Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Extintores
sillas ergonomicas
estibas plasticas
canastillas plasticas
computadores
Total
No. 6 COSTO MA
CARGO
OPERADOR PLANTA DE TRATAMIENTO
ANALISTA DE CALIDAD
CONDUCTOR
SUPERVISOR DE PRODUCCION
Subtotal
Subtotal
A. MATERIALES DIRECTOS
cartuchos de polipropileno
Metabisulfito de sodio
anticrustante
plastico tubular
botellones
botellas plasticas
tapas botellas
tapa botellon
precintos
cinta dax
hipoclorito de sodio
cinta teflon
Subtotal Materiales Directos
B.
MATERIALES INDIRECTOS
papeleria
Guantes
tapabocas
botas
batas
Subtotal Materiales Indirectos
TOTAL
ACTIVO
Equipo de osmosis inversa
filtros remineralizador
filtros en carbon activados
dosificadores de quimicos
Maquina selladora automatica
pistola de calor
Maquina lavadora de botellones
ACTIVO
Activos de Administracin
Total activos de administracin
No. 12 REMUNERACIN AL PE
CARGO
B. ADMINISTRACION
GERENTE GENERAL
SUBGERENTE OPERATIVO
CONTADOR
COORDINADOR DE CALIDAD
subtotal
ACTIVO INTANGIBLE
Gastos preoperativos
AMORTIZAR
ACTIVO INTANGIBLE
Publicidad
Transporte
TOTAL
Subtotal
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
Subtotal
TOTAL
COSTOS TOTALES
PRECIO DE VENTAS
COSTOS VARIABLES
MARGEN DE CONTRIBUCION
No 19 Comprobacin d
DESCRIPCION
VENTAS
COSTOS VARIABLES
MARGEN DE CONTRIBUCION
TOTAL DE VENTAS
TOTAL DE COSTOS VARIABLES
TOTAL MARGEN DE CONTRIBUCION
COSTOS FIJOS
UTILIDAD
No 22 Distribucin en peso
PRODUCTOS
Mezcla Conformada
Ingresos
Hasta aqu ejemplo de punto de equilibrio en varios lneas
No 23
SUBTOTAL
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
No 24 Costos Operacionales
CONCEPTO
Gastos de produccin
Gastos Administrativos
Gastos de venta
Total Costos
Operacionales
Diferencia
N0 25 Capital de trabajo trminos constantes
TOTAL INVERSION
Inversin fija
Capital de trabajo
TOTAL DE INVERSIONES
PRESUPUESTO DE INGRESOS
Total ingresos Operacionales bolsas de agua
Total ingresos Operacionales botellas pet 360 c.c
Total ingresos Operacionales botellon 20 lts
TOTAL
CONCEPTO
Activos Fijos Tangibles
Maquinaria y equipo
Mobiliario y decoracin
Muebles y equipos de oficina
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
TOTAL INVERSIONES
No 38 PROGRAMA DE AMORTIZACION
PERIODO
DATOS
I=
P=
N=
A=
CONCEPTO
Inversin fija
Intereses durante la implementacin
Capital de trabajo
Valor residual
Flujo Neto de Inversin
Amortizacin Crdito
Flujo Neto de inversin
CONCEPTO
Flujo neto de inversin
Flujo neto de operacin
Flujo financiero neto del proyecto
Activos fijos
Flujo neto de inversores
OPERACIN
Ingresos:
Ventas
Total ingresos
Costos
Costo de Produccin
Gastos de Administracin
Gastos de Venta
Total costos operacionales
Utilidad Operacional
Gastos financieros
Utilidad Gravable
Impuestos
Utilidad Neta
Depreciaciones
Amortizacin diferidos
Flujo neto de operacin
FLUJO DE FONDOS PARA EL INVERSIONISTA
SA INDUSTRIAL
COSTO UNITARIO
25,000
150,000
43,000
1,200,000
110,000
50,000
COSTO UNITARIO
1,200,000
900,000
900,000
350,000
7,000,000
90,000
5,000,000
6,000,000
70,000
COSTO UNITARIO
40,000
12,000
80,000
45,000
4
8
14
29
2
75,000
90,000
35,000
25,000
1,300,000
REMUNERACIN ANUAL
8,400,000
9,000,000
9,000,000
10,800,000
37,200,000
37,200,000
Kw_ hora
