Documente Academic
Documente Profesional
Documente Cultură
Costo en USD
Descripcin
Terreno
13,000.00
Imprevistos
867.50
Gastos de instalacin
Gastos de constitucion
1,500.00
850.00
Intereses preoperativos
15,000.00
Total
31,217.50
Valor en USD
Maquinarias y Equipo
2,000.00
Soldadora
300.00
Taladro de pedestal
130.00
Moladora de corte
130.00
Comprensor de aire
54,750.00
Edificios
490.00
Muebles y enseres
Vehculos:
Camioneta
24,000.00
Equipos de cmputo
Computadora
1,200.00
Impresora 320.00
Total MAQUINARIA Y EQUIPOS
83,320.00
INVERSIN FIJA
Rubro
Inversin en Adecuacin de la planta
Inversin en Maquinarias y Equipos
TOTAL EN INVERSIN FIJA
Valor en USD
31,217.50
83,320.00
114,537.50
Valor Total
(en USD)
Tiempo de
Vida / Aos
cantidad
2,000.00
300.00
130.00
130.00
54,750.00
490.00
10
10
10
10
20
10
1
1
1
1
1
1
24,000.00
1,200.00
320.00
83,320.00
3
3
1
1
RENDIMIENTOS Y COSTOS DE M
Item
Plancha de acero
Tubo de cobre
Tubo de cobre
Conectores soldables
Tapones soldables
Varilla de soldadura
Plancha de aluminio
Remaches
Aislamiento trmico
Tanque
Tubo con riel
Tubo Polimex
Tubo hidro
Universales Polimex
Codos Polimex
Neplos Polimex
Tee Polimex
Bushing
Codos Polimex
Codos cachimba
Universales Polimex
Tee
Tapn Macho
Vlvulas de Bola
Vlvulas Check
Vlvulas de purga aire
Vidrio
Permatex
Tefln
Tefln
Caucho
Silicn
Cemento contacto
MOD
Unidad
Precio Compra
PANEL SOLAR
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
$ 51.50
$ 30.11
$ 11.78
$ 3.34
$ 0.77
$ 2.18
$ 13.90
$ 0.02
$ 21.50
$ 135.99
$ 13.80
$ 22.50
$ 6.80
$ 3.84
$ 1.35
$ 0.32
$ 1.56
$ 0.30
$ 0.22
$ 0.79
$ 0.78
$ 0.35
$ 0.55
$ 3.95
$ 12.50
$ 7.76
$ 60.33
$ 4.80
$ 1.40
$ 0.25
$ 0.18
$ 3.50
$ 3.00
$ 41.42
PANEL
103.00
180.66
0.00
Tubo de cobre
Conectores soldables
Tapones soldables
Varilla de soldadura
Plancha de aluminio
Remaches
Aislamiento trmico
Tanque
Tubo con riel
Tubo Polimex
Tubo hidro
Universales Polimex
Codos Polimex
Neplos Polimex
Tee Polimex
Bushing
Codos Polimex
Codos cachimba
Universales Polimex
Tee
Tapn Macho
Vlvulas de Bola
Vlvulas Check
Vlvulas de purga aire
Vidrio
Permatex
Tefln
Tefln
Caucho
Silicn
Cemento contacto
MOD
47.12
13.36
3.08
13.08
13.90
4.60
43.01
135.99
82.80
22.50
6.80
11.52
8.10
0.96
4.68
1.20
1.10
1.58
2.34
0.70
0.55
7.90
12.50
7.76
120.66
9.60
2.80
1.25
2.16
7.00
3.00
41.52
918.78
0.00
Total
Cantidad
(A)
20
918.78
0.00
0.00
Rubro
Efectivo
Costo de Bienes Terminados
Capital de Trabajo
Valor
55,126.68
18,375.56
73,502.24
3 meses
Rendimiento
PANEL SOLAR
2 plancha de acero/1 panel
6 Tubo cobre tipo M 0,5"/1 panel
4 Tubo de cobre Tipo M 1"/1 panel
Conectores Soldables de 1" a 1" NPT/1 panel
Tapones Soldable de 1"
Varilla de Soldadura Plata 5%
Plancha de aluminio
Remaches ciegos de 1/8x3/8
Aislamiento trmico poliuretano
Tanque 80 GLN
Tubo con riel de 1"
Tubo Polimex de 1"
Tubo hidro 3 de 1/2"
Universales Polimex de 1"
Codos Polimex de 1"
Neplos Polimex de 1"x6 cm
Tee Polimex de 1"
Bushing h3 de 1" a 1/2"
Codos Polimex de 1/2"
Codos cachimba de 1/2"
Universales Polimex de 1/2"
Tee H3 DE 1/2"
Tapn Macho de 1"
Vlvulas de Bola de 1/2"
Vlvulas Check de 1/2"
