Académique Documents
Professionnel Documents
Culture Documents
ACTIVOS
TERRENO PARA LOCAL COMERCIAL
UNIDAD
UNIDAD
REHABILITACION DE LOCAL
CANTIDAD
VALOR
PRODUCTOR
PROMUSAG
UNITARIO
TOTAL
1
132,000.00
132,000.00
132,000.00
M2
M2
0
140
110
74.86
69.00
10,480.82
7,590.00
10,480.82
7,590.00
PISO
PINTURA
CONSTRUCCION DE PILA Y BAO
M2
M2
UNIDAD
70
100
1
182.85
18.00
13,000.00
12,799.50
1,800.00
13,000.00
12,799.50
1,800.00
13,000.00
UNIDAD
8,517.00
8,517.00
8,517.00
UNIDAD
UNIDAD
UNIDAD
1
2
3
3
1
12
60
3
3
3
2
4
2
1
1
1
1
20
20
10
8
5
2
2
1
1
1
0
1,004.61
6,198.01
298.00
619.00
7,799.00
360.00
210.00
399.00
1,880.00
40.00
475.40
1,497.99
364.00
345.00
6,199.00
2,999.00
300.00
60.00
70.00
385.00
332.99
298.00
426.20
750.00
1,489.00
1,249.00
6,200.00
-
1,004.61
12,396.02
894.00
1,857.00
7,799.00
4,320.00
12,600.00
1,197.00
5,640.00
120.00
950.80
5,991.96
728.00
345.00
6,199.00
2,999.00
300.00
1,200.00
1,400.00
3,850.00
2,663.92
1,490.00
852.40
1,500.00
1,489.00
1,249.00
6,200.00
273,423
1,004.61
12,396.02
894.00
1,857.00
7,799.00
4,320.00
12,600.00
1,197.00
5,640.00
120.00
950.80
5,991.96
728.00
345.00
6,199.00
2,999.00
300.00
1,200.00
1,400.00
3,850.00
2,663.92
1,490.00
852.40
1,500.00
1,489.00
1,249.00
6,200.00
141,423
REHABILITACION DE LOCAL
ENJARRE DE INTERIORES
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
UNIDAD
LOTE
TOTAL DE ACTIVOS
132,000.00
CAPITAL DE TRABAJO
CAF
KG.
20.00
67.00
1,340.00
1,340.00
AZUCAR
KG.
50.00
15.00
750.00
750.00
GARRAFON
KG.
KG.
KG.
KG.
UNIDAD
KG.
KG.
