Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CANTIDAD
COSTO UNITARIO
1
1
2
990,000
895,000
632,000
715,000
2
3
1
1
1
600,000
132,000
250,000
800,000
892,800
Total
COSTO UNITARIO
30,000
20,000
40,000
120,000
Escritorio auxiliar
Horno microondas
Archivador
Extintor
Vitrinas
Mesa cortadora
Mesa de planchar
Sillas operarias
Sillas tipo sala
Total
1
1
1
2
1
1
1
2
12
150,000
100,000
120,000
70,000
187,560
110,000
50,900
55,000
14,000
REMUNERACIN
MENSUAL
750,000
800,000
_
_
REMUNERACIN
ANUAL
9,000,000
9,600,000
18,600,000
18,600,000
MATERIAL
A. MATERIALES DIRECTOS
Aceites usados y colados
Agua Destilada
Sosa castica
UNIDAD DE
MEDIDA
CANTIDAD
KILOS
LITRO
Gramos
2
8
150
Pliego
Caja
Unidad
Frasco 80c.c
1620
2
10
6
MATERIALES INDIRECTOS
Papel
Lpiz
Tiza
Aceite
Subtotal Materiales Indirectos
TOTAL
SERVICIO
Energa Elctrica
Alumbrado pblico
Aseo
Acueducto
Telfono
Mantenimiento Equipo
Arrendamiento
TOTAL
VIDA UTIL
COSTO ACTIVO
10
10
6
990,000
895,000
632,000
715,000
600,000
VIDA UTIL
COSTO ACTIVO
10
1,736,460
1,736,460
CARGO
B. ADMINISTRACION
GERENTE GENERAL
SECRETARIA RECEPCIONISTA
CONTADOR (HONORARIOS)
OFICIOS VARIOS MEDIO TIEMPO
subtotal
SERVICIO
tiles y papelera
Servicios pblicos
Cafetera
700,000
500,000
350,000
250,000
1,800,000
8,400,000
6,000,000
4,200,000
3,000,000
21,600,000
TOTAL
Gastos preoperativos
AMORTIZAR
1,953,072
ACTIVO INTANGIBLE
2,878,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
4,831,072
Publicidad
Transporte
UNIDAD DE
MEDIDA
CANTIDAD
MES
MES
12
12
TOTAL
Subtotal
COSTO
VARIABLE
COSTO FIJO
$ 28,620,750
$ 692,000
$ 208,000
$ 556,833
$ 556,833
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
Subtotal
$ 30,974,250
$ 811,009
$ 966,214
$ 173,646
$ 32,925,119
$ 4,044,000
$ 4,044,000
$ 11,230,800
$
$ 40,751,550
TOTAL
COSTOS TOTALES
$ 37,525,953
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$ 40,751,550
$ 78,277,503
125,000 Lo da el ejercicio
1,080 en el ao
37,525,953
40,751,550
37,732.92
430
$
$
COSTO FIJO
0
400
800
1200
1600
2000
$
$
$
$
$
$
37,525,953
37,525,953
37,525,953
37,525,953
37,525,953
37,525,953
COSTO VARIABLE
$
$
$
$
$
0
15,093,167
30,186,333
45,279,500
60,372,667
75,465,833
40%
4,000
1,600
2,400
35%
3,000
1,300
1,700
Aplicando la formula
Qo = Costos Fijos /Margen de Contribucin
Qo= 160.000.600/2055=
$ 77,859 Este valor se relaciona con los porcen
Linea A
Linea B
Linea C
TOTAL
$ 77,859
$ 77,859
$ 77,859
0.4
0.35
0.25
A
124,574,676
49,829,871
74,744,806
B
81,752,131
35,425,924
46,326,208
31,144
124,574,676
1,600
41%
27,251
81,752,131
1,300
27%
$ 340,426,809
Ingresos
Costos variables
Contribucin Marginal en Pesos
124,574,676
49,829,871
74,744,806
81,752,131
35,425,924
46,326,208
Contribucin Marginal en %
Total en Ingresos
Total de costos variables
Total de margen de contribucin
Total de Porcentaje
60%
57%
41%
139,662,280
Hasta aqu ejemplo de punto de equilibrio en varios lneas
B
27%
91,653,372
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
SUBTOTAL
$ 7,402,800
$ 1,736,460
$ 9,139,260
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 2,878,000
$ 1,953,072
$ 4,831,072
$ 13,970,332
No 24 Costos Operacionales
