Академический Документы
Профессиональный Документы
Культура Документы
Fabrica
Maquina de moldeo por inyeccion
Maquina para mezclar plastico
Cortador de cerdas
Maquina de insertado
Maquina de estampado
Trituradora
Molde para hacer mangos
Maquina de redondeo de cerdas
Costo de produccion por cepillo
Pago de empleados
Transporte
Agua
Energia
Gas
Precio de venta del cepillo
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
VALOR
CANTIDAD
TOTAL
95,000,000.00
$ 95,000,000.00
25,000,000.00
1
$ 25,000,000.00
17,000,000.00
1
$ 17,000,000.00
6,000,000.00
1
$
6,000,000.00
15,000,000.00
1
$ 15,000,000.00
18,000,000.00
1
$ 18,000,000.00
9,000,000.00
1
$
9,000,000.00
7,000,000.00
1
$
7,000,000.00
12,000,000.00
1
$ 12,000,000.00
5,500.00
$
5,500.00
196,216,320.00
$ 196,216,320.00
24,480,000.00
$ 24,480,000.00
178,300.00 12 meses $
178,300.00
750,000.00 12 meses $
750,000.00
300,000.00 12 meses $
300,000.00
13,000.00
$
13,000.00
ESTRUCTURA DE COSTO
COSTOS OPERACIONALES
COSTOS DE PRODUCCIN
Ao 0
$ 10,000,000
$ 100,000,000
$ 4,000,000
$ 500,000
$ 500,000
$ 2,000,000
SUBTOTAL
Ao 1
$ 10,300,000
$0
$ 120,000,000
$ 4,120,000
$ 515,000
$ 515,000
$ 2,060,000
$0
$ 137,510,000
COSTOS DE VENTAS
Ao 0
Mano de obra (Ventas - Marketing)
Costos de Publicidad y Mercadeo
Impuestos (Industria y comercio)
brochures de ventas
transportes comerciales
Tarjetas de presentacin
ayudaventas
polizas de seguro de mercancia
$ 1,200,000
$ 1,200,000
$ 140,000
$ 400,000
$ 20,160,000
SUBTOTAL
Ao 1
$ 42,000,000
$ 92,421,900
$ 2,876,735
$ 1,236,000
$ 1,236,000
$ 144,200
$ 412,000
$ 20,764,800
$0
$ 161,091,635
COSTOS ADMINISTRATIVOS
Mano de obra (Administrativos)
Artculos bao -aseo
Artculos insumos cafeteria
Transportes mensajero
servicios publicos - agua
servicios publicos - luz
servicios contables
Ao 0
$ 60,000,000
$ 2,400,000
$ 2,400,000
$ 1,200,000
$ 1,000,000
$ 1,000,000
$ 6,000,000
mantenimiento de automovil
$ 3,600,000
SUBTOTAL (Sin D y A)
Ao 1
$ 66,000,000
$ 2,472,000
$ 2,472,000
$ 1,236,000
$ 1,030,000
$ 1,030,000
$ 6,180,000
$0
$ 3,708,000
$0
$0
$0
$ 84,128,000
Depreciaciones
Amortizaciones intangibles
$ 7,533,333
$ 4,443,965
$ 96,105,299
SUBTOTAL
COSTOS FINANCIEROS
Gastos financieros (Manejo cuenta, etc)
Servicio de deuda (intereses)
Ao 0
$ 840,000
Ao 1
$ 865,200
$0
$0
SIN D Y A
$ 382,729,635
SUBTOTAL
COSTOS TOTALES
$ 394,706,933
** Calculo del 4 x 1000: Cuentas bancarias superiores a 9,6 millones mensuales (115,2 millones anuales). Tarif
COSTOS DESEMBOLSABLES
Ao 0
SUBTOTAL
Ao 1
$ 137,510,000
$ 161,091,635
$ 84,128,000
$0
$ 382,729,635
$ 383,594,835
Produccin
Ventas
Administrativos
Financieros
COSTOS NO DESEMBOLSABLE
Ao 0
Ao 1
$ 7,533,333
$ 4,443,965
$ 11,977,299
Depreciacones
Amortizaciones intangibles
SUBTOTAL
TOTAL COSTOS
$0
$ 394,706,933
OK
NOMINA
Cargos
AO 0
$ 51,591,000
$ 10,000,000
$ 60,000,000