Cargo fijo
Cargo fijo
Mts3
Promedio
Bimensual
Mensual
unidad
kg
kg
kg
unidad
unidad
unidad
unidad
millar
unidad
kg
rolllo
8
50
50
6000
1200
60000
60000
7200
10
48
150
resma
Caja
caja
Unidad
Unidad
37
30
30
9
6
0.5
VIDA UTIL
10
10
10
10
10
10
10
10
10
VIDA UTIL
10
6,000,000
70,000
REMUNERACIN ANUAL
2,400,000
1,700,000
1,500,000
1,600,000
7,200,000
28,800,000
20,400,000
18,000,000
19,200,000
86,400,000
6,770,000
3,197,000
9,967,000
CANTIDAD
MES
MES
12
12
16 DISTRIBUCION DE COSTOS
COSTO FIJO
COSTO VARIABLE
$ 57,241,500
$ 123,182,000
$ 1,151,300
$ 2,151,000
$ 2,151,000
$ 29,759,200
$
$ 211,334,000
$ 132,948,000
$ 1,750,000
$ 1,993,400
$ 572,500
$ 137,263,900
$ 13,200,000
$ 13,200,000
$
$
$ 152,614,900
$ 211,334,000
$ 363,948,900
botellas
50%
30%
220
110
110
1,700
510
1,190
1,692
0.5
0.30
0.20
botellas
9,921,772
4,960,886
46,000,945
13,800,284
4,960,886
32,200,662
e equilibrio en pesos
bolsas
botellas
45,099
9,921,772
110
5%
27,059
46,000,945
510
23%
9,921,772
4,960,886
46,000,945
13,800,284
4,960,886
32,200,662
50%
70%
botellas
5%
31,794,771
23%
147,412,119
proyecto.
0
1
$ 22,300,000
$ 5,725,000
$ 28,025,000
$ 3,197,000
$ 6,770,000
$ 9,967,000
$ 37,992,000
peracionales
AO
1
$ 213,485,000
$ 137,263,900
$ 13,200,000
$ 363,948,900
O ICT= CO (COPD)
$ 363,948,900
($ 2,723,500) se resta 1 para igualar al resultado del mdulo, la diferencia e
($ 1,993,400)
$ 359,232,000 COPA
COPA/360
$ 997,867
$ 29,936,000
RMINOS CONSTANTES
$ 29,936,000
$ 0.0645 la inflacin
$ 1 un ao
$ 28,122,123
$ 1,813,877
AOS
0
1
1
$ 29,936,000
$ 1,813,877
$ 29,936,000
$ 1,813,877
s constantes).
AOS
0
1
$ 29,936,000
$ 1,813,877
$ 29,936,000
$ 1,813,877
s corrientes
$
$
$
$
$ 0.0645
1,930,872
2,055,413
2,187,987
2,329,113
nto en produccion
AOS
0
1
$ 29,936,000
$
$
$
$
$
$ 1,930,872
500,000
2,463,122 Diferencia
2,621,993
2,791,112
2,971,139
nto en produccin
AOS
0
1
$ 29,936,000
$ 1,930,872
$ 532,250
$ 29,936,000
$ 2,463,122
190,000,000
205,000,000
45,000,000
235,000,000
67,000,000
272,000,000
0.0
0.0
0
235,000,000
272,000,000
235,000,000
37,000,000
3,197,000
22,300,000
5,725,000
6,770,000
37,992,000
$ 29,936,000
os constantes)
0
-37,992,000
-29,936,000
-1,813,877
-21,123,832
-1,813,877
2
770,000,000
102,000,000
115,200,000
987,200,000
819,665,000
108,579,000
122,630,400
1,050,874,400
123,182,000
57,241,500
2,151,000
131,127,239
57,241,500
2,151,000
182,574,500
190,519,739
1,151,300
0
$ 29,759,200
1,225,559
0
$ 31,678,668
30,910,500
32,904,227
213,485,000
223,423,966
rminos constantes)
Trminos constantes)
1
132,948,000
1,750,000
_
572,500
1,993,400
2
132,948,000
1,750,000
_
572,500
1,993,400
137,263,900
137,263,900
1
7,200,000
6,000,000
13,200,000
2
7,200,000
6,000,000
13,200,000
1
213,485,000
137,263,900
13,200,000
363,948,900
2
223,423,966
137,263,900
13,200,000
373,887,866
0
-37,992,000
-29,936,000
1
-1,813,877
-67,928,000
-1,813,877
rminos constantes)
(Trminos constantes)
NCIAMIENTO
FUENTES
0
Pr
Pr
Pr
-22,300,000
_
-5,725,000
-28,025,000
Pr
Pr
Cr y Pr
-6,770,000
-3,197,000
-29,936,000
-67,928,000
OS
19.20% EA
-150,000,000
5 AOS
49,276,730
SALDO INICIAL
150,000,000
129,523,270
105,115,008
76,020,359
41,339,539
27,054,955 Ao 1
21,946,117 Ao 2
16,731,272 Ao 3
11,367,069 Ao 4
