Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Consumo de caf
Pergamino /mes
$ Pergamino
Millar de bolsa
Caf oro
Tostadas
300
26
3000
291
36
212
Pasaje
comida
hospedaje
450
300
300
E
Costos Fijos
Compra de caf
Electricidad
Renta
Agua
Bolsa
pasaje
Tostado
Comidas y hospedaje
Gas
Mano de obra
Total
F
7800
500
350
80
4800
500
200
600
648
600
16078
M
7800
350
500
200
600
648
600
10698
Consumo de gas
Tostadas de 8 Kg
Kg
9
36
Precio de gas
30
120
5.4
Servicios
renta
electricidad
Agua
800
500
80
Costos Mensuales
M
7800
500
350
80
7800
500
200
600
648
600
11278
500
200
600
648
600
10698
7800
500
350
80
350
500
200
600
648
600
11278
Ventas Mensuales
Unidad de medida
Planchuela
Caracolillo
Tercera
Kg.
Kg.
212
58
212
58
212
58
212
58
Kg.
20
20
20
20
Ventas anuales
AOS
Planchuela
Caracolillo
Terceera
Unidad de medida
Kg.
Kg.
Kg.
2544
720
2544
720
2544
720
2544
720
240
240
240
240
La presente memoria de Calculo es muy simple y descrbe los gastos generados por mes
de Produccion
Mano de obra
jornales
sueldo
pesado
1
morteado
1
seleccin
3
Molido y empaquet
1
J
7800
A
7800
500
350
80
4800
500
200
600
648
600
16078
350
500
200
600
648
600
10698
Costo total
100
100
100
100
S
7800
350
500
200
600
648
600
10698
100
100
300
100
600
7800
500
350
80
7800
500
200
600
648
600
11278
500
200
600
648
600
10698
350
Annual
7800
500
350
80
7800
500
200
600
648
600
11278
500
200
600
648
600
10698
141456
350
93,600.00
3,000.00
4,200.00
480.00
9,600.00
6,000.00
2,400.00
7,200.00
7,776.00
7,200.00
141,456.00
nsuales
M
3,000.00
4,200.00
480.00
7,680.00
212
58
212
58
212
58
212
58
212
58
212
58
212
58
212
58
20
20
20
20
20
20
20
20
10
2544
720
2544
720
2544
720
2544
720
2544
720
2544
720
240
240
240
240
240
240
2544
696
240
Presupuesto de Inversion
CONCEPTO
UNIDAD DE
MEDIDA
PRECIO
UNITARIO
Num.
