Académique Documents
Professionnel Documents
Culture Documents
CANTIDAD
1
1
1
1
1
1
1
1
1
COSTO UNITARIO
400,564
1,500,021
715,705
50,800
300,000
1,621,500
220,820
800,000
29,890
COSTO UNITARIO
25,000
20,000
4,000
600
Vida til
Construcciones y ed
Maquinaria y equip
Vehculos: 5 aos
Equipo de computa
Horno microondas
Archivador
Extintor
Vitrinas
Mesa cortadora
Mesa de planchar
Sillas operarias
Sillas tipo sala
Total
1
1
2
1
1
1
2
12
100,000
120,000
70,000
187,560
110,000
50,900
55,000
14,000
REMUNERACIN
MENSUAL
500,000
500,000
_
_
REMUNERACIN
ANUAL
6,000,000
6,000,000
12,000,000
12,000,000
Estudio Tcnico: Te
materiales directos
proyecto requiere p
operaciones)
productivo.
MATERIAL
MATERIALES DIRECTOS
A.
Tela
Interln
Cierres
Hilo
Cauchos
Botones
Broches
Adornos
Forros
Diseo
Estudio Tcnico: Te
materiales directos
proyecto requiere p
productivo.
UNIDAD DE
MEDIDA
CANTIDAD
metros
metros
unidades
tubinos
metros
unidades
unidades
por prenda
metros
prenda
1,620
540
300
1620
534
6408
1608
1080
1068
1080
Pliego
Caja
Unidad
Frasco 80c.c
1620
2
10
6
MATERIALES INDIRECTOS
Papel
Lpiz
Tiza
Aceite
Subtotal Materiales Indirectos
TOTAL
MEDIDA
Kw_ hora
Cargo fijo
Cargo fijo
Mts3
Promedio
Bimensual
Mensual
CANTIDAD
7,200
12
12
240
12
6
12
TOTAL
VIDA UTIL
COSTO ACTIVO
10
10
10
400,564
1,500,021
715,705
Herramientas
Software
Computador
Impresora
Aire Acondicionado
Plancha
TOTAL ACTIVOS DE PRODUCCION
5
5
5
5
10
5
50,800
300,000
1,621,500
220,820
800,000
29,890
VIDA UTIL
COSTO ACTIVO
10
1,736,460
1,736,460
REMUNERACIN
MENSUAL
700,000
500,000
350,000
250,000
1,800,000
REMUNERACIN
ANUAL
8,400,000
6,000,000
4,200,000
3,000,000
21,600,000
UNIDAD DE
MEDIDA
ao
ao
ao
CANTIDAD
1
1
1
TOTAL
Gastos preoperativos
AMORTIZAR
1,953,072
ACTIVO INTANGIBLE
1,590,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
3,543,072
Publicidad
Transporte
MES
MES
12
TOTAL
Subtotal
COSTO FIJO
Qo = Costos Fijos
COSTO
Precio
de Venta-Costo de Venta
VARIABLE
$ 18,465,000
$ 56,726,940
$ 208,000
$ 786,231
$ 786,231
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
Subtotal
Gastos de Ventas
$ 30,974,250
$ 811,009
$ 708,614
$ 173,646
$ 32,667,519
$ 11,230,800
$
$ 86,630,740
$ 4,044,000
$ 4,044,000
Subtotal
TOTAL
COSTOS TOTALES
$ 37,497,750
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$ 86,630,740
$ 124,128,490
125,000 Lo da el ejercicio
1,080 en el ao
37,497,750
86,630,740
80,213.65
837
$
$
COSTO FIJO
0
400
800
1200
1600
2000
$
$
$
$
$
$
37,497,750
37,497,750
37,497,750
37,497,750
37,497,750
37,497,750
COSTO VARIABLE
0
$ 32,085,459
$ 64,170,919
$ 96,256,378
$ 128,341,837
$ 160,427,296
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 porcent
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
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
SUBTOTAL
27%
91,653,372
$ 5,639,300
$ 1,736,460
$ 7,375,760
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 1,590,000
$ 1,953,072
$ 3,543,072
$ 10,918,832
No 24 Costos Operacionales
CONCEPTO
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
Total Costos
Operacionales
$ 87,416,971
$ 32,667,519
$ 4,044,000
$ 124,128,490
Capital de trabajo
$ 10,205,000
$ 9,586,660
Diferencia
$ 618,340
AOS
0
CAPITAL DE TRABAJO
$ 10,205,000
$ 618,340
TOTAL INVERSION
$ 10,205,000
$ 618,340
AOS
0
CAPITAL DE TRABAJO
$ 10,205,000
$ 618,340
$ 10,205,000
$ 618,340
$ 10,205,000
$
$
$
$
$ 658,222
432,881
1,119,024 Diferencia
1,191,201
1,268,034
DETALLE
1,349,822
CAPITAL DE TRABAJO
$ 10,205,000
$ 658,222
$ 460,802
$ 10,205,000
$ 1,119,024
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
Incremento de acuerdo a la
inflacin, para este caso 0,0645
Del cuadro 16
Capital de trabajo
$ 10,205,000
0
-10,918,832
-10,205,000
1
-618,340
-21,123,832
-618,340
Incremento de acuerdo a la
inflacin,
para este
caso 0,0645
No. 31 CUADRO VALOR
RESISUAL
ACTIVOS
ALFINAL DEL PERIODO DE EV
CONCEPTO
TOTAL
VALOR
RESIDUAL
Del
Cuadro No.
