Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CANTIDAD
1
1
1
1
1
60
CANTIDAD
1
1
1
1
3
1
4
1
4
3
20
35
25
12
12
20
6
1
6
4
1
2
Total
Total
1
1
5
3
5
2
Total
CARGO
OPERARIOS MQUINAS 4 X $644.350
OPERARIOS HERRAMIENTAS MANUALES 4 X
$644.350
Ingeniero agronomo 3 X $1.500.000
ALMACENISTA 1
VENDEDORES SALA VENTAS 1 X $850.000
2,577,400
4,500,000
700,000
1,700,000
5,700,000
Subtotal
Subtotal
_
_
MATERIAL
A. MATERIALES DIRECTOS
Semilla arroz
Semilla de maiz
Semilla aguacate
Semilla pasto
Insumo para pasto
Insumo para suelo
Fertilizante
Insecticida
Insumo para evitar plagas hongos
Insumo para evitar plaga hormigas
Empacadora
evases plasticos
Bolsas
Insumo para florecimiento
Subtotal Materiales Directos
B.
UNIDAD DE
MEDIDA
Bulto
Bulto
Bulto
Bulto
Caja
Caja
Caja
caja
Caja
Caja
UND
UND
UND
Caja
MATERIALES INDIRECTOS
Papel
Lpiz
Tierra y abono
Personal
Subtotal Materiales Indirectos
Pliego
Caja
Kilos
persona
TOTAL
SERVICIO
Energa Elctrica
Alumbrado pblico
Aseo
Acueducto
Telfono
Mantenimiento Equipo
Dotaciones
TOTAL
No. 10 G
ACTIVO
VIDA UTIL
10
10
10
8
10
10
10
10
6
5
7
10
No. 11 GA
ACTIVO
Activos de Administracin
Total activos de administracin
VIDA UTIL
10
REMUNERACIN
MENSUAL
900,000
700,000
550,000
350,000
2,500,000
UNIDAD DE
MEDIDA
ao
ao
TOTAL
No 14. AM
ACTIVO INTANGIBLE
Gastos preoperativos
AMORTIZAR
ACTIVO INTANGIBLE
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
Publicidad
Transporte
UNIDAD DE
MEDIDA
MES
MES
TOTAL
Subtotal
COSTO FIJO
$ 3,841,524
$ 3,841,524
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
$ 42,606,750
$ 700,000
Pre operativos
Depreciacin
$ 12,455,510
$ 11,597,300
$ 67,359,560
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$ 3,924,000
$ 3,924,000
Subtotal
TOTAL
COSTOS TOTALES
$ 75,125,084
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$
$
360,000
28,000
75,125,084
494,142,782
17,647.96
219
COSTO FIJO
0
4000
8000
12000
18000
24000
$
$
$
$
$
$
75,125,084
75,125,084
75,125,084
75,125,084
75,125,084
75,125,084
(5,200*0,4)+(4,700*0.35)+(4,500*0.25)=2080+1645+1125=4850
Margen de contribucin promedio ponderado
Aplicando la formula
Qo = Costos Fijos /Margen de Contribucin
Qo= 69.570.684/4.850=
$0
Linea A
Linea B
Linea C
TOTAL
$0
$0
$0
VENTAS
COSTOS VARIABLES
MARGEN DE CONTRIBUCION
TOTAL DE VENTAS
TOTAL DE COSTOS VARIABLES
TOTAL MARGEN DE CONTRIBUCION
COSTOS FIJOS
UTILIDAD
0
0
0
A
0
0
0
#DIV/0!
A
0
0
0
#DIV/0!
A
#DIV/0!
#DIV/0!
