Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Plan de Viabilidad
Plan de Viabilidad
INICIO ACTIVIDAD
El objetivo de la aplicacin es realizar un simulacin rpida de la viabilidad de un negocio con un n. reducido de dato
INVERSIONES
HOJAS DE FINANCIACIN
DATOS
(completar todos
los datos antes
de ver PRODUCTOS
resultados)
GASTOS
RESULTADOS
TESORERA
HOJAS DE
RESULTADOS
BALANCE
ANLISIS
IllutionDrone
octubre-17
Estudio de la viabilidad a travs del anlisis de los ratios del balance, el punto
de equilibrio y la rentabilidad
www.economia-excel.com
? IllutionDrone
INICIO
INVERSIONES ACTIVIDAD
AO 1 AO 2 AO 3
CLCULOS INTERMEDIOS
10,000.00 10 10%
5 20%
3 33%
8 13%
0%
0%
10,000.00 0.00
10,000.00 0.00
AO 4 AO 5
21,000.00 21,000.00
5,000.00 5,000.00
3,500.00 3,500.00
27,000.00 27,000.00
0.00 0.00
0.00 0.00
56,500.00 56,500.00
AO 4 AO 5
2,100.00 2,100.00
1,000.00 1,000.00
1,166.67 1,166.67
3,375.00 3,375.00
0.00 0.00
0.00 0.00
7,641.67 7,641.67
AO 4 AO 5
5,300.00 7,400.00
4,000.00 5,000.00
4,333.33 5,500.00
12,250.00 15,625.00
0.00 0.00
0.00 0.00
25,883.33 33,525.00
www.economia-excel.com
? IllutionDrone
INICIO
FINANCIACIN ACTIVIDAD
AO 1 AO 2 AO 3
CLCULOS INTERMEDIOS
CAPITAL VIVO AO O AO 1 AO 2 AO 3
Prstamos ao0 40,000.00 36,819.82 33,480.62 29,974.47
Prstamos ao1 0.00 Err:502 Err:502
Prstamos ao2 30,000.00 24,570.76
Prstamos ao3 0.00
Prstamos ao4
Prstamos ao5
TOTAL Prstamos 40,000.00 36,819.82 63,480.62 54,545.23
GASTOS FINANCIEROS AO O AO 1 AO 2 AO 3
Prstamos ao0 2,000.00 1,840.99 1,674.03
Prstamos ao1 Err:502 Err:502
Prstamos ao2 1,500.00
Prstamos ao3
Prstamos ao4
TOTAL Prstamos 0.00 2,000.00 1,840.99 3,174.03
DEVOLUCIN PRESTAMOS AO O AO 1 AO 2 AO 3
Prstamos ao0 3,180.18 3,339.19 3,506.15
Prstamos ao1 Err:502 Err:502
Prstamos ao2 5,429.24
Prstamos ao3
Prstamos ao4
TOTAL Prstamos 0.00 3,180.18 3,339.19 8,935.40
AO 4 AO 5
80,000.00
6%
5
80,000.00 0.00
10,000.00 0.00
80,000.00 0.00
AO 4 AO 5
26,293.01 22,427.48
Err:502 Err:502
18,870.05 12,884.31
Err:502 Err:502
80,000.00 65,808.29
0.00
125,163.06 101,120.08
AO 4 AO 5
1,498.72 1,314.65
Err:502 Err:502
1,228.54 943.50
Err:502 Err:502
4,800.00
2,727.26 7,058.15
AO 4 AO 5
3,681.46 3,865.53
Err:502 Err:502
5,700.71 5,985.74
Err:502 Err:502
14,191.71
9,382.17 24,042.99
www.economia-excel.com
? IllutionDrone
VENTAS / INGRESOS AO 1 AO 2 AO 3
unidades 120.00 240.00 360.00
Dron Entretenimiento precio 350.00 375.00 400.00
ingresos 42,000.00 90,000.00 144,000.00
unidades 60.00 120.00 180.00
Dron Fotografia precio 200.00 225.00 250.00
ingresos 12,000.00 27,000.00 45,000.00
0.00 0.00 0.00
TOTAL INGRESOS 54,000.00 117,000.00 189,000.00
COMPRAS /SUMINISTROS AO 1 AO 2 AO 3
unidades 1,440.00 2,400.00 3,600.00
Helices precio 3.00 3.50 4.00
costes 4,320.00 8,400.00 14,400.00
unidades 360.00 600.00 900.00
Motores precio 30.00 35.00 40.00
