Professional Documents
Culture Documents
DETALLE DE INVESION
CANECA TIPO UNO
DIVISION MODULAR
ILIMINACION
MANO OBRA
PUERTAS EN MADERA
TOTAL
DETALLE DE INVERSIN
INVERSIONES
EQUIPOS DE PROCESO
MAQUINA DESPULPADORA D 60
MESA DE TRABAJO
EMPACADORA Y SELLADORA
BASCULA TIPO BANDEJA
CUARTO FRIO
CARRO TRASPORTADOR
COMPUTADOR
IMPRESORA MULTIUSO
TELEFONO
HERRAMIENTAS
Total
CANTIDAD
0
1
1
1
1
1
1
1
1
1
1
COSTO UNITARIO
2,500,000
1,400,000
2,000,000
250,000
1,000,000
200,000
500,000
480,000
250,000
434,000
DETALLE DE INVERSION
ESCRITORIO GERENCIAL
ESCRITORIO SECRETARIAL
ARCHIVADORES
SILLAS OPERARIAS
SILLAS TIPO SALA
MESA AUXILIARES
EXTINTOR
SILLA GERENCIAL
SILLA TIPO SECRETARIA
Total
1
1
4
4
1
2
1
1
300,000
200,000
30,000
50,000
250,000
100,000
300,000
100,000
CARGO
OPERARIO DE MAQUINAS
OPERARIO DE EMPAQUE
OPERARIO DE LAVADO DE FRUTA
SUBTOTAL
%
9
8.33
8.33
4.16
8.5
12
1.045
0.5
1
1
MATERIALES DIRECTOS
MORA
TOMATE DE ARBOL
LULO
SUBTOTAL MATERIALES DIRECTOS
MATERIALES INDIRECTOS
EMPAQUES PLASTICOS
TERMOS
CAJAS DE CARTON
SUBTOTAL MATERIALES INDIRECTOS
TOTAL
SERVICIO
Energa Elctrica
Alumbrado pblico
Aseo
Acueducto
Telfono
Mantenimiento Equipo
Arrendamiento
10000.00
8516.00
10000.00
28516.00
CAJA
UNIDADES
UNIDADES
1000.00
25.00
100.00
1125.00
TOTAL
VIDA UTIL
COSTO ACTIVO
10
5
5
5
10
5
5
5
5
5
2,000,000
1,200,000
16,500,000
200,000
1,000,000
300,000
600,000
480,000
526,000
200,000
VIDA UTIL
COSTO ACTIVO
10
3,230,000
3,230,000
CARGO
B. ADMINISTRACION
GERENTE GENERAL
SECRETARIA RECEPCIONISTA
CONTADOR (HONORARIOS)
OFICIOS VARIOS MEDIO TIEMPO
Subtotal
8,400,000
6,192,000
4,632,000
2,400,000
21,624,000
UNIDAD DE MEDIDA
ao
ao
ao
CANTIDAD
1
1
1
TOTAL
Gastos preoperativos
4,000,000
AMORTIZAR
ACTIVO INTANGIBLE
1,620,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
5,620,000
SERVICIO
UNIDAD DE MEDIDA
CANTIDAD
MES
MES
12
12
Publicidad
Transporte
TOTAL
COSTO VARIABLE
COSTO FIJO
$ 30,467,250
$
$ 28,516,000
$ 20,137,301
$ 4,301,200
$ 7,286,100
Subtotal
$ 4,301,200
$
$ 86,406,651
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
$ 30,778,440
$ 736,009
$ 800,000
$ 323,000
$ 32,637,449
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$
$
Subtotal
TOTAL
COSTOS TOTALES
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
$0
$ 36,938,649
$
$
$ 86,406,651
$ 123,345,300
5,000 Lo da el ejercicio
25,665 en el ao
36,938,649
86,406,651
3,366.71
22,616
COSTO FIJO
0
5133
10266
15399
20532
25665
COSTO VARIABLE
$ 36,938,649
$ 36,938,649
$ 36,938,649
$ 36,938,649
$ 36,938,649
$ 36,938,649
0
$ 17,281,330
$ 34,562,660
$ 51,843,991
$ 69,125,321
$ 86,406,651
40%
4,000
1,600
2,400
35%
3,000
1,300
1,700
2,055
Linea A
Linea B
Linea C
TOTAL
$ 77,859
$ 77,859
$ 77,859
0.4
0.35
0.25
SUBTOTAL
ACTIVOS DIFERIDOS
0
$ 18,264,000
2,070,000
$ 20,334,000
40,668,000
4,700,000
$ 45,368,000
$ 65,702,000
SUBTOTAL
TOTAL INVERSION FIJA