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
SUBTOTAL
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 84,184,000
$ 115,973,000
$ 200,157,000
$ 53,500,000
$ 8,777,552
$ 62,277,552
$ 262,434,552
No 24 Costos Operacionales
CONCEPTO
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
$ 497,984,306
$ 67,359,560
$ 3,924,000
Total Costos
Operacionales
$ 569,267,866
Programa
Capital de trabajo
$ 45,114,461
$ 42,380,893
Diferencia
$ 2,733,568
$ 45,114,461
TOTAL INVERSION
$ 47,200,000
$ 47,200,000
$ 47,200,000
$ 47,200,000
332,881
Incremento
Incremento
Incremento
Incremento
capital
capital
capital
capital
trabajo1
trabajo2
trabajo3
trabajo4
$
$
$
$
3,398,752
3,617,971
3,851,330
4,099,741
$ 47,200,000
$ 47,200,000
0
38,700,000
8,500,000
47,200,000
0.0
0
Capital de Trabajo
47,200,000
47,200,000
53,500,000
84,184,000
1,120,000
8,777,552
147,581,552
Capital de trabajo
$ 47,200,000
0
-147,581,552
-47,200,000
-194,781,552
0
97,199,000
327,842,382
3,841,524
428,882,906
$ 7,927,400
69,101,400
61,174,000
_
497,984,306
1
42,606,750
700,000
_
11,597,300
12,455,510
67,359,560
CONCEPTO
Publicidad
Transporte
TOTAL GASTOS VENTA
1
3,360,000
564,000
3,924,000
1
497,984,306
67,359,560
3,924,000
569,267,866
0
-147,581,552
-47,200,000
-194,781,552
No. 37 PROGRAM
CONCEPTO
Activos Fijos Tangibles
Maquinaria y equipo
Mobiliario y decoracin
Muebles y equipos de oficina
FUENTES
Pr
Pr
Pr
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
Pr
Pr
Cr y Pr
TOTAL INVERSIONES
PAGO ANUAL
DATOS
I=
P=
N=
3.00%
-50,000,000
5
A=
10,917,729
CUOTA
1
2
3
4
5
1,409,112
1,074,401
768,051
488,082
232,642
P=9,417,729 /1,0645
P=9,70,260 /(1+0,0645)^2
P=9,991,268 /(1+0,0645)^3
P=10,291,006/(1+0,0645)^4
P=10,599,736/(1+0,0645)^5
8,847,091
8,560,361
8,282,923
8,014,477
7,754,731
Aos
Intereses
Capital
Es el valor en ventas que
proyecta la empresa vender
28.000 unidades a 30,000 c/u
CONCEPTO
Total ingresos
Total costos operacionales
1
840,000,000
569,267,866
Utilidad operacional
Menos impuestos
270,732,134
89,341,604
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
FLUJO NETO DE OPERACIN SIN
FINANCIAMIENTO
181,390,530
15,438,824
12,455,510
209,284,864
0
-309,634,552
-309,634,552
0
-147,581,552
_
-47,200,000
Valor residual
Flujo Neto de Inversin
-194,781,552
1
840,000,000
569,267,866
Utilidad operacional
Menos Gastos Financieros
270,732,134
1,409,112
Utilidad Gravable
Menos impuestos
269,323,022
88,876,597
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
180,446,424
15,438,824
12,455,510
208,340,759
0
-194,781,552
-194,781,552
0
-147,581,552
_
-47,200,000
Valor residual
Crdito
50,000,000
Amortizacin Crdito
Flujo Neto de inversin
-144,781,552
1
840,000,000
569,267,866
Utilidad operacional
Menos gastos financieros
270,732,134
1,409,112
Utilidad Gravable
Menos impuestos
269,323,022
88,876,597
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
180,446,424
15,438,824
12,455,510
208,340,759
CONCEPTO
Flujo neto de inversin
Flujo neto de operacin
0
-144,781,552
-144,781,552
-309,634,552
0
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-309,634,552
-309,634,552
-309,634,552
EN OBRAS FISICAS
COSTO UNITARIO
15,000,000
18,000,000
