Professional Documents
Culture Documents
Resultados
( )
Sachets
Ao de yogurt
0
9.473
1
1.607.060
2
1.783.837
3
1.960.614
4
2.137.390
5
2.314.167
6
2.490.944
7
2.667.720
8
2.844.497
9
3.021.274
10 3.214.121
Costo
unitario
terico ($)
8
8
8
7
7
7
7
7
6
6
8,00
De esto se obtiene que no ser necesario aumentar el precio de venta del sachet de
yogurt obtenida en el estudio de mercado.
Punto de equilibrio
Ao
Costo fijo
anual [$]
Costo
variable
anual [$]
Costo total
anual [$]
Punto de
Ventas
equilibrio
anuales [$]
[%]
1
2
3
4
5
6
7
8
9
10
3.134.850,10
3.081.085,28
3.446.362,66
3.040.084,48
2.977.205,26
2.914.338,87
2.763.602,40
2.700.762,55
2.637.936,43
2.575.124,35
10.267.615,86
11.274.126,64
12.280.637,42
13.287.148,21
14.293.658,99
15.300.169,77
16.306.680,56
17.313.191,34
18.319.702,12
19.417.713,89
13.402.465,96
14.355.211,92
15.727.000,09
16.327.232,69
17.270.864,25
18.214.508,65
19.070.282,96
20.013.953,89
20.957.638,55
21.992.838,24
14.220.049,60
15.784.255,06
17.348.460,51
18.912.665,97
20.476.871,42
22.041.076,88
23.605.282,34
25.169.487,79
26.733.693,25
28.440.099,20
79%
68%
68%
54%
48%
43%
38%
34%
31%
29%
Punto de
equilibrio
[kg
yogurt/ao]
1.419.217,62
1.356.858,64
1.484.554,60
1.286.090,72
1.240.663,24
1.199.085,68
1.124.710,61
1.088.776,20
1.054.670,84
1.021.418,32
261
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio
Millions
Costos fijos
4
3.5
Pesos
3
2.5
2
1.5
1
10
Aos
Costos variables
Pesos
Millions
Costos Variables
25
20
15
10
5
0
1
10
262
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio
Punto de equilibrio
100%
80%
60%
40%
20%
0%
1
10
Aos
263
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio
Perodo
Detalle
0
10
1.571.588
2.700.494
3.957.600
5.507.763
7.464.428
9.741.426
12.482.032
15.629.115
19.182.664
2.628.205
1.298.537
6.679
6.679
6.679
6.679
6.679
6.679
6.679
6.679
7.286
3.262.464
Ventas [$]
14.220.050
15.784.255
17.348.461
18.912.666
20.476.871
22.041.077
23.605.282
25.169.488
26.733.693
28.440.099
441.046
5.890.669
15.959.633
17.362.522
20.055.633
22.876.945
25.991.313
29.512.183
33.353.387
37.658.199
42.369.486
47.630.049
Usos
10
5.842.136
375.640
48.533
922.897
6.679
6.679
6.679
6.679
6.679
6.679
6.679
6.679
7.286
12.967.720
14.249.984
15.611.344
16.201.148
17.134.352
18.067.568
18.912.914
19.846.157
20.779.414
21.803.238
471.495
573.825
648.471
993.161
1.217.661
1.442.157
1.697.408
1.921.894
2.146.376
2.389.262
181.248
362.496
362.496
362.496
362.496
362.496
362.496
362.496
362.496
181.248
5.890.669
14.919.000
15.192.983
16.628.989
17.563.484
18.721.188
19.878.900
20.979.497
22.137.226
23.294.965
24.381.033
1.040.632
2.169.539
3.426.644
5.313.461
7.270.126
9.633.284
12.373.890
15.520.972
19.074.522
23.249.016
530.956
530.956
530.956
194.302
194.302
108.142
108.142
108.142
108.142
108.142
1.571.588
2.700.494
3.957.600
5.507.763
7.464.428
9.741.426
12.482.032
15.629.115
19.182.664
23.357.158
1.571.588
1.128.906
1.257.106
1.550.163
1.956.665
2.276.998
2.740.606
3.147.082
3.553.549
4.174.494
Fuentes
Evaluando los resultados obtenidos se observa que ningn saldo de fondo es negativo, lo que significa que no se contraen
deudas que no estn acordadas.
