Académique Documents
Professionnel Documents
Culture Documents
ANALISIS FINANCIERO
PRESUPUESTO DE INVERCION
INVERCION
EQUIPO PIEZAS PRECIO/UNIDAD TOTAL
EQUIPO VARIOS 1 80310.09 80310.09
80310.09
INSTALACIONES
CONSTRUCCION Y ACONDICIONAMIENTO 1 65,787.45 65,787.45
TOTAL ###
agua/mes 124.46
luz cada 2 meses 520.00
644.46
TOTAL DE MATERIA PRIMA E INSUMOS 16,934.46
CAMBIOS DE ACEITE 300.00 0.5 150.00 1,050.00 4,500.00 54,600.00 54,654.60 54,709.25 54,763.96
AFINACIONES 500.00 0.5 250.00 1,750.00 7,500.00 91,000.00 91,091.00 91,182.09 91,273.27
CAMBIO DE BALEROS 1,200.00 0.5 600.00 4,200.00 18,000.00 218,400.00 218,618.40 218,837.02 219,055.86
REPARACIONES CARBURADORES 300.00 0.5 150.00 1,050.00 4,500.00 54,600.00 54,654.60 54,709.25 54,763.96
FULL INJETCION 600.00 0.25 150.00 1,050.00 4,500.00 54,600.00 54,654.60 54,709.25 54,763.96
REPARACIONES DE MOTOR 1,800.00 0.25 450.00 3,150.00 13,500.00 163,800.00 163,963.80 164,127.76 164,291.89
REPARACION DE MARCHA 200.00 0.5 100.00 700.00 3,000.00 36,400.00 36,436.40 36,472.84 36,509.31
SUSPENCIONES 2,000.00 0.15 300.00 2,100.00 9,000.00 109,200.00 109,309.20 109,418.51 109,527.93
MECANICA EN GENERAL 300.00 2 600.00 4,200.00 18,000.00 218,400.00 218,618.40 218,837.02 219,055.86
INCREMENTO DE 0.1%
ACEITES PARA MOTOR 1 Litro 40.00 5 200.00 1,400.00 6,000.00 72,800.00 73,528.00 74,263.28 75,005.91
ACEITES PARA TRANSMICION 1litro 50.00 4 200.00 1,400.00 6,000.00 72,800.00 73,528.00 74,263.28 75,005.91
GRASA 250 GR 25.00 2 50.00 350.00 1,500.00 18,200.00 18,382.00 18,565.82 18,751.48
LIQUIDO PARA FRENOS 1litro 54.00 2 108.00 756.00 3,240.00 39,312.00 39,705.12 40,102.17 40,503.19
ACEITE PARA DIFERENCIAL 1 Litro 40.00 3 120.00 840.00 3,600.00 43,680.00 44,116.80 44,557.97 45,003.55
ACEITE PARA TRANSMICION ESTANDAR 1litro 54.00 2 108.00 756.00 3,240.00 39,312.00 39,705.12 40,102.17 40,503.19
LIMPIADOR DE INYECTORES 250 ml 28.00 2 56.00 392.00 1,680.00 20,384.00 20,587.84 20,793.72 21,001.66
POR DIA POR MES POR AO POR DIA POR MES POR AO
Administrativos 100
4 5
54,818.73 54,873.55
91,364.55 91,455.91
219,274.91 219,494.19
54,818.73 54,873.55
54,818.73 54,873.55
164,456.18 164,620.64
36,545.82 36,582.36
109,637.46 109,747.09
219,274.91 219,494.19
1,005,010.01 1,006,015.02
4 5
75,755.97 76,513.53
75,755.97 76,513.53
18,938.99 19,128.38
40,908.22 41,317.31
45,453.58 45,908.12
40,908.22 41,317.31
21,211.67 21,423.79
318,932.64 322,121.97
INGRESOS # DE TRABAJOS POR AOS
PRECIO POR DIA ingresos/dia 0 1 2 3
CAMBIOS DE ACEITE 600.00 0.5 300.00 54,600.00 54,654.60 54,709.25 54,763.96
AFINACIONES 900.00 0.5 450.00 91,000.00 91,091.00 91,182.09 91,273.27
CAMBIO DE BALEROS 1,600.00 0.5 800.00 218,400.00 218,618.40 218,837.02 219,055.86
REPARACIONES CARBURADORES 500.00 0.5 250.00 54,600.00 54,654.60 54,709.25 54,763.96
FULL INJETCION 1,000.00 0.25 250.00 54,600.00 54,654.60 54,709.25 54,763.96
REPARACIONES DE MOTOR 3,000.00 0.25 750.00 163,800.00 163,963.80 164,127.76 164,291.89
REPARACION DE MARCHA 300.00 0.5 150.00 36,400.00 36,436.40 36,472.84 36,509.31
