Professional Documents
Culture Documents
MEN PRINCIPAL
DESCRIPCIN E INDICACIONES GENERALES DE LA PLANTILLA
EN PRINCIPAL
HASTA EL 5.
S.
Amarillo Claro
Blanco
Verde Claro
Para realizar modificaciones a las frmulas de la plantilla no se requiere de una contrasea para desproteger la
son los siguientes: Men Herramientas, Opcin Proteger, Desproteger Hoja y luego dar "click" o presionar "ente
1. CONDICIONES GENERALES DE LA PLANTILLA
Horizonte de la plantilla en aos: Las inversiones de largo plazo (activos fijos) generan un impacto sobr
superior a un ao. La vida til del plan de negocios es de cinco aos.
Impuesto sobre la renta: Representa el 25% de la utilidad antes de impuestos.
Porcentaje de crecimiento anual estimado: Representa la tasa de incremento en los precios de ventas
salarios anuales.
2.CLCULO DE LA INVERSIN INICIAL
Activos no corrientes (fijos): En la plantilla de Microsoft Excel se establecen las siguientes categoras d
equipo, herramientas de trabajo y vehculos. El nmero de tems por cada categora es limitado. La vida til es
cinco aos y dichos activos se deprecian a travs del mtodo de lnea recta sin considerar valor residual.
Capital de trabajo: Muestra las inversiones en materiales, insumos para el proceso y bienes en proceso , nece
Otros: Se puede detallar hasta cuatro tems de otros activos en el momento cero.
3. ESTRUCTURA DE FINANCIAMIENTO Y COSTO DE CAPITAL DEL PROYECTO
Estructura de financiamiento: La plantilla considera tres suministradores de fondos para financiar el proye
plazo, fondos del programa ETI y aportes de capital propio (fondos propios).
Condiciones de la deuda: La deuda a largo plazo es un prstamo decreciente; es decir, con una cuota co
inters anual a pagar y el plazo del mismo (como mximo cinco aos).
4. INGRESOS Y COSTOS
Precio de venta unitario: Debe establecerse el precio de cada producto y/o servicio, para el primer a
aumentar cada ao, utilizando como base para dicho aumento a la tasa de crecimiento establecida en la plan
Costos bruto: Representa el costo variable de cada producto y/o servicio.
5. CALCULO DE LOS FLUJOS DE CAJA NETOS
Flujos de caja netos: Representa a los flujos de efectivo netos generados por el negocio y toma en cuenta a la
ajustada por la depreciacin de los activos fijos y la amortizacin del prstamo.
6. EVALUACION FINANCIERA DEL PROYECTO DE INVERSION
Costo de capital: La tasa de descuento utilizada para actualizar los flujos de caja netos del negocio. Dicha tas
los cinco aos de planeacin.
Rentabilidad: Los indicadores financieros calculados son el VAN, la TIR y el retorno contable sobre la inversin
NERALES DE LA PLANTILLA
ES DE LAS CELDAS)
ealizados.
s.
ro.
ECTO
MEN
Producto o Servicio
Peceras de formas
Peces tropicales
Peces betas
peceras normales
Peces goldfish
filtros
bombas
mantenimientos
Unidad de
medida
1 galon
2 cm
5 cm
1 galon
3 cm
3 galones
7 galones
50 galones
Precio
Unitario
$6.00
$0.60
$4.00
$5.00
$2.00
$4.00
$6.00
$25.00
Mes 1
Mes 2
15
60
20
10
20
5
5
5
Mes 3
17
70
25
12
25
7
7
7
Mes 4
19
80
30
14
30
10
10
10
Mes 5
21
9
35
16
35
12
12
12
23
100
40
17
40
15
15
14
Mes 6
25
120
45
18
45
17
17
15
Ao 1
Mes 7
27
130
50
19
50
19
19
17
Mes 8
29
140
55
20
55
22
22
19
Mes 9
31
150
60
22
60
25
25
20
Mes 10
33
160
65
24
65
27
27
22
Mes 11
35
170
70
26
70
30
30
24
MEN
10.0%
No.
