Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CANTIDAD
40
10
Total
Criadora
palas
fumigadora
congelador
CARGO
OPERARIO AGRICULTOR
AUXILIAR
TOTALES
UNIDAD DE MEDIDA
Und
Bulto
Bulto
Bulto
Dosis
Dosis
Lbs
Galn
Ml
Saco
B. MATERIALES INDIRECTOS
Talonarios de Recibos
Lpiz
Lapiceros
Subtotal Materiales Indirectos
Pliego
Caja
Unidad
TOTAL
MEDIDA
Kw_ hora
Cargo fijo
Cargo fijo
Mts3
Promedio
Bimensual
Mensual
TOTAL
VIDA UTIL
10
10
10
5
5
5
VIDA UTIL
10
10
10
10
10
10
REMUNERACIN
MENSUAL
1,200,000
644,350
1,844,350
UNIDAD DE MEDIDA
ao
ao
TOTAL
ACTIVO INTANGIBLE
Gastos preoperativos
AMORTIZAR
PLAZO (en aos)
AMORTIZACIN
ACTIVO INTANGIBLE
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
Vendedores
Publicidad
UNIDAD DE MEDIDA
MES
MES
Transporte
MES
TOTAL
COSTO FIJO
Costo de Produccin
Mano de Obra directa
Mano de obra indirecta
Materiales directos
Materiales indirectos
Depreciacin
Servicios
Arriendos
Mantenimiento
$ 603,299
6,000,000
$ 6,603,299
Subtotal
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
$ 34,055,923
$ 375,000
$ 1,293,510
$ 97,000
$ 35,821,433
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$ 4,044,000
$ 4,044,000
Subtotal
TOTAL
COSTOS TOTALES
$ 46,468,732
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$
$
$
$
12,000
20,000
46,468,732
219,429,346
10,971
45,180
COSTO FIJO
$ 46,468,732
400
800
1200
1600
2000
$
$
$
$
$
46,468,732
46,468,732
46,468,732
46,468,732
46,468,732
PARTICIPACION
PRECIO DE VENTAS
COSTOS VARIABLES
MARGEN DE CONTRIBUCION
#DIV/0!
Linea A
Linea B
Linea C
TOTAL
#DIV/0!
#DIV/0!
#DIV/0!
A
#DIV/0!
#DIV/0!
#DIV/0!
PRODUCTOS
Unidades
Ingresos
Costo Variable por unidad
% en pesos
#DIV/0!
#DIV/0!
0
#DIV/0!
Ingresos
Costos variables
Contribucin Marginal en Pesos
#DIV/0!
Contribucin Marginal en %
Total en Ingresos
Total de costos variables
Total de margen de contribucin
Total de Porcentaje
#DIV/0!
#DIV/0!
A
#DIV/0!
#DIV/0!
No 23
SUBTOTAL
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
$ 970,000
$ 970,000
$ 1,940,000
$ 1,590,000
$ 4,877,552
$ 6,467,552
$ 8,407,552
No 24 Costos Operacionales
CONCEPTO
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
$ 226,032,645
$ 35,821,433
$ 4,044,000
Total Costos
Operacionales
$ 265,898,078
$ 733,067
$ 21,992,022
$ 21,310,099
Diferencia
$ 681,923
AOS
0
CAPITAL DE TRABAJO
$ 21,992,022
TOTAL INVERSION
$ 21,992,022
AOS
0
CAPITAL DE TRABAJO
$ 21,992,022
$ 21,992,022
$ 21,992,022
$
$
$
$
$
432,881
72,192,572
303,208,801
1,273,476,965
5,348,603,255
$ 21,992,022
$ 21,992,022
0
21,992,022
0
21,992,022
0.0
0
Capital de Trabajo
21,992,022
21,992,022
1,590,000
970,000
970,000
4,877,552
8,407,552
Capital de trabajo
$ 21,992,022
0
-8,407,552
-21,992,022
TOTAL DE INVERSIONES
-21,123,832
No. 31 CUADRO VALOR RESISUAL ACTIVOS ALFINAL DEL PERIODO DE EVALUACIN (Trm
CONCEPTO
Otros activos produccin
Activos administrativos
Activos de ventas
Activos de distribucin
Subtotal valor residual
Activos fijos
Capital de trabajo
0
173,040,000
23,426,546
6,603,299