costes 10,800.00 21,000.00 36,000.00
Herramientas costes 2,000.00 0.00 0.00
TOTAL COSTES 17,120.00 29,400.00 50,400.00
VALORACIN DE EXISTENCIAS AO 1 AO 2 AO 3
Dron Entretenimiento precio 0.00 0.00 0.00
Dron Fotografia precio 0.00 0.00 0.00
VARIACIN DE EXISTENCIAS AO 1 AO 2 AO 3
0.00 0.00 0.00
0.00 0.00
0
0
0
TOTAL 0.00 0.00 0.00
AO 4 AO 5 Todos los valores en Miles de Pesos
480.00 600.00
425.00 450.00
204,000.00 270,000.00
240.00 300.00
275.00 300.00
66,000.00 90,000.00
0.00 0.00
270,000.00 360,000.00
22,191.78 29,589.04
AO 4 AO 5
4,200.00 4,200.00
4.25 4.50
17,850.00 18,900.00
1,050.00 1,050.00
45.00 50.00
47,250.00 52,500.00
0.00 0.00
65,100.00 71,400.00
6,242.47 6,846.58
AO 4 AO 5
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
AO 4 AO 5
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
www.economia-excel.com
? IllutionDrone
CLCULOS INTERMEDIOS
PERSONAL DATOS AO 1 AO 2
Salario medio mensual 1,000.00 36,000.00 54,955.20
Incremento salarial anual 7.00%
N de empleados ao 1 3
N de empleados ao 2 4
N de empleados ao 3 5
N de empleados ao 4 6
N de empleados ao 5 10
% coste Seguridad Social 0.00 0.00
Total gastos de personal 36,000.00 54,955.20
ALQUILER
Alquiler mensual 1,500.00 18,000.00 18,360.00
Subida anual prevista en % 2.00%
OTROS GASTOS
Electricidad 1,000.00 12,000.00 12,180.00
Telfono 200.00 2,400.00 2,436.00
Material de Oficina 150.00 1,800.00 1,827.00
Limpieza 100.00 1,200.00 1,218.00
Seguros 500.00 6,000.00 6,090.00
Otros 100.00 1,200.00 1,218.00
0.00 0.00
0.00 0.00
Subida media anual en % 1.50%
TOTAL OTROS GASTOS 24,600.00 24,969.00
www.economia-excel.com
? IllutionDrone
CUENTA DE RESULTADOS AO 1 AO 2 AO 3
Ventas 54,000.00 117,000.00 189,000.00
Aprovisionamiento 17,120.00 29,400.00 50,400.00
Variacin de existencias 0.00 0.00 0.00
Margen 36,880.00 87,600.00 138,600.00
Gastos de personal 36,000.00 54,955.20 73,502.58
Alquileres 18,000.00 18,360.00 18,727.20
Otros gastos 24,600.00 24,969.00 25,343.54
EBITDA ? -41,720.00 -10,684.20 21,026.69
Amortizaciones 5,750.00 5,850.00 6,641.67
EBIT ? -47,470.00 -16,534.20 14,385.02
Gastos financieros 2,000.00 1,840.99 3,174.03
BAI ? -49,470.00 -18,375.19 11,210.99
Impuesto sobre beneficios -16,325.10 -6,063.81 3,699.63
Resultado -33,144.90 -12,311.38 7,511.36
DISTRIBUCIN DE BENEFICIOS
DIVIDENDO 0.00 0.00 751.14
RESERVAS 0.00 0.00 6,760.23
AO 4 AO 5
270,000.00 360,000.00
65,100.00 71,400.00
0.00 0.00
204,900.00 288,600.00
94,377.31 168,306.21
19,101.74 19,483.78
25,723.69 26,109.54
65,697.26 74,700.47
7,641.67 7,641.67
58,055.59 67,058.80
2,727.26 7,058.15
55,328.33 60,000.65
18,258.35 19,800.21
37,069.98 40,200.44
3,707.00 4,020.04
33,362.98 36,180.39
www.economia-excel.com
? IllutionDrone
TESORERA AL FINAL DE
CADA AO AO 1 AO 2 AO 3 AO 4
Saldo inicial 40,000.00 6,628.20 21,827.09 16,889.47