1 Peceras de formas
2 Peces tropicales
3 Peces betas
4 peceras normales
5 Peces goldfish
6 filtros
7 bombas
8 mantenimientos
9 0
10 0
Total de Ventas Mensuales
Mes 1
$90.00
$36.00
$80.00
$50.00
$40.00
$20.00
$30.00
$125.00
$$-
Mes 2
$102.00
$42.00
$100.00
$60.00
$50.00
$28.00
$42.00
$175.00
$$-
Mes 3
$114.00
$48.00
$120.00
$70.00
$60.00
$40.00
$60.00
$250.00
$$-
Mes 4
$126.00
$5.40
$140.00
$80.00
$70.00
$48.00
$72.00
$300.00
$$-
Mes 5
$138.00
$60.00
$160.00
$85.00
$80.00
$60.00
$90.00
$350.00
$$-
Mes 9
$186.00
$90.00
$240.00
$110.00
$120.00
$100.00
$150.00
$500.00
$$-
Mes 10
$198.00
$96.00
$260.00
$120.00
$130.00
$108.00
$162.00
$550.00
$$-
$471.00
$599.00
$762.00
$841.40
$1,023.00
$1,127.00
$1,496.00
$1,624.00
$1,762.00
$1,860.00
Total de Ventas Anuales =
$1,250.00
$1,383.00
Mes 11
$210.00
$102.00
$280.00
$130.00
$140.00
$120.00
$180.00
$600.00
$$-
Mes 12
$222.00
$108.00
$300.00
$135.00
$150.00
$128.00
$192.00
$625.00
$$-
TOTAL
$1,872
$821
$2,280
$1,125
$1,140
$884
$1,326
$4,750
$$$14,198
Mes 12
37
180
75
27
75
32
32
25
TOTAL
312
1,369
570
225
570
221
221
190
0
0
Producto o Servicio
Peceras de formas
Peces tropicales
Peces betas
peceras normales
Peces goldfish
filtros
bombas
mantenimientos
Unidad de
medida
1 galon
2 cm
5 cm
1 galon
3 cm
3 galones
7 galones
50 galones
0
0
0
0
Ao 2
Trimestre 1 Trimestre 2 Trimestre 3 Trimestre 4
105
510
210
77
210
89
89
71
110
540
215
80
240
92
95
73
115
570
220
85
270
94
98
75
120
590
225
90
300
99
100
77
TOTAL
450
2210
870
332
1020
374
382
296
0
0
Ao 3
Trimestre 1 Trimestre 2 Trimestre 3 Trimestre 4
120
590
225
90
300
99
100
77
125
620
228
95
330
102
102
79
130
650
230
100
360
105
105
80
135
6780
232
105
380
110
110
82
TOTAL
510
8640
915
390
1370
416
417
318
0
0
Ao 4
530
8800
930
400
1400
430
430
330
Ao 5
550
9000
950
450
1500
450
450
350
MEN
Producto o Servicio
Peceras de formas
Peces tropicales
Peces betas
peceras normales
Peces goldfish
filtros
bombas
mantenimientos
Unidad de
medida
1 galon
2 cm
5 cm
1 galon
3 cm
3 galones
7 galones
50 galones
Ao 2
Trimestre 1 Trimestre 2 Trimestre 3 Trimestre 4
$693.00
$336.60
$924.00
$423.50
$462.00
$391.60
$587.40
$1,952.50
$726.00
$356.40
$946.00
$440.00
$528.00
$404.80
$627.00
$2,007.50
$759.00
$376.20
$968.00
$467.50
$594.00
$413.60
$646.80
$2,062.50
$792.00
$389.40
$990.00
$495.00
$660.00
$435.60
$660.00
$2,117.50
TOTAL
$2,970.00
$1,458.60
$3,828.00
$1,826.00
$2,244.00
$1,645.60
$2,521.20
$8,140.00
Ao 3
Trimestre 1 Trimestre 2 Trimestre 3 Trimestre 4
$871.20
$428.34
$1,089.00
$544.50
$726.00
$479.16
$726.00
$2,329.25
$907.50
$450.12
$1,103.52
$574.75
$798.60
$493.68
$740.52
$2,389.75
$943.80
$471.90
$1,113.20
$605.00
$871.20
$508.20
$762.30
$2,420.00
$980.10
$4,922.28
$1,122.88
$635.25
$919.60
$532.40
$798.60
$2,480.50
TOTAL
$3,702.60
$6,272.64
$4,428.60
$2,359.50
$3,315.40
$2,013.44
$3,027.42
$9,619.50
Ao 4
$4,232.58
$7,027.68
$4,951.32
$2,662.00
$3,726.80
$2,289.32
$3,433.98
$10,980.75
Ao 5
$4,831.53
$7,906.14
$5,563.58
$3,294.23
$4,392.30
$2,635.38
$3,953.07
$12,810.88
9
10
0
0
0
0
$$-
$$-
$$$6,287.60
$$-
$$-
$6,539.50
$$$7,193.45
$24,633.40
$$$7,458.44
$$$7,695.60
$$-
$$-
$$-
$$-
$12,391.61
$34,739.10
$39,304.43
$45,387.10
Unidades
312
1,369
570
225
570
221
221
190
0
0
3678
Ao 1
Precio Unitario
$6.00
$0.60
$4.00
$5.00
$2.00
$4.00
$6.00
$25.00
$$-
Peceras de formas
Costo
%
mantenimientos
Costo
%
Unidades
450
2210
870
332
1020
374
382
296
0
0
5934
Peces tropicales
Costo
%
0%
0%
0%
0%
0%
$-
Total
$1,872.00
$821.40
$2,280.00
$1,125.00
$1,140.00
$884.00
$1,326.00
$4,750.00
$$$14,198.40
Ao 2
Precio Unit.