203,069,845
181,000
Materiales Indirectos
Mano de obra indirecta
Servicios y otros
_
$ 22,781,800
22,962,800
226,032,645
1
34,055,923
375,000
_
97,000
1,293,510
35,821,433
1
3,600,000
444,000
4,044,000
1
226,032,645
35,821,433
4,044,000
265,898,078
0
-8,407,552
-21,992,022
-30,399,574
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
PERIODO
PAGO ANUAL
DATOS
I=
P=
N=
A=
9.12%
-12,000,000
5
3,094,721
$2,365,412/4,2
1,028,088
2,070,532/(1+0,032)^2
804,803
1,705,597/(1+0,032)^3
1,413,967
1,253,597/(1+0,032)^4
386,030
696,606/(1+0,032)^5
189,227
1,879,118
P= 1,528,841/(1+0,032)^2
1,926,251
P=1,893,775/(1+0,032)^3
1,974,565
P=2,345,819/(1+0,032)^4
2,024,092
P=2,905,766/(1+0,032)^5
2,074,860
Intereses
1,028,088
Capital
1,879,118
1
229,680,000
265,898,078
Utilidad operacional
Menos impuestos
-36,218,078
-11,951,966
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
-24,266,112
700,299
1,293,510
-22,272,303
No. 41 FLUJO FINANCIERO NETO DEL PROYECTO SIN FINANCIAMIENTO (Trminos consta
CONCEPTO
-30,399,574
-30,399,574
0
-8,407,552
_
-21,992,022
Valor residual
Flujo Neto de Inversin
-30,399,574
1
229,680,000
265,898,078
Utilidad operacional
Menos Gastos Financieros
-36,218,078
1,028,088
Utilidad Gravable
Menos impuestos
-37,246,166
-12,291,235
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
-24,954,931
700,299
1,293,510
-22,961,122
0
-30,399,574
-30,399,574
0
-8,407,552
_
-21,992,022
Valor residual
Crdito
12,000,000
Amortizacin Crdito
Flujo Neto de inversin
-18,399,574
1
229,680,000
265,898,078
Utilidad operacional
Menos gastos financieros
-36,218,078
1,028,088
Utilidad Gravable
Menos impuestos
-37,246,166
-12,291,235
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
-24,954,931
700,299
1,293,510
-22,961,122
0
-18,399,574
-18,399,574
IMPLEMENTACION
0
-1,940,000
-4,877,552
-1,590,000
-21,992,022
Inversin Total
Crditos para inversin en activos fijos
-30,399,574
12,000,000
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-18,399,574
-18,399,574
-18,399,574
TRIAL
S FISICAS
COSTO UNITARIO
800,000
480,000
43,000
7,500
12,000
20,000
COSTO TOTAL
800,000
480,000
172,000
30,000
48,000
60,000
1,590,000
Vida til
Construcciones y edifi
Maquinaria y equipo: 1
Vehculos: 5 aos
(aos)
Equipo de computaci
COSTO UNITARIO
18,000
25,000
COSTO TOTAL
720,000
250,000
970,000
VIDA UTIL
6
6
COSTO UNITARIO
250,000
20,000
350,000
2,500,000
COSTO TOTAL
250,000
40,000
350,000
2,500,000
3,140,000
NTAS
INTANGIBLES
COSTO
300,000
400,000
2,000,000
1,000,000
1,000,000
177,552
4,877,552
PRIMER AO
11,713,273
11,713,273
23,426,546
ESANTIAS
COSTO UNITARIO
100
1
33
68
1
1
1
1
1
5
100,000
40000
40,000
40000
50000
50000
50000
30,000
10,000
30,000
440,000
212
TOTAL
120,000,000
480,000
15,840,000
32,640,000
600,000
600,000
600,000
360,000
120,000
1,800,000
173,040,000
1620
2
10
100
6,000
700
162,000
12,000
7,000
181,000
173,221,000
CANTIDAD
30,000
30
12
4000
12
6
12
COSTO UNITARIO
350
9,500
33,900
2,500
120,000
25,000
500,000
TOTAL AO
10,500,000
285,000
406,800