13 otros gastos
administrativos
Del Cuadro No. 11 Gtos Dep. act. Admon
135,000,000
PRESUPUESTO DE INGRESOS
143,707,500
56,726,940
18,465,000
786,231
60,385,828
18,465,000
786,231
75,978,171
79,637,059
208,000
0
$ 11,230,800
221,416
0
$ 11,955,187
11,438,800
12,176,603
87,416,971
91,813,661
constantes
No. 33 PRESUPUESTO DE
GASTOS DE ADMINISTRACIN (Trmino
CONCEPTO
Sueldos y prestaciones
1
30,974,250
2
30,974,250
constantes
811,009
_
173,646
708,614
TOTAL GASTOS DE
Del cuadro No. 2 Inv. Maq y Eq de PN
ADMINISTRACIN
811,009
_
173,646
708,614
32,667,519
32,667,519
Del
1
3,600,000
444,000
4,044,000
2
3,600,000
444,000
4,044,000
1
87,416,971
32,667,519
4,044,000
124,128,490
2
91,813,661
32,667,519
4,044,000
128,525,181
0
-10,918,832
-10,205,000
1
-618,340
-21,123,832
-618,340
FUENTES
Pr
Pr
Pr
0
-5,639,300
_
-1,736,460
-7,375,760
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
Pr
Pr
Cr y Pr
-1,953,072
-1,590,000
-10,205,000
TOTAL INVERSIONES
-21,123,832
PERIODO
PAGO ANUAL
INTERESES
SOBRE SALDOS
0,2387
DATOS
I=
P=
N=
A=
23.87% EA
-9,908,430
5 AOS
3,599,372
TABLA DE AMORTIZA
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
Intereses
2,221,834
1,827,219
Capital
1,159,446
1,349,183
1
135,000,000
124,128,490
2
143,707,500
128,525,181
10,871,510
3,587,598
15,182,319
5,010,165
7,283,911
959,877
708,614
10,172,154
959,877
708,614
8,952,403
11,840,645
0
-21,123,832
1
-618,340
8,952,403
-21,123,832
8,334,063
0
-10,918,832
_
-10,205,000
-618,340
-21,123,832
-618,340
Valor residual
Flujo Neto de Inversin
1
135,000,000
124,128,490
2
143,707,500
128,525,181
10,871,510
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
8,649,676
2,854,393
13,355,100
4,407,183
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
5,795,283
959,877
708,614
8,947,917
959,877
708,614
7,463,774
10,616,409
Utilidad operacional
Menos Gastos Financieros
0
-21,123,832
1
-618,340
7,463,774
-21,123,832
6,845,434
Inversion fija
-10,918,832
_
-10,205,000
-618,340
Valor residual
Crdito
9,908,430
Amortizacin Crdito
Flujo Neto de inversin
-1,159,446
-11,215,402
-1,777,785
1
135,000,000
124,128,490
2
143,707,500
128,525,181
10,871,510
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
8,649,676
2,854,393
13,355,100
4,407,183
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
5,795,283
959,877
708,614
8,947,917
959,877
708,614
7,463,774
10,616,409
Utilidad operacional
Menos gastos financieros
0
-11,215,402
1
-1,777,785
7,463,774
-11,215,402
5,685,989
IMPLEMENTACION
0
-7,375,760
-1,953,072
Intereses implementacin
Capital de trabajo
-1,590,000
-10,205,000
-618,340
Inversin Total
-21,123,832
-618,340
9,908,430
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-11,215,402
-618,340
-1,159,446
-11,215,402
-1,777,785
135,000,000
135,000,000
87,416,971
32,667,519
4,044,000
124,128,490
10,871,510
2,221,834
8,649,676
-2,854,393
5,795,283
959,877
708,614
7,463,774
-11,215,402
5,685,989
INDUSTRIAL
COSTO TOTAL
800,000
480,000
172,000
30,000
48,000
60,000
1,590,000
UIPO DE PRODUCCIN
Vida til
COSTO TOTAL
VIDA UTIL
(aos)
Construcciones
y edificaciones:
20 aos
Maquinaria
y
equipo:
10
aos
400,564
10
Vehculos: 5 aos
1,500,021
10
Equipo de computacin, herramientas:
5 aos
715,705
50,800
300,000
1,621,500
220,820
800,000
29,890
5,639,300
10
5
5
5
5
5
5
COSTO TOTAL
25,000
20,000
4,000
1,800
50,800
UIPOS DE ADMINISTRACIN
COSTO TOTAL
VIDA UTIL (aos)
300,000
10
300,000
10
150,000
10
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
LES
COSTO
300,000
400,000
442,520
250,000
220,000
163,000
177,552
1,953,072
OBRA
PRESTACIONES
SOCIALES
3,232,500
3,232,500
6,465,000
6,465,000
PRIMER AO
9,232,500
9,232,500
18,465,000
18,465,000
ao de
COSTO UNITARIO
TOTAL AO
18,000
700
1,068
500
10
100
50
1,500
4,000
18,000
29,160,000
378,000
320,400
810,000
5,340
640,800
80,400
1,620,000
4,272,000
19,440,000
56,726,940
100
6,000
700
4,500
162,000
12,000
7,000
27,000
208,000
56,934,940
rimer 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
1
40,056
150,002
71,571
40,056
150,002
71,571
DEPRECIACION ANUAL
2
3
40,056
40,056
150,002
150,002
71,571
71,571
5
40,056
150,002
71,571
10,160
60,000
324,300
44,164
80,000
5,978
786,232
10,160
60,000
324,300
44,164
80,000
5,978
786,232
10,160
60,000
324,300
44,164
80,000
5,978
786,232
10,160
60,000
324,300
44,164
80,000
5,978
786,232
10,160
60,000
324,300
44,164
80,000
5,978
786,232
1
173,646
173,646
173,646
173,646
5
173,646
173,646
L ADMINISTRATIVO
PRESTACIONES
SOCIALES
AOS
4,525,500
3,232,500
0
1,616,250
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
ISTRATIVOS
811,009
390,614
390,614
390,614
390,614
390,614
390,614
390,614
390,614
390,614
390,614
Rubros necesarios,
VALOR AMORTIZACION
ANUALpara dar a conocer el producto, ej.
Pagos al personal de ventas, gastos de distribucin, gastos
1
2
3
4
5
publicitarios
y de promocin.
318,000
318,000
318,000
318,000
318,000
318,000
318,000
318,000
318,000
318,000
708,614
708,614
708,614
708,614
708,614
o
de operaciones).
QUILIBRIO: Punto en el cual los ingresos totales son iguales
$ 37,000
$ 444,000
Fijos
de Venta-Costo de Venta unitario
quilibrio.
