Documentos de Académico
Documentos de Profesional
Documentos de Cultura
COSTO TOTAL
570,000
360,000
64,000
80,000
250,000
150,000
1,474,000
CANTIDAD
1
2
3
1
1
1
1
1
COSTO UNITARIO
620,000
750,000
55,000
700,000
35,000
82,000
230,000
25,000
COSTO TOTAL
620,000
1,500,000
165,000
700,000
35,000
82,000
230,000
25,000
3,357,000
COSTO UNITARIO
45,000
25,000
2,500
3,500
COSTO TOTAL
135,000
25,000
2,500
10,500
173,000
COSTO
250,000
300,000
442,520
220,000
320,000
IMPREVISTOS
TOTAL GASTOS PREOPERATIVOS
150,000
1,682,520
REMUNERACIN
MENSUAL
640,350
640,350
640,350
_
_
REMUNERACIN
ANUAL
PRESTACIONES SOCIALES
7,684,200
4,139,863
7,684,200
7,684,200
23,052,600
4,139,863
23,052,600
4,139,863
MATERIAL
A. MATERIALES DIRECTOS
Tela para cogines
Hilaza de filetear 5 hilos puntada seguridad
Cierres
Hilo
Politex
Relleno
Bolsas para empacar
Subtotal Materiales Directos
B. MATERIALES INDIRECTOS
cartulina
pao de agujas
Lpiz
Tiza
Aceite
Subtotal Materiales Indirectos
UNIDAD DE
MEDIDA
CANTIDAD
COSTO UNITARIO
metros
carruzo
metros
cono
Metros
Kilo
Paqute
7,488
85
720
35
7488
3120
18
4,000
2,200
350
3,100
750
6,500
22,000
Pliego
pao
Caja
Unidad
Frasco 120c.c
6
5
4
12
4
400
4000
2,500
500
6,000
13400
TOTAL
SERVICIO
Energa Elctrica
Alumbrado pblico
Aseo
Acueducto
Telfono
Mantenimiento Equipo
Arrendamiento
COSTO UNITARIO
344
25,980
10,658
3,000
60,000
70,000
400,000
TOTAL
569982
VIDA UTIL
COSTO ACTIVO
1
10
10
5
10
5
5
5
5
5
620,000
1,500,000
165,000
700,000
82,000
35,000
230,000
570,000
25,000
68,000
150,000
33,000
70,000
16,400
7,000
46,000
114,000
5,000
509,400
VIDA UTIL
COSTO ACTIVO
1
10
5
5
5
5
5
5
5
5
280,000
75,000
80,000
80,000
57,000
250,000
800,000
400,000
35,000
28,000
15,000
16,000
16,000
11,400
50,000
160,000
80,000
7,000
2,057,000
383,400
REMUNERACIN
MENSUAL
900,000
650,000
200,000
320,000
2,070,000
REMUNERACIN
ANUAL
PRESTACIONES SOCIALES
10,800,000
7,800,000
2,400,000
3,840,000
24,840,000
5,818,500
35,018,750
0
2,262,750
43,100,000
UNIDAD DE
MEDIDA
mes
ao
TOTAL
CANTIDAD
6
12
0
COSTO UNITARIO
72,000
420,000
18
492,000
ACTIVO INTANGIBLE
1,682,520
1
336,504
336,504
1
5
1,474,000
294,800
TOTAL A AMORTIZAR
294,800
3,156,520
631,304
Pago personal
Publicidad
Transporte
UNIDAD DE
MEDIDA
CANTIDAD
MES
MES
MES
12
6
12
COSTO UNITARIO
$ 650,000
$ 70,000
$ 120,000
TOTAL
COSTO FIJO
COSTO
VARIABLE
$ 27,192,463
11,824,063
$ 56,791,500
$ 62,400
$ 509,399
$ 8,023,056
$ 571,799
Subtotal
$ 27,701,862
$ 76,701,019
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
$ 38,406,750
$ 5,472,000
$ 631,304
$ 383,400
$ 44,893,454
Subtotal
54,553,454
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$ 9,660,000
$ 9,660,000
Subtotal
TOTAL
COSTOS TOTALES
$ 82,255,316
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$ 76,701,019
$ 158,956,335
9,000 Lo da el ejercicio
18,720 en el ao
82,255,316
76,701,019
4,097.28
16,777
COSTO FIJO
0
6720
9720
$ 82,255,316
$ 82,255,316
$ 82,255,316
COSTO VARIABLE
0
$ 27,533,699
$ 39,825,529
COSTO TOTAL
$ 82,255,316
$ 109,789,015
$ 122,080,845