10,000,000
1,440,000
150,000
6,000,000
28,781,800
COSTO ACTIVO
1
18,000
25,000
250,000
20,000
350,000
2,500,000
1,800
2,500
25,000
4,000
70,000
500,000
603,300
2
1,800
2,500
25,000
4,000
70,000
500,000
603,300
COSTO ACTIVO
1
250,000
200,000
150,000
120,000
140,000
110,000
970,000
25,000
20,000
15,000
12,000
14,000
11,000
97,000
2
25,000
20,000
15,000
12,000
14,000
11,000
97,000
REMUNERACIN
ANUAL
PRESTACIONES
SOCIALES
14,400,000
7,732,200
22,132,200
CANTIDAD
1
1
AOS
7,758,000
4,165,723
11,923,723
22,158,000
11,897,923
34,055,923
COSTO UNITARIO
250,000
125,000
TOTAL AO 1
250,000
125,000
375,000
4,877,552
975,510
975,510
975,510
975,510
COSTO DEL
ACTIVO
1,590,000
6,467,552
COSTO MENSUAL
634,350
300,000
318,000
318,000
318,000
318,000
1,293,510
1,293,510
COSTO ANUAL
PRESTACIONES
SOCIALES
7,612,200 $
$ 3,600,000
4,101,073 $
AO 1
Rubros necesarios
al personal de ven
publicitarios y de p
11,713,273
$ 3,600,000
37,000
$ 444,000
$ 444,000
$ 4,044,000
OS
COSTO
VARIABLE
$ 23,426,546
$ 173,040,000
$ 181,000
$ 22,781,800
$
$ 219,429,346
$ 219,429,346
$ 265,898,078
Lo da el ejercicio
en el ao
un pollo
quilibrio.
COSTO VARIABLE
COSTO TOTAL
$ 46,468,732
INGRESO TOTAL
$0
$ 4,388,587
$ 8,777,174
$ 13,165,761
$ 17,554,348
$ 21,942,935
$
$
$
$
$
50,857,319
55,245,906
59,634,493
64,023,080
68,411,667
$ 4,800,000
$ 9,600,000
$ 14,400,000
$ 19,200,000
$ 24,000,000
dio ponderado
pesos
#DIV/0!
#DIV/0!
C
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#DIV/0!
#DIV/0!
$0
#DIV/0!
TOTALES
#DIV/0!
#VALUE!
0
#VALUE!
#VALUE!
0
#VALUE!
#VALUE!
47%
$0
TOTALES
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#DIV/0!
#VALUE!
#VALUE!
#DIV/0!
#VALUE!
#DIV/0!
#VALUE!
C
#VALUE!
#VALUE!
TOTALES
#VALUE!
#VALUE!
#DIV/0!
0
AOS
1
gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
la inflacin
3.2%
un ao
$ 681,923
$ 681,923
$ 681,923
$ 681,923
$ 681,923
$ 681,923
$ 681,923
$ 681,923
$ 432,881
$ 681,923
$ 1,114,804
$ 681,923
$ 432,881
$ 26,229
$ 1,141,033
produccion
1
$ 70,374,472
Diferencia
$ 295,572,780
$
$
$
$
$ 1,241,405,678
1,818,100
7,636,021
32,071,288
134,699,408
roduccin
1
$ 70,374,472
$ 1,818,100
$ 295,572,780
$ 7,636,021
$ 1,241,405,678
$ 32,071,288
$ 72,192,572
$ 303,208,801
$ 1,273,476,965
Datos obtenido de
general
A CONTABLE
AOS
1
70,374,472
0
70,374,472
295,572,780
0
295,572,780
1,241,405,678
0
1,241,405,678
0.0
0.0
0
0.0
0
70,374,472
295,572,780
1,241,405,678
48,382,449
225,198,309
945,832,897
AOS
1
-48,382,449
-48,382,449
-48,382,449
-48,382,449
-48,382,449
-48,382,449
onstantes)
AOS
2
1
726,768,000
23,426,546
6,603,299
756,797,845
760,200
3
726,768,000
23,426,546
6,603,299
756,797,845
760,200
726,768,000
23,426,546
6,603,299
756,797,845
760,200
$ 95,683,560
$ 95,683,560
$ 95,683,560
96,443,760
96,443,760
96,443,760
853,241,605
853,241,605
853,241,605
nos constantes)
AOS
2
34,055,923
375,000
_
97,000
1,293,510
3
34,055,923
375,000
_
97,000
1,293,510
4
34,055,923
375,000
_
97,000
1,293,510
35,821,433
35,821,433
35,821,433
TOTAL AO
2