COSTO TOTAL
$ 37,497,750
$ 69,583,210
$ 101,668,669
$ 133,754,128
$ 165,839,587
$ 197,925,047
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
$ 31,144
$ 27,251
$ 19,465
$ 77,859
to 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 adminiatrativ
56,726,940
18,465,000
12,225,031
87,416,971
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
o trminos constantes
AOS
2
$ 618,340
$ 618,340
$ 618,340
$ 618,340
$ 618,340
$ 618,340
$ 618,340
$ 432,881
$ 26,229
$ 1,077,450
$ 618,340
$ 432,881
$ 52,458
$ 1,103,679
Datos obtenido de
balance general
$
$
$
460,802
490,524
522,162
$ 745,872
4
$ 793,980
555,842
$ 745,872
$ 522,162 $
$ 1,191,201
$ 1,268,034
$ 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
o en ventas de acuerdo
n de 0,0645
AOS
1,708,145
868,230
_
_
2,576,375
12,678,358
15,254,733
15,254,733
UESTO DE INGRESOS
143,707,500
143,707,500
143,707,500
60,385,828
18,465,000
786,231
60,385,828
18,465,000
786,231
60,385,828
18,465,000
786,231
60,385,828
18,465,000
786,231
79,637,059
79,637,059
79,637,059
79,637,059
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
91,813,661
91,813,661
91,813,661
91,813,661
5
30,974,250
811,009
_
173,646
708,614
t Intangibles
n en Obras Fsicas
811,009
_
173,646
708,614
811,009
_
173,646
708,614
32,667,519
32,667,519
32,667,519
Del cuadro No. 30 Capital de trabajo a trminos constantes
E GASTOS DE VENTAS
TOTAL AO
3
3,600,000
444,000
4,044,000
4
3,600,000
444,000
4,044,000
5
3,600,000
444,000
4,044,000
5
91,813,661
32,667,519
4,044,000
128,525,181
4,396,690
ES
FINANCIAMIENTO
(Trminos
constantes)
, elSIN
crdito
es a travs de un
banco mendiante
la modalidad de crdito ordinario
5 aos con una AOS
tasa anual de 23,87%
2
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-12,678,358
15,254,733
2,576,375
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
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
s y amortizacin de capital
3
1,413,967
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
959,877
708,614
10,172,154
959,877
708,614
10,172,154
959,877
708,614
11,840,645
11,840,645
11,840,645
11,222,306
11,222,306
11,222,306
27,095,378
-12,678,358
-12,678,358
-618,340
-618,340
_
-618,340
-618,340
-618,340
-618,340
5
143,707,500
128,525,181
15,182,319
1,413,967
15,182,319
976,248
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
959,877
708,614
9,518,068
959,877
708,614
9,832,169
959,877
708,614
10,893,287
11,186,559
11,500,660
9,998,069
5
12,678,358
11,500,660
10,274,947
10,568,219
24,179,019
Trminos constantes)
AOS
2
-618,340
-618,340
-618,340
12,678,358
2,576,375
-1,349,183
-1,569,970
-1,826,888
-2,125,848
-1,967,523
-2,188,310
-2,445,227
13,128,885
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
9,120,274
959,877
708,614
9,518,068
959,877
708,614
9,832,169
959,877
708,614
10,788,765
11,186,559
11,500,660
2
-1,967,523
10,616,409
3
-2,188,310
10,788,765
4
-2,445,227
11,186,559
5
13,128,885
11,500,660
8,648,886
8,600,456
8,741,332
24,629,545
OPERACIN (AOS)
2
3
(Trminos constantes)
AOS
minos constantes)
AOS
-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
_
12,678,358
2,576,375
-1,967,523
-2,188,310
-2,445,227
13,128,885
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
91,813,661
32,667,519
4,044,000
128,525,181
15,182,319
1,827,219
13,355,100
-4,407,183
8,947,917
959,877
708,614
10,616,409
91,813,661
32,667,519
4,044,000
128,525,181
15,182,319
1,413,967
13,768,352
-4,543,556
9,224,796
959,877
708,614
10,893,287
91,813,661
32,667,519
4,044,000
128,525,181
15,182,319
976,248
14,206,071
-4,688,003
9,518,068
959,877
708,614
11,186,559
91,813,661
32,667,519
4,044,000
128,525,181
15,182,319
507,440
14,674,879
-4,842,710
9,832,169
959,877
708,614
11,500,661
8,648,886
8,704,977
8,741,332
24,629,546
VALOR
RESIDUAL
200,282
750,011
357,853
0
0
0
0
400,000
0
1,708,145
VALOR
RESIDUAL
868,230
868,230
ucto, ej.
ucin, gastos
tos adminiatrativos
ldos y prestaciones
vicios varios
ort diferidos
30,974,250
811,009
173,646
708,614
32,667,519
6
4
3
30,000
55,000
35,000
CANTIDAD
1
1
1
1
1
1
1
1
COSTO UNITARIO
1,200,000
700,000
1,300,000
1,400,000
1,000,000
800,000
400,000
300,000
COSTO UNITARIO
20,000
18,000
15,000
48,000
150,000
Escritorio auxiliar
sillas gerencial
Computador
Impresora
Aire Acondicionado
Horno microondas
cafetera
mesa rimax cafeteria
sillas rimax cafeteria
Archivador
Extintor
Vitrinas
Mesa de trazado
Mesa cortadora
Sillas operarios
Sillas tipo sala
Total
1
2
1
1
1
1
1
1
4
2
3
2
1
1
5
4
120,000
80,000
1,800,000
250,000
1,800,000
120,000
60,000
70,000
30,000
150,000
60,000
250,000
120,000
120,000
50,000
40,000
REMUNERACIN
ANUAL
689,455
8,273,460
OPERARIO
GUARNECEDORA/COSEDORA
Subtotal
Subtotal
689,455
_
_
8,273,460
16,546,920
16,546,920
CARGO
12 PENSIONES
1.045 RIESGOS
0.5 DOTACION
1 TRANSPORTE
1 INTERESES CESANTIAS
53.875 TOTAL
A.
Cuero
tela forro
tacones
Hilo
puntillas de 1/2
hebillas
suela
sobre suela
Adornos
Diseo
UNIDAD DE
MEDIDA
CANTIDAD
metros
metros
unidades
tubinos
libra
unidades
unidades
unidades
por par
por tipo
240
240
9600
160
20
9600
9600
9600
4800
4800
Pliego
Caja
Unidad
Frasco 80c.c
10
2
10
2
MATERIALES INDIRECTOS