$6.60
$0.66
$4.40
$5.50
$2.20
$4.40
$6.60
$27.50
$$-
Peces betas
Costo
%
0%
0%
0%
0%
0%
$-
$-
$-
Ao 3
Unidades
Precio Unit.
510
$7.26
8640
$0.73
915
$4.84
390
$6.05
1370
$2.42
416
$4.84
417
$7.26
318
$30.25
0
$0
$12976
peceras normales
Costo
%
0%
0%
0%
0%
0%
0
Costo
0%
0%
0%
0%
0%
Total
$2,970.00
$1,458.60
$3,828.00
$1,826.00
$2,244.00
$1,645.60
$2,521.20
$8,140.00
$$$24,633.40
$-
Ao 4
Total
Unidades Precio Unit.
$3,702.60
530
$7.99
$6,272.64
8800
$0.80
$4,428.60
930
$5.32
$2,359.50
400
$6.66
$3,315.40
1400
$2.66
$2,013.44
430
$5.32
$3,027.42
430
$7.99
$9,619.50
330
$33.28
$0
$$0
$$34,739.10
13250
Peces goldfish
Costo
%
0%
0%
0%
0%
0%
Ao 5
Unidades
Precio Unit.
550
$8.78
9000
$0.88
950
$5.86
450
$7.32
1500
$2.93
450
$5.86
450
$8.78
350
$36.60
0
$0
$13700
filtros
Costo
0%
0%
0%
0%
0%
$-
Total
$4,232.58
$7,027.68
$4,951.32
$2,662.00
$3,726.80
$2,289.32
$3,433.98
$10,980.75
$$$39,304.43
Total
$4,831.53
$7,906.14
$5,563.58
$3,294.23
$4,392.30
$2,635.38
$3,953.07
$12,810.88
$$$45,387.10
bombas
%
Costo
0%
0%
0%
0%
0%
$-
$-
0%
0%
0%
0%
0%
0
%
Costo
0%
0%
0%
0%
0%
$-
%
0%
0%
0%
0%
0%
$-
COSTO BRUTO
Lnea de Productos
Peceras de formas
Peces tropicales
Peces betas
peceras normales
Peces goldfish
filtros
bombas
mantenimientos
Ao 1
0
0
Total
COSTO PERSONAL
Empleados
Salarios
Prestaciones
Total Costo Personal
Unidades
312
1369
570
225
570
221
221
190
0
0
3678
Ao 1
Costo Unitario
Total
$$$$$-
$$$$$$$$$$$-
$$$$$-
Ao 2
Ao 3
$$$-
$-
Unidades
450
2210
870
332
1020
374
382
296
0
0
5934
Ao 4
$$$-
Ao 2
Costo Unit.
$$$$$$$$$$-
Ao 1
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Ao 2
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Ao 3
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
ventas $ / ao
Ao 1
$14,198.40
Ao 2
$24,633.40
Ao 3
$34,739.10
Ao 3
Costo Unit.
$$$$$$$$$$-
Total
$$$$$$$$$$$-
Unidades
530
8800
930
400
1400
430
430
330
0
0
13250
Ao 4
Costo Unit.