5,806,822 Ao 5
19,236,007 Ao 1
21,539,991 Ao 2
24,119,934 Ao 3
27,008,888 Ao 4
30,243,865 Ao 5
cin de capital
1
27,054,955
19,236,007
2
21,946,117
21,539,991
(Trminos constantes)
1
987,200,000
363,948,900
2
1,050,874,400
128,525,181
623,251,100
205,672,863
922,349,219
304,375,242
417,578,237
2,723,500
1,993,400
617,973,977
2,723,500
1,993,400
422,295,137
622,690,877
0
-67,928,000
1
-1,813,877
422,295,137
-67,928,000
420,481,260
O (Trminos constantes)
0
-37,992,000
_
-29,936,000
-1,813,877
-67,928,000
-1,813,877
1
987,200,000
363,948,900
2
1,050,874,400
128,525,181
623,251,100
27,054,955
922,349,219
21,946,117
596,196,145
196,744,728
900,403,102
297,133,024
399,451,417
2,723,500
1,993,400
603,270,078
2,723,500
1,993,400
404,168,317
607,986,978
1
-1,813,877
404,168,317
-67,928,000
402,354,440
-37,992,000
_
-29,936,000
-1,813,877
150,000,000
-19,236,007
82,072,000
-21,049,884
2
1,050,874,400
128,525,181
623,251,100
27,054,955
922,349,219
21,946,117
596,196,145
196,744,728
900,403,102
297,133,024
399,451,417
2,723,500
1,993,400
603,270,078
2,723,500
1,993,400
404,168,317
607,986,978
0
82,072,000
1
-21,049,884
404,168,317
82,072,000
383,118,432
0
-28,025,000
-6,770,000
-3,197,000
-29,936,000
A (Trminos constantes)
IMPLEMENTACION
-1,813,877
-67,928,000
150,000,000
-1,813,877
82,072,000
-1,813,877
-19,236,007
82,072,000
-21,049,884
987,200,000
987,200,000
213,485,000
137,263,900
13,200,000
363,948,900
623,251,100
27,054,955
596,196,145
-196,744,728
399,451,417
2,723,500
1,993,400
404,168,317
82,072,000
383,118,432
COSTO TOTAL
625,000
300,000
172,000
1,200,000
550,000
350,000
3,197,000
DUCCIN
COSTO TOTAL
1,200,000
900,000
900,000
1,050,000
7,000,000
180,000
5,000,000
6,000,000
70,000
22,300,000
COSTO TOTAL
80,000
24,000
80,000
45,000
229,000
COSTO TOTAL
350,000
250,000
180,000
110,000
MINISTRACIN
300,000
720,000
490,000
725,000
2,600,000
10
10
10
10
10
5,725,000
COSTO
900,000
1,200,000
2,300,000
700,000
900,000
500,000
270,000
6,770,000
PRESTACIONES
SOCIALES
4,525,500
4,848,750
4,848,750
5,818,500
20,041,500
20,041,500
PRIMER AO
12,925,500
13,848,750
13,848,750
16,618,500
57,241,500
57,241,500
LES Y APORTES
iones)
COSTO UNITARIO
TOTAL AO
15,000
7200
9,200
11000
19000
450
50
300
25,000
1,500
6,000
120,000
120,000
360,000
460,000
66,000,000
22,800,000
27,000,000
3,000,000
2,160,000
250,000
72,000
900,000
60,000
123,182,000
8900
10,000
6000
24000
21,000
329,300
300,000
180,000
216,000
126,000
1,151,300
124,333,300
COSTO UNITARIO
660
8,600
12,000
1,450
70,000
1,000,000
700,000
TOTAL AO
7,920,000
103,200
144,000
8,352,000
840,000
4,000,000
8,400,000
29,759,200
2
120,000
90,000
90,000
35,000
700,000
9,000
500,000
3
120,000
90,000
90,000
35,000
700,000
9,000
500,000
600,000
7,000
2,151,001
600,000
7,000
2,151,001
600,000
7,000
2,151,001
572,500
572,500
572,500
572,500
3
572,500
572,500
TIVO
PRESTACIONES
SOCIALES
AOS
15,516,000
10,990,500
9,697,500
10,344,000
1
44,316,000
31,390,500
27,697,500
29,544,000
46,548,000
132,948,000
COSTO UNITARIO
500,000
1,000,000
250,000
TOTAL AO 1
500,000
1,000,000
250,000
1,750,000
1,354,000
1,354,000
1,354,000
1,354,000
1,354,000
1,354,000
639,400
639,400
639,400
639,400
639,400
639,400
1,993,400
1,993,400
1,993,400
aciones).