10.00
50.00
20.00
50.00
50.00
10
20
20
15.00
17.00
12.00
11.00
60.00
33.70
18.00
50.00
150.00
850.00
240.00
550.00
3,000.00
337.00
360.00
1,000.00
8,577.00
150.00
850.00
240.00
550.00
3,000.00
337.00
360.00
1,000.00
8,577.00
AGUA
FRIJOL
JITOMATE
CHILES VERDES
QUESO
HUEVO 2/18 PZAS
CEBOLLA
PESCADO
TOTAL INVERSIONES
INVERSION DIFERIDA
0
0
TOTAL DE INVERSION DIFERIDA
ACTIVOS + INVERSIONES
PORCENTAJE DE PARTICIPACION
282,000.03
100%
132,000.00
46.81%
150,000
53.19%
49
TOTAL
$524,448.00
$524,448.00
$524,448.00
REPRESENTACION : GUERRERO
GRUPO DE TRABAJO: LAS PALAPAS
EGRESOS
AOS
CONCEPTO
COSTOS VARIABLES
CARNE RES/CERDO
38,016.00
55,296.00
9,057.60
18,144.00
936.00
2,764.80
6,451.20
16,358.40
10,870.27
6,531.84
37,440.00
5,248.80
31,104.00
64,800.00
518.40
25,920.00
3,888.00
9,342.86
42,336.00
38,016.00
55,296.00
9,057.60
18,144.00
936.00
2,764.80
6,451.20
16,358.40
10,870.27
6,531.84
37,440.00
5,248.80
31,104.00
64,800.00
518.40
25,920.00
3,888.00
9,342.86
42,336.00
38,016.00
55,296.00
9,057.60
18,144.00
936.00
2,764.80
6,451.20
16,358.40
10,870.27
6,531.84
37,440.00
5,248.80
31,104.00
64,800.00
518.40
25,920.00
3,888.00
9,342.86
42,336.00
38,016.00
55,296.00
9,057.60
18,144.00
936.00
2,764.80
6,451.20
16,358.40
10,870.27
6,531.84
37,440.00
5,248.80
31,104.00
64,800.00
518.40
25,920.00
3,888.00
9,342.86
42,336.00
385,024.18
385,024.18
385,024.18
385,024.18
5,400.00
3,900.00
9,300.00
394,324.18
5,400.00
3,900.00
9,300.00
394,324.18
5,400.00
3,900.00
9,300.00
394,324.18
5,400.00
3,900.00
9,300.00
394,324.18
CAMARON
FRIJOLES
JITOMATE
CHILE VERDE
CHILE COLA DE RATA
CHILE PARA RELLENO
QUESO
HUEVO
CEBOLLA
MOJARRA
ACEITE COMESTIBLE
TORTILLAS
REFRESCO/AGUA
AGUA
AZUCAR
CONDIMENTOS Y ESPECIAS
GAS
MANO DE OBRA
SUBTOTAL
COSTOS FIJOS
Luz
Gastos de Administracin
SUBTOTAL
TOTAL
MEMORIAS DE CALCULO
COSTO DE PRODUCCION DE UNA ORDEN DE ALIMENTO
CONCEPTO
CARNE RES/CERDO
U. DE M.
CARNE CON
PRECIO UNIT.
CHILE
CANTIDAD
KILO
0.2
55
0.05 CAMARON
0.1 FRIJOLES
KILO
0.2
80
KILO
0.05
17
0.85
JITOMATE
KILO
0.1
14
1.4
CHILE VERDE
KILO
0.01
13
KILO
0.01
80
KILO
0.1
28
QUESO
KILO
0.071
100
HUEVO
KILO
0.14
33.70
CEBOLLA
KILO
0.042
12.00
MOJARRA
PIEZA
10.00
ACEITE COMESTIBLE
LITRO
0.015
27.00
TORTILLAS
KILO
REFRESCO/AGUA
PLATILLO/COSTO TOTAL
CHILES
PESCADO
RELLENOS
FRITO
CAMARONES
11
16
0.85
1.4
0.85
1.4
1.4
0.13
0.13
0.504
0.504
0.8
2.8
7.1
4.72
0.50
0.50
10.00
0.405
0.405
0.2
12
2.4
2.4
2.4
2.4
PIEZA
AGUA
LITRO
0.008
AZUCAR
KILO
0.2
18
KILO
0.089
8.1
MANO DE OBRA
JORNAL
0.031
100
Totales
0.089285714
U. De M. Cantidad
Precio de Venta
0.41
0.3
0.3
0.3
0.3
0.7209
0.7209
0.7209
0.7209
3.1
3.1
3.1
3.1
26.4799
28.4479
24.8099
30.8099
4845.6
Precios de venta
Producto
0.41
PLATILLO/COSTO TOTAL
CAF
2.55
0.26
2.02
1.62
0.072
3.6
0.3
3.972
4845.6
121.14
REPRESENTACION : GUERRERO
GRUPO DE TRABAJO: LAS PALAPAS
DATOS PARA VENTAS
CANTIDAD
CONCEPTO
U. DE M.
DIA
SEMANA
NOVIEMBRE
DICIEMBRE
ENERO
FEBRERO
MARZO
ABRIL
AO 2009-2010
MES
MAYO
TOTAL
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
ALIMENTOS Y BEBIDAS
PREPARADAS ESTIMADAS
CARNE CON CHILE
CHILES RELLENOS
PESCADO FRITO
CAMARONES
CAF
ORDEN
ORDEN
ORDEN
ORDEN
TASA
12
8
13
12
25
72
48
78
72
150
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
288
192
312
288
600
3,456
2,304
3,744
3,456
7,200
REPRESENTACION : GUERRERO
GRUPO DE TRABAJO: LAS PALAPAS
INGRESOS
CONCEPTO
PRECIO
UNITARIO
CANTIDAD
DIA
SEMANA
NOVIEMBRE
DICIEMBRE
ENERO
FEBRERO
MARZO
ABRIL
AO 2009-2010
MES
MAYO
TOTAL
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
ALIMENTOS Y BEBIDAS
PREPARADAS ESTIMADAS
CARNE CON CHILE (ORDEN)
CHILES RELLENOS (ORDEN)
PESCADO FRITO (ORDEN)
CAMARONES (ORDEN)
CAF (TASA)
$33.00
$35.00
$35.00
$45.00
$6.00
TOTAL DE INGRESOS:
$396.00
$280.00
$455.00
$540.00
$150.00
$2,376.00
$1,680.00
$2,730.00
$3,240.00
$900.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