TOTAL
INVERSION FIJA
APORTACIONES
Grupo
9,650.00
Programa
101,900.00
Instalacion de gas
Jornal
150
300.00
300.00
Jornal
150.00
450.00
450.00
Pieza
7,000.00
7,000.00
7,000.00
Pieza
300.00
600.00
300.00
Pieza
300.00
600.00
600.00
Criba del No 5
Piezas
250.00
1,000.00
1,000.00
Tostador
Pieza
80,000.00
80,000.00
80,000.00
Molino
Pieza
5,000.00
5,000.00
5,000.00
Selladora elctronica
Piezas
1,500.00
4,500.00
4,500.00
Caf Pergamino
Kilogramo
26.00
300
7,800.00
7,800.00
Pieza
4,600.00
4,600.00
4,600.00
INVERSION DIFERIDA
2,550.00
Morteadora
Pieza
8,500.00
Bajada Electrica
Contrato
Costal de Plastico
Piezas
Bolsa
Millar
Total
8,500.00
7,500.00
7,500.00
2,300.00
5.00
20
100.00
250.00
9,600.00
9,600.00
18,100.00
8,500.00
9,600.00
12,200.00
120,000.00
132,200.00
Conceptos
A. Activos Fijos
2 Tostador
3 5.1 Molino
4 Morteadora
5 Selladora
6 Tanque de Gas
C. Total
Conceptos
Activos Fijos
2 Tostador
3 5.1 Molino
4 Morteadora
5 Selladora
6 Tanque de Gas
Total
Valor Inicial
Util
102,600.00
80,000.00
5,000.00
8,500.00
4,500.00
4,600.00
102,600.00
Valor Inicial
%
7
10
7
13
7
Valor de Rescate
Periodo de UsDepreciacion AnualDepreciacion Valor de Rescate
80,000.00
5,000.00
8,500.00
4,500.00
4,600.00
102,600.00
5
5
5
5
5
5,333
500
567
563
307
26,667
2,500
2,833
2,813
1,533
36,345.83
53,333.33
2,500.00
5,666.67
1,687.50
3,066.67
66,254.17
53,333
3,500
5,667
2,813
3,067
CONCEPTOS
A COSTOS VARIAB. DE OPERACIN
1 Materias primas e insumos
2 Bolsa
3 Combustibles
4 Mano de Obra
5 Fletes
C COSTOS FIJOS DE OPERACIN
1 Sueldos
2 Comidas y hospedaje
3 Pago de servicios (luz, agua, etc.)
E Costos Totales de Operacin
AOS
1
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
2
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
3
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
4
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
5
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
1
2
3
4
5
141,456.00 141,456.00 141,456.00 141,456.00 141,456.00
84,873.60
84,873.60
84,873.60
84,873.60
84,873.60
84,873.60
-
AOS
6
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
7
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
8
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
9
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
10
124,176
93,600
9,600
7,776
7,200
6,000
17,280
2,400
7,200
7,680
141,456
6
7
8
9
10
141,456.00 141,456.00 141,456.00 141,456.00 141,456.00
84,873.60
84,873.60
84,873.60
84,873.60
84,873.60
-
Producto
Planchuela
Caracolillo
Tercera
Precio de P
Precio de C
Precio de T
Ingresos de P
Ingresos de C
Ingresos de T
Valor de la Produccion
Unidades
Kg
Kg
Kg
Pesos
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
10
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
2,544
696
240
80
60
30
203,520
41,760
7,200
252,480
Estado de Resultados
Aos
Conceptos
A
Ingresos Totales
301,440
301,440
301,440
301,440
301,440
Valor de la Produccion
252,480
252,480
252,480
252,480
252,480
41,760
41,760
41,760
41,760
41,760
7,200
7,200
7,200
7,200
7,200
Egresos Totales
148,725
148,725
148,725
148,725
148,725
Costos de Operacion
141,456
141,456
141,456
141,456
141,456
7,269
7,269
7,269
7,269
7,269
152,715
152,715
152,715
152,715
152,715
22,907
22,907
22,907
22,907
22,907
1,527
1,527
1,527
1,527
1,527
128,280
128,280
128,280
128,280
128,280
Caracolillo
Tercero
B
Depreciacion
C
Utilidada Bruta
ISR
PTU*
10
301,440
301,440
301,440
301,440
301,440
252,480
252,480
252,480
252,480
252,480
41,760
41,760
41,760
41,760
41,760
7,200
7,200
7,200
7,200
7,200
148,725
148,725
148,725
148,725
148,725
141,456
141,456
141,456
141,456
141,456
7,269
7,269
7,269
7,269
7,269
152,715
152,715
152,715
152,715
152,715
22,907
22,907
22,907
22,907
22,907
1,527
1,527
1,527
1,527
1,527
128,280
128,280
128,280
128,280
128,280
Depreciacion de AF
Capacidad Total
50%
100%
100%
100%
124,176
124,176
124,176
124,176
124,176
124,176
124,176
124,176
124,176
124,176
24,549
24,549
24,549
24,549
24,549
17,280
17,280
17,280
17,280
17,280
7,269
7,269
7,269
7,269
7,269
148,725
148,725
148,725
148,725
148,725
2,544
2,544
2,544
2,544
2,544
245,280
245,280
245,280
245,280
245,280
49,721.06
49,721.06
49,721.06
49,721.06
49,721.06
515.70
515.70
515.70
515.70
515.70
20.27
20.27
20.27
20.27
20.27
brio
100%
100%
100%
100%
100%
10
124,176
124,176
124,176
124,176
124,176
124,176
124,176
124,176
124,176
124,176
24,549
24,549
24,549
24,549
24,549
17,280
17,280
17,280
17,280
17,280
7,269
7,269
7,269
7,269
7,269
148,725
148,725
148,725
148,725
148,725
2,544
2,544
2,544
2,544
2,544
245,280
245,280
245,280
245,280
245,280
49,721.06
49,721.06
49,721.06
49,721.06
49,721.06
515.70
515.70
515.70
515.70
515.70
20.27
20.27
20.27
20.27
20.27
Flujo de Efectivo
CONCEPTOS
132,200
132,200
Periodo
132,200
BT
0
1
2
3
4
5
6
7
8
9
10
252,480
252,480
252,480
252,480
252,480
252,480
252,480
252,480
252,480
403,608
250,764
165,890
165,890
165,890
141,456
84,874
22,907
1,527
141,456
22,907
1,527
141,456
- 22,907
1,527
141,456
252,480
252,480
252,480
252,480
252,480
252,480
252,480
252,480
1,716
86,590
86,590
86,590
CT
132,200
250,764
165,890
165,890
165,890
165,890
165,890
165,890
165,890
165,890
165,890
TA= 10 %
TA
1
0.990099
0.980296
0.970590
0.960980
0.951466
0.942045
0.932718
0.923483
0.914340
0.905287
VAN
B/C
TIR
BTA
0
249980.19802
247505.146554
245054.600549
242628.317375
240226.056807
237847.580997
235492.654452
233161.044012
230852.518824
365380.845976
2,528,129
740,697
1.41
44%
22,907
1,527
CTA
132200
248281.161716
162621.677613
161011.561993
159417.388112
157838.998131
156276.235773
154728.94631
153196.976545
151680.174797
150178.390888
1,787,432
Flujo de Efectivo
ROYECTO
165,890
165,890
165,890
165,890
165,890
165,890
141,456
22,907
1,527
141,456
22,907
1,527
141,456
22,907
1,527
141,456
22,907
1,527
141,456
22,907
1,527
141,456
22,907
1,527
252,480
252,480
252,480
252,480
252,480
252,480
252,480
252,480
252,480
252,480
403,608
252,480
84,873.60
66,254.17
86,590
86,590
86,590
86,590
86,590
237,717
FFA
132,200
1,699
84,883
84,043
83,211
82,387
81,571
80,764
79,964
79,172
215,202
10