Cartulina
Lpiz
Tiza
Aceite
Subtotal Materiales Indirectos
TOTAL
MEDIDA
Kw_ hora
Cargo fijo
Cargo fijo
Mts3
Mensual
trimestral
Mensual
CANTIDAD
800
12
12
120
12
4
12
VIDA UTIL
COSTO ACTIVO
10
10
10
10
10
10
5
5
1,200,000
700,000
1,300,000
1,400,000
1,000,000
800,000
400,000
300,000
VIDA UTIL
COSTO ACTIVO
10
6,480,000
6,480,000
REMUNERACIN
MENSUAL
1,500,000
1,200,000
1,100,000
689,545
4,489,545
REMUNERACIN
ANUAL
18,000,000
14,400,000
13,200,000
8,274,540
32,400,000
UNIDAD DE
MEDIDA
ao
ao
ao
ao
ao
ao
CANTIDAD
1
1
1
1
1
1
ACTIVO INTANGIBLE
Gastos preoperativos
2,537,500
AMORTIZAR
PLAZO (en aos) COSTO DEL
AMORTIZACIN ACTIVO
ACTIVO INTANGIBLE
1,205,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
3,742,500
Promocin de Ventas
Publicidad
Transporte
UNIDAD DE
MEDIDA
CANTIDAD
MES
MES
MES
12
12
12
TOTAL
Subtotal
Gastos de Administracin
COSTO
VARIABLE
COSTO FIJO
$ 25,461,573
$ 33,190,000
$ 31,000
$ 779,999
$ 779,999
$ 8,344,800
$
$ 67,027,373
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
$ 49,855,500
$ 1,700,000
$ 748,500
$ 648,000
$ 52,952,000
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$ 10,200,000
$ 10,200,000
Subtotal
TOTAL
COSTOS TOTALES
$ 63,931,999
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$ 67,027,373
$ 130,959,372
45,000 Lo da el ejercicio
4,800 en el ao
63,931,999
67,027,373
13,964.04
2,060 a partir de 2060 pares de zapatos se o
$
$
UNIDADES
COSTO FIJO
0
1000
2000
3000
4000
5000
$
$
$
$
$
$
63,931,999
63,931,999
63,931,999
63,931,999
63,931,999
63,931,999
COSTO VARIABLE
$
$
$
$
$
0
13,964,036
27,928,072
41,892,108
55,856,144
69,820,180
35%
40,000
13,964
26,036
20%
42,500
13,964
28,536
(26.036*0,35)+(28.536*0.20)+(31.036*0.45)=9.112,6+5.707,2+13.966,2=28.786
Margen de contribucin promedio ponderado
28,786
Aplicando la formula
Qo = Costos Fijos /Margen de Contribucin
Qo= 63.931.999/28.786 =
Linea A
Linea B
Linea C
TOTAL
0.35
0.20
0.45
El punto de equilibrio para este ejercicio es 2.221 pares de zapatos de acuerdo a la distribucion an
A
31,093,170
10,854,626
20,238,544
B
18,877,996
6,202,643
12,675,353
777
31,093,170
13,964
33%
444
18,877,996
13,964
20%
$ 193,733,330
Ingresos
Costos variables
Contribucin Marginal en Pesos
31,093,170
10,854,626
20,238,544
18,877,996
6,202,643
12,675,353
Contribucin Marginal en %
Total en Ingresos
Total de costos variables
Total de margen de contribucin
Total de Porcentaje
65%
67%
33%
63,444,833
punto de equilibrio en pesos comprobado Estela Sanchez
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
SUBTOTAL
20%
38,520,077
$ 7,100,000
$ 6,480,000
$ 13,580,000
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 1,205,000
$ 2,537,500
$ 3,742,500
$ 17,322,500
No 24 Costos Operacionales
CONCEPTO
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
Total Costos
Operacionales
$ 67,807,372
$ 52,952,000
$ 10,200,000
$ 130,959,372
$ 128,782,873 COPA
$ 10,731,906
$ 10,081,640
Diferencia
$ 650,266
AOS
0
CAPITAL DE TRABAJO
$ 10,731,906
$ 650,266
TOTAL INVERSION
$ 10,731,906
$ 650,266
AOS
0
CAPITAL DE TRABAJO
$ 10,731,906
$ 650,266
$ 10,731,906
$ 650,266
$ 10,731,906
$ 692,208
DETALLE
$
$
$
$
$
450,000
1,171,233 Diferencia
1,246,777
1,327,195
1,412,799
CAPITAL DE TRABAJO
$ 10,731,906
$ 692,208
$ 479,025
$ 10,731,906
$ 1,171,233
5,253,650
5,478,256
10,731,906
5,903,916
5,478,256
11,382,172
0.0
0.0
0
Capital de Trabajo
10,731,906
11,382,172
10,731,906
650,266
$ 10,731,906
0
-17,322,500
-10,731,906
1
-650,266
-21,123,832
-650,266
216,000,000
PRESUPUESTO DE INGRESOS
229,932,000
33,190,000
25,461,573
779,999
35,330,755
25,461,573
779,999
59,431,572
61,572,327
31,000
0
$ 8,344,800
33,000
0
$ 8,883,040
8,375,800
8,916,039
67,807,372
70,488,366
1
49,855,500
1,700,000
_
648,000
748,500
2
49,855,500
1,700,000
_
648,000
748,500
52,952,000
52,952,000
1
3,600,000
600,000
4,200,000
2
3,600,000
600,000
4,200,000
1
67,807,372
52,952,000
4,200,000
124,959,372
2
70,488,366
52,952,000
4,200,000
127,640,366
0
-17,322,500
-10,731,906
1
-650,266
-28,054,406
-650,266
FUENTES
Maquinaria y equipo
Mobiliario y decoracin
Muebles y equipos de oficina
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
Pr
Pr
Pr
-7,100,000
_
-6,480,000
-13,580,000
Pr
Pr
Cr y Pr
-2,537,500
-1,205,000
-10,731,906
TOTAL INVERSIONES
-28,054,406
PERIODO
PAGO ANUAL
INTERESES
SOBRE SALDOS
0,2242
DATOS
I=
P=
N=
A=
22.42% EA
-27,322,500
5 AOS
9,627,004
TABLA DE AMORTIZA
CUOTA
SALDO INICIAL
1
2
3
4
27,322,500
23,821,200
19,534,909
14,287,632
7,863,915
5,754,537 Ao 1
5.340.713/(1+0,0645)^2
4,713,114 Ao 2
4.379.727/(1+0,0645)^3
3,630,864 Ao 3
3.203.287/(1+0,0645)^4
2,494,671 Ao 4
1.763.090/(1+0,0645)^5
1,289,870 Ao 5
3,289,150 Ao 1
P=4.286.281 /(1+0,0645)^2
3,782,599 Ao 2
P=5.247.278/(1+0,0645)^3
4,350,078 Ao 3
P=6.423.717/(1+0,0645)^4
5,002,692 Ao 4
P=7.863.915/(1+0,0645)^5
5,753,213 Ao 5
Intereses
5,754,537
4,713,114
Capital
3,289,150
3,782,599
1
216,000,000
130,959,372
2
229,932,000
127,640,366
Utilidad operacional
Menos impuestos
85,040,628
28,063,407
102,291,634
33,756,239
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
56,977,221
1,427,999
748,500
68,535,395
1,427,999
748,500
