II
III
20000
unds.
18
18
6
2
10
930
70
300
200
360
948.00
Tasa deprec
20%
1
3.6
0.3
2
3.6
1
186
2
186
15.5
I
a
2822
572
6
9
12
10
20
15
500
2250
750
750
750
2715.8
150.3
0.3
150
1815.5
800
750
150
100
15.5
750
750
5537.8
0.28
II
c
e
III
IV
PRECIO DE VENTA
0.32
PRODUCCION (Q)
1
240000
2
264000
3
290400
1
240000
0.32
76,422
2
264000
0.32
84,064
3
290400
0.32
92,470
PRODUCCION (Q)
PRECIO DE VENTA
VENTAS
0.015
0.0075
0.015
0.00005
0.0002
0.00005
0.00005
ml
gr
gr
lt
mts
cto
unid.
1
240000
3600
1800
3600
12
0.0024
12
12
Costo unitario
0.02
0.06
0.04
10
5
15
500
ml
gr
gr
lt
mts
cto
unid.
1
72
108
144
120
0.012
180
6000
6,624.01
1
240000
9000
9000
9000
27,000.00
0.0375
0.0375
0.0375
0.3
150
1
3.6
1800
1,803.60
800
750
150
100
15.5
1
9600
9000
1800
1200
186
21,786.00
750
1
9000
9,000.00
1
6,624.01
27,000.00
1,803.60
35,427.61
2
7,286.41
29,700.00
1,803.60
38,790.01
3
8,015.05
32,670.00
1,803.60
42,488.65
1
33,624.01
6,624.01
27,000.00
32,589.60
1,803.60
21,786.00
9,000.00
66,213.61
2
36,986.41
7,286.41
29,700.00
32,589.60
1,803.60
21,786.00
9,000.00
69,576.01
3
40,685.05
8,015.05
32,670.00
32,589.60
1,803.60
21,786.00
9,000.00
73,274.65
I COSTO VARIABLE
Materia prima y materiales
mano de obra
II COSTO FIJO
Gastos indirectos
Gastos de administracion
Gastos de venta
III COSTO TOTAL (I+II)
1
66,213.61
64,227.61
5,352.30
5,352.30
0
2
69,576.01
67,590.01
5,632.50
280.20
1
3
73,274.65
71,288.65
5,940.72
308.22
2
1
76,421.64
76,421.64
66,213.61
33,624.01
32,589.60
10,208.03
3062.4084
7,145.62
2
84,063.80
84,063.80
69,576.01
36,986.41
32,589.60
14,487.79
4346.33724
10,141.45
3
92,470.18
92,470.18
73,274.65
40,685.05
32,589.60
19,195.53
5758.658964
13,436.87
1
76,421.64
35,427.61
40,994.03
21,786.00
9,000.00
10,208.03
3062.4084
7,145.62
2
84,063.80
38,790.01
45,273.79
21,786.00
9,000.00
14,487.79
4346.33724
10,141.45
3
92,470.18
42,488.65
49,981.53
21,786.00
9,000.00
19,195.53
5758.658964
13,436.87
1
32,589.60
3.6
186
32,400.00
2
32,589.60
3.6
186
32,400.00
3
32,589.60
3.6
186
32,400.00
1
76,421.64
76,421.64
2
84,063.80
84,063.80
6,300.30
69,556.22
33,624.01
32,589.60
74,230.57
36,986.41
32,589.60
I INGRESOS
Ventas
II EGRESOS
Costo Variable
Costo Fijo
III UTILIDAD ANTES DE IMPUESTO
Impuesto a la renta (30%)
IV UTILIDAD NETA
VENTA
COSTO DE VENTA
UTILIDAD BRUTA
GASTOS DE ADMINISTRACION
GASTO DE VENTA
UTILIDAD DE OPERACIN
IMPUESTO A LA RENTA
UTILIDAD NETA
COSTO FIJO
DEPRECIACION