SUSPENCIONES 2,500.00 0.15 375.00 109,200.00 109,309.20 109,418.51 109,527.93
MECANICA EN GENERAL 500.00 2 1,000.00 218,400.00 218,618.40 218,837.02 219,055.86
4,325.00 1,001,000.00 1,002,001.00 1,003,003.00 1,004,006.00
4 5
54,818.73 54,873.55
91,364.55 91,455.91
219,274.91 219,494.19
54,818.73 54,873.55
54,818.73 54,873.55
164,456.18 164,620.64
36,545.82 36,582.36
109,637.46 109,747.09
219,274.91 219,494.19
1,005,010.01 1,006,015.02
incremento anual de 3.0% 3.0% 3.0% 3.0% 3.0%
COSTOS DE OPERACIN
FIJOS 0 1 2 3 4
agua 1,493.52 1,538.33 1,584.48 1,632.01 1,680.97
luz 3,120.00 3,213.60 3,310.01 3,409.31 3,511.59
mant utiles, equipo y art. De limpieza 18,000.00 18,540.00 19,096.20 19,669.09 20,259.16
numero de socios 5 5 5 5 5
% de capitalizacion 10% 10% 10% 10% 10%
3.0%
5
1,731.40
3,616.94
20,866.93
26,215.27
322,121.97
279,269.12
601,391.09
627,606.36
378,408.66
37,840.87
340,567.79
68,113.56
0.62
38%
5
10%
SUELDO POR SUELDOS POR NUMERO DE TRABAJADORES
TRABAJADORES # TRABAJADORES EMPLEADO DIA MES AO
MECANICOS 2 180 180 360 10800 131400
SECRETARIA 1 150 150 150 4500 54750
ADMINISTRADOR 1 150 150 150 4500 54750
240900
0 1 2 3 4 5
MECANICOS 131400 135342 139402.26 143584.3278 147891.8576 152328.6134
SECRETARIA 54750 56392.5 58084.275 59826.80325 61621.60735 63470.25557
ADMINISTRADOR 54750 56392.5 58084.275 59826.80325 61621.60735 63470.25557
240900 248127 255570.81 263237.934 271135.072 279269.124 PAGO DE SUELDOS ANUAL
INCREMENTO DEL 3% 3% 3% 3% 3% 3%
O DE SUELDOS ANUAL
flujo de efectivo
concepto actual 1 2 3
ingresos en efectivo
ventas totales - 1,002,001.00 1,003,003.00 1,004,006.00
inv. Recursos productor 2,500.00 - - -
inv. Recursos FAPPA 150,000.00 - - -
INGRESOS TOTALES 152,500.00 1,002,001.00 1,003,003.00 1,004,006.00
Egresos en efectivo
CONCEPTO/AO
EFICIENCIA OPERATIVA
INGRESOS POR VENTA 1,001,000.00 1,002,001.00 1,003,003.00 1,004,006.00
COSTOS Y GASTOS DE OPERACIN 652,723.43 786,106.73 796,321.21 806,783.51
UTILIDAD BRUTA 348,276.57 215,894.27 206,681.79 197,222.50
4 5
1,005,010.01 1,006,015.02
- ###
- ###
1,005,010.01 1,006,015.02
615,519.43 627,606.36
80310.09 80310.09
65,787.45 65,787.45
16,934.46 16,934.46
38,949.06 37,840.87
817,500.49 828,479.23
187,509.52 177,535.79
807,308.08 984,843.88
1,005,010.01 1,006,015.02
817,500.49 828,479.23
187,509.52 177,535.79
RELACION BENEFICIO COSTO (R.B/C)
CONCEPTO/AO 0 1 2 3 4
ENTRADAS 1,001,000.00 1,002,001.00 1,003,003.00 1,004,006.00 1,005,010.01
SALIDAS 570,001.52 580,971.81 592,209.90 603,723.23 615,519.43
430,998.48 421,029.19 410,793.10 400,282.77 389,490.58
0.57 0.58 0.59 0.60 0.61
43% 42% 41% 40% 39%
PUNTO DE EQUILIBRIO
CONCEPTO
INGRESOS 1,001,000.00 1,002,001.00 1,003,003.00 1,004,006.00 1,005,010.01
COSTOS FIJOS 22,613.52 23,291.93 23,990.68 24,710.40 25,451.72
COSTOS VARIABLES 547,388.00 557,679.88 568,219.22 579,012.83 590,067.71
1,006,015.02 -
26,215.27
601,391.09
378,408.66
38%
VALOR ACTUAL NETO (VAN)
VAN $230,308.14
CONCEPTO/AO 0 1 2 3 4 5
FLUJO DE EFECTVO - 500,223.43 215,894.27 206,681.79 197,222.50 187,509.52 177,535.79
TIR 29%