+ Beneficio -33,144.90 -12,311.38 7,511.36 37,069.98
+ Amortizaciones 5,750.00 5,850.00 6,641.67 7,641.67
+ Prestamos obtenidos 0.00 30,000.00 0.00 80,000.00
+ Ampliaciones de capital 0.00 0.00 0.00 0.00
+ Crdito de proveedores 1,641.64 1,177.53 2,013.70 1,409.59
- Crdito a clientes 4,438.36 5,178.08 5,917.81 6,657.53
- Dividendos 0.00 0.00 751.14 3,707.00
- Devoluciones de prstamos 3,180.18 3,339.19 8,935.40 9,382.17
- Inversiones 0.00 1,000.00 5,500.00 10,000.00
- Existencias 0.00 0.00 0.00 0.00
Saldo final 6,628.20 21,827.09 16,889.47 113,264.01
140,000.00
120,000.00
SALDOS
100,000.00
SITUACIN
DE LA
80,000.00
TESORERA
AL FINAL DE
CADA AO 60,000.00
40,000.00
20,000.00
0.00
1 2 3 4 5
AOS
www.economia-excel.com
AO 5
113,264.01
40,200.44
7,641.67
0.00
0.00
604.11
7,397.26
4,020.04
24,042.99
0.00
0.00
126,249.93
4 5
www.economia-excel.com
? IllutionDrone
INICIAL AO 1 AO 2 AO 3
ANLISIS DEL BALANCE
Fondo de maniobra 140,000.00 109,424.92 128,624.35 127,590.84
Punto d
?
400,000.00
Tesorera ? 40,000.00 6,628.20 21,827.09 16,889.47
375,000.00
Ratio de Tesorera ? #DIV/0! 6.74 11.15 6.71
350,000.00
Ratio de Liquidez ? #DIV/0! 6.74 11.15 6.71
325,000.00
Ratio de Endeudamiento ? 0.22 0.26 0.41 0.37
300,000.00
275,000.00
250,000.00
PUNTO DE EQUILIBRIO
225,000.00
Ventas (V) ? 54,000.00 117,000.00 189,000.00
200,000.00
Coste variables (C) ? 54,000.00 73,315.20 92,229.78
175,000.00
Margen (M) ? 0.00 43,684.80 96,770.22
150,000.00
% Margen s/ventas ? 0% 37% 51%
125,000.00
Costes Totales(CT) ? 78,600.00 98,284.20 117,573.32
100,000.00
Umbral Rentabilidad ? #DIV/0! 263,232.32 229,630.11
75,000.00
Costos Fijos (CF) 24,600.00 24,969.00 25,343.54
50,000.00
25,000.00
RENTABILIDAD ?
0.00
Econmica 1 2
Rotacin 1.19 Coste va ri abl es (C)
1.92 3.11 Costes Total es (CT
?
Margen ? -0.88 -0.14 0.08
Financiera
Apalancamiento ? 0.44 0.72 0.47
Efecto fiscal ? 0.67 0.67 0.67
270,000.00 360,000.00
113,479.06 187,789.99
156,520.94 172,210.01 >CF
58% 48%
139,202.74 213,899.53 <M
240,125.96 447,150.72 <V
25,723.69 26,109.54
2 3 4 5
ri abl es (C) Costes Total
1.63es (CT) Costos Fi jos>0
2.01 (CF) VENTAS / INGRESOS
0.22 0.19 >0
www.economia-excel.com
? IllutionDrone
PASIVO
Recursos propios 140,000.00 140,000.00 140,000.00 140,000.00
Reservas 0.00 0.00 6,760.23
Resultados negativos -33,144.90 -45,456.28 -45,456.28
Prestamos 40,000.00 36,819.82 63,480.62 54,545.23
TOTAL NO CORRIENTE 180,000.00 143,674.92 158,024.35 155,849.18
56,500.00 56,500.00
25,883.33 33,525.00
30,616.67 22,975.00
0.00 0.00
22,191.78 29,589.04
113,264.01 126,249.93
135,455.79 155,838.97
166,072.46 178,813.97
140,000.00 140,000.00
40,123.21 76,303.60
-45,456.28 -45,456.28
125,163.06 101,120.08
259,829.99 271,967.40
6,242.47 6,846.58
0.00 0.00
6,242.47 6,846.58
266,072.46 278,813.97
www.economia-excel.com