$9,504.00
$6,720.00
$10,920.00
$12,960.00
$3,600.00
114,048
80,640
131,040
155,520
43,200
$1,821.00
$10,926.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$43,704.00
$524,448.00
REPRESENTACION : GUERRERO
GRUPO DE TRABAJO: LAS PALAPAS
EGRESOS
CONCEPTO
COSTO
UNITARIO
CANTIDAD
DIA
SEMANA
NOVIEMBRE
DICIEMBRE
ENERO
FEBRERO
MARZO
ABRIL
AO 2009-2010
MES
MAYO
TOTAL
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
ALIMENTOS Y BEBIDAS
PREPARADAS ESTIMADAS
CARNE CON CHILE (ORDEN)
CHILES RELLENOS (ORDEN)
PESCADO FRITO (ORDEN)
CAMARONES (ORDEN)
CAF (TASA)
$26.48
$28.45
$24.81
$30.81
$3.97
TOTAL DE EGRESOS:
$317.76
$227.58
$322.53
$369.72
$99.30
$1,906.55
$1,365.50
$1,935.17
$2,218.31
$595.80
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
$7,626.21
$5,462.00
$7,740.69
$8,873.25
$2,383.20
91,515
65,544
92,888
106,479
28,598
$1,336.89
$8,021.34
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$32,085.35
$385,024.18
REPRESENTACION : GUERRERO
GRUPO DE TRABAJO: LAS PALAPAS
UTILIDAD MARGINAL
CONCEPTO
UTILIDAD
MARGINAL
CANTIDAD
DIA
SEMANA
NOVIEMBRE
DICIEMBRE
ENERO
FEBRERO
MARZO
ABRIL
AO 2009-2010
MES
MAYO
TOTAL
JUNIO
JULIO
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
AGOSTO
SEPTIEMBRE
OCTUBRE
ALIMENTOS Y BEBIDAS
PREPARADAS ESTIMADAS
CARNE CON CHILE (ORDEN)
CHILES RELLENOS (ORDEN)
PESCADO FRITO (ORDEN)
CAMARONES (ORDEN)
CAF (TASA)
$6.52
$6.55
$10.19
$14.19
$2.03
$78.24
$52.42
$132.47
$170.28
$50.70
$469.45
$314.50
$794.83
$1,021.69
$304.20
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
$1,877.79
$1,258.00
$3,179.31
$4,086.75
$1,216.80
22,533
15,096
38,152
49,041
14,602
TOTAL DE INGRESOS:
$484.11
$2,904.66
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$11,618.65
$139,423.82
10,656
12,960
7,200
REPRESENTACION : GUERRERO
GRUPO DE TRABAJO: LAS PALAPAS
INDICADORES FINANCIEROS
Ingresos
totales
Egresos
totales
524,448
524,448
524,448
524,448
524,448
524,448
524,448
524,448
524,448
524,448
Capital
Trabajo
8,577
394,324
394,324
394,324
394,324
394,324
394,324
394,324
394,324
394,324
394,324
Valor
Residual
27,342
Valor de rescate
Rec K.W.
8,577
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 8%
Ao
Costos
Beneficios Factor de
Costos
Beneficios
Costos
Flujo Neto
de
Totales
Totales Actualizac.
ActualizadosActualizados Efectivo
Operacin
($)
($)
8%
($)
Act, ($)
0
282,000
0
1.000
282,000
0
282,000 -282,000
1
524,448
0.926
394,324
485,600
365,115
120,485
2
524,448
0.857
394,324
449,630
338,069
111,560
3
524,448
0.794
394,324
416,324
313,027
103,296
4
524,448
0.735
394,324
385,485
289,840
95,645
5
524,448
0.681
394,324
356,930
268,370
88,560
6
524,448
0.630
394,324
330,491
248,491
82,000
7
524,448
0.583
394,324
306,010
230,084
75,926
8
524,448
0.540
394,324
283,343
213,041
70,302
9
524,448
0.500
394,324
262,355
197,260
65,094
10
560,367
0.463
394,324
259,558
182,648
76,910
Total
3,535,726 2,927,947 607,779
VAN
Beneficio-Costo
607,779
Costos
actualizados
($)
282,000
8.00%
Beneficios
actualizados
($)
0
Flujo neto
de efectivo
Act. ($)
-282,000
1
2
3
4
5
6
7
8
9
10
Total
394,324
394,324
394,324
394,324
394,324
394,324
394,324
394,324
394,324
394,324
4,225,242
524,448
524,448
524,448
524,448
524,448
524,448
524,448
524,448
524,448
524,448
5,244,480
0.885
0.783
0.693
0.613
0.543
0.480
0.425
0.376
0.333
0.295
348,959
308,814
273,286
241,846
214,023
189,401
167,612
148,329
131,265
116,163
2,421,699
45,085 =
183,695
464,113
410,720
363,469
321,654
284,649
251,902
222,922
197,276
174,581
154,496
2,845,783
115,154
101,906
90,182
79,807
70,626
62,501
55,311
48,947
43,316
38,333
424,084
24.54%
607,779
24.54%
1.21
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
Ao 10
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
524,448
9,300
385,024
34,982
34,982
34,982
34,982
34,982
34,982
34,982
34,982
34,982
34,982
7%
7%
7%
7%
7%
7%
7%
7%
7%
7%