Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Sistema Cont
Sistema Cont
FUENTES DE FONDEO
FUENTE MONTO % PARTICIPACION
SECRETARIA DE ECONOMIA 194069.4 63.16%
APORTACION DE SOCIOS 16172.45 5.26%
PROVEEDORES 97034.7 31.58%
TOTAL DE INVERSION 307,277 100.00%
M E S E S
CONCEPTO Jan-16 Feb-16 Mar-16 Apr-16 May-16 Jun-16 Jul-16 Aug-16 Sep-16 Oct-16 Nov-16 Dec-16 Jan-16 TOTAL AO 1
INGRESOS:
SERVICIO DE VENTA
NUMERO DE VENTA 163 164 166 168 170 172 176 179 182 186 191 195 2,112
PRECIO POR VENTA 300 300 300 300 300 330 330 330 330 330 330 330 330
TOTAL VENTA 48,900 49,200 49,800 50,400 51,000 56,760 58,080 59,070 60,060 61,380 63,030 64,350 696,960
SERVICIO DE DIAGNOSTICO
NUMERO DE DIAGNOSTICO 0 0 0 0 0 0 0 0 0 0 0 0 0
PRECIO POR DIAGNOSTICO 0 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL DE SERVICIO DE DIAGNOSTICO 0 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL 48,900 49,200 49,800 50,400 51,000 56,760 58,080 59,070 60,060 61,380 63,030 64,350 696,960
INGRESOS TOTALES 48,900 49,200 49,800 50,400 51,000 56,760 58,080 59,070 60,060 61,380 63,030 77,850 710,460
EGRESOS:
MATERIA PRIMA 47,600 47,600 47,600 47,600 47,600 47,600 47,600 47,600 47,600 47,600 47,600 47,600 571,200
INSUMOS 3,809 3,809 3,809 3,809 3,809 3,809 3,809 3,809 3,809 3,809 3,809 3,809 45,708
MANO DE OBRA 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 564,000
RENTA DE LOCAL 5,800 5,800 5,800 5,800 5,800 5,800 5,800 5,800 5,800 5,800 5,800 5,800 69,600
OTROS EGRESOS 0 0 0 0 0 0 0 0 0 0 0 0 0
EGRESOS TOTALES 0 0 0 104,209 104,209 104,209 104,209 104,209 104,209 104,209 104,209 104,209 1,250,508
SALDO DE OPERACIN 0 48,900 49,200 49,800 -53,809 -53,209 -47,449 -46,129 -45,139 -44,149 -42,829 -41,179 -26,359 -540,048
FLUJO DE EFECTIVO 0 48,900 49,200 49,800 -53,809 -53,209 -47,449 -46,129 -45,139 -44,149 -42,829 -41,179 -26,359 -540,048
FLUJO DE EFECTIVO ACUMULADO 48,900 98,100 147,900 94,091 40,882 -6,567 -52,696 -97,835 -141,984 -184,813 -225,992 -252,351
MANEJO DE RECURSOS:
SALDO INICIAL 0 0 48,788 97,875 147,563 93,466 42,779 -4,954 -28,251 -73,670 -118,097 -161,202 -202,655 0
FLUJO DE EFECTIVO 0 48,900 49,200 49,800 -53,809 -53,209 -47,449 -46,129 -45,139 -44,149 -42,829 -41,179 -26,359 -540,048
INVERSIONES A REALIZAR -323,449 -323,449
FINANCIAMIENTO INADEM 194,069 194,069
APORTACION DE SOCIOS 16,172 2,808 18,980
PROVEEDORES 97,035 97,035
PAGO DE CAPITAL 0 0 0 -175 -175 -175 -175 -175 -175 -175 -175 -175 -1,579
PAGO DE INTERESES -113 -113 -113 -113 -111 -109 -107 -105 -103 -101 -99 -97 -1,279
PAGO DE OTROS PASIVOS
SALDO ANTES DE I.S.R.y P.T.U -16,172 48,788 97,875 147,563 93,466 42,779 -4,954 -51,365 -73,670 -118,097 -161,202 -202,655 -229,286 -556,270
SALDO FINAL O F.N.E. 48,788 97,875 147,563 93,466 42,779 -4,954 -28,251 -73,670 -118,097 -161,202 -202,655 -229,286 -533,156