15720
18720
$ 82,255,316
$ 329,021,263
$ 64,409,189
$ 131,768,417
$ 146,664,505
$ 460,789,680
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
$ 3,357,000
$ 2,289,000
SUBTOTAL
$ 5,646,000
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
$
$
$
$
SUBTOTAL
TOTAL INVERSION FIJA
1,474,000
1,682,520
3,156,520
8,802,520
No 24 Costos Operacionales
CONCEPTO
gastos de produccin
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
$ 104,402,881
$ 44,893,454
$ 9,660,000
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
Total Costos
Operacionales
$ 158,956,335
$ 13,119,353
$ 12,663,468
Diferencia
$ 455,885
AOS
2
CAPITAL DE TRABAJO
$ 13,119,353
$ 455,885
$ 455,885
TOTAL INVERSION
$ 13,119,353
$ 455,885
$ 455,885
AOS
2
$ 12,663,468
$ 4,558,848
$ 6,200,034
$0
$ 12,663,468
$ 4,558,848
$ 6,200,034
DETALLE
CAPITAL DE TRABAJO
$ 12,663,467.78
$
$
$
$
$
$ 455,884.84
455,885 Diferencia
472,297
489,299
506,914
$ 472,296.71
$
$
$
$
-4,102,964
-5,727,737
-7,942,747
506,914
DETALLE
CAPITAL DE TRABAJO
$ 12,663,468
$ 455,885
($ 4,102,964)
$ 472,297
($ 5,727,737)
$ 12,663,468
($ 3,647,079)
($ 5,255,440)
32,248,696
0
32,248,696
65,025,745
82,457,038
65,025,745
82,457,038
13691754
3499080
16458985
3894476
Capital de Trabajo
32,248,696
61,526,665
78,562,562
32,248,696
29,277,969
17,035,897
1,474,000
3,357,000
2,289,000
1,682,520
8,802,520
Pasivos
Corrientes cuentas por pagar
0.0
Capital de trabajo
$ 12,663,468
CONCEPTO
Otros activos produccin
Activos administrativos
Activos de ventas
Activos de distribucin
Subtotal valor residual
Activos fijos
Capital de trabajo
0
-8,802,520
-12,663,468
-29,277,969
-29,277,969
-21,123,832
-29,277,969
-29,277,969
No. 31 CUADRO VALOR RESISUAL ACTIVOS ALFINAL DEL PERIODO DE EVALUACIN (Trminos constante
AOS
0
1
2
CONCEPTO
1. Costos Directos
Materiales Directos
Mano de Obra Directa
Deprecin
77,236,440
27,192,463
892,799
77,236,440
27,192,463
892,799
84,876,762
105,321,702
105,321,702
62,400
$ 62,400
11,824,063
$ 8,023,056
84,864
$ 62,400
11,824,063
$ 10,911,356
84,864
$ 62,400
11,824,063
$ 10,911,356
19,971,919
22,882,683
22,882,683
104,848,681
128,204,385
128,204,385
CONCEPTO
Sueldos y prestaciones
Pagos de servicios varios
Otros egresos
Depreciacin
Amortizacin diferidos
CONCEPTO
Publicidad
Transporte
TOTAL GASTOS VENTA
44,893,454
44,893,454
44,893,454
CONCEPTO
Inversin Fija
Capital de trabajo
Valor Residual
Flujo Neto de Inversin
CONCEPTO
Total ingresos
Total costos operacionales
Utilidad operacional
Menos impuestos
-455,885
-455,885
46,020,099
15,186,633
46,020,099
15,186,633
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
FLUJO NETO DE OPERACIN SIN
FINANCIAMIENTO
CONCEPTO
Flujo neto de inversin
Flujo neto de opracin
29,329,285
892,799
631,304
30,833,466
892,799
631,304
30,833,466
892,799
631,304
30,853,388
32,357,569
32,357,569
No. 41 FLUJO FINANCIERO NETO DEL PROYECTO SIN FINANCIAMIENTO (Trminos constantes)
AOS
0
1
2
-21,465,988
-618,340
-618,340
30,853,388
32,357,569
-21,465,988
30,235,048
31,739,229
