Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Expendio de caf
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
PROYECCION DE COSTOS
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
pendio de caf
MINIMA A 5 AOS.
Cultivo y ben
INDICE
PRESUPUESTO
CONCEPTOS
UNIDAD
ACTIVO FIJO
Equipo
Equipo
Equipo
Equipo
ACTIVO DIFERIDO
Asistencia Tecnica
Servicio
CAPITAL DE TRABAJO
Capital de trabajo mensual
TOTAL
presupuesto
COSTO
UNITARIO
1
1
2
1
$ 167,700.00
$
58,600.00
$
1,400.00
$
10,900.00
MONTOS
$
$
$
$
$
$
$
$
$
$
$
PROGRAMA
167,700.00
58,600.00
2,800.00
10,900.00
-
28,800.00 $
28,800.00
52,618.37 $
52,618.37
321,418.37
$
$
$
$
$
$
$
$
$
$
$
$
SOCIOS
167,700.00
58,600.00
2,800.00
10,900.00
28,800.00
$
$
268,800.00
52,618.37
$ 52,618.37
TOTAL
$
$
$
$
$
$
$
$
$
$
$
167,700.00
58,600.00
2,800.00
10,900.00
-
28,800.00
52,618.37
321,418.37
INDICE
Compra de caf
Concepto/Mes
Caf cereza
Precio de compra
Costo total
Ene
Feb
1,900.00
12
22,800.00
Mar
1,500.00
12
18,000.00
800.00
12
9,600.00
Abr
May
800.00
12
9,600.00
Jun
800.00
12
9,600.00
Jul
800.00
12
9,600.00
Ago
800.00
12
9,600.00
Sep
800.00
12
9,600.00
800.00
12
9,600.00
Oct
Nov
1,000.00
12
12,000.00
Dic
2,300.00
12
27,600.00
Total
2,500.00
14,800.00
12
30,000.00
177,600.00
INDICE
Feb
1,900.00
1,500.00
342.00
270.00
Caf oreado
290.70
229.50
261.63
206.55
26.16
20.66
979.51
773.30
Abr
May
Jun
Jul
Ago
800.00
800.00
800.00
800.00
800.00
800.00
144.00
144.00
144.00
144.00
144.00
144.00
122.40
122.40
122.40
122.40
122.40
122.40
110.16
110.16
110.16
110.16
110.16
110.16
11.02
11.02
11.02
11.02
11.02
11.02
412.42
412.42
412.42
412.42
412.42
412.42
Ago
494.91
247.45
164.97
494.91
247.45
164.97
Sep
Oct
Nov
Dic
800.00
1,000.00
2,300.00
2,500.00
144.00
180.00
414.00
450.00
122.40
153.00
351.90
382.50
110.16
137.70
316.71
344.25
11.02
13.77
31.67
34.43
412.42
515.53
1,185.72
1,288.83
Sep
Oct
494.91
247.45
164.97
Nov
Dic
618.64
1,422.86
1,546.59
309.32
711.43
773.30
206.21
474.29
515.53
INDICE
Proyeccion
Concepto/Mes
Mes 1
Mensual
Mes 2
Costos Fijos
Administrador general
Contabilidad
Papeleria
Pago de luz
Pago de agua
Mantenimiento de equipo
Promocion
Ventas
Subtotal
7,500.00
300.00
800.00
150.00
1,000.00
1,500.00
4,500.00
15,750.00
7,500.00
300.00
800.00
300.00
150.00
1,000.00
1,500.00
4,500.00
16,050.00
Costos Variables
Compra de caf morteado
Bolsa metalizada de 250 gr
Bolsa metalizada de 500 gr
Bolsa metalizada de 1 kg
Fletes
Mano de obra
Combustibles
Subtotal
22,800.00
211.57
146.93
286.02
500.00
18,000.00
3,000.00
44,944.52
18,000.00
167.03
115.99
225.80
500.00
18,000.00
3,000.00
40,008.83
Costos Totales
60,694.52
56,058.83
Proyeccion
Conceptos/Ao
Costos Fijos
Administrador general
Contabilidad
Papeleria
Pago de luz
