Total
CANTIDAD
1
1
50
100
COSTO UNITARIO
17,000,000
200,000
3,000
40,000
subtotal
INVERSION EN VEHICULOS
1
35,000,000
1
13,000,000
subtotal
Total
COSTO UNITARIO
180,000
10,000
30,000
15,000
Software
impresora Epson Workforce 2540 + Siste
telefax Panasonic Kx-ft901
Implementos de oficina
extintores de 10 libras
Silla Plstica Con Brazos Bambini Resiste
1
1
1
1
2
5
300,000
420,000
28,000
50,000
28,000
25,000
Total
REMUNERACIN
MENSUAL
1,600,000
1,000,000
1600000
REMUNERACIN
ANUAL
19,200,000
12,000,000
19,200,000
50,400,000
MATERIAL
A. MATERIALES DIRECTOS
zunchos plasticos y grapas.
Combustible para los camiones de recol
Grasas Mecanicas
UNIDAD DE
MEDIDA
CANTIDAD
Rollo
Galones
caneca
45
480
1
Resma
Caja
12
2
MATERIALES INDIRECTOS
Gguantes
Bistury
MEDIDA
Kw_ hora
Mts3
mensual
anual
Mensual
CANTIDAD
4,800
156
12
1
12
TOTAL
VIDA UTIL
20
20
2
COSTO ACTIVO
17,000,000
200,000
3,000
40,000
VIDA UTIL
COSTO ACTIVO
10
2,559,000
2,559,000
subtotal
REMUNERACIN
MENSUAL
2,000,000
1,000,000
650,000
3,650,000
REMUNERACIN
ANUAL
24,000,000
12,000,000
7,800,000
0
43,800,000
UNIDAD DE
MEDIDA
ao
ao
ao
CANTIDAD
1
1
1
TOTAL
Gastos preoperativos
AMORTIZAR
790,000
ACTIVO INTANGIBLE
1,230,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
2,020,000
Publicidad Radial
UNIDAD DE
MEDIDA
CANTIDAD
MES
12
TOTAL
Subtotal
COSTO
VARIABLE
COSTO FIJO
$ 77,553,000
$ 4,250,000
$ 130,000
$ 869,500
$ 869,500
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
Subtotal
Gastos de Ventas
$ 67,397,250
$ 725,000
$ 404,000
$ 255,900
$ 68,782,150
$ 6,453,648
$
$ 88,386,648
$ 960,000
$ 960,000
Subtotal
TOTAL
COSTOS TOTALES
$ 70,611,650
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$ 88,386,648
$ 158,998,298
625 Lo da el ejercicio
660,000 en el ao
70,611,650
88,386,648
133.92
143,788
$
$
COSTO FIJO
0
400
800
1200
1600
2000
$
$
$
$
$
$
70,611,650
70,611,650
70,611,650
70,611,650
70,611,650
70,611,650
COSTO VARIABLE
0
$ 53,568
$ 107,135
$ 160,703
$ 214,271
$ 267,838
100%
625
134
491
491
Linea A
$ 143,812
1.0
TOTAL
89,882,447
19,270,797
70,611,650
0
0
0
143,812
89,882,447
134
100%
0
0
0
0%
$ 336,245,952
Ingresos
Costos variables
Contribucin Marginal en Pesos
89,882,447
19,270,797
70,611,650
0
0
0
Contribucin Marginal en %
Total en Ingresos
Total de costos variables
Total de margen de contribucin
Total de Porcentaje
79%
100%
336,245,952
0%
0
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
SUBTOTAL
$ 69,350,000
$ 2,559,000
$ 71,909,000
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 1,230,000
$ 790,000
$ 2,020,000
$ 73,929,000
No 24 Costos Operacionales
CONCEPTO
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
Total Costos
Operacionales
$ 89,256,148
$ 68,782,150
$ 960,000
$ 158,998,298
Capital de trabajo
$ 13,122,408
$ 12,327,297
Diferencia
$ 795,111
AOS
0
CAPITAL DE TRABAJO
$ 13,122,408
$ 13,122,408
TOTAL INVERSION
$ 13,122,408
$ 13,122,408
AOS
0
CAPITAL DE TRABAJO
$ 13,122,408
$ 14,434,648
$ 1,312,240