3,500,000
4,000,000
1,000,000
200,000
COSTO TOTAL
15,000,000
18,000,000
3,500,000
4,000,000
1,000,000
12,000,000
53,500,000
COSTO TOTAL
2,800,000
2,000,000
1,300,000
320,000
360,000
20,000,000
6,000,000
1,200,000
3,320,000
1,500,000
20,000,000
4,200,000
2,000,000
1,800,000
864,000
860,000
10,800,000
1,050,000
1,290,000
1,120,000
800,000
300,000
600,000
84,184,000
10
COSTO UNITARIO
30,000
20,000
95,000
27,000
18,000
22,000
28,000
16,000
COSTO TOTAL
300,000
200,000
285,000
270,000
180,000
220,000
280,000
160,000
MIENTAS
1,895,000
350,000
350,000
10
200,000
150,000
110,000
180,000
85,000
200,000
200,000
150,000
550,000
540,000
425,000
400,000
10
10
10
10
10
10
115,973,000
ACTIVOS INTANGIBLES
COSTO
400,000
800,000
2,200,000
1,850,000
1,500,000
1,000,000
850,000
177,552
8,777,552
PRESTACIONES
SOCIALES
16,662,891
PRIMER AO
47,591,691
30,928,800
54,000,000
8,400,000
20,400,000
16,662,891
29,092,500
4,525,500
10,990,500
47,591,691
83,092,500
12,925,500
31,390,500
68,400,000
36,850,500
105,250,500
213,057,600
213,057,600
114,784,782
114,784,782
327,842,382
327,842,382
CESANTIAS
CANTIDAD
COSTO UNITARIO
TOTAL AO
156
936
180
78
780
780
36
36
36
36
10
10
100
36
85,000
47000
35,000
41000
30000
7000
2000
16,000
6,000
8,000
14,000
16,500
600
2,000
13,260,000
43,992,000
6,300,000
3,198,000
23,400,000
5,460,000
72,000
576,000
216,000
288,000
140,000
165,000
60,000
72,000
97,199,000
1620
2
1500
20
100
6,000
30000
800,000
162,000
12,000
45,000,000
16,000,000
61,174,000
158,373,000
COSTO UNITARIO
350
9,500
33,900
2,500
120,000
25,000
TOTAL AO
1,295,000
342,000
1,220,400
450,000
4,320,000
300,000
7,927,400
No. 10 GASTOS POR DEPRECIACIN ACTIVOS DE PRODUCCIN
COSTO ACTIVO
1
3,000,000
2,300,000
1,500,000
440,000
320,000
20,000,000
2,000,000
1,200,000
1,630,000
550,000
1,000,000
2,300,000
300,000
230,000
150,000
55,000
32,000
2,000,000
200,000
120,000
271,667
110,000
142,857
230,000
3,841,525
2
300,000
230,000
150,000
55,000
32,000
2,000,000
200,000
120,000
271,667
110,000
142,857
230,000
3,841,526
11,597,300
11,597,300
2
11,597,300
11,597,300
PRESTACIONES
SOCIALES
AOS
5,818,500
4,525,500
0
2,262,750
1
16,618,500
12,925,500
6,600,000
6,462,750
12,606,750
42,606,750
COSTO UNITARIO
400,000
300,000
TOTAL AO 1
400,000
300,000
700,000
8,777,552
1,755,510
1,755,510
1,755,510
1,755,510
53,500,000
62,277,552
10,700,000
10,700,000
10,700,000
10,700,000
12,455,510
12,455,510
12
12
COSTO UNITARIO
$ 280,000
$ 47,000
AO 1
$ 3,360,000
$ 564,000
$ 3,924,000
COSTOS
COSTO VARIABLE
$ 327,842,382
$ 97,199,000
$ 61,174,000
$ 7,927,400
$
$ 494,142,782
$ 494,142,782
$ 569,267,866
Lo da el ejercicio
en el ao
de equilibrio.
COSTO VARIABLE
COSTO TOTAL
0
$ 70,591,826
$ 141,183,652
$ 211,775,478
$ 317,663,217
$ 423,550,956
$ 75,125,084
$ 145,716,910
$ 216,308,736
$ 286,900,562
$ 392,788,301
$ 498,676,040
ias lneas.
5+1125=4850
4,850
INGRESO TOTAL
$0
$ 112,000,000
$ 601,000,673,676
$ 5,929,713,384,000
$ 317,663,217
$ 5,266,515
$0
$0
$0
$0
C
0
0
0
$0
0
0
0
0
0
0
$0
o en pesos
B
TOTALES
0
0
0
#DIV/0!
0
0
0
#DIV/0!
0
0
0
n pesos
#DIV/0!
39%
$0
TOTALES
0
0
0
#DIV/0!
0
0
0
#DIV/0!
0
0
0
#DIV/0!
C
#DIV/0!
#DIV/0!
No 23
TOTALES
#DIV/0!
#DIV/0!
#DIV/0!