Pago de agua
Mantenimiento de equipo
Promocion
Ventas
Subtotal
Costos Variables
Compra de caf morteado
Bolsa metalizada de 250 gr
Bolsa metalizada de 500 gr
Bolsa metalizada de 1 kg
Fletes
Mano de obra
Combustibles
Ao 1
de
Anual
Ao 2
90,000.00
3,600.00
9,600.00
1,800.00
1,800.00
12,000.00
18,000.00
54,000.00
190,800.00
94,500.00
3,780.00
10,080.00
1,890.00
1,890.00
12,600.00
18,900.00
56,700.00
200,340.00
177,600.00
1,648.05
1,144.48
2,227.91
6,000.00
216,000.00
36,000.00
186,480.00
1,730.45
1,201.70
2,339.31
6,300.00
226,800.00
37,800.00
de
Subtotal
Costos Totales
440,620.44
462,651.46
631,420.44
662,991.46
Mensual
de
Mes 3
Costos
Mes 4
Mes 5
Mes 6
Mes 7
7,500.00
300.00
800.00
150.00
1,000.00
1,500.00
4,500.00
15,750.00
7,500.00
300.00
800.00
300.00
150.00
1,000.00
1,500.00
4,500.00
16,050.00
7,500.00
300.00
800.00
150.00
1,000.00
1,500.00
4,500.00
15,750.00
7,500.00
300.00
800.00
300.00
150.00
1,000.00
1,500.00
4,500.00
16,050.00
7,500.00
300.00
800.00
150.00
1,000.00
1,500.00
4,500.00
15,750.00
9,600.00
89.08
61.86
120.43
500.00
18,000.00
3,000.00
31,371.37
9,600.00
89.08
61.86
120.43
500.00
18,000.00
3,000.00
31,371.37
9,600.00
89.08
61.86
120.43
500.00
18,000.00
3,000.00
31,371.37
9,600.00
89.08
61.86
120.43
500.00
18,000.00
3,000.00
31,371.37
9,600.00
89.08
61.86
120.43
500.00
18,000.00
3,000.00
31,371.37
47,121.37
47,421.37
47,121.37
47,421.37
47,121.37
Anual
de
Costos
Ao 3
Ao 4
Ao 5
99,225.00
3,969.00
10,584.00
1,984.50
1,984.50
13,230.00
19,845.00
59,535.00
210,357.00
104,186.25
4,167.45
11,113.20
2,083.73
2,083.73
13,891.50
20,837.25
62,511.75
220,874.85
109,395.56
4,375.82
11,668.86
2,187.91
2,187.91
14,586.08
21,879.11
65,637.34
231,918.59
195,804.00
1,816.97
1,261.79
2,456.28
6,615.00
238,140.00
39,690.00
205,594.20
1,907.82
1,324.87
2,579.09
6,945.75
250,047.00
41,674.50
215,873.91
2,003.21
1,391.12
2,708.04
7,293.04
262,549.35
43,758.23
485,784.03
510,073.23
535,576.90
696,141.03
730,948.08
767,495.49
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
Total
7,500.00
300.00
800.00
300.00
150.00
1,000.00
1,500.00
4,500.00
16,050.00
7,500.00
300.00
800.00
150.00
1,000.00
1,500.00
4,500.00
15,750.00
7,500.00
300.00
800.00
300.00
150.00
1,000.00
1,500.00
4,500.00
16,050.00
7,500.00
300.00
800.00
150.00
1,000.00
1,500.00
4,500.00
15,750.00
7,500.00
90,000.00
300.00
3,600.00
800.00
9,600.00
300.00
1,800.00
150.00
1,800.00
1,000.00
12,000.00
1,500.00
18,000.00
4,500.00
54,000.00
16,050.00 190,800.00
9,600.00
89.08
61.86
120.43
500.00
18,000.00
3,000.00
31,371.37
9,600.00
89.08
61.86
120.43
500.00
18,000.00
3,000.00
31,371.37
12,000.00
111.35
77.33
150.53
500.00
18,000.00
3,000.00
33,839.22
27,600.00
256.12
177.86
346.23
500.00
18,000.00
3,000.00
49,880.20