COSTO UNITARIO
$ 600,000
$ 500,000
AO 1
$ 7,200,000
$ 6,000,000
$ 13,200,000
PUNTO DE EQUILIBRIO: Punto en el cual los ingresos totales son iguales a los costo
obtiene ni utilidad ni perdida.
Para su clculo hay que tener determinados los cotos fijos y variable.
C. Variables. Presentan vaiacin ante cambios en los niveles de produccin. Ej. Mat
servicios asociados a la planta de produccin, Mano de obra directa (operarios, su
Qo = Costos Fijos
Precio de Venta-Costo de Venta unitario
botellones
20%
8,000
1,600
6,400
brio
botellones
144,316,690
28,863,338
115,453,352
200,239,408
47,624,508
152,614,900
$ 152,614,900
$0
botellones
TOTALES
18,040
144,316,690
1,600
72%
90,198
200,239,408
2,220
100%
24%
en pesos.
C
TOTALES
144,316,690
28,863,338
200,239,408
115,453,352
80%
200,239,408
47,624,508
152,614,900
24%
uilibrio.
botellones
TOTALES
72%
462,469,394
gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
100%
641,676,284
AOS
3
$
$
$
$
123,182,000
57,241,500
33,061,500
213,485,000
2
2
3
3
$ 1,813,877
$ 1,813,877
$ 1,813,877
$ 1,813,877
$ 1,813,877
$
3
$ 1,812,012
$ 500,000
$ 2,312,012
$ 1,813,877
4
$ 1,812,012
$ 500,000
$ 38,000
$ 2,350,012
$ 1,812,012
$ 500,000
$ 62,000
$ 2,374,012
3
$ 2,055,413
$
$
$
$
4
$ 2,187,987
$ 2,329,113
532,250
566,580
603,125
642,026
$ 2,055,413
$ 566,580
$ 2,187,987
$ 603,125
$ 2,621,993
$ 2,791,112
$ 2,329,113
642,026
$ 2,971,139
AOS
2
215,000,000
235,000,000
250,000,000
100,000,000
315,000,000
130,000,000
365,000,000
180,000,000
430,000,000
0.0
0.0
0.0
315,000,000
365,000,000
430,000,000
43,000,000
50,000,000
65,000,000
AOS
2
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
819,665,000
108,579,000
122,630,400
1,050,874,400
5
819,665,000
108,579,000
122,630,400
1,050,874,400
131,127,239
57,241,500
2,151,000
131,127,239
57,241,500
2,151,000
131,127,239
57,241,500
2,151,000
190,519,739
190,519,739
190,519,739
1,225,559
0
$ 31,678,668
1,225,559
0
$ 31,678,668
1,225,559
0
$ 31,678,668
32,904,227
32,904,227
32,904,227
223,423,966
223,423,966
223,423,966
AOS
2
819,665,000
108,579,000
122,630,400
1,050,874,400
AOS
AOS
3
132,948,000
1,750,000
_
572,500
1,993,400
4
132,948,000
1,750,000
_
572,500
1,993,400
5
132,948,000
1,750,000
_
572,500
1,993,400
137,263,900
137,263,900
137,263,900
4
7,200,000
6,000,000
13,200,000
5
7,200,000
6,000,000
13,200,000
4
223,423,966
137,263,900
13,200,000
373,887,866
5
223,423,966
137,263,900
13,200,000
373,887,866
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
TOTAL AO
3
7,200,000
6,000,000
13,200,000
AOS
3
223,423,966
137,263,900
13,200,000
373,887,866
AOS
AOS
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
s Constantes)
VALOR DISPONIBLE
PARA AMORTIZAR
INTERES
ABONO CAPITAL
VALOR CUOTA
28,800,000
20,476,730
49,276,730
24,868,468
24,408,262
49,276,730
20,182,082
29,094,648
49,276,730
14,595,909
34,680,821
49,276,730
7,937,191
41,339,539
49,276,730
3
16,731,272
24,119,934
4
11,367,069
27,008,888
5
5,806,822
30,243,865
3
1,050,874,400
128,525,181
4
1,050,874,400
128,525,181
5
1,050,874,400
128,525,181
922,349,219
304,375,242
922,349,219
304,375,242
922,349,219
304,375,242
617,973,977
2,723,500
1,993,400
617,973,977
2,723,500
1,993,400
617,973,977
2,723,500
1,993,400
622,690,877
