Professional Documents
Culture Documents
Punto de Equilibrio =
Total de costos fijos
Precio de Venta - Costo variable unitario
PE =
PE =
Costos Fijos
Costo variable Unitario
PV
2,554.93
0.32
0.55
PE =
O DE EQUILIBRIO
2,554.93
0.23
11,169
11,169.22
Unidades / mes
6,151.49
Moneda / soles
asasas
cajitas al mes
m3
1.4405
DETALLE
Acarreador de Ladrillo 1
Labrador 3
Ornero 1
DETALLE
Moto Carguero
agua
Deprec Equipos
Deprec de local
Energia Electrica
Otros CIF
e) Opinin y sustento
f) Como tarea solucionar el caso mediante costo estndares
SOLUCION
1)
2)
3)
4)
Cant.Unit.
Estimado Kg.
2.5
0.5
1
Precio
Estimado
S/.3.00
S/.5.00
S/.4.60
Cant.Unit.
Estimado H/H
4
Tasa MOD
Estimado
S/.3.00
Cant.Unit.
Estimado H/H
4
Tasa CIF
Estimado
S/.4.00
Cant.Unit.
Produccin
Estimada(Kg)
gal.
2.5
1600
0.5
1600
1
1600
Costo Total Presupuestado(y Estimado) de MPD
Cant.Unit.
Estimad.H/H
4
Produccin
gal.
1600
Cant.Unit.
Estimado H/H
4
Produccin
gal.
1600
Deprec.,etc
Cant.Unit.
Real (Kg)
2.8
0.4
1.2
Cant.Unit.
Real H/H
5
Produccin
gal.
1600
1600
1600
Costo Total Real MPD
Produccin
gal.
1600
Cant.Unit.
Real H/H
5
Produccin
gal.
1600
Deprec.,etc
S/.68,160.00
S/.83,776.00
S/.15,616.00
S/.23,360.00
S/.26,176.00
S/.2,816.00
S/.19,200.00
S/.24,000.00
S/.4,800.00
S/.25,600.00
S/.33,600.00
S/.8,000.00
S/.15,616.00
S/.2,816.00
S/.23,360.00
0.1205479452
S/.4,800.00
S/.19,200.00
0.25
S/.8,000.00
S/.25,600.00
0.3125
S/.14.60
0.1205479452
S/.1.76
S/.16.36
S/.12.00
0.25
S/.3.00
S/.15.00
S/.16.00
0.3125
S/.5.00
S/.21.00
C.Unit.Estim.Ajustado MPD
C.Unit.Estim.Ajustado MPD
C.Unit.Estim.Ajustado MPD
C.Unit.Estim.Ajustado Total
Produccin real
C.Total Estim.Ajust.General
Costo Total Real General
S/.16.36
S/.15.00
S/.21.00
S/.52.36
1600
S/.83,776.00
S/.83,776.00
OS
356 Ladrillos
512.82 lad/da
0.5128
3
0.1538
ACIN
MONTO S/.
COSTO UNIT.
3.56
0.01
0.43
0.00
0.15
0.00
0.12
0.00
0.18
0.00
0.72
0.00
5.16
0.01
114.63
0.32 x cada amplificador Navocal
as unidades voy a vender y cuanto va a ser
cto
e 1 galn de pintura.
horas hombre.
n de 1 galn de pintura.
.------------------------.