CONCEPTO
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
$ 41,308,383
$ 32,925,119
$ 4,044,000
Total Costos
Operacionales
$ 78,277,503
$ 6,381,734
Diferencia
$ 5,995,053
$ 386,681
AOS
0
CAPITAL DE TRABAJO
$ 6,381,734
$ 386,681
TOTAL INVERSION
$ 6,381,734
$ 386,681
AOS
0
CAPITAL DE TRABAJO
$ 10,205,000
$ 618,340
$ 10,205,000
$ 618,340
DETALLE
$ 10,205,000
$
$
$
$
$
432,881
1,119,024 Diferencia
1,191,201
1,268,034
1,349,822
CAPITAL DE TRABAJO
$ 10,205,000
$ 658,223
$ 460,802
$ 10,205,000
$ 1,119,024
$ 658,223
5,010,422
5,194,578
10,205,000
5,628,852
5,194,578
10,823,430
0.0
0.0
0
Capital de Trabajo
10,205,000
10,823,430
10,205,000
618,430
$ 10,205,000
0
-13,970,332
-10,205,000
1
-618,340
-21,123,832
-618,340
PRESUPUESTO DE INGRESOS
135,000,000
143,707,500
692,000
28,620,750
556,833
736,634
28,620,750
556,833
29,869,583
29,914,217
208,000
0
$ 11,230,800
221,416
0
$ 11,955,187
11,438,800
12,176,603
41,308,383
42,090,820
1
30,974,250
811,009
_
173,646
966,214
2
30,974,250
811,009
_
173,646
966,214
32,925,119
32,925,119
1
3,600,000
444,000
4,044,000
2
3,600,000
444,000
4,044,000
1
41,308,383
32,925,119
4,044,000
78,277,503
2
42,090,820
32,925,119
4,044,000
79,059,939
0
-13,970,332
-10,205,000
1
-386,681
-24,175,332
-386,681
FUENTES
Pr
Pr
Pr
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
-7,402,800
_
-1,736,460
-9,139,260
Pr
Pr
Cr y Pr
-1,953,072
-2,878,000
-10,205,000
TOTAL INVERSIONES
-24,175,332
PERIODO
PAGO ANUAL
INTERESES
SOBRE SALDOS
0,2387
DATOS
I=
P=
23.87% EA
-9,908,430
N=
A=
5 AOS
3,599,372
TABLA DE AMORTIZ
CUOTA
SALDO INICIAL
1
2
3
4
9,908,430
8,674,200
7,145,360
5,251,585
2,905,766
2,221,834 Ao 1
2,070,532/(1+0,0645)^2
1,827,219 Ao 2
1,705,597/(1+0,0645)^3
1,413,967 Ao 3
1,253,597/(1+0,0645)^4
976,248 Ao 4
696,606/(1+0,0645)^5
507,440 Ao 5
1,159,446 Ao 1
P= 1,528,841/(1+0,0645)^2
1,349,183 Ao 2
P=1,893,775/(1+0,0645)^3
1,569,970 Ao 3
P=2,345,819/(1+0,0645)^4
1,826,888 Ao 4
P=2,905,766/(1+0,0645)^5
2,125,848 Ao 5
No. 39 Datos deflactados de intereses y amortizacin de
Intereses
2,221,834
1,827,219
Capital
1,159,446
1,349,183
1
135,000,000
78,277,503
2
143,707,500
128,525,181
Utilidad operacional
Menos impuestos
56,722,497
18,718,424
15,182,319
5,010,165
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
38,004,073
730,479
966,214
10,172,154
730,479
966,214
39,700,767
11,868,847
0
-24,175,332
1
-618,340
39,700,767
-21,123,832
39,082,427
0
-13,970,332
_
-10,205,000
-618,340
-24,175,332
-618,340
Valor residual
Flujo Neto de Inversin
1
135,000,000
78,277,503
2
143,707,500
128,525,181
56,722,497
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
54,500,663
17,985,219
13,355,100
4,407,183
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
36,515,444
730,479
966,214
8,947,917
730,479
966,214
38,212,138
10,616,409
0
-24,175,332
1
-618,340
38,212,138
-21,123,832
37,593,798
-13,970,332
_
-10,205,000
-618,340
Valor residual
Crdito
9,908,430
Amortizacin Crdito
Flujo Neto de inversin
-1,159,446
-14,266,902
-1,777,786
1
135,000,000
78,277,503
2
143,707,500
128,525,181
Utilidad operacional
Menos gastos financieros
56,722,497