59,153,720
70,711,894
0
-28,054,406
1
-650,266
59,153,720
-28,054,406
58,503,454
0
-17,322,500
_
-10,731,906
-650,266
-28,054,406
-650,266
Valor residual
Flujo Neto de Inversin
1
216,000,000
130,959,372
2
229,932,000
127,640,366
Utilidad operacional
Menos Gastos Financieros
85,040,628
5,754,537
102,291,634
4,713,114
Utilidad Gravable
Menos impuestos
79,286,091
26,164,410
97,578,520
32,200,912
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
53,121,681
1,427,999
748,500
65,377,609
1,427,999
748,500
55,298,180
67,554,108
0
-28,054,406
1
-650,266
55,298,180
-28,054,406
54,647,914
Inversion fija
-17,322,500
_
-10,731,906
-650,266
Valor residual
Crdito
27,322,500
Amortizacin Crdito
Flujo Neto de inversin
-3,289,150
-731,906
-3,939,416
1
216,000,000
130,959,372
2
229,932,000
127,640,366
Utilidad operacional
Menos gastos financieros
85,040,628
5,754,537
102,291,634
4,713,114
Utilidad Gravable
Menos impuestos
79,286,091
26,164,410
97,578,520
32,200,912
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
53,121,681
1,427,999
748,500
65,377,609
1,427,999
748,500
55,298,180
67,554,108
0
-731,906
1
-3,939,416
55,298,180
-731,906
51,358,764
IMPLEMENTACION
0
-13,580,000
Gastos preoperativos
Intereses implementacin
Capital de trabajo
-2,537,500
-1,205,000
-10,731,906
-650,266
Inversin Total
-28,054,406
-650,266
27,322,500
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-731,906
-650,266
-3,289,150
-731,906
-3,939,416
216,000,000
216,000,000
67,807,372
52,952,000
10,200,000
130,959,372
85,040,628
5,754,537
79,286,091
-26,164,410
53,121,681
1,427,999
748,500
55,298,180
-731,906
51,358,764
roducir 4800
COSTO TOTAL
150,000
120,000
280,000
150,000
180,000
220,000
105,000
1,205,000
UIPO DE PRODUCCIN
Vida til
COSTO TOTAL
1,200,000
700,000
1,300,000
1,400,000
1,000,000
800,000
400,000
300,000
7,100,000
COSTO TOTAL
40,000
36,000
15,000
48,000
150,000
289,000
UIPOS DE ADMINISTRACIN
COSTO TOTAL
VIDA UTIL (aos)
350,000
10
120,000
160,000
1,800,000
250,000
1,800,000
120,000
60,000
70,000
120,000
300,000
180,000
500,000
120,000
120,000
250,000
160,000
6,480,000
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
10
LES
COSTO
800,000
900,000
75,000
150,000
500,000
112,500
2,537,500
OBRA
PRESTACIONES
SOCIALES
PRIMER AO
4,457,327
12,730,787
4,457,327
8,914,653
8,914,653
12,730,787
25,461,573
25,461,573
ao de operaciones)
COSTO UNITARIO
TOTAL AO
80,000
20,000
100
3,000
3,500
200
300
100
200
200
19,200,000
4,800,000
960,000
480,000
70,000
1,920,000
2,880,000
960,000
960,000
960,000
33,190,000
300
6,000
700
4,500
3,000
12,000
7,000
9,000
31,000
33,221,000
rimer ao)
COSTO UNITARIO
350
9,500
10,900
2,500
70,000
20,000
550,000
TOTAL AO
280,000
114,000
130,800
300,000
840,000
80,000
6,600,000
8,344,800
1
120,000
70,000
130,000
140,000
100,000
80,000
80,000
60,000
780,000
120,000
70,000
130,000
140,000
100,000
80,000
80,000
60,000
780,000
1
648,000
648,000
PRESTACIONES
SOCIALES
648,000
648,000
AOS
9,697,500
7,758,000
7,111,500
4,457,908
17,455,500
27,697,500
22,158,000
20,311,500
12,732,448
49,855,500
COSTO UNITARIO
300,000
500,000
400,000
200,000
300,000
250000
TOTAL AO 1
300,000
500,000
400,000
200,000
300,000
250,000
1,700,000
507,500
507,500
507,500
507,500
507,500
507,500
507,500
507,500
241,000
241,000
241,000
241,000
241,000
241,000
241,000
241,000
748,500
748,500
748,500
748,500
o de operaciones).
COSTO UNITARIO
500000
$ 300,000
$ 50,000
AO 1
$ 6,000,000
$ 3,600,000
$ 600,000
$ 10,200,000
Qo = Costos Fijos
Precio de Venta-Costo de Venta unitario
ar punto de equilibrio.
COSTO TOTAL
$ 63,931,999
$ 77,896,035
$ 91,860,071
$ 105,824,107
$ 119,788,143
$ 133,752,179
C
45%
45,000
13,964
31,036
erado
07,2+13.966,2=28.786
INGRESO TOTAL
$0
$ 45,000,000
$ 90,000,000 menos de 2060 nos da perdidas
$ 135,000,000 mas de 2060 da ganancia
$ 180,000,000
$ 225,000,000
$ 777
$ 444
$ 999
$ 2,221
acuerdo a la distribucion anterior
to de equilibrio
C
44,974,049
13,955,947
31,018,102
94,945,215
31,013,216
63,931,999
$ 63,931,999
$0
TOTALES
999
44,974,049
13,964
47%
2,221
94,945,215
41,892
100%
33%
equilibrio en pesos.
C
TOTALES
44,974,049
13,955,947
31,018,102
94,945,215
69%
94,945,215
31,013,216
63,931,999
33%
unto de equilibrio.
C
47%
91,768,420
TOTALES
100%
193,733,330
gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
33,190,000
25,461,573
9,155,799
67,807,372
o trminos constantes
AOS
2
$ 650,266
$ 650,266
$
$ 650,266
$ 650,266
$ 650,266
$ 650,266
3
$ 650,266
$ 450,000
$ 30,000
$ 1,130,266
$ 784,383
4
$ 650,266
$ 450,000
$ 65,000
$ 1,165,266
4
$ 834,975
$
$
$
$
479,025
509,922
542,812
577,823
$ 784,383
$ 542,812 $
$ 1,246,777
$ 1,327,195
$ 834,975
577,823
$ 1,412,799
CONTABLE
AOS
2
6,554,182
5,928,256
12,482,438
7,204,448
6,378,256
13,582,704
7,854,714
6,828,256
14,682,970
0.0
0.0
0.0
12,482,438
13,582,704
14,682,970
1,100,266
1,100,266
1,100,266
-650,266
-650,266
-650,266
-650,266
-650,266
-650,266
5
3,200,000
3,240,000
_
_
6,440,000
13,332,969
19,772,969
19,772,969
UESTO DE INGRESOS
229,932,000
229,932,000
229,932,000
35,330,755
25,461,573
779,999
35,330,755
25,461,573
779,999
35,330,755
25,461,573
779,999
35,330,755