Total
S/.7.50
S/.2.50
S/.4.60
S/.14.60
Total
S/.12.00
S/.12.00
Total
S/.16.00
S/.16.00
S/.42.60
(Presupuesto Flexible)
Cant.Total
Presup.(Kg)
4000
800
1600
uestado(y Estimado) de MPD
Precio
Estimado
S/.3.00
S/.5.00
S/.4.60
Total
S/.12,000.00
S/.4,000.00
S/.7,360.00
S/.23,360.00
Cant.Total
Presup.H/H
6400
Tasa MOD
Estimado
S/.3.00
Cant.Total
Presup.H/H
6400
Total
S/.19,200.00
S/.19,200.00
Tasa CIF
Estimado
S/.4.00
Total
S/.25,600.00
S/.25,600.00
S/.68,160.00
Cant.Total
Real (Kg)
4480
640
1920
Total Real MPD
Cant.Total
Real H/H
8000
Precio
Real
3.2
4.7
4.6
Tasa MOD
Real
3
Cant.Total
Real H/H
8000
Total
S/.14,336.00
S/.3,008.00
S/.8,832.00
S/.26,176.00
Total
S/.24,000.00
S/.24,000.00
Tasa CIF
Real
4.2
Total
S/.33,600.00
S/.33,600.00
S/.83,776.00
Desfavorable
Desfavorable
Desfavorable
Desfavorable
Desfavorable
a
b
a/b
c
d
c*d
c+(c*d)
ESCENARIO
1er. Ao
2do Ao
AOS
3er. Ao
4to.Ao
5to. Ao
Pesimista
Conservador
480,053
504,045
529,147
555,693
582,128
Optimista
MES
DIA
40,004
1,539
42,004
1,616
44,096
1,696
46,308
1,781
48,511
1,866
DETALLES
Venta dispositivos x lote
356
356
ao 3
356
4.322
4.538
4.764
5.003
5.241
N de das trabajados
26
26
26
26
26
N de meses
12
12
12
12
12
Total
480,053
504,045
529,147
555,693
582,128
MES
40,004.43
42,004
44,096
46,308
48,511
10,001
1,539
10,501
1,616
11,024
1,696
11,577
1,781
12,128
1,866
N de lotes vendidos x da
N de unidades x proveedor
SEMANA
DIA
PRODUCCION DE VENTA
ao 1
ao 2
13 6240691.392
864,095.73 172,819.15 14,401.60
44,184.44
ao 4
356
ao 5
356
Materiales e insumos
Costo Unitario
(Nuevos Soles)
Costo Total
(Nuevos Soles)
Unidad
Cantidad x Mes
m3
112.36
35.6
Arena fina
m3
5.955
30
Agua
m3
16
Lea
Kg.
112.36
5.34
4,000.02
178.65
32.00
600.00
0.00
0.00
0.00
4,810.67
Personal
Cantidad
Remuneracin
Mensual en Nuevos
Soles
Monto Total
Mensual en
Nuevos Soles
0.5128
1,560.00
799.97
Labrador1
Ornero 2
Vendedor
3
0.1538
1
1,950.00
3,120.00
900.00
5,850.00
479.86
900.00
0.00
0.00
8,029.82
Mano de Obra Indirecta
Administrador
Contador
1
1
1,500.00
300.00
1,500.00
300.00
0.00
0.00
1,800.00
9,829.82
0.949
0.5128
5.554
0.285
3
0.1538
Descripcin
1 computadora
2
3
4
5
6 k
7
8
1,500.00
Monto Total
(S/.)
1,500.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,500.00
Descripcin
1 Escritorio
2
3
4
200.00
Monto Total
(S/.)
200.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
200.00
44,184.44
Descripcin
Materiales e insumos directos
Mano de obra directa
Gastos indirectos de fabricacin
COSTO DE PRODUCCIN
Gastos Generales
Gastos Administrativos
Gastos de Ventas
Gastos Financieros
COSTO DE VENTA
Precio Unit.
(S/.))
Unidad
Cantidad
Unidades x mes
Unidades x mes
Unidades x mes
44,184.44
44,184.44
44,184.44
0.13
0.18
0.01
1
1
1
1
221.03
2,058.30
165.77
109.84
Mensual
Mensual
Mensual
Mensual
Monto Total
(S/.)
5,711.10
7,876.40
640.15
14,227.65
221.03
2,058.30
165.77
109.84
16,782.58
0.32
0.38
MARGEN DE UTILIDAD
PRECIO DE VENTA
0.17
0.55
COSTOS VARIABLES Y FIJOS (MENSUAL)
Descripcin
Materiales e insumos directos
Mano de obra directa
Gastos indirectos de fabricacin
Unidad
COSTOS VARIABLES
Unidades x mes
Unidades x mes
Unidades x mes
Cantidad
44,184.44
44,184.44
44,184.44
Precio Unit.
(S/.))
0.13
0.18
0.01
Monto Total
(S/.)