30,000.00 177,600.00
278.39
1,648.05
193.32
1,144.48
376.34
2,227.91
500.00
6,000.00
18,000.00 216,000.00
3,000.00
36,000.00
52,348.05 440,620.44
47,421.37
47,121.37
49,889.22
65,630.20
68,398.05
631,420.44
Cultivo y beneficio d
PROYECCION DE C
INDICE
COSTOS
CONCEPTO
Administrador general
Contabilidad
Papeleria
Pago de luz
Pago de agua
Mantenimiento de equipo
Promocion
Ventas
Compra de caf morteado
Bolsa metalizada de 250 gr
Bolsa metalizada de 500 gr
Bolsa metalizada de 1 kg
Fletes
Mano de obra
Combustibles
MENSUAL
$
7,500.00
$
300.00
$
800.00
$
150.00
$
150.00
$
1,000.00
$
1,500.00
$
4,500.00
$ 14,800.00
$
137.34
$
95.37
$
185.66
$
500.00
$ 18,000.00
$
3,000.00
TOTAL
$ 52,618.37
1
90,000.00
3,600.00
9,600.00
1,800.00
1,800.00
12,000.00
18,000.00
54,000.00
177,600.00
1,648.05
1,144.48
2,227.91
6,000.00
216,000.00
36,000.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
631,420.44
AO
AO
2
94,500.00
3,780.00
10,080.00
1,890.00
1,890.00
12,600.00
18,900.00
56,700.00
186,480.00
1,730.45
1,201.70
2,339.31
6,300.00
226,800.00
37,800.00
3
99,225.00
3,969.00
10,584.00
1,984.50
1,984.50
13,230.00
19,845.00
59,535.00
195,804.00
1,816.97
1,261.79
2,456.28
6,615.00
238,140.00
39,690.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
662,991.46 $
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
4
104,186.25
4,167.45
11,113.20
2,083.73
2,083.73
13,891.50
20,837.25
62,511.75
205,594.20
1,907.82
1,324.87
2,579.09
6,945.75
250,047.00
41,674.50
696,141.03 $
730,948.08
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5
109,395.56
4,375.82
11,668.86
2,187.91
2,187.91
14,586.08
21,879.11
65,637.34
215,873.91
2,003.21
1,391.12
2,708.04
7,293.04
262,549.35
43,758.23
767,495.49
INDICE
TOTAL
AO 1
$
$
$
$
$
$
$
$
90,000.00
3,600.00
9,600.00
1,800.00
1,800.00
12,000.00
18,000.00
54,000.00
$
$
$
$
$
$
$
$
94,500.00
3,780.00
10,080.00
1,890.00
1,890.00
12,600.00
18,900.00
56,700.00
190,800.00 $
200,340.00
COSTOS VARIABLES
Compra de caf morteado
Bolsa metalizada de 250 gr
Bolsa metalizada de 500 gr
Bolsa metalizada de 1 kg
Fletes
Mano de obra
Combustibles
TOTAL
AO 2
AO 1
AO 2
$
$
$
$
$
$
$
177,600.00
1,648.05
1,144.48
2,227.91
6,000.00
216,000.00
36,000.00
$
$
$
$
$
$
$
186,480.00
1,730.45
1,201.70
2,339.31
6,300.00
226,800.00
37,800.00
440,620.44 $
462,651.46
AO 1
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
$
$
$
190,800.00
440,620.44
631,420.44
AO 2
$
$
$
200,340.00
462,651.46
662,991.46
OS TOTALES
AO 3
AO 4
AO 5
$
$
$
$
$
$
$
$
99,225.00
3,969.00
10,584.00
1,984.50
1,984.50
13,230.00
19,845.00
59,535.00
$
$
$
$
$
$
$
$
104,186.25
4,167.45
11,113.20
2,083.73
2,083.73
13,891.50
20,837.25
62,511.75
$
$
$
$
$
$
$
$
109,395.56
4,375.82
11,668.86
2,187.91
2,187.91