Nmina Comercial
Nmina Diseo
Nmina Administrativa
CLASIFICACIN GENERAL
Mano de directa
Mano de obra (Ventas - Marketing)
Mano de obra (Administrativos)
AO 0
$ 10,000,000
$ 51,591,000
$ 60,000,000
TOTAL
AO 1
$ 53,138,730
$ 10,300,000
$ 61,800,000
$0
$0
$0
$0
$0
$ 125,238,730
PROYECCION DE NOMINA
AO 1
$ 10,300,000
$ 53,138,730
$ 63,000,000
$ 126,438,730
$ 100,000,000
Subtotal
$ 103,000,000
$0
$0
$0
$0
$ 103,000,000
Subtotal
$0
$0
$0
$0
$0
$0
Materiales
-
Item
Agencia relaciones publicas nacional
AO 0
$ 30,000,000
$ 30,000,000
$ 17,730,000
$ 12,000,000
$ 30,900,000
$ 18,261,900
$ 12,360,000
$ 92,421,900
Ao 0
U.A.A.I
Part. %
Amortizacin de intangibles
CONCEPTO
Costo unitario (sin incluir IIC)
Precio (sin incluir IIC)
Ingresos (sin incluir IIC)
Impuesto Industria y comercio
20%
$ 4,443,965
$ 22,000,000
AO 0
$ 2,876,735
Para consultar
** Calculo del impuesto de industria y comercio
UCTURA DE COSTOS
STOS OPERACIONALES
STOS DE PRODUCCIN
Ao 2
$ 10,609,000
$0
$ 140,000,000
$ 4,243,600
$ 530,450
$ 530,450
$ 2,121,800
$0
$ 158,035,300
Ao 3
$ 10,927,270
$0
$ 160,000,000
$ 4,370,908
$ 546,364
$ 546,364
$ 2,185,454
$0
$ 178,576,359
Ao 4
$ 11,255,088
$0
$ 180,000,000
$ 4,502,035
$ 562,754
$ 562,754
$ 2,251,018
$0
$ 199,133,650
Ao 5
$ 11,592,741
$0
$ 200,000,000
$ 4,637,096
$ 579,637
$ 579,637
$ 2,318,548
$0
$ 219,707,659
Ao 3
$ 46,000,000
$ 98,050,394
$ 3,378,511
$ 1,311,272
$ 1,311,272
$ 152,982
$ 437,091
$ 22,029,376
$0
$ 172,670,898
Ao 4
$ 48,000,000
$ 100,991,906
$ 3,592,140
$ 1,350,611
$ 1,350,611
$ 157,571
$ 450,204
$ 22,690,258
$0
$ 178,583,299
Ao 5
$ 50,000,000
$ 104,021,663
$ 3,845,208
$ 1,391,129
$ 1,391,129
$ 162,298
$ 463,710
$ 23,370,965
$0
$ 184,646,102
Ao 3
$ 78,000,000
$ 2,622,545
$ 2,622,545
$ 1,311,272
$ 1,092,727
$ 1,092,727
$ 6,556,362
$0
$ 3,933,817
$0
$0
$0
$ 97,231,995
Ao 4
$ 84,000,000
$ 2,701,221
$ 2,701,221
$ 1,350,611
$ 1,125,509
$ 1,125,509
$ 6,753,053
$0
$ 4,051,832
$0
$0
$0
$ 103,808,955
Ao 5
$ 90,000,000
$ 2,782,258
$ 2,782,258
$ 1,391,129
$ 1,159,274
$ 1,159,274
$ 6,955,644
$0
$ 4,173,387
$0
$0
$0
$ 110,403,224
COSTOS DE VENTAS
Ao 2
$ 44,000,000
$ 95,194,557
$ 3,127,159
$ 1,273,080
$ 1,273,080
$ 148,526
$ 424,360
$ 21,387,744
$0
$ 166,828,506
STOS ADMINISTRATIVOS
Ao 2
$ 72,000,000
$ 2,546,160
$ 2,546,160
$ 1,273,080
$ 1,060,900
$ 1,060,900
$ 6,365,400
$0
$ 3,819,240
$0
$0
$0
$ 90,671,840
$ 7,533,333
$ 4,417,250
$ 102,622,424
$ 7,533,333
$ 4,396,079
$ 109,161,407
$ 2,600,000
$ 4,376,144
$ 110,785,099
$ 2,600,000
$ 4,366,562
$ 117,369,785
Ao 2
$ 891,156
$0
$0
Ao 3
$ 917,891
$0
$0
Ao 4
$ 945,427
$0
$0
Ao 5
$ 945,427
$0
$0
$ 415,535,646
$ 448,479,253
$ 481,525,904
$ 514,756,985
$ 427,486,230
$ 460,408,665
$ 488,502,048
$ 521,723,547
OSTOS FINANCIEROS
es (115,2 millones anuales). Tarifas: 4x1000 (2014); 2x1000 (2015); 1x1000 (2016 y 2017); o en adelante.