195 195 197 199 199 200 204 210 213 220 226 231 2,489 200 350 199
330 330 330 330 330 330 330 325 325 325 325 325 325 325 325 325
64,350 64,350 65,010 65,670 65,670 66,000 67,320 68,250 69,225 71,500 73,450 75,075 815,870 65,000 113,750 64,675
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
64,350 64,350 65,010 65,670 65,670 66,000 67,320 68,250 69,225 71,500 73,450 75,075 815,870 65,000 113,750 64,675
0 0 0 0 0 0 0 0 0 0 0 0 0 0 7,000 0
64,350 64,350 65,010 65,670 65,670 66,000 67,320 68,250 69,225 71,500 73,450 75,075 815,870 65,000 120,750 64,675
4,100 4,100 4,100 4,100 4,100 4,100 4,100 4,100 4,100 4,100 4,100 4,100 49,200 24,600 24,600 49,200
4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 4,000 48,000 24,000 24,000 48,000
47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 47,000 564,000 282,000 282,000 564,000
3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 36,000 18,000 18,000 36,000
0 0 0 0 0 0 0 0 0 0 0 7,000 7,000 0 0 0
58,100 58,100 58,100 58,100 58,100 58,100 58,100 58,100 58,100 58,100 58,100 65,100 704,200 348,600 348,600 697,200
6,250 6,250 6,910 7,570 7,570 7,900 9,220 10,150 11,125 13,400 15,350 9,975 111,670 -283,600 -227,850 -632,525
6,250 6,250 6,910 7,570 7,570 7,900 9,220 10,150 11,125 13,400 15,350 9,975 111,670 -283,600 -227,850 -632,525
6,250 12,500 19,410 26,980 34,550 42,450 51,670 61,820 72,945 86,345 101,695 111,670 -283,600 -511,450
-229,286 -223,307 -217,325 -210,681 -203,375 -196,068 -188,428 -98,706 -88,813 -77,942 -64,795 -49,695 -229,286 -39,968 -325,018 -39,968
6,250 6,250 6,910 7,570 7,570 7,900 9,220 10,150 11,125 13,400 15,350 9,975 111,670 -283,600 -227,850 -632,525
0 0
0 0
0 0
0 0
-175 -175 -175 -175 -175 -175 -175 -175 -175 -175 -175 -175 -2,105 -1,053 -1,053 -2,105
-95 -93 -91 -89 -87 -85 -83 -81 -79 -77 -75 -73 -1,007 -397 -326 -722
0
-223,307 -217,325 -210,681 -203,375 -196,068 -188,428 -179,466 -88,813 -77,942 -64,795 -49,695 -39,968 -120,728 -325,018 -554,246 -675,321
-223,307 -217,325 -210,681 -203,375 -196,068 -188,428 -98,706 -88,813 -77,942 -64,795 -49,695 -39,968 -39,968 -325,018 -304,835 -425,910
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
2. INDICE DE RENTABILIDAD (I.R)= V.P.N/INVERSION -7.5576089687 SI I.R. > $ 0.50 ACEPTO EL PROYECTO
SI I.R. < $ 0.50 RECHAZO EL PROYECTO
3.- TASA INERNA DE RETORNO (T.I.R) AQUELLA TASA QUE IGUALA EL V.P.N A CERO Err:523 SI T.I.R. > TASA DE INTERESES DE AMORTIZACIN ACEPTO EL PROYECTO
SI T.I.R. < TASA DE INTERESES DE AMORTIZACIN RECHAZO EL PROYECTO
SI T.I.R. = 0 USTEDES DECIDEN
CONCLUSIONES:
A TRAVS DEL ESTUDIO O EVALUACIN REALIZADO SE ANALIZ QUE LA INVERSIN PARA LA ELABORACIN DE LAMPARAS DECORATIVAS ES RENTABLE,
DESDE EL PUNTO DE VISTA TCNICO, ECONMICO Y FINANCIERO SE OBTIENE LA ELABORACIN DEL PRODUCTO COMO FACTIBLE.