25,461,573
779,999
61,572,327
61,572,327
61,572,327
61,572,327
33,000
0
$ 8,883,040
33,000
0
$ 8,883,040
33,000
0
$ 8,883,040
33,000
0
$ 8,883,040
8,916,039
8,916,039
8,916,039
8,916,039
70,488,366
70,488,366
70,488,366
70,488,366
52,952,000
5
49,855,500
1,700,000
_
648,000
748,500
52,952,000
52,952,000
4
3,600,000
600,000
4,200,000
5
3,600,000
600,000
4,200,000
5
70,488,366
52,952,000
4,200,000
127,640,366
E GASTOS DE VENTAS
TOTAL AO
3
3,600,000
600,000
4,200,000
-650,266
-650,266
-650,266
-650,266
-650,266
-650,266
-13,332,969
19,772,969
6,440,000
-650,266
-650,266
-650,266
-650,266
-650,266
-650,266
-650,266
-650,266
nstantes)
VALOR
DISPONIBLE
SALDOS A FINAL
PARA AMORTIZAR
DEL AO
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 22,42%
ABONO CAPITAL
VALOR CUOTA
SALDO FINAL
6,125,705
5,340,713
4,379,727
3,203,287
3,501,300
4,286,291
5,247,278
6,423,717
9,627,004
9,627,004
9,627,004
9,627,004
23,821,200
19,534,909
14,287,632
7,863,915
1,763,090
7,863,915
9,627,004
(0)
s y amortizacin de capital
3
3,630,864
2,494,671
1,289,870
4,350,078
5,002,692
5,753,213
5
229,932,000
127,640,366
102,291,634
33,756,239
102,291,634
33,756,239
102,291,634
33,756,239
68,535,395
1,427,999
748,500
68,535,395
1,427,999
748,500
68,535,395
1,427,999
748,500
70,711,894
70,711,894
70,711,894
70,061,628
70,061,628
70,061,628
5
6,440,000
70,711,894
77,151,894
-13,332,970
-13,332,970
-650,266
-650,266
_
-650,266
-650,266
-650,266
-650,266
5
229,932,000
127,640,366
102,291,634
3,630,864
102,291,634
2,494,671
102,291,634
1,289,870
98,660,770
32,558,054
99,796,963
32,932,998
101,001,764
33,330,582
66,102,716
1,427,999
748,500
66,863,966
1,427,999
748,500
67,671,182
1,427,999
748,500
68,279,215
69,040,465
69,847,681
66,903,842
5
13,332,969
69,847,681
67,628,949
68,390,199
83,180,650
Trminos constantes)
AOS
2
-650,266
-650,266
-650,266
13,332,970
19,772,969
-3,782,599
-4,350,078
-5,002,692
-5,753,213
-4,432,865
-5,000,344
-5,652,958
27,352,726
3
229,932,000
127,640,366
4
229,932,000
127,640,366
5
229,932,000
127,640,366
102,291,634
4,350,078
102,291,634
2,494,671
102,291,634
1,289,870
97,941,556
32,320,714
99,796,963
32,932,998
101,001,764
33,330,582
65,620,843
1,427,999
748,500
66,863,966
1,427,999
748,500
67,671,182
1,427,999
748,500
67,797,342
69,040,465
69,847,681
2
-4,432,865
67,554,108
3
-5,000,344
67,797,342
4
-5,652,958
69,040,465
5
27,352,726
69,847,681
63,121,242
62,796,998
63,387,507
97,200,407
(Trminos constantes)
AOS
minos constantes)
AOS
OPERACIN (AOS)
3
-650,266
-650,266
-650,266
-650,266
-650,266
-650,266
-650,266
-3,782,599
-650,266
-4,350,078
-650,266
-5,002,692
0
-5,753,213
_
13,332,970
19,772,969
-4,432,865
-5,000,344
-5,652,958
27,352,726
229,932,000
229,932,000
229,932,000
229,932,000
229,932,000
229,932,000
229,932,000
229,932,000
70,488,366
52,952,000
10,200,000
133,640,366
96,291,634
4,713,114
91,578,520
-30,220,912
61,357,608
1,427,999
748,500
63,534,107
70,488,366
52,952,000
10,200,000
133,640,366
96,291,634
3,630,864
92,660,770
-30,578,054
62,082,716
1,427,999
748,500
64,259,215
70,488,366
52,952,000
10,200,000
133,640,366
96,291,634
2,494,671
93,796,963
-30,952,998
62,843,965
1,427,999
748,500
65,020,464
70,488,366
52,952,000
10,200,000
133,640,366
96,291,634
1,289,870
95,001,763
-31,350,582
63,651,181
1,427,999
748,500
65,827,680
59,101,242
59,258,871
59,367,507
93,180,407
20 aos
entas: 5 aos
en cuenta los
directos que el
realizar el
VALOR
RESIDUAL
5
120,000
70,000
130,000
140,000
100,000
80,000
80,000
60,000
780,000
600,000
350,000
650,000
700,000
500,000
400,000
0
0
3,200,000
VALOR
RESIDUAL
5
648,000
648,000
3,240,000
3,240,000
507,500
507,500
241,000
241,000
748,500
endiente de los
, Gastos de
onal administrativo.
niveles de
ios asociados a la
s, supervisores de
gastos adminiatrativos
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
49,855,500
1,700,000
648,000
748,500
52,952,000
cuadro 10
cuadro 11
EVALUACION D
TASA DE INTERES DE OPORTUNIDAD TIO
TIO = i + f +if
i = Premio al riesgo (Se considera entre el 10% y el 15%)
f= Inflacin
f
i
TIO = (0,15)+(0,0645)+(0,15*0,0645)
0.0645
0.15
VALOR PRESEN
0
-28,054,406 $
-28,054,406
1
-650,266
59,153,720
58,503,454
AO
VALOR PRESENTE
1
47,790,107 $
2
46,751,248
0
-24,919,455
1
-618,340
25,646,734
P=
P=
P=
P=
P=
-24,919,455
25,028,394
F / (1+I)
25028394 / (1+
11478704 /( 1 +
11478704 /( 1 +
11478704 /( 1 +
17187044 /( 1 +
0,224175)
0,224175)
0,224175)
0,224175)
0,224175)
1
20,445,111
2
7,659,596
VPN =
VPN
Valor Presente
Ingresos
$
45,724,296
$
20,804,841
24,919,455
MENOS
MENOS
Formulacin de Datos
IO (Inversin Inicial)
Flujo ao 1
Flujo ao 2
Flujo ao 3
Flujo ao 4
Flujo ao 5
n (aos)
i (TIO)
$
$
$
$
$
$
-24,919,455
25,028,394 VPN
11,478,704
11,478,704
11,478,704
17,187,044
5
22.4175%
CONCEPTO
Flujo Financiero Neto Sin
Financiamiento
Cuadro 52. Datos para clculo de la TIR del proyecto sin Financia
AOS
1
2
$
58,503,454
70,061,628
1
$ 58,503,454
40%
# de aos
1.4
$
41,788,181 $
1
$ 58,503,454
39%
F=
i=
n=
potencia
$
1.39
42,088,816 $
2
$ 70,061,628
1.4
1.96
35,745,728
-$ 24,919,455
135,649,382.94
$ 110,729,928
2
$ 70,061,628
1.39
1.9321
36,261,906
-$ 24,919,455
