Académique Documents
Professionnel Documents
Culture Documents
DESCRIPCION
CALIFICACIO
N
REQ.
MENSUA
L
Factor de
INGRESO
TOTAL
correccin MENSUAL
I. M. O.DE FABRICACION Y
OPERACIN
1.1. DIRECTA
NC
1.44583
750.00
2168.75
1.44583
1200.00
1735.00
1.2. INDIRECTA
3903.75
* INCLUYE BENEFICOS SOCIALES, GRATIFICACIONES Y BONIFICACIONES
DENOMINACION
IMPORTE
I. INVERSION FIJA
1.1. TANGIBLE
- MAQ. Y EQUIPO DE PROCESO
45,000.00
23.96%
- EQUIPO DE OFICINA
1,500.00
0.80%
- UNIDAD. DE TRANPORTE
35000
18.63%
- EQUIPAMIENTO GLOBAL
15000
7.99%
- TERRENO
30,000.00
15.97%
- EDIFICACIONES
50,000.00
26.62%
176,500.00
93.96%
3,000.00
2,500.00
5,500.00
1.60%
1.33%
2.93%
182,000.00
96.89%
1,293.25
434.06
0.69%
0.23%
2168.75
1735.00
100
120
0.00
5,851.06
187,851.06
1.15%
0.92%
0.05%
0.06%
0.00%
3.11%
100.00%
56,355.32
131495.742
1
1.2. DIFERIDO
- ESTUDIOS
- OTROS INTANGIBLES
TOTAL INVERSION DIFERIDA
VALOR DE
VALOR
VALOR DE
VIDA UTIL
DEPREC.
ADQ. ($)
RESIDUAL
DEPREC.
(AOS)
ANUAL
Infraestructura
50,000.00
1,515.15
48,484.85
33.00
1,469.24
Maquinaria de proceso
45,000.00
4,500.00
40,500.00
10.00
4,050.00
Equipamiento de planta
15,000.00
1,500.00
13,500.00
10.00
1,350.00
Equipos de tranporte
35,000.00
7,000.00
28,000.00
5.00
5,600.00
Equipo de oficina
1,500.00
500.00
1,000.00
3.00
333.33
15,015.15
12,802.57
MONTO
HORIZONTE
AMORTIZ.
3,000.00
2,500.00
Py (AOS)
7
7
ANUAL
428.57
357.14
785.71
13,588.29
d) SERVICIO A LA DEUDA ETAPA
OPERATIVA
131,495.74
TEA
PERIODO DE PAGO
(AOS)
-131,495.74
0.220
2.00
FORMA DE PAGO
8.00 trimestres
PERIODO DE GRACIA
3.00 trimestres
Cuota a pagar
5.00
TET
0.050969125
AO
N DE CUOTA
CAPITAL O
SALDO
SUB-TOTAL 2
5.09691250
1
INTERES
AMORTIZACIO
N
CUOTA
CONSTANTE
"R"
131,495.74
1
131,495.74
6,702.22
0.00
6,702.22
131,495.74
6,702.22
0.00
6,702.22
131,495.74
6,702.22
0.00
6,702.22
107,744.35
6,702.22
23,751.39
30,453.61
26,808.89
23,751.39
50,560.28
SUB-TOTAL 1
II
0.25
82,782.37
5,491.64
24,961.98
30,453.61
56,548.10
4,219.35
26,234.27
30,453.61
28,976.70
2,882.21
27,571.41
30,453.61
0.00
1,476.92
28,976.70
30,453.61
14,070.10
107,744.35
121,814.46
40,879.00
131,495.74
172,374.74
EPTO
AOS
1
TOTAL
106366.33
132957.92
150685.64
177277.22
STO DE FABRICACION
HE E INSUMOS VARIABLES (D e I)
ERIALES INDIRECTOS
7091
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
3,000.00
9,0
NO DE OBRA DIRECTA
2,168.75
2,168.75
2,168.75
2,168.75
2,168.75
2,168.75
2,168.75
718,1
NO DE OBRA INDIRECTA
1,735.00
1,735.00
1,735.00
1,735.00
1,735.00
1,735.00
1,735.00
12,1
L COSTO DE FABRICACION
24,631.47
51,223.06
86,678.50
113,270.08
