.00
$5,214,169.00
Inversionista
1. Texis (Terreno)
2.Lopez(CuentA)
3.Polvo(Cuenta)
4.Torres(Cuenta)
5.Ramos(Cuenta)
Total
Aportacin
$570,000.00
$350,000.00
$460,000.00
$390,800.00
$322,000.00
$2,092,800.00
Aportacion
(%)
27.24
16.72
21.98
18.67
15.39
100.00
C.O
7.17
6.15
5.85
6.15
1.00
C.O.O
C.O.P
7.17
6.15
5.85
6.15
1.00
1.95
1.03
1.29
1.15
0.15
5.57
Inversionista
1. Texis (Terreno)
2.Lopez(CuentA)
3.Polvo(Cuenta)
4.Torres(Cuenta)
5.Ramos(Cuenta)
Total
Aportacin
$570,000.00
$350,000.00
$460,000.00
$390,800.00
$322,000.00
$2,092,800.00
Aportacion
(%)
27.24%
16.72%
21.98%
18.67%
15.39%
100%
inflACIN
P.R.
Con inflacion
15.57%
20.16%
C.O
7.17%
6.15%
5.85%
6.15%
1.00%
C.O.O
7.17%
6.15%
5.85%
6.15%
1.00%
C.O.P
1.95%
1.03%
1.29%
1.15%
0.15%
5.57%
Conceptos
Inversion requerida
Competencia
Conocimiento
Ubicacin
35%
20%
20%
25%
Desp. Topo
$ 700,127.00
7
8
9
Proyectos
Calificaciones Ponderadas
Valores
Ren. Ma.
Const. Casas
Desp. Topo Ren. Ma.
Const. Casas Desp. Topo Ren. Ma.
$ 5,214,169.00 $ 873,726.60
10.00
1.34
8.01
3.5
0.47
7
5
7.14
7.14
10.00
1.43
1.43
6
8
7.50
6.00
7.50
1.50
1.20
8
9
8.89
10.00
8.89
2.22
2.50
8.65
5.60
ones Ponderadas
Const. Casas
2.80
2
1.5
2.22
8.53
n=
n=
z=
p=
q
N=
E=
z Npq
2
E (N-1)+z2pq
Tamao de la muestra
Nivel de confianza 95%= 1.96
0.5 proposicion esperada
0.5 (1-p) = 0.5 probabilidad de fracaso
Poblacion total
Precision investigacion 5% = 0.05
z=
p=
q=
N=
E=
1.96
0.50
0.50
76492.00
0.05
n=
382.25
Ao
Numero de
Precio
levantamientos
promedio (m2)
(cientos)
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
0.95
1.00
1.02
1.05
1.07
1.10
6.62
6.66
6.69
6.72
6.75
6.78
y=
$0.20
$0.23
$0.25
$0.25
$0.30
$0.35
0.9428
Inflacion
Poblacion (Miles de
Utilizacion del
personas)
servcio topografico
6.53%
3.57%
4.40%
3.82%
3.57%
3.97%
x-
7.44
7.54
7.65
7.68
7.71
7.75
7.78
7.81
7.84
7.88
7.91
7.94
0.7093
73.68%
4.88
4.90
4.93
4.95
4.97
5.00
Servicio
topografico
por (m2)
71.42%
3.49
3.50
3.52
3.53
3.55
3.57
tasa de poblacion
1.0042
Cientos de m
896.42
900.59
904.77
908.98
913.20
917.44
Servicio
topografico
por (m2)
69.72
87.55
105.55
123.71
142.04
160.54
Cientos de m2
17928.42
22514.73
27143.24
31814.23
36527.95
41284.68
2.00%
2.50%
3.00%
3.50%
4.00%
4.50%
q
100 m2
300 m2
500 m2
39.28%
42.86%
17.86%
demanda precio
$0.40
$0.35
y = 0.9428x - 0.7093
R = 0.8858
$0.30
$0.25
$0.20
demanda precio
$0.15
$0.10
$0.05
$0.00
0.9
0.95
1.05
1.1
1.15
emanda precio)
7.00%
6.00%
5.00%
4.00%
3.00%
2.00%
1.00%
0.00%
demanda inflacion
7.00%
6.00%
5.00%
demanda inflacion
4.00%
y = -0.1537x + 0.2016
R = 0.5281
3.00%
Linear (demanda
inflacion)
2.00%
1.00%
0.00%
0.9
0.95
1.05
1.1
1.15
7.80
7.75
7.70
7.65
7.60
7.55
7.50
7.45
7.40
demanda poblacion
7.80
y = 2.1078x + 5.4544
R = 0.9469
7.75
7.70
7.65
demanda poblacion
7.60
Linear (demanda
poblacion)
7.55
7.50
7.45
7.40
0.9
0.95
1.05
1.1
1.15
Precio (x)
$
$
$
$
Promedio=
Desviacion estandar=
z
0.30 -1.32204287
0.40 0.97716212
0.38 0.51732112
0.35 -0.17244037
0.36
0.04
APIZACO
1
2
3
4
5
6
CHIAUTEMPAN
TLALTELULCO
Factores
Demanda
Vias de comunicacin
Materia Prima Disponible
Mano de Obra Calf.