5,711.10
7,876.40
640.15
14,227.65
COSTOS FIJOS
Mensual
Mensual
Mensual
Mensual
1
1
1
1
221.03
2,058.30
165.77
109.84
221.03
2,058.30
165.77
109.84
2,554.93
16,782.58
0.32
Costo x Unidad
0.13
0.18
0.01
0.32
0.01
0.05
0.00
0.00
0.38
-
34%
47%
4%
85%
1%
12% 2126.26633
1%
1%
100%
16,782.58
1,699.40 por da
Descripcin
Costo (Nuevos
Resumen de
Soles)
Gastos por Rubro
Gastos de Organizacin
Estudios Preliminares
300.00
Asesora
400.00
100.00
Gastos imprevistos
200.00
1,000.00
0.00
Gastos en Capacitacin
Capacitacin en el Puesto
50.00
50.00
Otras Capacitaciones
Gastos en Publicidad y Promocin
Publicidad
200.00
200.00
1,250.00
250
Servicio de Internet
Costo
(Nuevos
Soles)
Gastos
mensuales por
Rubro
50.00
200.00
Servicio de agua
Servicio de Luz
Servicio de telefona fija
30.00
40.00
30.00
50.00
Gastos Administrativos
tiles de Oficina
20.00
Personal administrativo
Mantenimiento Equipos
Artculos de limpieza
1,500.00
60.00
150.00
Otros gastos
1,862.50
132.50
Gastos de Ventas
Publicidad
150.00
Gastos de Operacin (Nuevos Soles)
150.00
2,212.50
os de Operacin
AO 1
Gastos de Operacin
AO 2
AO 3
AO 4
AO 5
2,400.00
2,520.00
2,646.00
2,778.30
2,917.22
22,350.00
23,467.50
24,640.88
25,872.92
27,166.56
1,800.00
1,890.00
1,984.50
2,083.73
2,187.91
26,550.00
27,877.50
29,271.38
30,734.94
32,271.69
Ao 1
Ao
MATERIA PRIMA (S/)
MANO DE OBRA DIRECTA (S)
COSTOS INDIRECTOS DE
FABRICACIN
Costo del Producto
Ao 1
Ao 2
0.55
480,053.18
264,029.25
0.55
504,044.74
277,224.60
Ao 2
62,407
86,410
4,801
153,617
Ao 3
0.55
529,147.01
291,030.85
Ao 3
65,526
90,728
5,040
161,294
68,789
95,246
5,291
169,327
Monto
5
5
10
Ao 4
C.
Produccin'
!F20-'C.
Produccin'
!F40
480053.184 504044.736 529147.008 555693.216
Ao 5
0.55
555,693.22
305,631.27
Ao 4
72,240
100,025
5,557
177,822
0.55
582,128.35
320,170.59
Ao 5
!C. Unit
75,677
104,783
5,821
186,281
ual de Activos
Depreciacin %
20%
20%
10%
Depreciacin
Anual( S/.)
300.00
40.00
305.00
645.00
582128.352
Implementacin de Infraestructura
Descripcin
1 Horno Artesanal
2 Ladrillos para tapar Horno
3 Adecuacin de local
4
Cantidad
1
1
1
Precio Unit.
Monto Total (S/.)
(S/.)