AMORTIZACION DE INTANGIBLES
COSTO FIJO SIN DEP NI AMORT
CUADRO No 21 FLUJO DE CAJA se registra las salidas reales de dinero
INGRESOS
Ventas
VALOR RESIDUAL ACTIVO
VALOR RESIDUAL CAP TRABAJO
EGRESOS
Costo Variable
Costo Fijo sin deprec ni amortizac
18.00
930.00
5,352.30
-6,300.30
3,062.41
4,346.34
280.20
6,865.42
308.22
9,833.23
3
3.6
4
3.6
5
3.6
3
186
4
186
5
186
CUADRO No 4 VALOR
RESIDUAL DEL ACTIVO Eq. Muebles y enseres
18
TO VARIABLE UNITARIO)
nes laminados
4
319440
5
351384
4
319440
0.32
101,717
5
351384
0.32
111,889
2
264000
3960
1980
3960
13.2
0.00264
13.2
13.2
3
290400
4356
2178
4356
14.52
0.002904
14.52
14.52
4
319440
4791.6
2395.8
4791.6
15.972
0.0031944
15.972
15.972
5
351384
5270.76
2635.38
5270.76
17.5692
0.00351384
17.5692
17.5692
2
79.2
118.8
158.4
132
0.0132
198
6600
7,286.41
3
87.12
130.68
174.24
145.2
0.01452
217.8
7260
8,015.05
4
95.832
143.748
191.664
159.72
0.015972
239.58
7986
8,816.56
5
105.4152
158.1228
210.8304
175.692
0.0175692
263.538
8784.6
9,698.22
2
264000
9900
9900
9900
29,700.00
3
290400
10890
10890
10890
32,670.00
4
319440
11979
11979
11979
35,937.00
5
351384
13176.9
13176.9
13176.9
39,530.70
2
3.6
1800
1,803.60
3
3.6
1800
1,803.60
4
3.6
1800
1,803.60
5
3.6
1800
1,803.60
2
9600
9000
1800
1200
186
21,786.00
3
9600
9000
1800
1200
186
21,786.00
4
9600
9000
1800
1200
186
21,786.00
5
9600
9000
1800
1200
186
21,786.00
2
9000
9,000.00
3
9000
9,000.00
4
9000
9,000.00
5
9000
9,000.00
4
8,816.56
35,937.00
1,803.60
46,557.16
5
9,698.22
39,530.70
1,803.60
51,032.52
4
44,753.56
8,816.56
35,937.00
32,589.60
1,803.60
21,786.00
9,000.00
77,343.16
5
49,228.92
9,698.22
39,530.70
32,589.60
1,803.60
21,786.00
9,000.00
81,818.52
4
77,343.16
75,357.16
6,279.76
339.04
3
5
81,818.52
79,832.52
6,652.71
372.95
4
4
101,717.20
101,717.20
77,343.16
44,753.56
32,589.60
24,374.04
7312.21286
17,061.83
5
111,888.92
111,888.92
81,818.52
49,228.92
32,589.60
30,070.41
9021.122146
21,049.29
4
101,717.20
46,557.16
55,160.04
21,786.00
9,000.00
24,374.04
7312.21286
17,061.83
5
111,888.92
51,032.52
60,856.41
21,786.00
9,000.00
30,070.41
9021.122146
21,049.29
4
32,589.60
3.6
186
32,400.00
5
32,589.60
3.6
186
32,400.00
3
92,470.18
92,470.18
4
101,717.20
101,717.20
79,372.36
40,685.05
32,589.60
85,028.32
44,753.56
32,589.60
5
#REF!
111,888.92
#REF!
6,652.71
90,839.64
49,228.92
32,589.60
5,758.66
7,312.21
339.04
13,097.83
372.95
16,688.88
9,021.12
#REF!
VALOR
18
Depreciac acum
VALOR RESIDUAL
18
0