$ 13,122,408
$ 14,434,648
$ 13,122,408
$
$
$
$
$ 846,395
1,443,466
2,382,965 Diferencia
2,536,666
2,700,281
DETALLE
2,874,449
CAPITAL DE TRABAJO
$ 13,122,408
$ 846,395
$ 1,536,570
$ 13,122,408
$ 2,382,965
80,819,298
4,250,000
85,069,298
80,819,298
5,194,578
86,013,876
53,000,000
46,398,128
0
Capital de Trabajo
13,122,408
86,013,876
13,122,408
72,891,468
$ 13,122,408
0
-73,929,000
-13,122,408
1
60,806,592
TOTAL DE INVERSIONES
87,051,408
60,806,592
4,250,000
77,553,000
4,524,125
80,655,120
0
81,803,000
85,179,245
130,000
0
_
$ 6,453,648
$ 6,869,908
6,583,648
6,869,908
88,386,648
92,049,153
1
67,397,250
725,000
_
1,125,400
404,000
2
70,093,140
739,500
_
1,125,400
404,000
69,651,650
72,362,040
CONCEPTO
Publicidad
Transporte
TOTAL GASTOS VENTA
1
960,000
0
960,000
2
979,200
0
979,200
1
88,386,648
69,651,650
960,000
158,998,298
2
92,049,153
71,044,683
979,200
164,073,036
0
-73,929,000
-13,122,408
1
-13,122,408
-87,051,408
-13,122,408
FUENTES
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
Pr
Pr
Pr
-69,350,000
_
-2,559,000
-71,909,000
Pr
Pr
Cr y Pr
-790,000
-1,230,000
-13,122,408
TOTAL INVERSIONES
-87,051,408
PERIODO
PAGO ANUAL
INTERESES
SOBRE SALDOS
0,2387
DATOS
I=
23.87% EA
P=
N=
A=
53,000,000
5 AOS
(19,252,972)
TABLA DE AMORTIZA
CUOTA
SALDO INICIAL
1
2
3
4
(53,000,000)
(46,398,128)
(38,220,390)
(28,090,625)
(15,542,885)
(11,884,547)
2,070,532/(1+0,0645)^2
(9,773,757)
1,705,597/(1+0,0645)^3
1,413,967
1,253,597/(1+0,0645)^4
(5,221,931)
696,606/(1+0,0645)^5
(2,714,287)
(6,201,852)
P= 1,528,841/(1+0,0645)^2
(7,216,754)
P=1,893,775/(1+0,0645)^3
(8,397,739)
P=2,345,819/(1+0,0645)^4
(9,771,986)
P=2,905,766/(1+0,0645)^5
(11,371,122)
1
(11,884,547)
2
(9,773,757)
Capital
Es el valor en ventas que
(6,201,852)
(7,216,754)
1
412,500,000
158,998,298
2
424,050,000
163,450,250
Utilidad operacional
Menos impuestos
253,501,702
83,655,562
260,599,750
85,997,918
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
169,846,140
1,125,400
404,000
174,601,833
1,125,400
404,000
171,375,540
176,131,233
0
-87,051,408
1
87,051,408
171,375,540
-21,123,832
258,426,948
0
-73,929,000
_
-13,122,408
87,051,408
-87,051,408
87,051,408
Valor residual
Flujo Neto de Inversin
1
412,500,000
2
424,050,000
158,998,298
163,450,250
Utilidad operacional
Menos Gastos Financieros
253,501,702
-11,884,547
260,599,750
-9,773,757
Utilidad Gravable
Menos impuestos
265,386,249
87,577,462
270,373,507
89,223,257
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
177,808,787
1,125,400
404,000
181,150,250
1,125,400
404,000
179,338,187
216,167,134
0
-87,051,408
1
87,051,408
179,338,187
-21,123,832
266,389,595
Inversion fija
-73,929,000
_
-13,122,408
87,051,408
Valor residual
Crdito
-53,000,000
Amortizacin Crdito
Flujo Neto de inversin
6,201,852
-140,051,408
93,253,260
1
412,500,000
158,998,298
2
424,050,000
163,450,250
Utilidad operacional
Menos gastos financieros
253,501,702
-11,884,547
260,599,750
-9,773,757
