Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Valores actuales:
ESCENARIO ESTABLE
ESCENARIO PESIMISTA
Celdas cambiantes:
ING_1
606236.4
606236.4
424365.48
ING_2
692841.6
692841.6
484989.12
ING_3
736144.2
736144.2
515300.94
ING_4
779446.8
779446.8
545612.76
ING_5
1062045.841
1062045.841
743432.09
COST_1
551236.9476
551236.9476
744169.88
COST_2
597295.7641
597295.7641
806349.28
COST_3
644046.4671
644046.4671
869462.73
COST_4
660864.0015
660864.0015
892166.4
COST_5
649688.4249
649688.4249
877079.37
Celdas de resultado:
VANE
180,272.71
180,272.71
-1,294,847.08
TIRE
33%
33%
#NUM!
Notas: La columna de valores actuales representa los valores de las celdas cambiantes
en el momento en que se cre el Informe resumen de escenario. Las celdas cambiantes de
cada escenario se muestran en gris.
ESCENARIO OPTIMISTA
788107.32
900694.08
956987.46
1013280.84
1380659.59
440989.56
477836.61
515237.17
528691.2
519750.74
1,346,457.58
140%
EMPRESA
BANCO
179,400.00
80000
130,295.00
80000
13,600.00
11,520.00
2,275.00
4,062.50
5,687.50
6,402.50
5,037.50
520
INV. INTANGIBLE
Estudios
Constitucin y licencias
9000
4000
5000
6000
TOTAL
194,400.0
80000.00
TRIMESTRES
0
1
INTERESES
4,077.53
AMORTIZACION.
0
4,077.53
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
4,077.53
3,933.89
3,782.94
3,624.29
3,457.55
3,282.32
3,098.15
2,904.60
2,701.18
2,487.39
2,262.71
2,026.57
1,778.40
1,517.58
1,243.47
955.39
652.62
334.42
2818.08
2961.72
3112.67
3271.32
3438.06
3613.29
3797.46
3991.01
4194.43
4408.22
4632.90
4869.04
5117.21
5378.03
5652.14
5940.23
6242.99
6561.19
1
2
3
4
5
6,372.58
4910.5
6,372.58
4910.5
1800
1800
13,083.08
13,083.08
CONSIDERAR
72 SILLAS
FRECUENCIA
3 VECES/DIA
IN
CI
DE
##
##
##
##
##
##
##
##
##
##
##
AOS
CAPACIDAD UTILIZADA
1. LINEA DE PRODUCTOS:
Menu personal
Menu especiales para familias
Arroz Chaufa
Tallarines
Chancho asado
Platos a la plancha
Pescados
Postres
T
Bebidas gaseosas
Vinos
2. PRECIO DE PRODUCTOS:
Menu personal
Menu especiales para familias
Arroz Chaufa
Tallarines
Chancho asado
Platos a la plancha
Pescados
Postres
70.00%
80.00%
22,680
6,804
2,268
2,268
907
454
454
2,268
2,268
4,763
227
6
50
6
16
14
25
22
4
25,920
7,776
2,592
2,592
1,037
518
518
2,592
2,592
5,443
259
T
Bebidas gaseosas
Vinos
3. INGRESOS POR AOS
0
0
0
3
5
28
606,236
692,842
ADMINISTRADOR CAJERO
JEFE DE COCINA
COCINEROS
JEFE DE AZAFATAS
AZAFATAS
JEFE DE LOGISTICA
REMUNERAC.
MENSUAL TOTAL
NO DE PUESTOS
1
1
2
1
3
1
1500
1200
900
1000
700
1250
TOTAL
COSTO UNITARIO
3
30
3
9
6
10
12
1.4
1.6
2
15
Vinos
TOTAL
CANTIDAD
PRODUCIDA
22,680
6,804
2,268
2,268
907
454
454
2,268
2,268
4,763
227
AOS
1.COSTOS DE PRODUCCION
a) MATERIA PRIMA
Costo materiales
334,530.0
b) M OBRA DIRECTA
42,000.0
382,320.0
42,000.0
376,530.0
424,320.0
2.COSTOS INDIRECTOS
a) Mano Obra indirecta
b) Deprec. y Amort.
c) Energa
d) Agua
e) Telfono
f)Gasto de Mantenimiento
43,400.0
13,083.1
8,400.0
1,200.0
3,600.0
43,400.0
13,083.1
8,400.0
1,200.0
3,600.0
3,600.0
3,600.0
73,283.1
73,283.1
a) Sueldos
38,500.0
38,500.0
11,550.0
11,550.0
50,050.0
3.TOTAL GASTOS DE ADM. Y VENTAS (a+b)
50,050.0
16,166.5
516,029.6
14,147.1
561,800.2
CAPITAL DE TRABAJO
CAPITAL DE TRABAJO
INCREMENTAL
6000
6000.00
30311.82
24311.82
CUADRO N 8
AOS
1. INGRESOS
606,236
692,842
2.COSTO PRODUCCION
COSTOS DIRECTOS
COSTOS INDIRECTOS.