2,000.00
550.00
500.00
2,000.00
550.00
500.00
0.00
0.00
0.00
0.00
0.00
0.00
3,050.00
Inversiones
Rubros de Inversiones
Inversin desagregada
Maquinaria y equipamiento
Inversin Tangible
Inversin Fija
Inversin Intangible
Muebles en general
200.00
3,050.00
Gastos de organizacin
1,000.00
Gastos en capacitacin
50.00
1,500.00
Infraestructura
Gastos en promocin
Capital de Trabajo
Inversiones
Parciales
(Dlares)
200.00
9,621.34
19,659.65
825.00
Total de
Inversiones
(Dlares)
4,750.00
1,250.00
30,105.98
36,105.98
Financiamiento
Capital socios
Banco
Otros
Total (Nuevos Soles)
Porcentaje
20,000.00
16,105.98
55%
45%
0%
36,105.98
100%
1.25%
24
Prestamo
16,105.98
Meses
1
2
3
4
16,105.98
15,526.38
14,939.53
14,345.35
201.32
194.08
186.74
179.32
579.60
586.85
594.18
601.61
13,743.75
171.80
609.13
13,134.62
164.18
616.74
12,517.88
156.47
624.45
11,893.42
148.67
632.26
11,261.17
140.76
640.16
10
10,621.01
132.76
648.16
11
9,972.84
124.66
656.26
12
9,316.58
116.46
664.47
13
8,652.11
108.15
672.77
14
7,979.34
99.74
681.18
15
7,298.15
91.23
689.70
16
6,608.46
82.61
698.32
17
5,910.14
73.88
707.05
18
5,203.09
65.04
715.89
19
4,487.20
56.09
724.83
20
3,762.37
47.03
733.90
21
3,028.47
37.86
743.07
22
2,285.40
28.57
752.36
23
1,533.05
19.16
761.76
24
771.28
9.64
771.28
Total Intereses
S/. 2,636.22
S/. 16,105.98
stamo
Cuota Anual
(Nuevos Soles)
Saldo Final
(Nuevos Soles)
780.92
780.92
780.92
780.92
15,526.38
14,939.53
14,345.35
13,743.75
780.92
13,134.62
780.92
12,517.88
780.92
11,893.42
780.92
11,261.17
780.92
10,621.01
780.92
9,972.84
780.92
9,316.58
780.92
8,652.11
780.92
7,979.34
780.92
7,298.15
780.92
6,608.46
780.92
5,910.14
780.92
5,203.09
780.92
4,487.20
780.92
3,762.37
780.92
3,028.47
780.92
2,285.40
780.92
1,533.05
780.92
771.28
780.92
0.00
AOS
AO 1
AO 2
AO 3
264,029.25
153,617.02
110,412.23
2,400.00
22,350.00
1,800.00
277,224.60
161,294.32
115,930.29
2,520.00
23,467.50
1,890.00
291,030.85
169,327.04
121,703.81
2,646.00
24,640.88
1,984.50
83,862.23
645.00
250.00
1,917.23
81,050.00
22,694.00
58,356.00
88,052.79
645.00
250.00
718.99
86,438.80
24,202.86
62,235.94
92,432.44
645.00
250.00
0.00
91,537.44
25,630.48
65,906.95
Ao 0
Ao 1
( S/.)
36,105.98
36,105.98
(36,105.98)
Ao 2
( S/.)
( S/.)
264,029.25
277,224.60
264,029.25
153,617.02
26,550.00
22,694.00
277,224.60
161,294.32
27,877.50
24,202.86
202,861.02
61,168.23
213,374.68
63,849.93
RUBRO
Ao 0
Ao 1
( S/.)
16,105.98
16,105.98
36,105.98
36,105.98
(20,000.00)
Ao 2
( S/.)
( S/.)
264,029.25
277,224.60
264,029.25
153,617.02
26,550.00
1,917.23
7,453.87
22,694.00
277,224.60
161,294.32
27,877.50
718.99
8,652.11
24,202.86
212,232.12
51,797.13
222,745.78
54,478.83
Valores
201,618.70
202,490.00
173.50%
267.70%
0.37
0.12
360
OS
AO 4
AO 5
305,631.27
177,821.83
127,809.44
2,778.30
25,872.92
2,083.73
320,170.59
186,281.07
133,889.52
2,917.22
27,166.56
2,187.91
100%
58%
42%
1%
8%
1%
97,074.50
645.00
250.00
0.00
96,179.50
26,930.26
69,249.24
101,617.83
645.00
250.00
0.00
100,722.83
28,202.39
72,520.44
32%
0%
0%
0%
31%
9%
23%
mico
AOS
Ao 3
Ao 4
( S/.)
ero
AOS
Ao 5
( S/.)
( S/.)
291,030.85
305,631.27
291,030.85
169,327.04
29,271.38
25,630.48
305,631.27
177,821.83
30,734.94
26,930.26
320,170.59
1,525.00
30,105.98
351,801.58
186,281.07
32,271.69
28,202.39
224,228.90
66,801.95
235,487.03
70,144.24
246,755.16
105,046.42
Ao 3
Ao 4
( S/.)
Ao 5
( S/.)
( S/.)