$$$$$$$$$$-
Total
$$$$$$$$$$$-
Unidades
550
9000
950
450
1500
450
450
350
0
0
13700
$$$-
Ao 4
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Ao 5
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Costos y Gastos totalizados en el ao se toman como % de ventas para efectos de clculo - solo para el primer ao
ventas $
$$$$$$$$$$$-
Unidades
510
8640
915
390
1370
416
417
318
0
0
12976
Ao 5
$$$-
Total
Ao 4
$39,304.43
Ao 5
$45,387.10
Costos Fijos
al mes
al mes
al mes
al mes
al mes
al mes
al mes
al mes
al mes
al mes
al mes
MEN
Ao 5
Costo Unit.
$$$$$$$$$$-
Total
$$$$$$$$$$$-
Monto
Locales:
Sala de Venta
$400.00
$400.00
Maquinaria:
FINANCIAMIENTO
Fondos Propios
Fondos - ETI
$2,040.00
$2,040.00
$-
Equipo:
Mascara protectora
Guantes
Herramientas de trabajo:
Cortador de Vidrio
Aplicador de Silicon
Vehculos:
Capital de Trabajo:
Insumos para el proceso productivo
Materias primas
Bienes en proceso
Otros:
$-
$-
$15.00
$10.00
$5.00
$-
$-
$5.00
$2.50
$2.50
$-
$-
$-
$-
$-
$-
$-
$-
$-
$2,033.85
$1,910.60
$123.25
$-
Totales:
$-
$0.00
$2,453.85
$413.85
28.00%
36
($17.12)
0.20%
$17.15
Clculo de Depreciacin
Depreciacn Anual:
$84.00
$0.00
$2,040.00
MEN
$-
ONES - pagina E
TO
Prstamos Financieros
$(1,640.00)
$(1,640.00)
$$$$$$$$$$$$$15.00
$10.00
$5.00
$$$$$5.00
$2.50
$2.50
$$$$$$$$$$$$2,033.85
$1,910.60
$123.25
$$$$$$$413.85
Perodo
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
Cuota
9.66
9.48
9.30
9.12
8.94
8.74
8.55
8.35
8.14
7.94
7.72
7.50
7.28
7.05
6.81
6.57
6.33
6.07
5.82
7.46
7.64
7.81
8.00
8.18
8.37
8.57
8.77
8.97
9.18
9.40
9.62
9.84
10.07
10.31
10.55
10.79
11.04
11.30
Saldo
$413.85
$406.39
$398.75
$390.94
$382.94
$374.76
$366.38
$357.82
$349.05
$340.07
$330.89
$321.49
$311.87
$302.03
$291.96
$281.66
$271.11
$260.32
$249.27
$237.97
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
17.12
-
5.55
5.28
5.01
4.72
4.43
4.14
3.84
3.53
3.21
2.88
2.55
2.21
1.86
1.51
1.14
0.77
0.39
0.00
(0.40)
(0.41)
(0.42)
(0.43)
(0.44)
(0.45)
(0.46)
(0.47)
(0.48)
(0.49)
(0.50)
(0.51)
(0.53)
(0.54)
(0.55)
(0.56)
(0.58)
(0.59)
(0.60)
(0.62)
(0.63)
(0.65)
(0.66)
11.57
11.84
12.11
12.39
12.68
12.98
13.28
13.59
13.91
14.23
14.57
14.91
15.25
15.61
15.97
16.35
16.73
17.12
0.40
0.41
0.42
0.43
0.44
0.45
0.46
0.47
0.48
0.49
0.50
0.51
0.53
0.54
0.55
0.56
0.58
0.59
0.60
0.62
0.63
0.65
0.66
$226.41
$214.57
$202.46
$190.06
$177.38
$164.40
$151.12
$137.53
$123.62
$109.38
$94.82
$79.91
$64.66
$49.05
$33.07
$16.73
$0.00
$(17.12)
$(17.52)
$(17.93)
$(18.34)
$(18.77)
$(19.21)
$(19.66)
$(20.12)
$(20.59)
$(21.07)
$(21.56)
$(22.06)
$(22.58)
$(23.10)
$(23.64)
$(24.19)
$(24.76)
$(25.34)