0
AOS
3
Gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
(COPD)
se resta 1 para igualar al resultado del mdulo, la diferencia es por decimales
COPA
ONSTANTES
la inflacin
un ao
AOS
2
$ 2,733,568
$ 2,733,568
$ 2,733,568
$ 2,859,937
$ 2,859,937
$ 2,859,937
AOS
2
1
$ 2,859,937
$ 2,859,937
$ 332,881
$ 2,859,937
$ 3,192,818
$ 3,240,764
3
$ 2,859,937
$ 332,881
$ 36,229
$ 3,229,047
3
$ 3,449,793
Diferencia
$
$
$
$
354,352
377,208
401,537
427,437
$ 3,044,400
$ 354,352
$ 3,240,764
$ 377,208
$ 3,449,793
$ 401,537
$ 3,398,752
$ 3,617,971
$ 3,851,330
E VISTA CONTABLE
Datos obten
general
AOS
1
41,559,937
8,500,000
50,059,937
44,419,874
8,832,881
53,252,755
47,279,811
9,165,762
56,445,573
0.0
0.0
0.0
50,059,937
53,252,755
56,445,573
2,859,937
3,192,818
3,192,818
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
AOS
ADRO VALOR RESISUAL ACTIVOS ALFINAL DEL PERIODO DE EVALUACIN (Trminos constantes)
AOS
1
2
3
103,468,336
327,842,382
0
103,468,336
327,842,382
0
103,468,336
327,842,382
0
431,310,718
431,310,718
431,310,718
65,119,723
_
65,119,723
_
65,119,723
_
$ 8,438,717
$ 8,438,717
$ 8,438,717
73,558,440
73,558,440
73,558,440
504,869,158
504,869,158
504,869,158
67,359,560
4
42,606,750
700,000
_
11,597,300
12,455,510
67,359,560
TOTAL AO
2
3,360,000
564,000
3,924,000
3
3,360,000
564,000
3,924,000
4
3,360,000
564,000
3,924,000
4
504,869,158
67,359,560
3,924,000
576,152,718
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-84,184,000
_
-115,973,000
-200,157,000
-8,777,552
-53,500,000
-47,200,000
-2,859,937
-2,859,937
-309,634,552
-2,859,937
-2,859,937
EA
AOS
INTERES
ABONO CAPITAL
1,500,000
1,217,468
926,460
626,722
317,992
9,417,729
9,700,260
9,991,268
10,291,006
10,599,736
304,045,843
100,335,128
4
894,180,000
590,134,157
304,045,843
100,335,128
203,710,715
15,438,824
12,455,510
203,710,715
15,438,824
12,455,510
203,710,715
15,438,824
12,455,510
231,605,049
231,605,049
231,605,049
206,424,927
228,745,112
228,745,112
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
304,045,843
768,051
304,045,843
488,082
302,971,442
99,980,576
303,277,792
100,081,671
303,557,761
100,174,061
202,990,866
15,438,824
12,455,510
203,196,121
15,438,824
12,455,510
203,383,700
15,438,824
12,455,510
230,885,201
231,090,455
231,278,034
205,480,822
228,025,264
228,230,518
-2,859,937
-2,859,937
-2,859,937
-8,847,091
-8,560,361
-8,282,923
-11,707,028
-11,420,298
-11,142,860
3
894,180,000
590,134,157
4
894,180,000
590,134,157
304,045,843
1,074,401
304,045,843
768,051
304,045,843
488,082
302,971,442
99,980,576
303,277,792
100,081,671
303,557,761
100,174,061
202,990,866
15,438,824
12,455,510
203,196,121
15,438,824
12,455,510
203,383,700
15,438,824
12,455,510
230,885,201
231,090,455
231,278,034
A (Trminos constantes)
AOS
1
-11,707,028
208,340,759
2
-11,420,298
230,885,201
3
-11,142,860
231,090,455
196,633,730
219,464,903
219,947,595
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-2,859,937
-8,847,091
-2,859,937
-8,560,361
-2,859,937
-8,282,923
-11,707,028
-11,420,298
-11,142,860
840,000,000
840,000,000
894,180,000
894,180,000
894,180,000
894,180,000
497,984,306
67,359,560
3,924,000
569,267,866
270,732,134
1,409,112
269,323,022
-88,876,597
180,446,424
15,438,824
12,455,510
208,340,759
504,869,158
67,359,560
3,924,000
576,152,718
15,182,319
1,074,401
14,107,918
-4,655,613
9,452,305
15,438,824
12,455,510
37,346,639
504,869,158
67,359,560
3,924,000
576,152,718
