Professional Documents
Culture Documents
Producto o Servicio
Cristian Huerta
Unidad de
Venta
Precio
Unitario
Neto
Costo
Variable
Unitario
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
1 cosina solar 1
c/u
105,000
10,500
16
16
12
10
12
14
2 cosina solar 2
c/u
150,000
15,000
3 assesorios de cosina
c/u
8,900
4,000
22
22
18
14
16
20
c/u
250,000
20,000
20
20
21
18
15
18
18
20
12
10
15
5
6
7
8
9
10
11
12
13
14
15
8/29/2012
ada mes,
Precio
Mes 12
con IVA
15
124,950
124,950
21
124,950
18
124,950
124,950
124,950
124,950
124,950
124,950
124,950
124,950
124,950
124,950
124,950
124,950
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
a) Costos Fijos
Arriendos
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
Gastos de administracin
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
Publicidad y distribucin
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
Patente
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Seguros
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
Remuneraciones
Otros gastos
b) Costos Variables
Materiales e insumos
Combustibles y/o energa
Envases y empaque
Transporte y distribucin
COSTOS
TOTALES
3,000,000
15,600,000
2,880,000
600,000
300,000
300,000
60,000
60,000
12,000
300,000
23,112,000
23,112,000
8/29/2012
Producto o Servicio
Unidad
de Venta
Precio
Unitario
Neto
1 cosina solar 1
2 cosina solar 2
c/u
105000
c/u
150000
3 assesorios de cosina
4 cosina a combustion lenta
c/u
8900
c/u
250000
5
6
7
8
9
10
11
12
13
14
15
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
8/29/2012
Unidades
Vendidas
Anuales
8/29/2012
Producto o Servicio
Precio
Unidad de Unitario
Venta
Neto
1 cosina solar 1
c/u
105,000
2 cosina solar 2
c/u
150,000
3 assesorios de cosina
c/u
8,900
c/u
250,000
5
6
7
8
9
10
11
12
13
14
15
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
INGRESOS
VENTAS
ANUALES
8/29/2012
Resultado que se puede esperar del negocio dadas las estimaciones que hiciste para los ingresos y egresos esperados.
Nombre Proyecto:
Mes:
10
11
12
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
250,000
Ingresos:
Ingresos por ventas
Otros Ingresos
Ingresos Totales
Costos o egresos:
a) Costos Fijos
Arriendos
Remuneraciones
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
1,300,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
240,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
50,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
Gastos de administracin
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
Publicidad y distribucin
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
Patente
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
Seguros
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
25,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
-1,926,000
Otros gastos
8/29/2012
8/29/2012
TOTAL Ao 1
3,000,000
15,600,000
2,880,000
600,000
300,000
300,000
60,000
60,000
12,000
300,000
23,112,000
23,112,000
-23,112,000
8/29/2012