Utilidad Gravable
Menos impuestos
265,386,249
87,577,462
270,373,507
89,223,257
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
177,808,787
1,125,400
404,000
181,150,250
1,125,400
404,000
179,338,187
182,679,650
0
-140,051,408
1
93,253,260
179,338,187
-140,051,408
272,591,447
IMPLEMENTACION
0
-71,909,000
-790,000
-1,230,000
-13,122,408
87,051,408
Inversin Total
-87,051,408
87,051,408
-53,000,000
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-140,051,408
87,051,408
6,201,852
-140,051,408
93,253,260
412,500,000
412,500,000
Costo de Produccin
Gastos de Administracin
Gastos de Venta
Total costos operacionales
Utilidad Operacional
Gastos financieros
Utilidad Gravable
Impuestos
Utilidad Neta
Depreciaciones
Amortizacin diferidos
Flujo neto de operacin
FLUJO DE FONDOS PARA EL
INVERSIONISTA
89,256,148
69,651,650
960,000
159,867,798
252,632,202
-11,884,547
264,516,749
-87,290,527
177,226,222
1,125,400
404,000
178,755,622
-140,051,408
272,008,882
INDUSTRIAL
COSTO TOTAL
1,080,000
150,000
0
0
0
0
1,230,000
UIPO DE PRODUCCIN
COSTO TOTAL
VIDA UTIL (aos)
17,000,000
20
200,000
20
150,000
2
4,000,000
5
21,350,000
OS
35,000,000
13,000,000
48,000,000
69,350,000
20
20
COSTO TOTAL
VIDA UTIL (aos)
180,000
7
10,000
7
30,000
7
15,000
7
235,000
UIPOS DE ADMINISTRACIN
COSTO TOTAL
VIDA UTIL (aos)
400,000
10
1,000,000
10
180,000
10
300,000
420,000
28,000
50,000
56,000
125,000
10
10
10
10
10
10
2,559,000
LES
COSTO
350,000
180,000
120,000
140,000
790,000
OBRA
PRESTACIONES
SOCIALES
10,344,000
6,465,000
10,344,000
27,153,000
PRIMER AO
29,544,000
18,465,000
29,544,000
77,553,000
ao de operaciones)
COSTO UNITARIO
12,000
7000
350,000
540,000
3,360,000
350,000
4,250,000
10000
5,000
120,000
10,000
130,000
4,380,000
rimer ao)
COSTO UNITARIO
200
408
50,000
30,000
400,000
TOTAL AO
960,000
63,648
600,000
30,000
4,800,000
6,453,648
1
850,000
10,000
1,500
850,000
10,000
1,500
DEPRECIACION ANUAL
2
3
850,000
850,000
10,000
10,000
1,500
1,500
5
850,000
10,000
1,500
8,000
8,000
8,000
8,000
8,000
869,501
869,501
869,501
869,501
869,501
1
255,900
255,900
255,900
255,900
5
255,900
255,900
L ADMINISTRATIVO
PRESTACIONES
SOCIALES
AOS
12,930,000
6,465,000
4,202,250
0
1
36,930,000
18,465,000
12,002,250
0
23,597,250
67,397,250
COSTO UNITARIO
540,000
60,000
125,000
TOTAL AO 1
540,000
60,000
125,000
ISTRATIVOS
725,000
158,000
158,000
158,000
158,000
158,000
158,000
158,000
158,000
158,000
158,000
246,000
246,000
246,000
246,000
246,000
246,000
246,000
246,000
246,000
246,000
404,000
404,000
404,000
404,000
404,000
o de operaciones).
COSTO UNITARIO
$ 80,000
AO 1
$ 960,000
$ 960,000
quilibrio.
COSTO TOTAL
$
$
$
$
$
$
70,611,650
70,665,218
70,718,785
70,772,353
70,825,921
70,879,488
INGRESO TOTAL
$0
$ 250,000
$ 500,000
$ 750,000
$ 1,000,000
$ 1,250,000
erado
$ 143,812
$0
$0
$ 143,812
to de equilibrio
C
0
0
0
89,882,447
19,270,797
70,611,650
$ 70,611,650
$0
TOTALES
0
0
0
0%
143,812
89,882,447
134
100%
21%
equilibrio en pesos.