264
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio
Detalle
Ventas
Fuentes
Ventas [$]
10
14.314.850 15.889.483 17.464.117 19.038.750 20.613.384 22.188.017 23.762.651 25.337.284 26.911.918 28.629.700
11.256.503 12.594.969 13.681.551 14.683.337 15.685.124 16.686.911 17.688.698 18.690.485 19.692.272 20.785.130
339.946
10.916.558 12.594.969 13.681.551 14.683.337 15.685.124 16.686.911 17.688.698 18.690.485 19.692.272 20.785.130
94.800
105.228
115.656
126.084
136.512
146.941
157.369
167.797
178.225
189.601
10.821.757 12.489.740 13.565.894 14.557.253 15.548.612 16.539.971 17.531.330 18.522.688 19.514.047 20.595.530
1.575.031
1.236.890
1.585.533
1.247.415
1.252.697
1.257.991
1.175.415
1.180.736
1.186.071
1.191.849
570.931
523.354
459.917
396.480
333.043
269.606
206.170
142.733
79.296
15.859
12.967.720 14.249.984 15.611.344 16.201.148 17.134.352 18.067.568 18.912.914 19.846.157 20.779.414 21.803.238
Resultado [$]
1.347.130
1.639.500
1.852.773
2.837.602
3.479.032
4.120.449
4.849.736
5.491.127
6.132.504
6.826.462
471.495
573.825
648.471
993.161
1.217.661
1.442.157
1.697.408
1.921.894
2.146.376
2.389.262
875.634
1.065.675
1.204.303
1.844.441
2.261.371
2.678.292
3.152.329
3.569.233
3.986.128
4.437.200
Observando los resultados finales podemos afirmar que todos son positivos y van incrementando ao a ao.
265
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio
Inversi
n en
Activos
de
Trabajo
$
5.842.136
Ejercicio
Inversin
en
Activos
Fijos
Impuesto
Total
s a las
de
Ganancia Egreso
s
s
Utilidade
s antes
Intereses Total de
Diferencia
Amortiza
Diferenci
de
Financiero Ingreso
Actualizad
-ciones
a
Impuesto
s
s
a
s
$
$
$
$
$
$
48.533
5.890.669
-5.890.669
-5.890.669
375.640
922.897
671.321
1.969.858
1.347.130
530.956
181.248
2.059.334
89.475
-5.801.193
6.679
756.999
763.677
1.639.500
530.956
362.496
2.532.951
1.769.274
-4.031.919
6.679
809.442
816.120
1.852.773
530.956
362.496
2.746.225
1.930.105
-2.101.814
6.679
1.131.929
1.138.607
2.837.602
194.302
362.496
3.394.400
2.255.793
153.979
6.679
1.334.226
1.340.905
3.479.032
194.302
362.496
4.035.830
2.694.925
2.848.904
6.679
1.536.519
1.543.198
4.120.449
108.142
362.496
4.591.088
3.047.889
5.896.794
6.679
1.769.567
1.776.246
4.849.736
108.142
362.496
5.320.375
3.544.129
9.440.923
6.679
1.971.851
1.978.530
5.491.127
108.142
362.496
5.961.765
3.983.236
13.424.159
6.679
2.174.130
2.180.809
6.132.504
108.142
362.496
6.603.142
4.422.334
17.846.492
2.394.813
1.335.598
6.826.462
108.142
181.248
7.115.853
8.451.451
26.297.943
10
-2.698.267
-1.032.144
Total
Tasa de Rentabilidad:
Tasa de Rentabilidad
Anual:
Fecha de retorno
26.297.943
363%
36,273%
En
Aos:
En
Meses:
3,94
47,31
266
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio
Perodo
Saldo a
Tasa 0
Coeficiente
Saldo Propio
Saldo
Acumulado
$
0
-5.890.669
1,00
-5.890.669
-5.890.669
89.475
1.769.274
0,76
68.113
-5.822.556
0,58
1.025.291
-4.797.265
1.930.105
0,44
851.449
-3.945.816
2.255.793
0,34
757.535
-3.188.281
2.694.925
0,26
688.932
-2.499.349
3.047.889
0,19
593.137
-1.906.212
3.544.129
0,15
525.038
-1.381.174
3.983.236
0,11
449.204
-931.971
4.422.334
0,09
379.651
-552.319
10
8.451.451
0,07
552.319
31,36%
Perodo
Inversin
Capital
Propio
Saldo Propio
Fuentes y
Usos
Saldo del
Perodo
Saldo
Acumulado
2.628.205
-2.628.205
-2.628.205
1.298.537
1.571.588
273.051
-2.355.153
6.679
1.128.906
1.122.228
-1.232.926
6.679
1.257.106
1.250.427
17.501
6.679
1.550.163
1.543.485
1.560.986
6.679
1.956.665
1.949.986
3.510.972
6.679
2.276.998
2.270.319
5.781.291
6.679
2.740.606
2.733.928
8.515.219
6.679
3.147.082
3.140.404
11.655.623
6.679
3.553.549
3.546.871
15.202.494
10
-3.730.411
4.174.494
7.904.905
23.107.399
Tasa de Rentabilidad:
588%
59%
Ao:
Fecha de retorno
Meses:
3,20
38
267
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio
Perodo
Saldo a
Tasa 0
Saldo Propio
Coeficiente
Saldo
Acumulado
$
-2.628.205
1,0000
-2.628.205
-2.628.205
273.051
0,6851
187.054
-2.441.150
1.122.228
0,4693
526.657
-1.914.494
1.250.427
0,3215
402.002
-1.512.491
1.543.485
0,2202
339.935
-1.172.557
1.949.986
0,1509
294.204
-878.353
2.270.319
0,1034
234.654
-643.699
2.733.928
0,0708
193.576
-450.124
3.140.404
0,0485
152.325
-297.798
3.546.871
0,0332
117.857
-179.941
10
7.904.905
0,0228
179.941
46%
268
Blanc Consolani, Romina Giselle Schiapparello, Miguel ngel Lucio