Puntos de venta cercanos
Tramites Legales
Total
30
15
20
15
10
10
100
0.30
0.15
0.20
0.15
0.10
0.10
1.00
9
9
8
8
9
9
2.70
1.35
1.60
1.20
0.90
0.90
8.65
0.30
0.15
0.20
0.15
0.10
0.10
8
9
8
7
8
8
2.40
1.35
1.60
1.05
0.80
0.80
8.00
0.30
0.15
0.20
0.15
0.10
0.10
8
8
7
7
8
8
LALTELULCO
T
2.40
1.20
1.40
1.05
0.80
0.80
7.65
PRESUPUESTO DE PRODUCCIN
Concepto
Estacion Total Marca South Modelo NTS-372RC
Tripie extension de aluminio marca OMNI
Prisma marca Leica con soporte
Baston de aplomar de 5 m para prisma
Baliza de metal
Cinta metrica de cruceta Marca FDV de 50 mts.
Chaleco con tira reflejante
Casco de plastico
Cono para trafico
Plomada de 12 oz
Bandelora de vinil
Unidad
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
Cantidad
5
5
5
5
7
6
12
12
20
5
5
P.U
Importe
$80,000.00 $400,000.00
$1,100.00
$5,500.00
$2,500.00 $12,500.00
$1,600.00
$8,000.00
$300.00
$2,100.00
$550.00
$3,300.00
$150.00
$1,800.00
$300.00
$3,600.00
$250.00
$5,000.00
$260.00
$1,300.00
$60.00
$300.00
TOTAL $443,400.00
PRESUPUESTO DE OPERACIN
Orden
Director
Gerente General
Consultor
Secretaria
Asesor legal
Planificacin
rea de compras
rea de produccin
rea de contabilidad
reas de marketing
Gastos de Administracin
Sueldo
(quincenal)
$3,600.00
$3,700.00
$2,500.00
$2,100.00
$2,250.00
reas
$2,300.00
$2,200.00
$2,200.00
$2,500.00
$2,100.00
Mensual
Mensualidad lnea Telmex
Concepto
Lonas
Tarjetas
Llaveros
Lapiceros
Folders
Folletos
Sueldo
(mensual)
$7,200.00
$7,400.00
$5,000.00
$4,200.00
$4,500.00
$4,600.00
$4,400.00
$4,400.00
$5,000.00
$4,200.00
Total
Sueldo(anual)
$86,400.00
$88,800.00
$60,000.00
$50,400.00
$54,000.00
$55,200.00
$52,800.00
$52,800.00
$60,000.00
$50,400.00
$610,800.00
Anual
$389.00
$4,668.00
Total
$4,668.00
Gastos de Venta
Unidad
pza
millar
pza
pza
pza
pza
Cantidad
10
3
150
150
100
100
P.U
$55.00
$250.00
$23.00
$29.00
$15.00
$15.00
Importe
$550.00
$750.00
$3,450.00
$4,350.00
$1,500.00
$1,500.00
Total mensual
Total
$12,100.00
$627,568.00
$15,000.00
$45,000.00
$30,000.00
$90,000.00
Diferida
Telmex contrato
Total
TOTAL ANUAL
Presupuesto de produccin
Presupuesto de operacin
Presupuesto de inversin anual
TOTAL ANUAL
$1,500.00
$91,500.00
$443,400.00
$627,568.00
$91,500.00
$1,162,468.00
PRESUPUESTO DE PRODUCCION
Concepto
2015
Unidad
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
pza
Cantidad
5
5
5
5
7
6
12
12
20
5
5
2
P.U
$80,000.00
$1,100.00
$2,500.00
$1,600.00
$300.00
$550.00
$150.00
$300.00
$250.00
$260.00
$60.00
$65,000.00
TOTAL
Importe
$400,000.00
$5,500.00
$12,500.00
$8,000.00
$2,100.00
$3,300.00
$1,800.00
$3,600.00
$5,000.00
$1,300.00
$300.00
$130,000.00
$573,400.00
Mantenimento de maquinaria
Gas LP
Luz
PRESUPUESTO DE OPERACIN
Concepto
GASTO DE ADMINISTRACION
Telmex
Sueldos
GASTOS DE VENTA
Publicidad
2015
Unidad
Cantidad
P.U
Importe
Linea
$4,668.00
$4,668.00
Lote
$12,100.00
