Professional Documents
Culture Documents
DETALLE
asistente
Consultor 1
Consultor 2
Inspector de coordinacion
DETALLE
Telefono/internet
Deprec Equipos
Energia Electrica
Otros CIF
SERVICIO DIRECTO
UNIDAD
CANTIDAD
MES
1
MES
1
TOTAL COSTO DE SERVICIO
PRECIO S/.
180.00
500.00
b) Presupuesto flexible
c) Costos reales
d) Variaciones,anlisis, cifra correctora.
e) Opinin y sustento
f) Como tarea solucionar el caso mediante costo estndares
SOLUCION
1)
2)
3)
4)
Cant.Unit.
Estimado Kg.
2.50
0.50
1.00
Precio
Estimado
3.00
5.00
4.60
Cant.Unit.
Estimado H/H
4.00
Tasa MOD
Estimado
3.00
Cant.Unit.
Estimado H/H
4.00
Tasa CIF
Estimado
4.00
Concepto
Tiza base
Aceites a.
Color
Cant.Unit.
Produccin
Estimada(Kg)
gal.
2.50
1,600.00
0.50
1,600.00
1.00
1,600.00
Costo Total Presupuestado(y Estimado) de MPD
Cant.Unit.
Estimad.H/H
4.00
Produccin
gal.
1,600.00
Cant.Unit.
Estimado H/H
4.00
Produccin
gal.
1,600.00
Deprec.,etc
Cant.Unit.
Real (Kg)
2.80
0.40
1.20
Cant.Unit.
Real H/H
5.00
Produccin
gal.
1,600.00
1,600.00
1,600.00
Costo Total Real MPD
Produccin
gal.
1,600.00
Cant.Unit.
Real H/H
5.00
Produccin
gal.
1,600.00
68,160.00
83,776.00
15,616.00
23,360.00
26,176.00
2,816.00
19,200.00
24,000.00
4,800.00
25,600.00
33,600.00
8,000.00
15,616.00
2,816.00
23,360.00
0.12
4,800.00
19,200.00
0.25
8,000.00
25,600.00
0.31
14.60
0.12
1.76
16.36
12.00
0.25
3.00
15.00
16.00
0.31
5.00
21.00
16.36
15.00
21.00
52.36
1,600.00
83,776.00
83,776.00
S
40.00
COSTO X LOTE COSTO UNIT.
180.00
4.50
500.00
12.50
180.00
4.50
MONTO S/.
COSTO UNIT.
1,960.00
49.00
1,700.00
42.50
1,500.00
37.50
900.00
22.50
6,060.00
151.50
MONTO S/.
COSTO UNIT.
130.00
3.25
100.00
2.50
80.00
2.00
200.00
5.00
510.00
12.75
6,750.00
168.75
galn de pintura.
de 1 galn de pintura.
.------------------------.
cost drivers
Total
7.50
2.50
4.60
14.60
Total
12.00
12.00
Total
16.00
16.00
42.60
esupuesto Flexible)
Cant.Total
Presup.(Kg)
4,000.00
800.00
1,600.00
do(y Estimado) de MPD
Precio
Estimado
3.00
5.00
4.60
Cant.Total
Presup.H/H
6,400.00
Tasa MOD
Estimado
3.00
Cant.Total
Presup.H/H
6,400.00
Total
12,000.00
4,000.00
7,360.00
23,360.00
Total
19,200.00
19,200.00
Tasa CIF
Estimado
4.00
Total
25,600.00
25,600.00
68,160.00
Cant.Total
Real (Kg)
4,480.00
640.00
1,920.00
Precio
Real
3.20
4.70
4.60
Cant.Total
Real H/H
8,000.00
Tasa MOD
Real
3.00
Total
14,336.00
3,008.00
8,832.00
26,176.00
Total
24,000.00
24,000.00
Cant.Total
Real H/H
8,000.00
Tasa CIF
Real
4.20
Total
33,600.00
33,600.00
83,776.00
Desfavorable
Desfavorable
Desfavorable
Desfavorable
Desfavorable
a
b
a/b
c
d
c*d
c+(c*d)
Costo
(Nuevos
Soles)
30.00
800.00
70.00
60.00
80.00
40.00
Gastos
mensuales por
Rubro
AO 1
1,080.00
12,960.00
520.00
6,240.00
200.00
2,400.00
Gastos de O
Gastos Administrativos
tiles de Oficina
Servicio de Terceros
Mantenimiento Equipos
Artculos de limpieza
280.00
80.00
60.00
50.00
Otros gastos
50.00
Gastos de Ventas
Publicidad
200.00
Gastos de Operacin (Nuevos Soles)
1,800.00
21,600.00
Gastos de Operacin
AO 2
AO 3
AO 4
AO 5
13,608.00
14,288.40
15,002.82
15,752.96
6,552.00
6,879.60
7,223.58
7,584.76
2,520.00
2,646.00
2,778.30
2,917.22
22,680.00
23,814.00
25,004.70
26,254.94
Descripcin
40
Unidad
Cantidad
Precio Unit.
(S/.))
Unidades x mes
Unidades x mes
Unidades x mes
40.00
40.00
40.00
4.50
151.50
12.75
Mensual
Mensual
Mensual
Mensual
1.00
1.00
1.00
1.00
1,193.54
574.67
221.03
115.94
Monto Total
(S/.)