138,075,239.84
$ 113,155,785
544%
-444%
100%
-$
$
$
$
$
$
1
2
3
4
5
24,919,455
58,503,454
70,061,628 TIR
70,061,628
70,061,628
77,151,894
Fuente
Deuda
Aporte Inversionista
Total
Cuadro 55. Tasa Mnima del Rendimiento del Proyecto con Financ
Costo
Valor Financiado
Antes Impuestos
27,322,500
22.42%
-731,906
22.4175%
26,590,594
K`=0,2387 * (1-0,33)
Tasa de Rendimiento con Financiamiento
0.150214
1+ir = (1+0,194)/(1+0,0645)
1+ir = 1,194/1,0645=
ir=
1.07861
0.07861
Cuadro 56. VPN con Financiamiento
$
28,054,406
Concepto
Flujo Financiero
i=
n=
Con financiamiento
Potencia=
VPN Egresos
VPN
-28,054,406
269,573,220
241,518,814 El proyecto es viable dado que VPN es Positi
Formulacin de Datos
IO (Inversin Inicial)
Flujo ao 1
Flujo ao 2
Flujo ao 3
Flujo ao 4
Flujo ao 5
n (aos)
i (TIO)
Fuente
1.1633952334
57,507,406
$
$
$
$
$
$
-28,054,406
54,647,914 VPN
66,903,842
67,628,949
68,390,199
83,180,650
5
7.8608%
Valor Financiado
Costo
Fuente
Valor Financiado
Deuda
Aporte Inversionista
Total
Antes Impuestos
22.42%
22.4175%
27,322,500
-731,906
26,590,594
1
$ 54,647,914
209%
# de aos
3.09
$
17,685,409 $
1
$ 54,647,914
208%
# de aos
3.08
$
17,742,829 $
Inversin
Flujo Ao 1
Flujo Ao 2
Flujo Ao 3
2
$ 66,903,842
3.09
9.55
7,007,032
-$ 28,054,406
28,030,113
-$ 24,293
2
$ 66,903,842
3.08
9.486
7,052,606
-$ 28,054,406
28,170,122
$ 115,716
28,054,406
54,647,914
66,903,842 TIR
67,628,949
Flujo Ao 4
Flujo Ao 5
Concepto
Flujo Financiero
i=
n=
Con financiamiento
Potencia=
$ 68,390,199
$ 83,180,650
VPN Con Financiamiento Inversionista
AOS
1
2
51,358,764
63,121,242
7.8608%
107.8608%
# de aos
1.0786080073
47,615,783
VPN Egresos
VPN
-28,054,406
265,329,001
237,274,595 El proyecto es viable dado que VPN es Positi
Formulacin de Datos
IO (Inversin Inicial)
Flujo ao 1
Flujo ao 2
Flujo ao 3
Flujo ao 4
Flujo ao 5
n (aos)
i (TIO)
1.1633952334
54,256,061
$
$
$
$
$
$
-28,054,406
51,358,764 VPN
63,121,242
62,796,998
63,387,507
97,200,407
5
7.8608%
$
$
241,518,814
237,274,595
39.83
1
2
3
4
5
$
$
$
$
$
-$ 731,906
51,358,764
59,101,242 TIR
59,258,871
59,367,507
93,180,407
EVALUACION DE PROYECTO
0.224175
22.4175%
5
6,440,000
70,711,894
### $
70,711,894
70,711,894
70,061,628
### $
70,061,628
77,151,894
3
38,190,004 $
4
31,196,523 $
Valor Presente
5
Ingresos
28,062,675 $
191,990,557
5
5,090,000
12,097,044
11,478,704
11,478,704
11,478,704
25028394 / 1,224175
17,187,044
20,445,111
11478704/ 1,498604431
7,659,596
11478704/ 1,834554079
6,256,945
11478704/ 2,245815239
5,111,152
17187044/ 2,749270871
6,251,492
VALOR
PRESENTE
DE
INGRESOS
45,724,296
3
6,256,945
4
5,111,152
-24,919,455
Valor Presente
Egresos
Valor Presente
Egresos
$
24,919,455
5
6,251,492
20,804,840
70,061,628
70,061,628
5
$
77,151,894
2.744
25,532,663 $
3
$ 70,061,628
2.685619
26,087,702 $
4
$ 70,061,628
3.8416
18,237,617 $
4
$ 70,061,628
3.73301041
18,768,131 $
5
$ 77,151,894
5.37824
14,345,194 $
135,649,383
5
$ 77,151,894
5.1888844699
14,868,686 $
138,075,240
2.48
247.695%
Ponderacin
0.154
-0.006
14.82%
14.82%
endimiento Real
endimiento con financiamiento
n Financiamiento
miento Proyecto
AOS
3
67,628,949
4
68,390,199
5
83,180,650
1.2548474144
53,894,161
1.353488469
50,528,837
1.4598835005
56,977,594
Costo
241,518,814
Participacin
Fuente
Ponderacin
269,573,220
Despues Impuestos
15.02%
22.42%
Participacin
Fuente
1.0275
-0.0275
1.0000
Ponderacin
0.154
-0.006
14.82%
14.82%
n Financiamiento
3
$ 67,628,949
29.50
2,292,225 $
3
$ 67,628,949
29.22
2,314,624 $
4
$ 68,390,199
91.17
750,170 $
4
$ 68,390,199
89.99
759,960 $
AJUSTE AL
PORCENTAJE DE
TASAS AJUSTADAS
DIFERENCIA
TIR
0.17
40.17
0.83
39.83
1.00
ULO DE LA TIR UTILIZANDO EXCEL
2.09
209%
5
$ 83,180,650
281.70
295,277 $
28,030,113
5
$ 83,180,650
277.17
300,102 $
28,170,122
ento Inversionista
AOS
3
62,796,998
4
63,387,507
5
97,200,407
1.2548474144
50,043,533
1.353488469
46,832,691
1.4598835005
66,580,934
237,274,595
ra el Inversionista
265,329,001
70.32
7031.963%
BALANCE GENERAL
TERMINOS CONSTANTES
ACTIVO
ACTIVO CORRIENTE
Caja
Bancos
Inventarios
TOTAL ACTIVO CORRIENTE
0
0
10,731,906
$
ACTIVOS FIJOS
Muebles y Enseres
Vehculos
Maquinaria y Equipo
Mobiliario y Decoracin
TOTAL ACTIVOS FIJOS
6,480,000
0
7,100,000
0
ACTIVOS DIFERIDOS
Adecuacin Fsica
Gastos Preoperativos
TOTAL ACTIVOS DIFERIDOS
1,205,000
2,537,500
10,731,906
13,580,000
3,742,500
TOTAL ACTIVOS
PASIVOS
PASIVOS A LARGO PLAZO
Prestamos por Pagar
TOTAL PASIVO A LARGO PLAZO
PATRIMONIO
Capital
TOTAL PATRIMONIO
27,322,500
27,322,500
731,906
731,906
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
$
$
52,952,000
10,200,000
28,054,406
28,054,406
216,000,000
$
$
67,807,372
148,192,628
$
$
63,152,000
85,040,628
5,754,537
79,286,091
26,164,410
53,121,681
$
$
AO
VALOR
VALOR PRESENTE
AO
VALOR
VALOR PRESENTE
RBC
9.2807869332
NGRESOS
4
70,711,894
55,069,332
5 TOTAL
70,711,894
51,732,580 283,395,081 i=
EGRESOS
4
-650,266
-506,417
5 TOTAL
6,440,000
4,711,482 30,535,674
0.0645
AN
PRESABERES
Cua
EVALUACIN PRIVAD
VARIABLES:
El anlisis de sensibilid
Simulamos en el Anlisis de Se
Pregunta a res
INVERSIN REAL
El proyecto es
Unidades
4,800
4,800
4,800
4,800
4,800
Unidades
4,368
4,368
4,368
4,368