Vlvulas de purga aire de 1/2"
Vidrio 6mm
Permatex
Tefln 1/2"
Tefln 3/8
Caucho
Silicn
Cemento contacto
0.00
Costo Unitario
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
103.00
180.66
47.12
13.36
3.08
13.08
13.90
4.60
43.01
135.99
82.80
22.50
6.80
11.52
8.10
0.96
4.68
1.20
1.10
1.58
2.34
0.70
0.55
7.90
12.50
7.76
120.66
9.60
2.80
1.25
2.16
7.00
3.00
41.52
Unidad
Precio Compra
m
0.00
Total =(A *B )
18,375.56
0.00
0.00
18,375.56
Rendimiento
Costo Unitario
$
Unidad
-
Precio Compra
$ 0.00
Rendimiento
VESTIDOS
1 m / 1 vestido
Costo Unitario
$
GASTOS LEGALES
Gastos Legales
USD
Honorarios de Abogados
700.00
Permisos de Funcionamiento
400.00
Valor a la Superintendencia
Compaa (reembolsable)
Total
de
800.00
1,900.00
VALOR US$
114,537.50
73,502.24
1,900.00
189,939.74
COSTOS FIJOS
VALOR
US$
RUBRO
Alquiler del taller
0.00
3,260.22
Servicios Bsicos
120.00
250.00
TOTAL
3,630.22
COSTOS VARIABLES
VOLUMEN DE PRODUCCIN
Mes
A O 1
Descripcin
1
40
Paneles solares
2
40
3
40
4
40
5
40
6
40
Costo
Unitario
Descripcin
A O 1
1
2
3
4
5
918.78 36,751.12 36,751.12 36,751.12 36,751.12 36,751.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36,751.12 36,751.12 36,751.12 36,751.12 36,751.12
PANEL SOLAR
Total Costos
COSTOS OPERACIONALES
Mes
Descripcin
Costos Variables (Materiales y
M.O.*)
A O 1
1
Arriendo
Sueldos Administrat.
Servicios Bsicos
Movilizacin y Otros
5% Imprevistos
Total
Personal administrativo
0.00
0.00
0.00
0.00
0.00
0.00
3,260.22 3,260.22 3,260.22 3,260.22 3,260.22 3,260.22
120.00
120.00
120.00
120.00
120.00
120.00
250.00
250.00
250.00
250.00
250.00
250.00
Subtotal 40,381.34 40,381.34 40,381.34 40,381.34 40,381.34 40,381.34
2019.067 2019.067 2019.067 2019.067
40,381.34 40,381.34 42,400.41 42,400.41 42,400.41 42,400.41
A O 1
7
40
8
40
9
40
10
40
11
40
12
40
A O 1
6
7
8
9
10
11
36,751.12 36,751.12 36,751.12 36,751.12 36,751.12 36,751.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
36,751.12 36,751.12 36,751.12 36,751.12 36,751.12 36,751.12
A O 1
7
10
11
12
12
36,751.12
0.00
0.00
36,751.12
0.00
0.00
0.00
0.00
0.00
0.00
3,260.22 3,260.22 3,260.22 3,260.22 3,260.22 3,260.22
120.00
120.00
120.00
120.00
120.00
120.00
250.00
250.00
250.00
250.00
250.00
250.00
40,381.34 40,381.34 40,381.34 40,381.34 40,381.34 40,381.34
2019.067 2019.067 2019.067 2019.067 2019.067 2019.067
42,400.41 42,400.41 42,400.41 42,400.41 42,400.41 42,400.41
INGRESOS
Mes
Paneles Solares
Ingreso Total
Precio Unidad
1,500.00
1
60,000.00
0.00
0.00
2
60,000.00
0.00
0.00
3
60,000.00
0.00
0.00
4
60,000.00
0.00
0.00
5
60,000.00
0.00
0.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
6
60,000.00
0.00
0.00
7
60,000.00
0.00
0.00
8
60,000.00
0.00
0.00
9
60,000.00
0.00
0.00
10
60,000.00
0.00
0.00
11
60,000.00
0.00
0.00
12
60,000.00
0.00
0.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
60,000.00
UTILIDAD OPERACIONAL
Mes
Ingresos
(-) Costos
operacionales
Utilidad/prdidas
Utilidad/prdidas
acumuladas
1
60,000.00
2
60,000.00
3
60,000.00
4
60,000.00
5
60,000.00
6
60,000.00
40,381.34
40,381.34
42,400.41
42,400.41
42,400.41
42,400.41
19,618.66
19,618.66
17,599.59