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
54,500,663
17,985,219
13,355,100
4,407,183
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
FLUJO NETO DE OPERACIN
36,515,444
730,479
966,214
8,947,917
730,479
966,214
38,212,138
10,644,611
0
-14,266,902
1
-1,777,786
38,212,138
-14,266,902
36,434,353
IMPLEMENTACION
0
-9,139,260
-1,953,072
-2,878,000
-10,205,000
Inversin Total
Crditos para inversin en activos fijos
-24,175,332
9,908,430
-618,340
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-14,266,902
-618,340
-1,159,446
-14,266,902
-1,777,786
-618,340
135,000,000
135,000,000
41,308,383
32,925,119
4,044,000
78,277,503
56,722,497
2,221,834
54,500,663
-17,985,219
36,515,444
730,479
Amortizacin diferidos
Flujo neto de operacin
FLUJO DE FONDOS PARA EL
INVERSIONISTA
966,214
38,212,138
-14,266,902
36,434,353
COSTO TOTAL
1,200,000
700,000
700,000
170,000
48,000
60,000
2,878,000
UIPO DE PRODUCCIN
COSTO TOTAL
990,000
895,000
1,264,000
10
10
6
715,000
1,200,000
396,000
250,000
800,000
892,800
7,402,800
5
8
5
5
5
COSTO TOTAL
30,000
40,000
40,000
240,000
350,000
UIPOS DE ADMINISTRACIN
COSTO TOTAL
VIDA UTIL (aos)
300,000
10
300,000
10
150,000
100,000
120,000
140,000
187,560
110,000
50,900
110,000
168,000
1,736,460
10
10
10
10
10
10
10
10
10
ES
COSTO
300,000
400,000
442,520
250,000
220,000
163,000
177,552
1,953,072
BRA
PRESTACIONES
SOCIALES
4,848,750
5,172,000
10,020,750
10,020,750
o de operaciones)
PRIMER AO
13,848,750
14,772,000
28,620,750
28,620,750
COSTO UNITARIO
TOTAL AO
12,000
16000
3,600
24,000
128,000
540,000
0
0
0
0
0
0
0
692,000
100
6,000
700
4,500
162,000
12,000
7,000
27,000
208,000
900,000
mer ao)
COSTO UNITARIO
350
9,500
33,900
2,500
120,000
25,000
500,000
TOTAL AO
2,520,000
114,000
406,800
600,000
1,440,000
150,000
6,000,000
11,230,800
99,000
89,500
105,333
99,000
89,500
105,333
99,000
89,500
105,333
99,000
89,500
105,333
99,000
89,500
105,333
143,000
143,000
143,000
143,000
143,000
120,000
120,000
120,000
120,000
120,000
556,834
556,834
556,834
556,834
556,834
1
173,646
173,646
173,646
173,646
ADMINISTRATIVO
PRESTACIONES
SOCIALES
AOS
4,525,500
3,232,500
0
1,616,250
5
173,646
173,646
1
12,925,500
9,232,500
4,200,000
4,616,250
9,374,250
30,974,250
COSTO UNITARIO
250,000
436,009
125,000
TOTAL AO 1
250,000
436,009
125,000
STRATIVOS
811,009
390,614
390,614
390,614
390,614
390,614
390,614
390,614
390,614
390,614
390,614
575,600
575,600
575,600
575,600
575,600
575,600
575,600
575,600
575,600
575,600
966,214
966,214
966,214
966,214
966,214
o de operaciones).
COSTO UNITARIO
$ 300,000
$ 37,000
AO 1
$ 3,600,000
$ 444,000
$ 4,044,000
uilibrio.
COSTO TOTAL
$ 37,525,953
$ 52,619,119
$ 67,712,286
$ 82,805,453
$ 97,898,619
$ 112,991,786
INGRESO TOTAL
$0
$ 50,000,000
$ 100,000,000
$ 150,000,000
$ 200,000,000
$ 250,000,000
C
25%
5,000
3,000
2,000
erado
o de equilibrio
C
97,323,966
58,394,380
38,929,586
303,650,774
143,650,174
160,000,600
$ 160,000,600
$0
TOTALES
19,465
97,323,966
3,000
32%
77,859
303,650,774
5,900
100%
47%
equilibrio en pesos.
C
TOTALES
97,323,966
58,394,380
38,929,586
303,650,774
40%
303,650,774
143,650,174
160,000,600
47%
unto de equilibrio.