No 24 Costos Operacionales
CONCEPTO
Gastos de produccin
Gastos Administrativos
Gastos de venta
Total Costos
Operacionales
AO
1
$ 70,744,197
$ 32,812,095
$ 5,628,000
$ 109,184,292
$ 8,354,424
$ 8,177,784
$ 176,640
Diferencia
DETALLE
0
CAPITAL DE TRABAJO
$ 8,354,424
$ 176,640
TOTAL INVERSION
$ 8,354,424
$ 176,640
DETALLE
0
CAPITAL DE TRABAJO
$ 8,354,424
$ 176,640
$ 123,660
$ 8,354,424
$ 300,300
DETALLE
CAPITAL DE TRABAJO
DETALLE
CAPITAL DE TRABAJO
$ 8,354,424
$
$
$
$
$
$ 180,456
123,660
306,787 Diferencia
313,413
320,183
327,099
$ 180,456
$ 126,331
$ 8,354,424
$ 306,787
4,102,022
4,252,402
8,354,424
4,608,212
4,252,402
8,860,614
0.0
0
0.0
0
Capital de Trabajo
8,354,424
8,860,614
8,354,424
506,190
Pasivos
Corrientes cuentas por pagar
1,620,000
18,264,000
2,070,000
4,000,000
25,954,000
$ 8,354,424
0
-25,954,000
-8,354,424
TOTAL DE INVERSIONES
-21,123,832
1
-506,190
-506,190
0
28,516,000
30,467,250
1
29,131,946
30,467,250
Depreciacin
4,301,200
4,301,200
63,284,450
63,900,396
28,516,000
_
29,131,946
_
$ 7,286,100
$ 7,443,480
35,802,100
36,575,425
99,086,550
100,475,821
1
30,778,440
1,800,000
_
9,154,440
1,124,000
42,856,880
2
30,778,440
1,800,000
_
9,154,440
1,124,000
42,856,880
1
1,800,000
3,000,000
4,800,000
2
1,800,000
4,800,000
6,600,000
1
99,086,550
42,856,880
4,800,000
146,743,430
2
100,475,821
42,856,880
4,800,000
148,132,701
0
-25,954,000
Capital de trabajo
Valor Residual
Flujo Neto de Inversin
-8,354,424
-176,640
-34,308,424
-176,640
FUENTES
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
0
Pr
Pr
Pr
-434,000
_
-2,070,000
-2,504,000
Pr
Pr
Cr y Pr
-4,000,000
-1,620,000
-8,354,424
TOTAL INVERSIONES
-16,478,424
PERIODO
DATOS
I=
P=
N=
A=
23.87% EA
-9,908,430
5 AOS
3,599,372
TABLA DE AMORTIZACIO
CUOTA
1
2
3
4
5
SALDO INICIAL
9,908,430
8,674,200
7,145,360
5,251,585
2,905,766
2,221,834
1,827,219
1,413,967
976,248
507,440
Aos
Intereses
Capital
1,159,446
1,349,183
1,569,970
1,826,888
2,125,848
1
135,000,000
109,184,292
2
135,000,000
128,525,181
Utilidad operacional
Menos impuestos
25,815,708
8,519,184
6,474,819
2,136,690
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
17,296,524
4,474,846
1,124,000
4,338,129
4,474,846
1,124,000
22,895,370
9,936,975
0
-16,478,424
1
9,936,975
22,895,370
-16,478,424
32,832,345
0
-16,478,424
_
-8,354,424
9,936,975
Valor residual
Flujo Neto de Inversin
-24,832,849
9,936,975
1
135,000,000
109,184,292
2
135,000,000
128,525,181
Utilidad operacional
Menos Gastos Financieros
25,815,708
2,221,834
6,474,819
1,827,219
Utilidad Gravable
Menos impuestos
23,593,874
7,785,978
4,647,600
1,533,708
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
15,807,896
9,908,430
1,124,000
3,113,892
9,908,430
1,124,000
26,840,326
10,616,409
0
-24,832,849
-21,123,832
1
9,936,975
26,840,326
36,777,300
CONCEPTO
Inversion fija
Interes durante la implementacin
Capital de trabajo