3,600,000
444,000
4,044,000
3
3,600,000
444,000
4,044,000
4
3,600,000
444,000
4,044,000
s constantes)
AOS
2
853,241,605
35,821,433
4,044,000
893,107,038
3
853,241,605
35,821,433
4,044,000
893,107,038
4
853,241,605
35,821,433
4,044,000
893,107,038
minos constantes)
AOS
1
-681,923
-681,923
-681,923
-681,923
-681,923
-681,923
AOS
0
-4,877,552
-1,590,000
-21,992,022
-48,382,449
-48,382,449
-30,399,574
-618,340
-618,340
-970,000
_
-970,000
-1,940,000
nstantes)
INTERESES
SOBRE SALDOS
0,2387
EA
VALOR
DISPONIBLE
PARA AMORTIZAR
SALDOS A FINAL
DEL AO
BANCO AGRARIO
AOS
CION DE CREDITO
SALDO INICIAL
INTERES
ABONO CAPITAL
12,000,000
9,999,679
7,816,928
5,435,111
1,094,400
911,971
712,904
495,682
2,000,321
2,182,751
2,381,817
2,599,039
2,836,072
258,650
2,836,072
s y amortizacin de capital
2
804,803
1,413,967
386,030
1,926,251
1,974,565
2,024,092
minos constantes)
AOS
2
237,029,760
128,525,181
3
237,029,760
128,525,181
4
237,029,760
128,525,181
108,504,579
35,806,511
108,504,579
35,806,511
108,504,579
35,806,511
72,698,068
700,299
1,293,510
72,698,068
700,299
1,293,510
72,698,068
700,299
1,293,510
74,691,877
74,691,877
74,691,877
Es el valor en
proyecta la e
3600 unidad
Las vent
paramet
caso
-618,340
-22,272,303
-618,340
74,691,877
-618,340
74,691,877
-22,890,643
74,073,537
74,073,537
rminos constantes)
AOS
1
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
3
237,029,760
128,525,181
4
237,029,760
128,525,181
108,504,579
804,803
108,504,579
1,413,967
108,504,579
386,030
107,699,776
35,540,926
107,090,612
35,339,902
108,118,549
35,679,121
72,158,850
700,299
1,293,510
71,750,710
700,299
1,293,510
72,439,428
700,299
1,293,510
10,616,409
10,893,287
11,170,165
2
-618,340
10,616,409
3
-618,340
10,893,287
-23,579,462
9,998,069
10,274,947
Trminos constantes)
AOS
1
-618,340
-618,340
-618,340
-1,879,118
-1,926,251
-1,974,565
-2,497,458
-2,544,591
-2,592,905
(Trminos constantes)
AOS
2
237,029,760
128,525,181
3
237,029,760
128,525,181
4
237,029,760
128,525,181
108,504,579
804,803
108,504,579
1,974,565
108,504,579
386,030
107,699,776
35,540,926
106,530,014
35,154,905
108,118,549
35,679,121
72,158,850
700,299
1,293,510
71,375,109
700,299
1,293,510
72,439,428
700,299
1,293,510
74,152,659
73,368,919
74,433,238
minos constantes)
AOS
1
-2,497,458
-22,961,122
2
-2,544,591
74,152,659
3
-2,592,905
73,368,919
-25,458,580
71,608,069
70,776,014
OPERACIN (AOS)
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-1,879,118
-618,340
-1,926,251
-618,340
-1,974,565
-2,497,458
-2,544,591
-2,592,905
229,680,000
229,680,000
143,707,500
143,707,500
143,707,500
143,707,500
226,032,645
35,821,433
4,044,000
265,898,078
-36,218,078
1,028,088
-37,246,166
12,291,235
-24,954,931
700,299
1,293,510
-22,961,122
853,241,605
35,821,433
4,044,000
893,107,038
15,182,319
804,803
14,377,516
-4,744,580
9,632,936
700,299
1,293,510
11,626,745
853,241,605
35,821,433
4,044,000
893,107,038
15,182,319
1,413,967
13,768,352
-4,543,556
9,224,796
700,299
1,293,510
11,218,605
-25,458,580