622,690,877
622,690,877
2
-1,813,877
622,690,877
3
-1,813,877
622,690,877
4
-1,813,877
622,690,877
620,877,000
620,877,000
620,877,000
AOS
AOS
AOS
-1,813,877
-1,813,877
_
-1,813,877
-1,813,877
-1,813,877
-1,813,877
3
1,050,874,400
128,525,181
4
1,050,874,400
128,525,181
5
1,050,874,400
128,525,181
922,349,219
16,731,272
922,349,219
11,367,069
922,349,219
5,806,822
905,617,947
298,853,923
910,982,150
300,624,110
916,542,397
302,458,991
606,764,025
2,723,500
1,993,400
610,358,041
2,723,500
1,993,400
614,083,406
2,723,500
1,993,400
611,480,925
615,074,941
618,800,306
2
-1,813,877
607,986,978
3
-1,813,877
611,480,925
4
-1,813,877
615,074,941
606,173,101
609,667,048
613,261,064
-1,813,877
-1,813,877
-1,813,877
AOS
AOS
AOS
-21,539,991
-24,119,934
-27,008,888
-23,353,868
-25,933,811
-28,822,765
3
1,050,874,400
128,525,181
4
1,050,874,400
128,525,181
5
1,050,874,400
128,525,181
922,349,219
24,119,934
922,349,219
11,367,069
922,349,219
5,806,822
898,229,285
296,415,664
910,982,150
300,624,110
916,542,397
302,458,991
601,813,621
2,723,500
1,993,400
610,358,041
2,723,500
1,993,400
614,083,406
2,723,500
1,993,400
606,530,521
615,074,941
618,800,306
2
-23,353,868
607,986,978
3
-25,933,811
606,530,521
4
-28,822,765
615,074,941
584,633,110
580,596,710
586,252,176
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-1,813,877
-21,539,991
-1,813,877
-24,119,934
-1,813,877
-27,008,888
AOS
AOS
OPERACIN (AOS)
-23,353,868
-25,933,811
-28,822,765
1,050,874,400
1,050,874,400
1,050,874,400
1,050,874,400
1,050,874,400
1,050,874,400
223,423,966
137,263,900
13,200,000
373,887,866
676,986,534
21,946,117
655,040,416
-216,163,337
438,877,079
2,723,500
1,993,400
443,593,979
223,423,966
137,263,900
13,200,000
373,887,866
676,986,534
16,731,272
660,255,262
-217,884,236
442,371,025
2,723,500
1,993,400
447,087,925
223,423,966
137,263,900
13,200,000
373,887,866
676,986,534
11,367,069
665,619,465
-219,654,423
445,965,042
2,723,500
1,993,400
450,681,942
420,240,111
421,154,114
421,859,177
VALOR RESIDUAL
4
120,000
90,000
90,000
35,000
700,000
9,000
500,000
5
120,000
90,000
90,000
35,000
700,000
9,000
500,000
600,000
450,000
450,000
175,000
3,500,000
45,000
2,500,000
600,000
7,000
2,151,001
600,000
7,000
2,151,001
3,000,000
35,000
10,755,000
VALOR RESIDUAL
4
572,500
572,500
5
572,500
572,500
2,862,500
2,862,500
1,354,000
1,354,000
1,354,000
1,354,000
639,400
639,400
639,400
639,400
1,993,400
1,993,400
ble.
gastos adminiatrativos
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
5
10,755,000
2,862,500
_
_
13,617,500
37,191,508
50,809,008
50,809,008
5
131,127,239
57,241,500
2,151,000
190,519,739
1,225,559
0
$ 31,678,668
32,904,227
223,423,966
5
-37,191,508
50,809,008
13,617,500
-1,813,877
-1,813,877
SALDO FINAL
129,523,270
105,115,008
76,020,359
41,339,539
0
5
13,617,500
622,690,877
-37,191,508
-37,191,508
5
37,191,508
618,800,306
655,991,814
37,191,508
50,809,008
-30,243,865
57,756,650
5
57,756,650
618,800,306
676,556,956
-30,243,865
37,191,508
6,947,642
1,050,874,400
1,050,874,400
223,423,966
137,263,900
13,200,000
373,887,866
676,986,534
5,806,822
671,179,712
-221,489,305
449,690,407
2,723,500
1,993,400
454,407,307
461,354,949
132,948,000
1,750,000
572,500
1,993,400
137,263,900