-16,478,424
_
-8,354,424
9,936,975
Valor residual
Crdito
9,908,430
Amortizacin Crdito
Flujo Neto de inversin
-1,159,446
-14,924,419
8,777,529
1
135,000,000
109,184,292
2
135,000,000
128,525,181
Utilidad operacional
Menos gastos financieros
25,815,708
2,221,834
6,474,819
1,827,219
Utilidad Gravable
Menos impuestos
23,593,874
7,785,978
4,647,600
1,533,708
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
15,807,896
-1,620,000
-8,354,424
3,113,892
-1,620,000
-8,354,424
5,833,471
-6,860,532
0
-14,924,419
-14,924,419
1
8,777,529
5,833,471
14,611,000
Intereses implementacin
Capital de trabajo
Inversin Total
Crditos para inversin en activos fijos
-1,620,000
-8,354,424
118,401,077
-16,478,424
118,401,077
9,908,430
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-6,569,994
118,401,077
-1,159,446
-6,569,994
117,241,631
135,000,000
135,000,000
70,744,197
42,856,880
4,800,000
118,401,077
16,598,923
2,221,834
14,377,089
-4,744,439
9,632,650
-1,620,000
-8,354,424
-341,775
-6,569,994
116,899,857
COSTO TOTAL
50,000
1,000,000
120,000
50,000
400,000
1,620,000
COSTO TOTAL
2,500,000
1,400,000
2,000,000
250,000
1,000,000
200,000
500,000
480,000
250,000
434,000
9,014,000
10
5
10
5
10
5
5
5
5
5
COSTO TOTAL
100,000
24,000
90,000
100,000
80,000
40,000
434,000
QUIPOS DE ADMINISTRACIN
COSTO TOTAL
400,000
300,000
200,000
120,000
200,000
250,000
200,000
300,000
100,000
2,070,000
10
10
10
10
10
10
10
10
COSTO
500,000
600,000
800,000
800,000
300,000
1,000,000
4,000,000
E OBRA
PRESTACIONES
SOCIALES
4,202,250
3,232,500
3,232,500
10,667,250
r ao de operaciones)
PRIMER AO
12,002,250
9,232,500
9,232,500
30,467,250
COSTO UNITARIO
TOTAL AO
800
1000
1200
8000000
8516000
12000000
28516000
8000
20000
500
8000000
500000
50000
20,137,301
48653301
primer ao)
COSTO UNITARIO
229
5,500
16,800
1,740
150,000
40,000
300,000
TOTAL AO
1,030,500
66,000
201,600
348,000
1,800,000
240,000
3,600,000
7,286,100
1
200,000
240,000
3,300,000
40,000
100,000
60,000
120,000
96,000
105,200
40,000
4,301,201
2
200,000
240,000
3,300,000
40,000
100,000
60,000
120,000
96,000
105,200
40,000
4,301,201
DEPRECIACION ANUAL
3
4
200,000
200,000
240,000
240,000
3,300,000
3,300,000
40,000
40,000
100,000
100,000
60,000
60,000
120,000
120,000
96,000
96,000
105,200
105,200
40,000
40,000
4,301,201
4,301,201
5
200,000
240,000
3,300,000
40,000
100,000
60,000
120,000
96,000
105,200
40,000
4,301,201
1
323,000
173,646
323,000
323,000
DEPRECIACION ANUAL
2
3
4
323,000
323,000
323,000
323,000
5
323,000
323,000
AL ADMINISTRATIVO
PRESTACIONES
SOCIALES
AOS
4,525,500
3,335,940
0
1,293,000
1
12,925,500
9,527,940
4,632,000
3,693,000
9,154,440
30,778,440
COSTO UNITARIO
200,000
436,009
100,000
TOTAL AO 1
200,000
436,009
100,000
NISTRATIVOS
736,009
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
324,000
1,124,000
1,124,000
1,124,000
1,124,000
1,124,000
o de operaciones).
