Documentos de Académico
Documentos de Profesional
Documentos de Cultura
I II III
Materia Prima $ 301,667 $ 301,667 $ 31,667
Mano de Obra Directa $ 5,400,000 $ 5,400,000 $ 5,400,000
Costos Indirectos de Fabricación $ 4,800,000 $ 4,800,000 $ 4,800,000
Gastos de Administración $ 34,400,000 $ 34,400,000 $ 34,400,000
Gastos de Ventas $ 18,000,000 $ 18,000,000 $ 18,000,000
Gastos No Operacionales $ 300,000
Total Costos y Gastos $ 62,901,667 $ 63,201,667 $ 62,631,667
No. Unidades a Produir 79,000 81,000 77,000
Costo Unitario $ 796.22 $ 780.27 $ 813.40
RESUMEN DE COSTOS Y GASTOS
AÑOS PROYECTADOS
7 8
IV I II III IV I II
$ 32,000 $ 32,667 $ 302,667 $ 302,667 $ 302,667 $ 33,000 $ 33,000
$ 5,400,000 $ 6,600,000 $ 6,600,000 $ 6,600,000 $ 6,600,000 $ 6,600,000 $ 6,600,000
$ 4,800,000 $ 4,800,000 $ 4,800,000 $ 4,800,000 $ 4,800,000 $ 5,400,000 $ 6,400,000
$ 34,400,000 $ 34,400,000 $ 34,400,000 $ 34,400,000 $ 34,400,000 $ 36,400,000 $ 36,400,000
$ 18,000,000 $ 18,000,000 $ 18,000,000 $ 18,000,000 $ 18,000,000 $ 19,000,000 $ 19,000,000
$ 250,000 $ 200,000 $ 150,000
$ 62,882,000 $ 63,832,667 $ 64,302,667 $ 64,102,667 $ 64,252,667 $ 67,433,000 $ 68,433,000
79,000 79,000 83,000 79,000 86,000 88,000 88,000
$ 795.97 $ 808.01 $ 774.73 $ 811.43 $ 747.12 $ 766.28 $ 777.65
S Y GASTOS
AÑOS PROYECTADOS
8 9
III IV I II III IV
$ 33,000 $ 302,667 32,000 33,000 32,667 301,667
$ 6,600,000 $ 6,600,000 $ 6,600,000 $ 6,600,000 $ 6,600,000 $ 6,600,000
$ 6,400,000 $ 6,400,000 $ 6,400,000 $ 6,400,000 $ 6,400,000 $ 6,400,000
$ 36,400,000 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 36,400,000
$ 19,000,000 $ 19,000,000 $ 19,000,000 $ 19,000,000 $ 19,000,000 $ 19,000,000
$ 17,400,000 $ 17,400,000 $ 17,400,000 $ 17,400,000 $ 17,400,000 $ 17,400,000 $ 16,400,000 $ 16,400,000 $ 16,400,000 $ 16,400,000
$ 5,916,000 $ 5,916,000 $ 5,916,000 $ 5,916,000 $ 5,916,000 $ 5,916,000 $ 5,576,000 $ 5,576,000 $ 5,576,000 $ 5,576,000
$ 11,484,000 $ 11,484,000 $ 11,484,000 $ 11,484,000 $ 11,484,000 $ 11,484,000 $ 10,824,000 $ 10,824,000 $ 10,824,000 $ 10,824,000