14,586.08
21,879.11
65,637.34
210,357.00
220,874.85 $
231,918.59
AO 3
AO 4
AO 5
$
$
$
$
$
$
$
195,804.00
1,816.97
1,261.79
2,456.28
6,615.00
238,140.00
39,690.00
$
$
$
$
$
$
$
205,594.20
1,907.82
1,324.87
2,579.09
6,945.75
250,047.00
41,674.50
$
$
$
$
$
$
$
215,873.91
2,003.21
1,391.12
2,708.04
7,293.04
262,549.35
43,758.23
485,784.03
510,073.23 $
535,576.90
AO 3
$
$
$
210,357.00
485,784.03
696,141.03
AO 4
$
$
$
220,874.85
510,073.23
730,948.08
AO 5
$
$
$
231,918.59
535,576.90
767,495.49
INDICE
Proyeccion
Presentacion/Ao
Bolsa de caf de 250 gr
Bolsa de caf de 500 gr
Bolsa de caf de 1 kg
Anual
de
In
Presentacion/Ao
Bolsa de caf de 250 gr
Bolsa de caf de 500 gr
Bolsa de caf de 1 kg
Presentacion/Ao
Bolsa de caf de 250 gr
Bolsa de caf de 500 gr
Bolsa de caf de 1 kg
Ingresos Totales
671,426.27
740,247.46
Anual
de
Ingresos
Ao 5
28.94
46.31
98.40
30.39
48.62
103.32
899,775.42
992,002.40
Cultivo y beneficio de C
ESTADO DE RESULTADO
INDICE
CONCEPTOS
( + ) VENTAS
COSTOS FIJOS
COSTOS VARIABLES
( - ) COSTOS TOTALES
( = ) UTILIDAD BRUTA
( - ) DEPRECIACION
( = ) UTILIDAD ANTES DE IMPUESTOS
( - ) IMPUESTOS
( = ) UTILIDAD DEL EJERCICIO
AO 1
$
$
$
$
$
$
$
$
$
671,426.27
190,800.00
440,620.44
631,420.44
40,005.83
26,555.00
13,450.83
1,345.08
12,105.75
COSTOS DE DEPRECIACIONES
ACTIVO FIJO
VALOR ORIGINAL
$
$
$
$
TOTAL
167,700.00
58,600.00
2,800.00
10,900.00
240,000.00
vo y beneficio de Caf
TADO DE RESULTADOS
AO 2
$
$
$
$
$
$
$
$
$
740,247.46
200,340.00
462,651.46
662,991.46
77,256.01
27,882.75
49,373.26
4,937.33
44,435.93
AO 3
$
$
$
$
$
$
$
$
$
816,122.83
210,357.00
485,784.03
696,141.03
119,981.80
29,276.89
90,704.91
9,070.49
81,634.42
AO 4
$
$
$
$
$
$
$
$
$
899,775.42
220,874.85
510,073.23
730,948.08
168,827.34
30,740.73
138,086.60
13,808.66
124,277.94
AO 5
$
$
$
$
$
$
$
$
$
992,002.40
231,918.59
535,576.90
767,495.49
224,506.91
32,277.77
192,229.14
19,222.91
173,006.23
OSTOS DE DEPRECIACIONES
TASA
10%
15%
10%
10%
AOS
10.00
8.00
10.00
5.00
$
$
$
$
DEP ANUAL
VALOR RESCATE
16,770.00 $
83,850.00
7,325.00 $
21,975.00
280.00 $
1,400.00
2,180.00 $
-
26,555.00
107,225.00
Cultivo y beneficio de
INDICE
FLUJO DE EFECTIV
CONCEPTOS / AO
( + ) VENTAS
( + ) VALOR DE RESCATE
( = ) INGRESOS TOTALES
COSTOS FIJOS
COSTOS VARIABLES
( = ) COSTOS TOTALES
COMPRA ACTIVO FIJO
COMPRA ACTIVO DIFERIDO
COMPRA CAPITAL DE TRABAJO
( = ) SALDO FINAL
AO 0
$
$
$
$
$
$
$ 240,000.00
$ 28,800.00
$ 52,618.37
-$ 321,418.37
AO 1
$
$
$
$
$
$
$
$
$
$
671,426.27
671,426.27
190,800.00
440,620.44
631,420.44
40,005.83
y beneficio de Caf
LUJO DE EFECTIVO
AO 2
$
$
$
$
$
$
$
740,247.46
740,247.46
200,340.00
462,651.46
662,991.46
###
###
77,256.01
AO 3
$
$
$
$
$
$
$
$
$
$
816,122.83
816,122.83
210,357.00
485,784.03
696,141.03
119,981.80