(449813.08)
(376530.00)
(73283.08)
(497603.08)
(424320.00)
(73283.08)
156,423.32
195,238.52
(50050.00)
(50050.00)
106373.32
145188.52
(16166.48)
(14147.10)
7.UTIL.IMPONIB(5-6)
90206.84
131041.43
(27062.05)
(39312.43)
63144.79
91729.00
5.UTIL.OPERAC (3-4)
6.INTERESES
I.INGRESOS
1
606,236
606,236
VALOR RESIDUAL
RECUPERACION DE
CAPITAL DE TRABAJO
II.EGRESOS
INVERSION TOTAL
INV. FIJA
INV. INTANGIBLE
(551,236.9)
(274400.00)
(259400.00)
(9000.00)
(24,311.8)
(376530.00)
(73283.08)
COSTOS INDIRECTOS
GASTOS ADM. Y VENTAS
(50050.00)
IMPUESTOS
(27062.05)
54999.45
80,000.0
(21946.28)
SERVICIO DE LA DEUDA(cuota)
4,849.95
ESCUDO FISCAL
FLUJO DE CAJA FINANCIERO
(194400.00)
37,903.1
INDICADORES ECONOMICOS-FINANCIEROS
VANE
TIRE
B/C
VALOR ACTUAL DE LOS INGRESOS
VALOR ACTUAL DE LOS COSTOS
VALOR ACTUAL DE LA INVERSION
180,272.71
32.58%
S/. 1.08
S/. 2,514,238.83
S/. 2,059,566.12
274400.00
ANALISIS DE
SENSIBILIDAD CON LOS
FLUJOS ECONOMICOS
0
INGRESOS
1
606,236
EGRESOS
INVERSION
FLUJOS ECONOMICOS
551,236.9
(274400.00)
(274400.00)
54,999.45
14.92%
180,272.71
33%
1
424,365.48
744,169.88
788107.32
440,989.56
484,989.12
806,349.28
900694.08
477,836.61
ESCENARIO ESTABLE
ESCENARIO PESIMISTA
ESCENARIO OPTIMISTA
FINANCIAMIENTO
TOTAL
259,400.00
210,295.00
13,600.00
11,520.00
2,275.00
4,062.50
5,687.50
6,402.50
5,037.50
520
9000
4000
5000
6000
274,400.0
LA DEUDA
CUOTAS
SALDO
4,077.53
80000
80000
4,077.53
80000
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
6895.61
77181.92
74220.20
71107.53
67836.21
64398.15
60784.85
56987.39
52996.38
48801.95
44393.73
39760.82
34891.79
29774.58
24396.55
18744.41
12804.19
6561.19
0.00
INTERESES
AMORTIZACION
CUOTA
16,166.5
5779.798111
21,946.3
14,147.1
13435.34937
27,582.4
11,191.3
16391.12623
27,582.4
7,585.3
3,185.9
19997.174
24396.55228
27,582.4
27,582.4
OS DE OPERACIONES GLOBALES
6,372.58
4910.5
6,372.58
4910.5
6,372.58
4910.5
1800
1800
1800
13,083.08
13,083.08
13,083.08
85.00%
90.00%
90.00%
27,540
8,262
2,754
2,754
1,102
551
551
2,754
2,754
5,783
275
29,160
8,748
2,916
2,916
1,166
583
583
2,916
2,916
6,124
292
29,160
8,748
2,916
2,916
1,166
583
583
2,916
2,916
6,124
292
0
0
0
0
0
0
0
0
0
736,144
779,447
779,447
CIONES AL AO.
REMUNERAC.
ANUAL TOTAL
21,000.0
16,800.0
25,200.0
14,000.0
29,400.0
17,500.0
123,900.0
TOTAL COSTO
MATERIALES
68,040
204,120
6,804
20,412
5,443
4,536
5,443
3,175
3,629
9,526
3,402
334,530
406,215.0
430,110.0
430,110.0
42,000.0
42,000.0
42,000.0
448,215.0
472,110.0
472,110.0
43,400.0
13,083.1
8,400.0
1,200.0
3,600.0
43,400.0
13,083.1
8,400.0
1,200.0
3,600.0
43,400.0
13,083.1
8,400.0
1,200.0
3,600.0
3,600.0
3,600.0
3,600.0
73,283.1
73,283.1
73,283.1
38,500.0
38,500.0
38,500.0
11,550.0
11,550.0
11,550.0
50,050.0
50,050.0
50,050.0
11,191.3
582,739.4
7,585.3
603,028.3
3,185.9
598,629.0
34642.08
10330.26
36807.21
26476.95
38972.34
12495.39
NANCIAS PROYECTADAS
736,144
779,447
779,447
(521498.08)
(448215.00)
(73283.08)
(545393.08)
(472110.00)
(73283.08)
(545393.08)
(472110.00)
(73283.08)
214,646.12
234,053.72
234,053.72
(50050.00)
(50050.00)
(50050.00)
164596.12
184003.72
184003.72
(11191.32)
(7585.27)
(3185.89)
153404.80
176418.45
180817.83
(46021.44)
(52925.54)
(54245.35)
107383.36
123492.92
126572.48
692,842
736,144
779,447
692,842
736,144
779,447
(597,295.8)
(644,046.5)
(660,864.0)
(10,330.3)
(26,477.0)
(12,495.4)
(424320.00)
(448215.00)
(472110.00)
(73283.08)
(73283.08)
(73283.08)
(50050.00)
(50050.00)
(50050.00)
(39312.43)
(46021.44)
(52925.54)
95545.84
92097.73 118582.80
(27582.45)
(27582.45)
(27582.45)
4,244.13
3,357.40
2,275.58
72,207.5
67,872.7
2
692,842
3
736,144
93,275.9
4
779,447
597,295.8
644,046.5
660,864.0
95,545.84
92,097.73
118,582.80
515,300.94
869,462.73
956987.46
515,237.17
545,612.76
892,166.40
1013280.84
528,691.20
743,432.09
877,079.37
1380659.594
519,750.74
VALOR
RESIDUAL
178,432.12
24552.5
202,984.62
5
1,062,045.84
779,447
202984.62
79,614.4
(649,688.4)
(472110.00)
(73283.08)
(50050.00)
(54245.35)
412357.42
(27582.45)
955.77
385,730.7
5
1,062,046
649,688.4
412,357.42