17,599.59
17,599.59
17,599.59
19,618.66
39,237.32
56,836.91
74,436.51
92,036.10
109,635.69
918.78
40
36751.2
7
60,000.00
8
60,000.00
9
60,000.00
10
60,000.00
11
60,000.00
12
60,000.00
TOTAL
720,000.00
42,400.41
42,400.41
42,400.41
42,400.41
42,400.41
42,400.41
504,766.75
17,599.59
17,599.59
17,599.59
17,599.59
17,599.59
17,599.59
215,233.25
127,235.29
144,834.88
162,434.47
180,034.06
197,633.66
215,233.25
FINANCIAMIENTO
DETALLE
Inversin Fija
(+) Capital de Trabajo
(+) Gastos Legales
SUBTOTAL
(-) Capital Propio
TOTAL A FINANCIAR
VALOR
114,537.50
73,502.24
1,900.00
189,939.74
20,000.00
169,939.74
Tasa (%)
12.00%
TIEMPO (AO)
DESCRIPCIN
Monto del Prstamo / Principal
Abono a Capital
Saldo
Intereses
Intereses mensuales
Pago mensual del capital
Pago Capital + Interes al mes
Pago Capital + Interes al ao
170,000.00
34,000.00
136,000.00
20,400.00
136,000.00
34,000.00
102,000.00
16,320.00
102,000.00
34,000.00
68,000.00
12,240.00
68,000.00
34,000.00
34,000.00
8,160.00
34,000.00
34,000.00
0.00
4,080.00
1700.00
2833.33
4533.33
54,400.00
1360.00
2833.33
4193.33
50,320.00
1020.00
2833.33
3853.33
46,240.00
680.00
2833.33
3513.33
42,160.00
340.00
2833.33
3173.33
38,080.00
TABLA DE DEPRECIACIN
Descripcin de los Bienes
Maquinarias y Equipo
Soldadora
Taladro de pedestal
Moladora de cobe
Compresor de aire
Vehculos:
Camioneta
Equipos de cmputo
Computadora
Impresora
Edificios
Edificios
Muebles y enseres
Muebles y enseres
Total
Gastos Legales
Vida til
Valor a Depreciar
Anualmente:
Depreciacin
Mensual:
2,000.00
300.00
130.00
130.00
10
10
10
10
200.00
30.00
13.00
13.00
16.67
2.50
1.08
1.08
24,000.00
4,800.00
400.00
1,200.00
320
400.00
106.67
33.33
8.89
54750
20
2,737.50
228.13
490
10
49.00
8,349.17
4.08
Valor en US$
USD
Amortizacin
Anual
695.76
Amortizacin
Mensual
Honorarios de Abogados
700.00
140.00
11.67
Permisos de
Funcionamiento
400.00
80.00
6.67
Valor a la
Superintendencia de
Compaa (reembolsable)
800.00
160.00
13.33
1,900.00
380.00
31.67
Total
PUNTO DE EQUILIBRIO
Tabla 3a: Costos Variables por Producto (en USD)
COSTOS FIJOS
Camisa
103.00
180.66
47.12
13.36
3.08
13.08
13.90
4.60
43.01
135.99
82.80
22.50
6.80
11.52
8.10
0.96
4.68
1.20
1.10
1.58
2.34
0.70
0.55
7.90
12.50
7.76
120.66
9.60
2.80
1.25
2.16
7.00
3.00
41.52
918.78
Pantaln
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Vestido
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
RUBRO
Alquiler del taller
Sueldos y Salarios: Gerente,
Secretaria y Chofer
Servicios Bsicos
Movilizacin y Otros Gastos
TOTAL MENSUAL (1)
VALOR
US$
0.00
3,260.22
120.00
250.00
3,630.22
RUBRO
Depreciacin
Amortizacin
Inters del Prstamo
TOTAL MENSUAL (2)
(1) + (2)
PARTICIPACIN DE INGRESOS
INGRESOS
%
PREVISTOS* PARTICIPACIN
Por Ventas de Camisas
60,000
100.00%
Por Ventas de Pantalones
0
0.00%
Por Ventas de Vestidos
0
0.00%
TOTAL
60,000
100.00%
* Primer mes
1,500.00
918.78
581.22
1.00
581.22
15.30
15
Pantalones
0.00
0.00
0.00
0.00
0.00
581.22
8,890.98
15.30
0.00
Vestidos
0.00
0.00
0.00
0.00
0.00
0.00
UNIDADES PRODUCIDAS
40
(El facilitador explicar el significado del Punto de Equilibrio, PE, con respecto al Volumen producido,