$12,100.00
Cantidad
P.U
5
5
5
5
Importe
$80,000.00 $400,000.00
$1,100.00
$5,500.00
$2,500.00 $12,500.00
$1,600.00
$8,000.00
22514.73
Tasa de dep
8%
8%
8%
8%
pza
pza
pza
pza
pza
pza
pza
pza
pza
7
6
12
12
20
5
5
2
2
$300.00
$2,100.00
$550.00
$3,300.00
$150.00
$1,800.00
$300.00
$3,600.00
$250.00
$5,000.00
$260.00
$1,300.00
$60.00
$300.00
$65,000.00 $130,000.00
$6,999.00 $13,998.00
8%
8%
8%
8%
8%
8%
8%
8%
8%
176219.4
DIFERIDA
Telmex contrato
LINEA
1500
1500
$588,898.00
2016
2017
2018
2019
2016
2017
2018
2019
$328,433,228.72 $441,988,204.17
n a despreciar
12.5
12.5
12.5
12.5
Deprec. ao 1
$32,000.00
$440.00
$1,000.00
$640.00
Deprec. ao 2 Deprec. ao 3
$32,000.00
$440.00
$1,000.00
$640.00
$32,000.00
$440.00
$1,000.00
$640.00
Deprec. ao 4 Deprec. ao 5
$32,000.00
$440.00
$1,000.00
$640.00
272000
3740
8500
5440
12.5
12.5
12.5
12.5
12.5
12.5
12.5
12.5
12.5
Total
$168.00
$264.00
$144.00
$288.00
$400.00
$104.00
$24.00
$10,400.00
$1,119.84
$46,991.84
$168.00
$264.00
$144.00
$288.00
$400.00
$104.00
$24.00
$10,400.00
$1,119.84
$46,991.84
$168.00
$264.00
$144.00
$288.00
$400.00
$104.00
$24.00
$10,400.00
$1,119.84
$46,991.84
Otros se renta
176219.4 El VR (valor de rescate) no considera planta y terreno
$168.00
$264.00
$144.00
$288.00
$400.00
$104.00
$24.00
$10,400.00
$1,119.84
$46,991.84
1428
2244
1224
2448
3400
884
204
88400
9518.64
$399,430.64
$400,000.00
Periodos
Concepto
Ventas
costo de produccion
utilidad marginal (suma de costo de prod y ventas)
Costo de operacin (adminitracion y ventas)
Costos Financieros ( intereses, comisiones y avaluos
Despreciacion
Otros pruductos
Inversion inicial
Utilidad bruta (antes de impuestos)
ISR(30%)
PTU(10%)
Utilidad despues de impuestos
Despreciacion (se suma)
Amortizacion (es negativo y es pago por prestamo)
Prestamo
FLUJO NETO DE EFECTIVO
0
2014
-$
-$
-$
-$
1
2015
$
-$
$
-$
573,400.00
573,400.00
12,100.00
-$
46,991.84
588,898.00
588,898.00 -$
-$
$
588,898.00 -$
$
59,091.84
17,727.55
5,909.18
70,910.21
46,991.84
588,898.00 -$
23,918.37
20.16%
VA
VA Acumulado
-$
588,898.00
VAN
-$
310,846,035.71 -$
mes
TIR
$39,107.72
5,180,767.26
2
2016
$
-$
$
-$
-$
1,668,989.00
986.00
1,668,003.00
22,514.73
3
2017
$
-$
$
-$
46,991.84 -$
-$
-$
$
-$
$
1,598,496.43
479,548.93
159,849.64
1,918,195.72
46,991.84
-$
1,871,203.88 -$
$32,546.37
-$ 10,361,534.52
dia
-$
-$
$
-$
$
888,989.00
9,867.00
879,122.00
441,988,204.17
4
2018
$
-$
$
-$
46,991.84 -$
441,156,074.01
132,346,822.20
44,115,607.40
529,387,288.81
46,991.84
-$
-$
$
-$
$
529,340,296.97 -$
$27,085.86
898,495.00
5,674.00
892,821.00
345,678.00
5
2019
$
-$
$
-$
99,995.00
766.00
99,229.00
7,654,345.00
46,991.84 -$
$
399,430.64
176,219.40
500,151.16
150,045.35
50,015.12
600,181.39
46,991.84
-$
-$
$
-$
$
7,778,327.24
2,333,498.17
777,832.72
9,333,992.69
399,430.64
553,189.55 -$
8,934,562.05
$22,541.50
$159,456.33