-8,802,520
_
-12,663,468
-618,340
-618,340
Valor residual
Crdito
Amortizacin Crdito
-21,465,988
-618,340
-618,340
1
168,480,000
124,704,948
2
174,545,280
128,525,181
3
174,545,280
128,525,181
Utilidad operacional
Menos gastos financieros
43,775,052
0
46,020,099
0
46,020,099
0
Utilidad Gravable
Menos impuestos
43,775,052
14,445,767
46,020,099
15,186,633
46,020,099
15,186,633
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
29,329,285
892,799
631,304
30,833,466
892,799
631,304
30,833,466
892,799
631,304
30,853,388
32,357,569
32,357,569
0
-21,465,988
1
-618,340
30,853,388
2
-618,340
32,357,569
-21,465,988
30,235,048
31,739,229
IMPLEMENTACION
0
0
0
0
-12,663,468
-618,340
-618,340
Inversin Total
Crditos para inversin en activos fijos
-12,663,468
-618,340
-618,340
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-12,663,468
-618,340
0
-618,340
0
-12,663,468
-618,340
-618,340
168,480,000
168,480,000
143,707,500
143,707,500
104,402,881
44,893,454
9,660,000
158,956,335
9,523,666
128,204,385
44,893,454
9,660,000
182,757,839
15,182,319
9,523,666
-3,142,810
15,182,319
-5,010,165
Utilidad Neta
Depreciaciones
Amortizacin diferidos
Flujo neto de operacin
FLUJO DE FONDOS PARA EL INVERSIONISTA
-12,663,468
6,380,856
892,799
631,304
7,904,959
10,172,154
892,799
631,304
11,696,257
7,286,619
11,077,917
A SATLITE
oma en
ecuaciones.
Vida til
Construcciones y edificaciones: 20 aos
Maquinaria y equipo: 10 aos
Vehculos: 5 aos
Equipo de computacin, herramientas: 5 aos
N
VIDA UTIL (aos)
10
5
5
5
5
5
5
5
5
PRIMER AO
11,824,063
7,684,200
7,684,200
27,192,463
27,192,463
TOTAL
29,952,000
187,000
252,000
108,500
5,616,000
20,280,000
396,000
56,791,500
2,400
20,000
10,000
6,000
24,000
62,400
56,853,900
TOTAL AO
1,238,400
311,760
127,896
405,000
720,000
420,000
4,800,000
8,023,056
IVOS DE PRODUCCIN
2
68,000
150,000
33,000
70,000
16,400
7,000
46,000
114,000
5,000
509,400
DEPRECIACION ANUAL
3
68,000
68,000
150,000
150,000
33,000
33,000
70,000
70,000
16,400
16,400
7,000
7,000
46,000
46,000
114,000
114,000
5,000
5,000
509,400
509,400
VALOR
RESIDUAL
4
5
68,000
150,000
33,000
70,000
16,400
7,000
46,000
114,000
5,000
509,400
280,000
750,000
0
350,000
0
0
0
0
0
1,380,000
OS DE ADMINISTRACIN
2
28,000
15,000
16,000
16,000
11,400
50,000
160,000
80,000
7,000
DEPRECIACION ANUAL
3
28,000
28,000
15,000
15,000
16,000
16,000
16,000
16,000
11,400
11,400
50,000
50,000
160,000
160,000
80,000
80,000
7,000
7,000
VALOR
RESIDUAL
4
5
28,000
15,000
16,000
16,000
11,400
50,000
160,000
80,000
7,000
140,000
0
0
0
0
0
0
0
0
383,400
AOS
383,400
383,400
383,400
16,618,500
12,925,500
2,400,000
6,462,750
38,406,750
TOTAL AO 1
432,000
5,040,000
5,472,000
FERIDOS
VALOR AMORTIZACION ANUAL
2
3
336,504
336,504
336,504
336,504
4
336,504
336,504
5
336,504
336,504
140,000
294,800
294,800
294,800
294,800
294,800
294,800
294,800
294,800
631,304
631,304
631,304
631,304
AO 1
$ 7,800,000
$ 420,000
$ 1,440,000
$ 9,660,000
3120
INGRESO TOTAL
$0
$ 60,480,000
$ 87,480,000
$ 141,480,000
$ 289,440,000
oyecto.