15,182,319
768,051
14,414,268
-4,756,709
9,657,560
15,438,824
12,455,510
37,551,894
196,633,730
25,926,342
26,409,034
nstantes)
OPERACIN (AOS)
E CULTIVOS ETC
CANTIDAD
4
Total
RODUCCIN
DEPRECIACION ANUAL
3
300,000
230,000
150,000
55,000
32,000
2,000,000
200,000
120,000
271,667
110,000
142,857
230,000
3,841,527
4
300,000
230,000
150,000
55,000
32,000
2,000,000
200,000
120,000
271,667
110,000
142,857
230,000
300,000
230,000
150,000
55,000
32,000
2,000,000
200,000
120,000
271,667
110,000
142,857
230,000
3,841,528
3,841,529
MINISTRACIN
DEPRECIACION ANUAL
ACION ANUAL
3
11,597,300
11,597,300
4
11,597,300
11,597,300
5
11,597,300
11,597,300
1,755,510
1,755,510
1,755,510
1,755,510
1,755,510
1,755,510
10,700,000
10,700,000
10,700,000
10,700,000
10,700,000
10,700,000
ACION ANUAL
12,455,510
12,455,510 12,455,510
97,199,000
327,842,382
72,942,924
497,984,306
Gastos adminiatrativos
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
4
$ 2,733,568
$
$ 2,859,937
4
$ 2,859,937
$ 332,881
$ 62,458
$ 3,255,276
4
$ 3,672,305
4
$
$ 3,672,305
427,437
$ 4,099,741
Datos obtenido de balance
general
4
50,139,748
9,498,643
59,638,391
0.0
0
59,638,391
3,192,818
4
-2,859,937
-2,859,937
minos constantes)
4
5
17,032,381
57,986,500
_
_
75,018,881
58,639,748
133,658,629
133,658,629
es)
4
103,468,336
327,842,382
0
103,468,336
327,842,382
0
431,310,718
431,310,718
65,119,723
_
65,119,723
_
$ 8,438,717
$ 8,438,717
73,558,440
73,558,440
504,869,158
504,869,158
5
42,606,750
700,000
_
11,597,300
12,455,510
67,359,560
5
3,360,000
564,000
3,924,000
5
504,869,158
67,359,560
3,924,000
576,152,718
31,913,309
antes)
4
-2,859,937
-2,859,937
-58,639,748
133,658,629
75,018,881
-2,859,937
-2,859,937
-2,859,937
-2,859,937
O
5
CREDITO
VALOR CUOTA
s se aumentan segn el
o de ibflacin, para este
10,917,729
10,917,729
10,917,729
10,917,729
10,917,729
5
232,642
7,754,731
5
894,180,000
590,134,157
304,045,843
100,335,128
SALDO FINAL
40,582,271
30,882,011
20,890,743
10,599,736
0
203,710,715
15,438,824
12,455,510
231,605,049
constantes)
4
-2,859,937
231,605,049
5
75,018,881
231,605,049
228,745,112
306,623,930
_
-2,859,937
-58,639,748
-2,859,937
-58,639,748
tantes)
5
894,180,000
590,134,157
304,045,843
232,642
303,813,201
100,258,356
203,554,845
15,438,824
12,455,510
231,449,179
s constantes)
4
-2,859,937
231,278,034
5
-58,639,748
231,449,179
228,418,097
172,809,431
-2,859,937
58,639,748
133,658,629
-8,014,477
-7,754,731
-10,874,414
184,543,646
5
894,180,000
590,134,157
304,045,843
232,642
303,813,201
100,258,356
203,554,845
15,438,824
12,455,510
231,449,179
4
-10,874,414
231,278,034
5
184,543,646
231,449,179
220,403,620
415,992,825
-2,859,937
-2,859,937
-2,859,937
-8,014,477
0
-7,754,731
_
58,639,748
133,658,629
-10,874,414
184,543,646
894,180,000
894,180,000
894,180,000
894,180,000
504,869,158
67,359,560
3,924,000
576,152,718
15,182,319
488,082
14,694,237
-4,849,098
9,845,139
15,438,824
12,455,510
37,739,473
504,869,158
67,359,560
3,924,000
576,152,718
15,182,319
232,642
14,949,677
-4,933,393
10,016,284
15,438,824
12,455,510
11,500,661
26,865,059
196,044,307
COSTO
TOTAL
9,200,000
9,200,000
VIDA UTIL
(aos)
10
VALOR RESIDUAL
1,500,000
1,150,000
750,000
165,000
160,000
10,000,000
1,000,000
600,000
271,667
0
285,714
1,150,000
17,032,381
VALOR RESIDUAL
57,986,500
868,230
stos adminiatrativos
ldos y prestaciones
vicios varios
ort diferidos
42,606,750
700,000
11,597,300
12,455,510
67,359,560