$ 115,200,000
OLSABLES Y NO DESEMBOLSABLES
STOS DESEMBOLSABLES
Ao 2
$ 158,035,300
$ 166,828,506
$ 90,671,840
$0
$ 415,535,646
Ao 3
$ 178,576,359
$ 172,670,898
$ 97,231,995
$0
$ 448,479,253
Ao 4
$ 199,133,650
$ 178,583,299
$ 103,808,955
$0
$ 481,525,904
Ao 5
$ 219,707,659
$ 184,646,102
$ 110,403,224
$0
$ 514,756,985
$ 416,426,802
$ 449,397,143
$ 482,471,332
$ 515,702,412
Ao 3
$ 7,533,333
$ 4,396,079
$ 11,929,412
Ao 4
$ 2,600,000
$ 4,376,144
$ 6,976,144
Ao 5
$ 2,600,000
$ 4,366,562
$ 6,966,562
OS NO DESEMBOLSABLES
Ao 2
$ 7,533,333
$ 4,417,250
$ 11,950,584
$ 427,486,230
OK
$ 460,408,665
OK
$ 488,502,048
OK
$ 521,723,547
OK
NOMINA
AO 2
$ 54,732,892
$ 10,609,000
$ 63,654,000
$0
$0
$0
$0
$0
$ 128,995,892
PROYECCION DE NOMINA
AO 2
$ 10,609,000
$ 54,732,892
$ 66,000,000
$ 131,341,892
AO 3
$ 56,374,879
$ 10,927,270
$ 65,563,620
$0
$0
$0
$0
$0
$ 132,865,769
AO 4
$ 58,066,125
$ 11,255,088
$ 67,530,529
$0
$0
$0
$0
$0
$ 136,851,742
AO 5
$ 59,808,109
$ 11,592,741
$ 69,556,444
$0
$0
$0
$0
$0
$ 140,957,294
AO 3
$ 10,927,270
$ 56,374,879
$ 69,000,000
$ 136,302,149
AO 4
$ 11,255,088
$ 58,066,125
$ 72,000,000
$ 141,321,213
AO 5
$ 11,592,741
$ 59,808,109
$ 75,000,000
$ 146,400,850
AO 4
AO 5
$ 106,090,000
$0
$0
$0
$0
$ 106,090,000
$ 109,272,700
$0
$0
$0
$0
$ 109,272,700
$ 112,550,881
$0
$0
$0
$0
$ 112,550,881
$ 115,927,407
$0
$0
$0
$0
$ 115,927,407
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
$0
AO 3
$ 32,781,810
AO 4
$ 33,765,264
AO 5
$ 34,778,222
$ 31,827,000
$ 18,809,757
$ 12,730,800
$ 32,781,810
$ 19,374,050
$ 13,112,724
$ 33,765,264
$ 19,955,271
$ 13,506,106
$ 34,778,222
$ 20,553,929
$ 13,911,289
$ 95,194,557
$ 98,050,394
$ 100,991,906
$ 104,021,663
Ao 3
$ 586,566,187
Ao 4
$ 583,906,294
20%
$ 4,396,079
20%
$ 4,376,144
Ao 5
$ 582,627,754
$ 2,935,447,006
20%
$ 4,366,562
AO 3
$ 49,464
$ 55,400
$ 482,644,419
AO 4
$ 47,811
$ 53,548
$ 513,162,898
AO 5
$ 46,527
$ 52,110
$ 549,315,459
$ 3,378,511
$ 3,592,140
$ 3,845,208
O AMORTIZACION DE INTANGIBLES
Ao 2
$ 589,391,103
20%
$ 4,417,250
$ 3,127,159
- Liquidacin de la nomina