C
TOTALES
0
0
0
89,882,447
89,882,447
19,270,797
70,611,650
21%
unto de equilibrio.
C
TOTALES
0%
0
100%
336,245,952
gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
gastos adminiatrativ
4,250,000
77,553,000
7,453,148
89,256,148
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
o trminos constantes
AOS
2
$ 13,122,408
$ 13,122,408
$ 13,122,408
$ 13,122,408
4
$
$ 13,122,408
$ 13,122,408
3
$ 17,465,925
$ 1,587,811
$
$
$
1,536,570
1,635,678
1,741,180
$ 959,102
4
$ 19,212,517
$ 1,746,592
4
$ 1,020,964
1,853,486
$ 900,988
$ 1,635,678
$ 959,102
$ 1,741,180 $
$ 1,020,964
1,853,486
$ 2,536,666
$ 2,700,281
$ 2,874,449
Datos obtenido de
balance general
CONTABLE
AOS
2
80,819,298
5,627,459
86,446,757
83,300,000
6,086,569
89,386,569
85,550,000
6,571,908
92,121,908
38,220,390.
28,090,625.
15,542,885.
86,446,757
89,386,569
92,121,908
432,881
2,939,812
2,735,339
60,806,592
60,806,592
60,806,592
60,806,592
60,806,592
60,806,592
AOS
_
_
69,350,000
13,122,408
82,472,408
82,472,408
4,705,090
83,881,325
0
4,893,294
87,236,578
0
5,089,025
90,726,041
0
5,292,586
94,355,083
0
88,586,415
92,129,872
95,815,066
99,647,669
0
_
0
_
0
_
0
_
$ 7,076,005
$ 7,288,285
$ 7,506,934
$ 7,732,142
7,076,005
7,288,285
7,506,934
7,732,142
95,662,420
99,418,157
103,322,000
107,379,811
5
78,845,250
784,763
_
1,125,400
404,000
75,180,556
E GASTOS DE VENTAS
TOTAL AO
78,111,516
81,159,413
3
998,784
0
998,784
4
1,018,760
0
1,018,760
5
1,039,135
0
1,039,135
5
97,683,297
75,393,186
1,039,135
174,115,618
-13,122,408
-13,122,408
-13,122,408
-13,122,408
-13,122,408
-13,122,408
-65,612,040
82,472,408
16,860,368
60,806,592
60,806,592
60,806,592
60,806,592
-618,340
-618,340
-618,340
-618,340
ABONO CAPITAL
VALOR CUOTA
SALDO FINAL
(12,651,100)
(11,075,233)
(9,123,207)
(6,705,232)
(6,601,872)
(8,177,739)
(10,129,765)
(12,547,740)
(19,252,972)
(19,252,972)
(19,252,972)
(19,252,972)
(46,398,128)
(38,220,390)
(28,090,625)
(15,542,885)
(3,710,087)
(15,542,885)
(19,252,972)
(5,221,931)
(2,714,287)
(8,397,739)
(9,771,986)
(11,371,122)
Las ventas se aumentan segn el
parametro de ibflacin, para este
caso
5
462,921,009
178,433,097
268,417,742
88,577,855
276,201,857
91,146,613
284,487,912
93,881,011
179,839,887
1,125,400
404,000
185,055,244
1,125,400
404,000
190,606,901
1,125,400
404,000
181,369,287
186,584,644
192,136,301
263,182,641
268,420,695
273,636,052
87,051,408
87,051,408
_
87,051,408
335,083,224
87,051,408
87,051,408
87,051,408
335,083,224
5
462,921,009
168,353,758
173,236,016
178,433,097
268,417,742
1,413,967
276,201,857
-5,221,931
284,487,912
-2,714,287
267,003,775
88,111,246
281,423,788
92,869,850
287,202,199
94,776,726
178,892,529
1,125,400
404,000
188,553,938
1,125,400
404,000
192,425,473
1,125,400
404,000
208,671,358
213,117,410
211,437,288
303,218,542
5
12,678,358
211,437,288
295,722,766
300,168,818
224,115,646
87,051,408
87,051,408