C
32%
109,111,157
TOTALES
100%
340,426,809
gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
gastos adminiatrativo
692,000
28,620,750
11,995,633
41,308,383
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
trminos constantes
AOS
2
$ 386,681
$ 386,681
$
$ 386,681
$ 386,681
$ 386,681
$ 386,681
3
$ 618,340
$ 432,881
$ 26,229
$ 1,077,450
$
$
$
$
$ 745,872
4
$ 618,340
$ 432,881
$ 52,458
$ 1,103,679
4
$ 793,980
460,802
490,524
522,162
555,842
$ 745,872
$ 522,162 $
$ 1,268,034
4
$ 793,980
555,842
$ 1,349,822
CONTABLE
AOS
2
6,247,192
5,627,459
11,874,651
6,865,532
6,086,569
12,952,101
7,483,872
6,571,908
14,055,780
0.0
0.0
0.0
11,874,651
12,952,101
14,055,780
1,051,221
1,077,450
1,103,679
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
AOS
ESTO DE INGRESOS
5
1,047,833
868,230
_
_
1,916,063
11,751,724
13,667,787
13,667,787
143,707,500
143,707,500
143,707,500
736,634
28,620,750
556,833
736,634
28,620,750
556,833
736,634
28,620,750
556,833
736,634
28,620,750
556,833
29,914,217
29,914,217
29,914,217
29,914,217
221,416
0
$ 11,955,187
221,416
0
$ 11,955,187
221,416
0
$ 11,955,187
221,416
0
$ 11,955,187
12,176,603
12,176,603
12,176,603
12,176,603
42,090,820
42,090,820
42,090,820
42,090,820
5
30,974,250
811,009
_
173,646
966,214
32,925,119
32,925,119
32,925,119
4
3,600,000
444,000
4,044,000
5
3,600,000
444,000
4,044,000
GASTOS DE VENTAS
TOTAL AO
3
3,600,000
444,000
4,044,000
5
42,090,820
32,925,119
4,044,000
79,059,939
50,505,278
-386,681
-386,681
-386,681
-386,681
-386,681
-386,681
-11,751,724
13,667,787
1,916,063
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
Para este proyecto, el crdito es a travs de un banco mendiante la modalidad de crdito ordinario
de libre inversin a 5 aos con una tasa anual de 23,87%
Para este proyecto, el crdito es a travs de un banco mendiante la modalidad de crdito ordinario
de libre inversin a 5 aos con una tasa anual de 23,87%
ABONO CAPITAL
VALOR CUOTA
SALDO FINAL
2,365,142
2,070,532
1,705,597
1,253,553
1,234,230
1,528,841
1,893,775
2,345,819
3,599,372
3,599,372
3,599,372
3,599,372
8,674,200
7,145,360
5,251,585
2,905,766
693,606
2,905,766
3,599,372
976,248
507,440
1,569,970
1,826,888
2,125,848
5
143,707,500
128,525,181
15,182,319
5,010,165
15,182,319
5,010,165
15,182,319
5,010,165
10,172,154
730,479
966,214
10,172,154
730,479
966,214
10,172,154
730,479
966,214
11,868,847
11,868,847
11,868,847
11,250,507
11,250,507
-12,678,360
-12,678,360
-618,340
-618,340
-618,340
-618,340
-618,340
15,182,319
1,413,967
15,182,319
976,248
5
1,916,063
11,868,847
11,250,507
_
-618,340
5
143,707,500
128,525,181
15,182,319
507,440
13,768,352
4,543,556
14,206,071
4,688,003
14,674,879
4,842,710
9,224,796
730,479
966,214
9,518,068
730,479
966,214
9,832,169
730,479
966,214
10,893,287
11,170,165
11,447,043
9,998,069
5
11,751,724
11,447,043
10,274,947
10,551,825
23,198,767
-618,340
-618,340
-618,340
12,678,360
rminos constantes)
AOS
13,667,787
-1,349,183
-1,569,970
-1,826,888
-2,125,848
-1,967,523
-2,188,310
-2,445,228
24,220,299
3
143,707,500
128,525,181
4
143,707,500
128,525,181
5
143,707,500
128,525,181
15,182,319
1,569,970
15,182,319
976,248
15,182,319
507,440
13,612,349
4,492,075
14,206,071
4,688,003
14,674,879
4,842,710
rminos constantes)
AOS
9,120,274
730,479
966,214
9,518,068
730,479
966,214
9,832,169
730,479
966,214
10,816,968
11,214,761
11,528,863
2
-1,967,523
10,644,611
3
-2,188,310
10,816,968
4
-2,445,228
11,214,761
5
24,220,299
11,528,863
8,677,088
8,628,658
8,769,534
35,749,161
OPERACIN (AOS)
3
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-1,349,183
-618,340
-1,569,970
-618,340
-1,826,888
0
-2,125,848
_
12,678,360
13,667,787
-1,967,523
-2,188,310
-2,445,228
24,220,299
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
42,090,820
32,925,119
4,044,000
79,059,939
64,647,561
1,827,219
62,820,342
-20,730,713
42,089,629
730,479
42,090,820
32,925,119
4,044,000
79,059,939
64,647,561
1,413,967
63,233,593
-20,867,086
42,366,507
730,479
42,090,820
32,925,119
4,044,000
79,059,939
64,647,561
976,248
63,671,313
-21,011,533
42,659,780
730,479
42,090,820
32,925,119
4,044,000
79,059,939
64,647,561
507,440
64,140,121
-21,166,240
42,973,881
730,479
nos constantes)
AOS
966,214
43,786,323
966,214
44,063,201
966,214
44,356,473
966,214
11,500,661
41,818,800
41,874,891
41,911,246
35,720,960
VALOR
RESIDUAL
495,000
447,500
105,333
0
1,047,833
VALOR
RESIDUAL
868,230
868,230
guales
ble.