4,368
Total ingresos
Total costos operacionales
Utilidad operacional
Menos impuestos
Utilidad Neta
Ms depreciacin
Ms Amortizacin de
Diferidos
Flujo Neto de Operaciones
sf
Cuad
CONCEPTO
CALCULO
Inversin
28,054,406
Flujo Ao 1
67,126,861
Flujo Ao 2
52,176,728
Flujo Ao 3
Flujo Ao 4
Flujo Ao 5
TIO
52,176,728
52,176,728
59,266,994
0.224175
CALCULO
Inversin
28,054,406
Flujo
Flujo
Flujo
Flujo
Flujo
Ao
Ao
Ao
Ao
Ao
1
2
3
4
5
67,126,861
52,176,728
52,176,728
52,176,728
59,266,994
Trminos Constantes
Producto
Unidades
Ao
1
2
3
4
5
5,232
5,232
5,232
5,232
5,232
CALCULO
Inversin Flujo Ao 1
Flujo Ao 2
Flujo Ao 3
Flujo Ao 4
Flujo Ao 5
28,054,406
64,281,670
68,287,453
68,287,453
68,287,453
68,287,453
CALCULO
Inversin
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
1
2
3
4
5
28,054,406
64,281,670
68,287,453
68,287,453
68,287,453
68,287,453
ANLISIS DE SENS
VIENEN
ducto
miento
to
umos
odificados
rina Dvila (2009, pp. 112-116) , que hace parte de las referen
Trminos Corrientes
Precio Unitario
45,000
47,903
50,992
54,281
57,782
Valor
216,000,000
229,932,000
244,762,614
260,549,803
277,355,265
ESCENARIO P
rminos Constantes
Precio Unitario
45,000
47,903
50,992
54,281
57,782
Valor
196,560,000
209,238,120
222,733,979
237,100,320
252,393,291
196,560,000
209,238,120
130,959,372
133,640,366
65,600,628
75,597,754
24,947,259
65,600,628
50,650,495
1,427,999
1,427,999
748,500
748,500
67,777,127
52,826,994
-28,054,406
-650,266
67,777,127
28,054,406
67,126,861
VPN
TIR
Es menor a laTIO 22,4%
ESCENARIO O
rminos Constantes
Precio Unitario
45,000
47,903
50,992
54,281
57,782
Valor
235,440,000
250,625,880
266,791,249
283,999,285
302,317,239
2
250,625,880
151,952,814
92,694,284
98,673,066
30,589,114
32,562,112
62,105,171
66,110,954
1,427,999
748,500
64,281,670
1,427,999
748,500
68,287,453
VPN
TIR
Es mayor a laTIO 22,4%
DE SENSIBILIDAD
de incertidumbre
financiero neto
TIO
Inflacin
0.224175
0.06450
Unidades iniciales
Modificacin porcentual
Unidades modificadas
amiento
AO
3
209,238,120
209,238,120
133,640,366
133,640,366
75,597,754
75,597,754
24,947,259
24,947,259
50,650,495
50,650,495
1,427,999
1,427,999
748,500
748,500
52,826,994
52,826,994
-650,266
-650,266
52,826,994
52,826,994
52,176,728
52,176,728
2.22
222.370%
Unidades iniciales
Modificacin porcentual
Unidades modificadas
o
AO
3
250,625,880
151,952,814
4
250,625,880
151,952,814
98,673,066
98,673,066
32,562,112
32,562,112
66,110,954
66,110,954
1,427,999
748,500
68,287,453
1,427,999
748,500
68,287,453
309,377,076
2.33
mayor a laTIO 22,4% si es viable
232.826%
AD
iempo
o.
UACIN SOCIAL
enestar de la comunidad
de Descuento)
objetivos del plan de desarrollo
Mercado)
o neto
as al mismo tiempo.
n planteada:
A OPERACIN ?
financieros?
ATIVO)
4,800
-9%
4,368
nta, automticamente se
e al valor aumentado o
lo contrario, tendriamos
s.
75,597,754
24,947,259
50,650,495
1,427,999 Tasa impositiva
748,500
52,826,994
to.
4
-650,266
6,440,000
52,826,994
52,826,994
52,176,728
59,266,994
N 9%
IN 9%
SITIVO)
4,800
9%
5,232
5
250,625,880 Viene del Cuadro 60
Viene del Cuadro 48 Flujo fondos pa
151,952,814
operacionales
98,673,066
32,562,112
66,110,954
1,427,999 Tasa impositiva
748,500
68,287,453
N 9%
IN 9%
dro 60
0.33
dro 60
dro 48 Flujo fondos para el Inversionista, total costos
0.33
otal costos
otal costos
2015
2016
2017
202,063,613
28,900,096
0
265,401
191,296
1,434,721
0
0
232,855,127
6,071,256
2,555,363
8,626,619
241,481,746
308,520,043
33,697,512
0
309,457
222,278
1,667,084
0
0
344,416,374
5,720,472
2,031,514
7,751,986
352,168,360
434,105,776
39,291,299
0
360,827
258,356
1,937,671
0
0
475,953,929
5,305,738
1,435,603
6,741,341
482,695,270
2,759,990
83,021,356
0
11,556,208
0
97,337,554
3,218,149
99,664,002
0
11,556,208
0
114,438,358
3,752,361
118,378,808
0
8,667,156
0
130,798,325
11,525,662
0
0
132,618,530
0
144,144,192
241,481,746
11,525,662
5,762,831
60,546,434
159,203,535
691,540
237,730,002
352,168,360
11,525,662
5,762,831
140,148,202
189,098,615
5,361,635
351,896,945
482,695,270
BALANCE GENERAL
Activo Corriente
Efectivo
Cuentas X Cobrar
Provisin Cuentas por Cobrar
Inventarios Materias Primas e Insumos
Inventarios de Producto en Proceso
Inventarios Producto Terminado
Anticipos y Otras Cuentas por Cobrar
Gastos Anticipados Neto
Total Activo Corriente:
Maquinaria y Equipo de Operacin Neto
Muebles y Enseres Neto
Total Activos Fijos:
TOTAL ACTIVO
Pasivo
Cuentas X Pagar Proveedores
Impuestos X Pagar
Acreedores Varios
Obligaciones Financieras
Otros pasivos a LP
TOTAL PASIVO
Patrimonio
Capital Social
Reserva Legal Acumulada
Utilidades Retenidas
Utilidades del Ejercicio
Revalorizacion patrimonio
TOTAL PATRIMONIO
TOTAL PAS + PAT
2018
2019
587,349,390
45,813,655
0
420,724
300,374
2,252,806
0
0
636,136,950
4,820,642
760,870
5,581,512
641,718,461
772,982,658
53,418,722
-534,187
490,564
349,315
2,619,863
0
0
829,326,935
4,258,234
0
4,258,234
833,585,169
4,375,253
140,436,937
0
5,778,104
0
150,590,294
5,101,545
166,133,047
0
2,889,052
0
174,123,644
11,525,662
5,762,831
234,697,509
224,334,328
14,807,837
491,128,167
641,718,461
11,525,662
5,762,831
346,864,673
265,381,361
29,926,997
659,461,525
833,585,169