$(25.93)
$(26.53)
$(27.15)
$(27.79)
$(28.43)
$(29.10)
Intereses Pagados
Utilidad antes de Impuestos
Impuesto sobre la renta
Utilidad Neta
Mes 1
471.00
$471.00
7.00
$7.00
9.66
$454.34
Mes 2
599.00
$599.00
7.00
$7.00
9.48
$582.52
Mes 3
762.00
$762.00
7.00
$7.00
9.30
$745.70
Mes 4
841.40
$841.40
7.00
$7.00
9.12
$825.28
Mes 5
1,023.00
$1,023.00
7.00
$7.00
8.94
$1,007.06
$454.34
$582.52
$745.70
$825.28
$1,007.06
Trimestre 1
6,158.35
$6,158.35
21.00
$21.00
21.14
$6,116.21
Trimestre 2
6,158.35
$6,158.35
21.00
$21.00
18.97
$6,118.38
Ao 2
Trimestre 3
6,158.35
$6,158.35
21.00
$21.00
16.65
$6,120.70
Trimestre 4
6,158.35
$6,158.35
21.00
$21.00
14.17
$6,123.18
$6,116.21
$6,118.38
0
$6,120.70
$6,123.18
Ao 1
Mes 6
Mes 7
1,127.00
1,250.00
$1,127.00
$1,250.00
7.00
7.00
$7.00
$7.00
8.74
8.55
$1,111.26
$1,234.45
$1,111.26
$1,234.45
Mes 8
1,383.00
$1,383.00
7.00
$7.00
8.35
$1,367.65
Mes 9
1,496.00
$1,496.00
7.00
$7.00
8.14
$1,480.86
Mes 10
1,624.00
$1,624.00
7.00
$7.00
7.94
$1,609.06
Mes 11
1,762.00
$1,762.00
7.00
$7.00
7.72
$1,747.28
Mes 12
1,860.00
$1,860.00
7.00
$7.00
7.50
$1,845.50
$1,367.65
$1,480.86
$1,609.06
$1,747.28
$1,845.50
Total
Ao 1
14,198.40
$14,198.40
84.00
$84.00
103.44
$14,010.96
3,502.74
$10,508.22
Total
24,633.40
$24,633.40
84.00
$84.00
70.93
$24,478.47
6,119.62
$18,358.86
Trimestre 1
8,684.78
$8,684.78
21.00
$21.00
11.50
$8,652.27
Trimestre 2
8,684.78
$8,684.78
21.00
$21.00
8.65
$8,655.13
Ao 3
Trimestre 3
8,684.78
$8,684.78
21.00
$21.00
5.59
$8,658.19
Trimestre 4
8,684.78
$8,684.78
21.00
$21.00
2.31
$8,661.47
$8,652.27
$8,655.13
$8,658.19
$8,661.47
Total
34,739.10
$34,739.10
84.00
$84.00
28.04
$34,627.06
8,656.77
$25,970.30
Mes 8
$1,367.65
Mes 9
$1,480.86
Mes 10
$1,609.06
Mes 11
$1,747.28
Mes 12
$1,845.50
Ao 4
Ao 5
39,304.43
$39,304.43
84.00
$84.00
(4.94)
$39,225.37
9,806.34
$29,419.03
45,387.10
$45,387.10
84.00
$84.00
(7.04)
$45,310.14
11,327.53
$33,982.60
Ao 1
Mes 6
Mes 7
$1,111.26
$1,234.45
Mes 2
$582.52
Mes 3
$745.70
Mes 4
$825.28
Mes 5
$1,007.06
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
7.00
84.00
7.46
7.64
7.81
8.00
8.18
8.37
8.57
8.77
8.97
9.18
9.40
9.62
101.98
$453.88
$581.88
$744.88
$824.28
$1,005.88
$1,109.88
$1,232.88
$1,365.88
$1,478.88
$1,606.88
$1,744.88
$1,842.88
$13,992.98
Trimestre 1
$6,116.21
Trimestre 2
$6,118.38
Ao 2
Trimestre 3
$6,120.70
Trimestre 4
$6,123.18
Total
$18,358.86
Trimestre 1
$8,652.27
Trimestre 2
$8,655.13
Ao 3
Trimestre 3
$8,658.19
Trimestre 4
$8,661.47
Total
$25,970.30
21.00
21.00
21.00
21.00
84.00
21.00
21.00
21.00
21.00
84.00
Total
Ao 1
$10,508.22
Mes 1
$454.34
Ao 4
Ao 5
$29,419.03
$33,982.60