139,861.67
157,589.39
184180.97
757,4
STOS ADMINISTRATIVOS
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
1,200.00
8,4
STOS DE VENTAS
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
1,440.00
10,0
L GASTOS DE OPERACIN
2,640.00
2,640.00
2,640.00
2,640.00
2,640.00
2,640.00
12,802.57
12,802.57
12,802.57
12,802.57
12,802.57
12,802.57
12,802.57
ORTIZACION DE INTANGIBLES
785.71
785.71
785.71
785.71
785.71
785.71
785.71
13,588.29
13,588.29
13,588.29
13,588.29
13,588.29
13,588.29
13,588.29
STOS DE OPERACIN
2,640.00
18,4
L DEPRECIACION Y AMORTIZACION
89,6
5,5
95,
OSTO FINANCIERO
TERESES Y COMISIONES
26,808.89
14,070.10
0.00
40,87
L COSTO FINANCIERO
26,808.89
14,070.10
0.00
0.00
0.00
0.00
40,87
O TOTAL DE PRODUCCION
67,668.65
81,521.45 102,906.79
129,498.37
156,089.95
173,817.67
200,409.26
911,91
2404.03
6010.07
10818.12
14424.16
18030.20
20434.23
24040.27
O PROMEDIO PRODUCIDO
28.15
13.56
9.51
8.98
8.66
8.51
8.34
O TOTALPOR UNIDAD
28.15
32.37
32.38
PRODUCCION DE EQUILIBRIO
A
O
PRODUCCI
ON
ANUAL
750G.)
2,404.03
2
3
6,010.07
10,818.12
INGRES
O
COS
TO TOTAL ($)
VARIABL
E
KG.
17,727.7
49,940.93
2 1,997.17
44,319.3
37,202.14
1 1,487.74
23,132.04 79,774.7 925.07
FIJO
77,842.3
8
194,605.
96
350,290.
PRODUCCION DE
EQUILIBRIO
%
83.08%
24.75%
8.55%
14,424.16
18,030.20
20,434.23
24040.27
73
467,054.
30
583,817.
88
661,660.
26
778,423.
83
23,132.04
23,132.04
23,132.04
23,132.04
A
O
PVU
CVU
32.3800
7.3742
25.0058
2
3
4
5
6
7
32.3800
32.3800
32.3800
32.3800
32.3800
32.3800
7.3742
7.3742
7.3742
7.3742
7.3742
7.3742
25.0058
25.0058
25.0058
25.0058
25.0058
25.0058
PVU-CVU
5
106,366.
33
132,957.
92
150,685.
64
177277.2
2
925.07
6.41%
925.07
5.13%
925.07
4.53%
925.07
3.85%
CFT/
(PVUCVU)
1,997.17
20
1,487.73
92
925.0660
925.0660
925.0660
925.0660
925.0660
AO
1
77,842.38
194,605.96
350,290.73
467,054.30
583,817.88
661,660.26
A. INGRESOS
Venta de Quesos
TOTAL INGRESOS
77,842.38
194,605.96
350,290.73
467,054.30
583,817.88
661,660.26
I. COSTO DE FABRICACION
24,631.47
51,223.06
86,678.50
113,270.08
139,861.67
157,589.39
2,640.00
2,640.00
2,640.00
2,640.00
2,640.00
2,640.00
13,588.29
13,588.29
13,588.29
13,588.29
13,588.29
13,588.29
26,808.89
14,070.10
0.00
0.00
0.00
0.00
TOTAL EGRESOS
67,668.65
81,521.45
102,906.79
129,498.37
156,089.95
173,817.67
10,173.73
1,017.37
3,052.12
113,084.51
11,308.45
33,925.35
247,383.94
24,738.39
74,215.18
337,555.93
33,755.59
101,266.78
427,727.92
42,772.79
128,318.38
487,842.58
48,784.26
146,352.78
UTILIDAD NETA
6,104.24
67,850.71
148,430.36
202,533.56
256,636.75
292,705.55
B. EGRESOS