COSTO UNITARIO
$ 150,000
$ 250,000
AO 1
$ 1,800,000
$ 3,000,000
$ 4,800,000
COSTO TOTAL
INGRESO TOTAL
$ 36,938,649
$ 54,219,979
$ 71,501,309
$ 88,782,640
$ 106,063,970
$ 123,345,300
$0
$ 25,665,000
$ 51,330,000
$ 76,995,000
$ 102,660,000
$ 128,325,000
C
25%
5,000
3,000
2,000
AOS
3
gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
28,516,000
30,467,250
11,760,947
70,744,197
AOS
2
$ 176,640
$ 176,640
$ 176,640
$ 176,640
$ 176,640
$ 176,640
gastos administrativos
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
AOS
2
$ 176,640
$ 123,660
$ 176,640
$ 123,660
$ 7,493
$ 307,793
$ 300,300
$ 184,353
$
$
$
$
4
$ 176,640
$ 123,660
$ 14,986
$ 315,286
4
$ 188,335
$ 192,403
126,331
129,060
131,847
134,695
$ 184,353
$ 129,060
$ 188,335
$ 131,847 $
$ 192,403
134,695
$ 313,413
$ 320,183
$ 327,099
AOS
2
5,114,654
4,606,768
9,721,422
5,621,005
0
6,127,457
0
6,127,457
0.0
0
0.0
0
0.0
0
9,721,422
5,621,005
6,127,457
860,809
-4,100,418
506,453
5,621,005
AOS
2
-506,190
-506,190
-506,190
-506,190
-506,190
-506,190
5
1,000,000
868,230
_
_
1,868,230
6,329,666
8,197,896
8,197,896
4
29,131,946
30,467,250
29,131,946
30,467,250
5
29,131,946
30,467,250
4,301,200
4,301,200
4,301,200
4,301,200
63,900,396
63,900,396
63,900,396
63,900,396
29,131,946
_
29,131,946
_
29,131,946
_
29,131,946
_
$ 7,443,480
$ 7,443,480
$ 7,443,480
$ 7,443,480
36,575,425
36,575,425
36,575,425
36,575,425
100,475,821
100,475,821
42,856,880
O DE GASTOS DE VENTAS
TOTAL AO
3
1,800,000
4,800,000
6,600,000
30,778,440
1,800,000
_
9,154,440
1,124,000
5
30,778,440
1,800,000
_
9,154,440
1,124,000
42,856,880
42,856,880
1,800,000
4,800,000
6,600,000
5
1,800,000
4,800,000
6,600,000
100,475,821
42,856,880
4,800,000
148,132,701
5
100,475,821
42,856,880
4,800,000
148,132,701
100,475,821 100,475,821
-176,640
-176,640
-176,640
-176,640
-176,640
-176,640
-9,060,985
8,197,896
-863,089
-506,190
-506,190
-506,190
-506,190
-506,190
-506,190
-506,190
-506,190
ABONO CAPITAL
1,234,230
1,528,841
1,893,775
2,345,819
2,905,766
VALOR CUOTA
3,599,372
3,599,372
3,599,372
3,599,372
3,599,372
FINAL
8,674,200
7,145,360
5,251,585
2,905,766
0
5
976,248
1,826,888
507,440
2,125,848
135,000,000
128,525,181
5
135,000,000
128,525,181
6,474,819
2,136,690
6,474,819
2,136,690
6,474,819
2,136,690
4,338,129
4,474,846
1,124,000
4,338,129
4,474,846
1,124,000
4,338,129
4,474,846
1,124,000
9,936,975
9,936,975
9,936,975
5
-863,089
9,936,975
19,873,949
19,873,949
19,873,949
9,936,975
9,936,975
_
9,936,975
31,393,475
9,936,975
9,936,975
9,936,975
31,393,475
135,000,000
128,525,181
5
135,000,000
128,525,181
6,474,819
1,413,967
6,474,819
976,248
6,474,819
507,440
5,060,852
1,670,081
5,498,571
1,814,528
5,967,379
1,969,235
3,390,771
9,908,430
1,124,000
3,684,043