9,082,155
8,625,700
Vida til
Construcciones y edificaciones: 20 aos
Maquinaria y equipo: 10 aos
Vehculos: 5 aos
Equipo de computacin, herramientas: 5 aos
DEPRECIACION ANUAL
3
1,800
1,800
2,500
2,500
25,000
25,000
4,000
4,000
70,000
70,000
500,000
500,000
603,300
603,300
DEPRECIACION ANUAL
3
25,000
20,000
15,000
12,000
14,000
11,000
97,000
VALOR
RESIDUAL
4
5
1,800
2,500
25,000
4,000
70,000
500,000
603,300
9,000
12,500
125,000
0
0
0
146,500
VALOR
RESIDUAL
4
25,000
20,000
15,000
12,000
14,000
11,000
97,000
5
25,000
20,000
15,000
12,000
14,000
11,000
97,000
125,000
100,000
75,000
60,000
70,000
55,000
485,000
RTIZACION ANUAL
975,510
975,510
975,510
975,510
975,510
975,510
318,000
318,000
318,000
318,000
318,000
318,000
1,293,510
1,293,510
1,293,510
RTIZACION ANUAL
io
gastos adminiatrativos
173,040,000
23,426,546
29,566,099
226,032,645
4
$
$ 681,923
$ 681,923
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
34,055,923
375,000
97,000
1,293,510
35,821,433
4
$ 681,923
$ 432,881
$ 52,458
$ 1,167,262
4
$ 5,213,903,847
4
$
$ 5,213,903,847
134,699,408
$ 5,348,603,255
4
5,213,903,847
0
5,213,903,847
0.0
0
5,213,903,847
3,972,498,169
4
-48,382,449
-48,382,449
5
146,500
485,000
_
_
631,500
215,521,819
216,153,319
216,153,319
5
726,768,000
23,426,546
6,603,299
756,797,845
760,200
726,768,000
23,426,546
6,603,299
756,797,845
760,200
$ 95,683,560
$ 95,683,560
96,443,760
96,443,760
853,241,605
853,241,605
5
34,055,923
375,000
_
97,000
1,293,510
35,821,433
5
3,600,000
444,000
4,044,000
5
853,241,605
35,821,433
4,044,000
893,107,038
-134,218,984
-681,923
-24,719,715
216,153,319
191,433,604
-681,923
-48,382,449
-48,382,449
-618,340
-618,340
VALOR CUOTA
SALDO FINAL
3,094,721
3,094,721
3,094,721
3,094,721
9,999,679
7,816,928
5,435,111
2,836,072
3,094,721
5
189,227
2,074,860
5
237,029,760
128,525,181
Las ventas
se aumentan segn el
108,504,579
parametro de ibflacin, para este
caso 35,806,511
72,698,068
700,299
1,293,510
74,691,877
-618,340
74,691,877
191,433,604
74,691,877
74,073,537
266,125,481
_
-618,340
-24,465,382
-618,340
-24,465,382
5
237,029,760
128,525,181
108,504,579
189,227
108,315,352
35,744,066
72,571,286
700,299
1,293,510
11,447,043
4
-618,340
11,170,165
5
12,678,358
11,447,043
10,551,825
24,125,401
-618,340
24,465,382
216,153,319
-2,024,092
-2,074,860
-2,642,432
238,543,841
5
237,029,760
128,525,181
108,504,579
189,227
108,315,352
35,744,066
72,571,286
700,299
1,293,510
74,565,095
4
-2,642,432
74,433,238
5
238,543,841
74,565,095
71,790,806
313,108,936
-618,340
-618,340
-618,340
-2,024,092
0
-2,074,860
_
24,465,382
216,153,319
-2,642,432
238,543,841
143,707,500
143,707,500
143,707,500
143,707,500
853,241,605
35,821,433
4,044,000
893,107,038
15,182,319
386,030
14,796,289
-4,882,776
9,913,514
700,299
1,293,510
11,907,323
853,241,605
35,821,433
4,044,000
893,107,038
15,182,319
189,227
14,993,092
-4,947,720
10,045,371
700,299
1,293,510
11,500,661
9,264,892
250,044,502
r calculo de valores
1590000
5639300
1736460
1953072
10918832