87,051,408
-335,083,224
Trminos constantes)
AOS
82,472,408
7,216,754
8,397,739
9,771,986
11,371,122
94,268,162
95,449,147
96,823,394
-241,239,694
4
449,437,873
173,236,016
5
462,921,009
178,433,097
(Trminos constantes)
AOS
3
436,771,500
168,353,758
268,417,742
-8,397,739
276,201,857
-5,221,931
284,487,912
-2,714,287
276,815,481
91,349,109
281,423,788
92,869,850
287,202,199
94,776,726
185,466,372
1,125,400
404,000
188,553,938
1,125,400
404,000
192,425,473
1,125,400
404,000
186,995,772
190,083,338
193,954,873
2
94,268,162
182,679,650
3
95,449,147
186,995,772
4
96,823,394
190,083,338
5
-241,239,694
193,954,873
276,947,812
282,444,919
286,906,732
-47,284,821
OPERACIN (AOS)
3
87,051,408
87,051,408
87,051,408
87,051,408
87,051,408
87,051,408
87,051,408
7,216,754
87,051,408
8,397,739
87,051,408
9,771,986
0
11,371,122
_
-335,083,224
82,472,408
94,268,162
95,449,147
96,823,394
-241,239,694
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
minos constantes)
AOS
92,049,153
69,651,650
960,000
162,660,803
15,182,319
-9,773,757
24,956,076
-8,235,505
16,720,571
1,125,400
404,000
18,249,971
92,049,153
69,651,650
960,000
162,660,803
15,182,319
1,413,967
13,768,352
-4,543,556
9,224,796
1,125,400
404,000
10,754,196
112,518,133
106,203,342
92,049,153
69,651,650
960,000
162,660,803
15,182,319
-5,221,931
20,404,250
-6,733,403
13,670,848
1,125,400
404,000
15,200,248
92,049,153
69,651,650
960,000
162,660,803
15,182,319
-2,714,287
17,896,606
-5,905,880
11,990,726
1,125,400
404,000
11,500,661
112,023,642 -229,739,033
+ Inversiones fijas
+ Inversiones diferidas
+ Capital de trabajo
TOTAL
1,230,000
21,350,000
48,000,000
235,000
2,559,000
73,374,000
$ 73,374,000
$ 790,000
$ 0 la materia prima se optiene sin valor
$ 74,164,000
$ 89,256,149
VALOR
RESIDUAL
12,750,000
150,000
-4,500
12,895,500
VALOR
RESIDUAL
1,279,500
1,279,500
l Gastos de administracin
l Gastos de ventas
TOTAL
$ 68,782,150
$ 960,000
$ 69,742,150
ucto, ej.
ucin, gastos
guales
ble.
los
os a la
res de
$ 134
143
tos adminiatrativos
ldos y prestaciones
vicios varios
ort diferidos
67,397,250
725,000
255,900
404,000
68,782,150
umentan segn el
flacin, para este
1590000
5639300
1736460
1953072
10918832
activos
disponible
activo corriente
inventarios
intangibles
pasivos
patrimonio
balance general
caja
bancos
13,122,408.00
67,696,890.00
80,819,298
materias primas
maquinaria y equipo
construcciones
muebles y enseres
otros
total activos
4,250,000.00
69,350,000.00
1,230,000.00
2,559,000.00
790,000.00
158,998,298.00
53,000,000.00
105,998,298.00
Cantidad
ton/mes
10
22
15
8
55
cantidad kilo/mes
BALANCE GENERAL
ddfggVGVGGG1000000LJDJDFHJHHFH
GGGGGGHHHHJJJ
10,000
22,000
15,000
8,000
55,000
valor de venta
x kilo
$ 300
$ 450
$ 100
$ 2,500
$ 3,350
VALOR POR KILO
CANTIDAD
valor total
venta x mes
$ 3,000,000
$ 9,900,000
$ 1,500,000
$ 20,000,000
$ 34,400,000
$ 625
660000
$ 412,800,000