los
os a la
ores de
tos adminiatrativos
ldos y prestaciones
vicios varios
ort diferidos
30,974,250
811,009
173,646
966,214
32,925,119
dito ordinario
dito ordinario
tabla 17
datos agrupados pe
N0 17
COSTO FIJO
0
400
800
430
1200
1600
2000
PUNTO DE EQUILIBRIO
$
$
$
$
$
$
$
$
$
$
$
$
$
$0
15,093,167
30,186,333
16,225,633
45,279,500
60,372,667
75,465,833
=/()
Precio venta
Costo variable
costo fijo
125,000
37,733
37,525,953
Punto de equilibrio
Punto de equilibrio en ventas
430.01
53,751,586
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
COSTO VARIABLE
37,525,953
37,525,953
37,525,953
37,525,953
37,525,953
37,525,953
37,525,953
$
$
$
$
$
$
125,000
1,080
37,525,953
40,751,550
37,733
430
Punt
$ 200,000,000
punto de equilibrio.
COSTO TOTAL
INGRESO TOTAL
$ 37,525,953
$ 52,619,119
$ 67,712,286
$ 53,751,586
$ 82,805,453
$ 97,898,619
$ 112,991,786
$0
$ 50,000,000
$ 100,000,000
$ 53,751,586
$ 150,000,000
$ 200,000,000
$ 250,000,000
$ 180,000,000
$ 160,000,000
$ 140,000,000
$ 120,000,000
$$
$ 100,000,000
$ 80,000,000
4; $ 53,751,586
$ 60,000,000
$ 40,000,000
$ 20,000,000
$0
200
400
COSTO FIJO
El punto de equlibrio es
las uniadades
Punto de equilibrio
4; $ 53,751,586
400
600
800
Cantidades
COSTO FIJO
COSTO TOTAL
INGRESO TOTAL
1000
1200
1400
1400
BALANCE GENERAL
TERMINOS CONSTANTES
ACTIVO
ACTIVO CORRIENTE
Caja
Bancos
Inventarios
TOTAL ACTIVO CORRIENTE
0
0
6,381,734
$
ACTIVOS FIJOS
Muebles y Enseres
Vehculos
Maquinaria y Equipo
Mobiliario y Decoracin
TOTAL ACTIVOS FIJOS
1,736,460
0
7,402,800
0
ACTIVOS DIFERIDOS
Adecuacin Fsica
Gastos Preoperativos
TOTAL ACTIVOS DIFERIDOS
2,878,000
1,953,072
6,381,734
9,139,260
4,831,072
TOTAL ACTIVOS
PASIVOS
PASIVOS A LARGO PLAZO
Prestamos por Pagar
TOTAL PASIVO A LARGO PLAZO
PATRIMONIO
Capital
TOTAL PATRIMONIO
9,908,430
9,908,430
14,266,902
14,266,902
ESTADO DE RESULTADOS
1 DE ENERO AL 31 DE DICIEMBRE
Ventas
Costos de Produccin
Utilidad Bruta en Ventas
Gastos de Administracin
Gastos de Ventas
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
Gastos Financieros
UTILIDAD ANTES DE IMPUESTOS
Provisin para impuestos
UTILIDAD NETA
$
$
32,925,119
4,044,000
20,352,066
24,175,332
$
$
$
135,000,000
41,308,383
93,691,617
$
$
$
$
36,969,119
56,722,497
2,221,834
54,500,663
17,985,219
36,515,444