84.00
84.00
30.22
32.38
34.70
37.19
134.49
39.85
42.71
45.77
49.05
177.38
22.06
7.04
$6,107.00
$6,107.00
$6,107.00
$6,107.00
$18,308.36
$8,633.42
$8,633.42
$8,633.42
$8,633.42
$25,876.91
$29,480.97
$34,059.57
MEN
Periodo de Recuperacin
Valor Presente Neto
Tasa Interna de Retorno
Retorno Sobre la Inversin
Ao 1
14,198.40
$14,198.40
84.00
$84.00
103.44
$14,010.96
3,502.74
$10,508.22
Ao 2
24,633.40
$24,633.40
84.00
$84.00
70.93
$24,478.47
6,119.62
$18,358.86
Ao 3
34,739.10
$34,739.10
84.00
$84.00
28.04
$34,627.06
8,656.77
$25,970.30
Ao 4
39,304.43
$39,304.43
84.00
$84.00
(4.94)
$39,225.37
9,806.34
$29,419.03
Ao 5
45,387.10
$45,387.10
84.00
$84.00
(7.04)
$45,310.14
11,327.53
$33,982.60
84.00
84.00
84.00
84.00
84.00
101.98
134.49
177.38
22.06
7.04
$10,490.24
$18,308.36
$25,876.91
$29,480.97
$34,059.57
$2,453.85
0
$(2,453.85)
1 Aos Aprox.
$115,762.20
490.92%
963.70%
$50,000.00
$40,000.00
$30,000.00
$20,000.00
Vent
$10,000.00
Utilidad
$-
Utilidad a
Utilidad Ne
4
100.00%
80.00%
60.00%
M
M
M
40.00%
20.00%
Margen de
0.00%
Margen de Ut
1
2
Margen de Utilid
3
4
5
INDICADORES DE RENTABILIDAD
Margen de Utilidad Bruta
Margen de Utilidad Operacional
Margen de Utilidad Neta
Ao 1
100.00%
98.68%
74.01%
Ao 2
100.00%
99.37%
74.53%
Ao 3
100.00%
99.68%
74.76%
Utilidad Neta
Utilidad antes de Impuestos
Utilidad Bruta
Ventas
Ventas
Utilidad Bruta
Utilidad antes de Impuestos
Utilidad Neta
4
Ao 4
100.00%
99.80%
74.85%
Ao 5
100.00%
99.83%
74.87%
MEN
Producto o Servicio
Peceras de formas
Peces tropicales
Peces betas
peceras normales
Peces goldfish
filtros
bombas
mantenimientos
0
0
Unidad de
medida
1 galon
2 cm
5 cm
1 galon
3 cm
3 galones
7 galones
50 galones
0
0
Ventas del
Primer Ao
312
1,369
570
225
570
221
221
190
0
0
Porcentaje de
Participacin
8%
37%
15%
6%
15%
6%
6%
5%
0%
0%
3,678
100%
Punto Equilibrio Ao 1
9
8
7
6
5
4
3
2
1
0
Peceras de formas
Peces tropicales
filtrosProducto o Servicio
bombas
Peces betas
mantenimientos
0
peceras normales
0
Peces goldfish
0
TO DE EQUILIBRIO OPERATIVO
Precio de Venta
Unitario
$6.00
$0.60
$4.00
$5.00
$2.00
$4.00
$6.00
$25.00
$$-
Costo Variable
Unitario
$$$$$$$$$$-
Margen de
Contribucin
$6.00
$0.60
$4.00
$5.00
$2.00
$4.00
$6.00
$25.00
$$-
2
8
3
1
3
1
1
1
0
0
$3.86
$84.00
$3.86
Unidades de
Equilibrio
22
21.76
Ingreso de Equilibrio
$90.00
$80.00
$70.00
$60.00
$50.00
$40.00
$30.00
$20.00
$10.00
0
peceras normales
0
$Peces goldfish
0
MEN
Ingreso de Equilibrio
Aos
Ao
1
2
3
4
5
Ingreso de
Equilibrio
$11.08
$4.86
$13.49
$6.66
$6.74
$5.23
$7.84
$28.10
$$$84.00
Unidades
Ingreso de Equilibrio
Ingreso de Equilibrio
$84.00
$84.00
$84.00
$84.00
$84.00