AO 4
$
$
$
$
$
$
$
$
$
$
899,775.42
899,775.42
220,874.85
510,073.23
730,948.08
168,827.34
AO 5
$
$
$
$
$
$
$
$
$
$
992,002.40
107,225.00
1,099,227.40
231,918.59
535,576.90
767,495.49
331,731.91
INDICE
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
$
$
$
$
$
671,426.27
190,800.00
440,620.44
631,420.44
555,047.20
83%
AO 2
$
$
$
$
$
740,247.46
200,340.00
462,651.46
662,991.46
534,233.83
72%
INTERPRETACION
_________________________________________________________________________________________
_________________________________________________________________________________________
_________________________________________________________________________________________
y beneficio de Caf
NTO DE EQUILIBRIO
AO 3
$
$
$
$
$
816,122.83
210,357.00
485,784.03
696,141.03
519,700.23
64%
AO 4
$
$
$
$
$
899,775.42
220,874.85
510,073.23
730,948.08
509,973.43
57%
AO 5
$
$
$
$
$
992,002.40
231,918.59
535,576.90
767,495.49
504,055.53
51%
_______________________________________________________
_______________________________________________________
_______________________________________________________
INDICE
AO
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
TOTAL
10%
INGRESOS
$
$
$
$
$
$
671,426.27
740,247.46
816,122.83
899,775.42
1,099,227.40
COSTOS
$
$
$
$
$
$
321,418.37
631,420.44
662,991.46
696,141.03
730,948.08
767,495.49
$ 4,226,799.39 $ 3,810,414.87
CRITERIO DE DECISIN
_________________________________________________________________________________________
_________________________________________________________________________________________
_________________________________________________________________________________________
_________________________________________________________________________________________
_________________________________________________________________________________________
=TIR
=TIR
y beneficio de Caf
FLUJO DE
EFECTIVO
-$
$
$
$
$
$
321,418.37
40,005.83
77,256.01
119,981.80
168,827.34
331,731.91
416,384.52
VAN
TIR
B/C
TASA
(1+t)-n
INGRESOS
ACTUALIZADOS
1.00000
0.90909
0.82645
0.75131
0.68301
0.62092
$
$
$
$
$
$
610,387.52
611,774.76
613,165.16
614,558.72
682,533.73
$ 3,132,419.90
EGRESOS
ACTUALIZADOS
$
321,418.37
$
574,018.58
$
547,926.83
$
523,021.06
$
499,247.38
$
476,554.31
$ 2,942,186.53
190,233.37
24.92%
1.06
_________________________________________________________________________________
_________________________________________________________________________________
_________________________________________________________________________________
_________________________________________________________________________________
_________________________________________________________________________________