sobretodo en la produccin de Vestidos en la que el PE supera la produccin)
Camisas
1,500.00
15
22,945.58
Pantalones
0.00
0
0.00
Vestidos
0.00
0
0.00
INGRESOS
(-) COSTOS OPERACIONALES
UTILIDAD OPERACIONAL
(-) Depreciacin
(-) Amortizacin por Gastos Legales
(-) Intereses del Prstamo
(-) Otros Gastos
Utilidad antes de Obligaciones
(-) Participacin Trabajadores
SUBTOTAL
(-) Impuesto a la Renta
UTILIDAD NETA
15%
25%
1
720,000.00
504,766.75
215,233.25
8,349.17
380.00
20,400.00
0.00
186,104.08
27,915.61
158,188.47
39,547.12
2
720,000.00
504,766.75
215,233.25
8,349.17
380.00
16,320.00
0.00
190,184.08
28,527.61
161,656.47
40,414.12
AOS
3
720,000.00
504,766.75
215,233.25
8,349.17
380.00
12,240.00
0.00
194,264.08
29,139.61
165,124.47
41,281.12
4
720,000.00
504,766.75
215,233.25
7,949.17
380.00
8,160.00
0.00
198,744.08
29,811.61
168,932.47
42,233.12
118,641.35
121,242.35
123,843.35
126,699.35
5
720,000.00
504,766.75
215,233.25
7,949.17
380.00
4,080.00
0.00
202,824.08
30,423.61
172,400.47
43,100.12
129,300.35
0
(114,537.50)
(73,502.24)
(1,900.00)
20,000.00
170,000.00
60.26
60.26
60,000.00
(40,381.34)
19,618.66
(1,700.00)
17,918.66
(2,326.30)
(3,295.59)
12,296.77
(2,833.33)
9,463.43
60.26
9,523.69
60,000.00
(40,381.34)
19,618.66
(1,700.00)
17,918.66
(2,326.30)
(3,295.59)
12,296.77
(2,833.33)
9,463.43
9,523.69
18,987.12
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
18,987.12
26,431.49
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
26,431.49
33,875.86
0
(114,537.50)
(73,502.24)
(1,900.00)
(189,939.74)
720,000.00
(504,766.75)
(8,729.17)
206,504.08
(20,400.00)
186,104.08
(27,915.61)
(39,547.12)
118,641.35
(34,000.00)
8,729.17
93,370.52
720,000.00
(504,766.75)
(8,729.17)
206,504.08
(16,320.00)
190,184.08
(28,527.61)
(40,414.12)
121,242.35
(34,000.00)
8,729.17
95,971.52
720,000.00
(504,766.75)
(8,729.17)
206,504.08
(12,240.00)
194,264.08
(29,139.61)
(41,281.12)
123,843.35
(34,000.00)
8,729.17
98,572.52
720,000.00
(504,766.75)
(8,329.17)
206,904.08
(8,160.00)
198,744.08
(29,811.61)
(42,233.12)
126,699.35
(34,000.00)
8,329.17
101,028.52
VAN
TIR
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
33,875.86
41,320.22
720,000.00
(504,766.75)
(8,329.17)
206,904.08
(4,080.00)
202,824.08
(30,423.61)
(43,100.12)
129,300.35
(34,000.00)
8,329.17
103,629.52
$ 163,104.30
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
41,320.22
48,764.59
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
48,764.59
56,208.95
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
56,208.95
63,653.32
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
63,653.32
71,097.68
10
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
71,097.68
78,542.05
11
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
78,542.05
85,986.41
42.20%
12
60,000.00
(42,400.41)
17,599.59
(1,700.00)
15,899.59
(2,326.30)
(3,295.59)
10,277.70
(2,833.33)
7,444.37
85,986.41
93,430.78
TOTAL
(114,537.50)
(73,502.24)
(1,900.00)
20,000.00
170,000.00
720,000.00
(504,766.75)
215,233.25
(20,400.00)
194,833.25
(27,915.61)
(39,547.12)
127,370.52
(34,000.00)
93,430.78