291,030.85
305,631.27
320,170.59
1,525.00
30,105.98
291,030.85
169,327.04
29,271.38
0.00
305,631.27
177,821.83
30,734.94
0.00
351,801.58
186,281.07
32,271.69
0.00
25,630.48
26,930.26
28,202.39
224,228.90
66,801.95
235,487.03
70,144.24
246,755.16
105,046.42
4.44
0.61
COSTOS
COSTOS DE PRODUCCIN
Materiales e insumos
Mano de Obra Directa
Gastos indirectos de fabricacin
GASTOS DE OPERACIN
Gastos Generales
Gastos Administrativos
Gastos de Venta
Gastos de Exportacin
GASTOS FINANCIEROS
Intereses
TOTAL DE COSTOS (Nuevos Soles)
Ao 1
AOS
Ao 3
Ao 2
( S/.)
( S/.)
153,617.02
62,406.91
86,409.57
4,800.53
26,550.00
2,400.00
22,350.00
1,800.00
161,294.32
65,525.82
90,728.05
5,040.45
27,877.50
2,520.00
23,467.50
1,890.00
( S/.)
169,327.04
68,789.11
95,246.46
5,291.47
29,271.38
2,646.00
24,640.88
1,984.50
Ao 4
( S/.)
177,821.83
72,240.12
100,024.78
5,556.93
30,734.94
2,778.30
25,872.92
2,083.73
1,917.23
718.99
0.00
0.00
1,917.23
718.99
182,084.25 189,890.80 198,598.42 208,556.77
Ao 1
Ao 2
( S/.)
COSTOS FIJOS
Depreciacin
Amortizacin de intangible
Gastos Generales
Gastos Administrativos
Gastos de Ventas
Gastos de Exportacin
Gastos Financieros
Costo Fijo Total
COSTOS VARIABLES
Materiales e insumos
Mano de Obra Directa
Gastos Indirectos de fabricacin
Costo variable total
Ao 3
( S/.)
Ao 4
( S/.)
( S/.)
645.00
250.00
2,400.00
22,350.00
1,800.00
645.00
250.00
2,520.00
23,467.50
1,890.00
645.00
250.00
2,646.00
24,640.88
1,984.50
645.00
250.00
2,778.30
25,872.92
2,083.73
1,917.23
29,362.23
718.99
29,491.49
0.00
30,166.38
0.00
31,629.94
62,406.91
86,409.57
4,800.53
65,525.82
90,728.05
5,040.45
68,789.11
95,246.46
5,291.47
72,240.12
100,024.78
5,556.93
153,617.02
182,979.25
161,294.32
190,785.80
169,327.04
199,493.42
177,821.83
209,451.77
RUBRO
Costo Fijo Total
Costo Variable Unitario
Costo Fijo Unitario
Precio Unitario del producto
PUNTO DE EQUILIBRIO (cantidad)
PUNTO DE EQUILIBRIO (S/.)
Ao 1
AOS
Ao 3
Ao 2
( S/.)
29,362.23
0.32
0.06
0.55
128,784.99
70,831.74
( S/.)
29,491.49
0.32
0.06
0.55
129,351.92
71,143.56
(
S/.)
30,166.38
0.32
0.06
0.55
132,312.02
72,771.61
Ao 4
( S/.)
31,629.94
0.32
0.06
0.55
138,731.35
76,302.24
80,000.00
60,000.00
40,000.00
20,000.00
0.00
182,084.25 189,890.80 198,598.42 208,556.77 218,552.76
0.50
0.60
0.50
0.40
Costo Fijo U
0.30
Precio Unita
0.20
0.10
0.00
0.32
0.32
0.32
0.32
0.32
70,000.00
68,000.00
66,000.00
Ao 5
( S/.)
186,281.07
75,676.69
104,783.10
5,821.28
32,271.69
2,917.22
27,166.56
2,187.91
0.00
218,552.76
Ao 5
( S/.)
645.00
250.00
2,917.22
27,166.56
2,187.91
0.00
33,166.69
75,676.69
104,783.10
5,821.28
186,281.07
219,447.76
Ao 5
( S/.)
33,166.69
0.32
0.06
0.55
145,471.64
80,009.40
Fijo Total
variable total
0.32
UILIBRIO (S/.)