9,908,430
1,124,000
3,998,144
9,908,430
1,124,000
10,893,287
11,170,165
11,447,043
4
9,936,975
11,170,165
5
9,936,975
11,447,043
21,107,140
21,384,018
20,553,384
AOS
20,830,262
9,936,975
9,936,975
9,936,975 -31,393,475
8,197,896
-1,349,183
-1,569,970
8,587,792
8,367,005
AOS
3
135,000,000
128,525,181
-2,125,848
8,110,087 -25,321,427
135,000,000
128,525,181
5
135,000,000
128,525,181
6,474,819
1,569,970
6,474,819
976,248
6,474,819
507,440
4,904,849
1,618,600
5,498,571
1,814,528
5,967,379
1,969,235
3,286,249
-1,620,000
-8,354,424
3,684,043
-1,620,000
-8,354,424
3,998,144
-1,620,000
-8,354,424
-6,688,175
-6,290,382
-5,976,280
8,367,005
-6,688,175
4
5
8,110,087 -25,321,427
-6,290,382 -5,976,280
1,678,829
1,819,705 -31,297,707
AOS
2
8,587,792
-6,860,532
-1,826,888
1,727,260
OPERACIN (AOS)
3
118,401,077
118,401,077
118,401,077
118,401,077
118,401,077
118,401,077
118,401,077
-1,349,183
118,401,077
-1,569,970
118,401,077
-1,826,888
0
-2,125,848
_
-31,393,475
8,197,896
117,051,894
116,831,107
116,574,189 -25,321,427
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500 143,707,500
143,707,500 143,707,500
100,475,821
42,856,880
4,800,000
148,132,701
15,182,319
1,827,219
13,355,100
-4,407,183
8,947,917
-1,620,000
-8,354,424
-1,026,507
100,475,821
42,856,880
4,800,000
148,132,701
15,182,319
1,413,967
13,768,352
-4,543,556
9,224,796
-1,620,000
-8,354,424
-749,629
100,475,821 100,475,821
42,856,880 42,856,880
4,800,000
4,800,000
148,132,701 148,132,701
15,182,319 15,182,319
976,248
507,440
14,206,071 14,674,879
-4,688,003 -4,842,710
9,518,068
9,832,169
-1,620,000 -1,620,000
-8,354,424 -8,354,424
-456,357 11,500,661
116,025,387
116,081,478
116,117,833 -13,820,766
VALOR
RESIDUAL
1,000,000
0
0
0
500,000
0
0
0
0
0
1,500,000
VALOR
RESIDUAL
1,615,000
868,230
stos administrativos
eldos y prestaciones
rvicios varios
mort diferidos
30,778,440
736,009
173,646
1,124,000
32,812,095
$4,102,022
$0
0
0
0
0
0
$4,102,022
Activo fijo:
Vehculos
Menos: Depreciacin acumulada
0
0
Bienes muebles
Menos: Depreciacin acumulada
2,070,000
0
2,070,000
Equipos
Menos: Depreciacin acumulada
9,448,000
1,500,000
7,948,000
Bienes inmuebles
Menos: Depreciacin acumulada
1,620,000
868,230
751,770
Terrenos
0
Total activo fijo
10,769,770
Otro activo:
Valor llave
Total otro activo
4,000,000
4,000,000
Activo total
$18,871,792
Pasivo y patrimonio
Pasivo corriente:
Cuentas por pagar
Impuestos sobre las ventas
Impuestos sobre salarios
Sueldos devengados
Ingresos no percibidos
Pagars por pagar a corto plazo
Prstamos bancarios por pagar a corto plazo
Total pasivo corriente
$0
0
0
0
0
0
0
$0
Page 43
0
0
0
Pasivo total
Patrimonio:
Patrimonio neto
Utilidad neta
0
18,871,792
Total patrimonio
18,871,792
$18,871,792
Page 44