abricacin
AOS
3
gastos adminiatrativos
56,791,500
27,192,463
8,594,855
92,578,818
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
38,406,750
5,472,000
383,400
631,304
44,893,454
$ 455,885
$
$ 455,885
$ 455,885
$ 455,885
tes).
3
$ 8,432,046
$0
$0
$ 8,432,046
4
$ 618,340
$0
$0
$ 618,340
oduccion
3
$ 489,299.38
4
$ 506,914.15
duccin
3
$ 489,299
($ 7,942,747) $
($ 7,453,447)
$ 506,914
506,914
$ 1,013,828
102,760,503
126,662,513
102,760,503
126,662,513
19418828
4334552
22762732
4824356
98,425,951
121,838,157
19,863,389
23,412,206
5394771.5
-29,277,969
-29,277,969
-29,277,969
-29,277,969
5
1,380,000
140,000
_
_
1,520,000
129,775,344
131,295,344
131,295,344
nos constantes)
3
77,236,440
27,192,463
892,799
77,236,440
27,192,463
892,799
77,236,440
27,192,463
892,799
105,321,702
105,321,702
105,321,702
84,864
$ 62,400
11,824,063
$ 10,911,356
84,864
$ 62,400
11,824,063
$ 10,911,356
84,864
$ 62,400
11,824,063
$ 10,911,356
22,882,683
22,882,683
22,882,683
128,204,385
128,204,385
128,204,385
onstantes)
4
38,406,750
5,472,000
_
383,400
631,304
5
38,406,750
5,472,000
_
383,400
631,304
44,893,454
44,893,454
4
420,000
1,440,000
1,860,000
5
420,000
1,440,000
1,860,000
nstantes)
4
128,204,385
44,893,454
1,860,000
174,957,839
5
128,204,385
44,893,454
1,860,000
174,957,839
rminos constantes)
3
-455,885
-455,885
-455,885
-455,885
14,487,007
131,295,344
145,782,351
4
174,545,280
128,525,181
5
174,545,280
128,525,181
46,020,099
15,186,633
46,020,099
15,186,633
constantes)
30,833,466
892,799
631,304
30,833,466
892,799
631,304
32,357,569
32,357,569
TO (Trminos constantes)
3
-618,340
32,357,569
4
-618,340
32,357,569
5
145,782,351
32,357,569
31,739,229
31,739,229
178,139,920
-618,340
-618,340
15,136,828
131,295,344
-618,340
-618,340
4
174,545,280
128,525,181
5
174,545,280
128,525,181
46,020,099
0
46,020,099
0
46,020,099
15,186,633
46,020,099
15,186,633
30,833,466
892,799
631,304
30,833,466
892,799
631,304
32,357,569
32,357,569
146,432,172
3
-618,340
32,357,569
31,739,229
4
-618,340
32,357,569
31,739,229
5
146,432,172
32,357,569
178,789,741
TIO=
VPNing=
VPNEgres=
VPN=
25.00%
$ 132,337,841.09
-21,465,988
$ 110,871,853.31
OPERACIN (AOS)
3
TIR=
4
-618,340
-618,340
-618,340
-618,340
-618,340
0
-618,340
0
0
0
_
15,136,828
131,295,344
-618,340
-618,340
146,432,172
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
128,204,385
44,893,454
9,660,000
182,757,839
15,182,319
128,204,385
44,893,454
9,660,000
182,757,839
15,182,319
128,204,385
44,893,454
9,660,000
182,757,839
15,182,319
15,182,319
-5,010,165
15,182,319
-5,010,165
15,182,319
-5,010,165
152.378%
10,172,154
892,799
631,304
11,696,257
10,172,154
892,799
631,304
11,696,257
10,172,154
892,799
631,304
11,500,661
11,077,917
11,077,917
157,932,833
1590000
5639300
1736460
1953072
10918832