180.00
6,060.00
510.00
6,750.00
1,193.54
574.67
221.03
115.94
8,855.17
168.75
221.38
MARGEN DE UTILIDAD
PRECIO DE VENTA
15%
33.21
254.59
Descripcin
Materiales e insumos directos
Mano de obra directa
Gastos indirectos de fabricacin
COSTO VARIABLE TOTAL
Gastos Generales
Gastos Administrativos
Gastos de Ventas
Gastos Financieros
COSTO FIJO TOTAL
COSTO TOTAL
COSTO VARIABLE UNITARIO
Unidad
Cantidad
Precio Unit.
(S/.))
Monto Total
(S/.)
COSTOS VARIABLES
Unidades x mes
Unidades x mes
Unidades x mes
40.00
40.00
40.00
4.50
151.50
12.75
180.00
6,060.00
510.00
6,750.00
COSTOS FIJOS
Mensual
Mensual
Mensual
Mensual
1.00
1.00
1.00
1.00
1,193.54
574.67
221.03
115.94
1,193.54
574.67
221.03
115.94
2,105.17
8,855.17
168.75
asesorias
Costo x Unidad
4.50
151.50
12.75
168.75
29.84
14.37
5.53
2.90
221.38
0.00
8,855.17
1.54
PE =
PE =
Costos Fijos
Costo variable Unitario
PV
2,105.17
168.75
254.59
PE =
O DE EQUILIBRIO
2,105.17
85.84
25
24.53
Unidades / mes
6,243.84
Moneda / soles
ASESORIAS
ESCENARIO
1er. Ao
2do Ao
AOS
3er. Ao
4to.Ao
480
504
540
5to. Ao
Pesimista
Conservador
456
600
Asesorias
Optimista
MES
DIA
38
1
40
2
42
2
45
2
700
600
500
400
300
200
100
0
1er. Ao 2do Ao 3er. Ao 4to.Ao 5to. Ao
Pesimista
Conservador
Optimista
50
2
DETALLES
ao 1
ao 2
ao 3
ao 4
ao 5
38
40
42
45
50
N de meses
12
12
12
12
12
456
480
504
540
600
Total
516
43
Personal
Cantidad
Remuneracin
Mensual en Nuevos
Soles
Monto Total
Mensual en
Nuevos Soles
1,960.00
3,920.00
Consultor 1
Consultor 2
Inspector de coordinacion
1
1
1
1,700.00
1,500.00
900.00
1,700.00
1,500.00
900.00
0.00
8,020.00
Mano de Obra Indirecta
Administrador
Contador
1
1
1,600.00
200.00
1,600.00
200.00
0.00
0.00
1,800.00
9,820.00
Materiales e insumos
Unidad
Cantidad x Mes
Costo Unitario
(Nuevos Soles)
1 Transporte
1.00
40.00
2 Err:509
Err:509
40.00
Err:509
3
4
5
6
7
Costo Total de Materiales (para un mes en promedio) (Nuevos Soles)
4.50
Costo Total
(Nuevos Soles)
180.00
Err:509
0.00
0.00
0.00
Err:509
Descripcin
Laptop
Pc Tower
Extintor
ProyectorImpresora
2
2
2
1
1
2,100.00
1,400.00
90.00
899.00
800.00
Monto Total
(S/.)
4,200.00
2,800.00
180.00
899.00
800.00
8,879.00
Descripcin
1 Escritorios
2 Mesas de madera
3 Sillas
4 Estantes
Total de muebles, equipos y artculos de cocina (Nuevos Soles)
450.00
180.00
40.00
180.00
Monto Total
(S/.)
1,800.00
180.00
240.00
360.00
2,580.00
Implementacin de Infraestructura
Descripcin
Cantidad
Precio Unit.
Monto Total (S/.)
(S/.)
1
1 Cableado
180.00
1
2 Cafetera
90.00
Total de muebles, equipos y artculos de cocina (Nuevos Soles)
180.00
90.00
270.00
Descripcin
Costo (Nuevos
Resumen de
Soles)
Gastos por Rubro
Gastos de Organizacin
Gastos de instalacin
Bsqueda y Seleccin de personal
180.00
100.00
Gastos imprevistos
50.00
330.00
Gasto de Constitucin
150.00
900.00
1,050.00
Capacitacin en el Puesto
50.00
130.00
Otras Capacitaciones
80.00
180.00
70.00
250.00
1,760.00
Ao 1
254.59
456
116,091.24
Ao 2
267.32
480
128,311.37
Ao 3
280.68
504
141,463.28
Ao 4
294.72
540
159,146.19
Ao 1
2,052
69,084
5,814
76,950
Ao 2
2,160
72,720
6,120
81,000
Ao 3
Ao 4
2,268
76,356
6,426
85,050
2,430
81,810
6,885
91,125
Monto
5
5
Depreciacin %
20%
20%
Ao 5
309.45
600
185,670.56
Ao 5
2,700
90,900
7,650
101,250
tivos
Depreciacin
Anual( S/.)
1,775.80
516.00
2,291.80
Inversiones
Rubros de Inversiones
Inversin Tangible
Inversin Fija
Inversin Intangible
Capital de Trabajo
Capital de Trabajo
Inversin desagregada
Inversiones
Parciales
(Nuevos Soles)
Maquinaria y equipamiento
8,879.00
Muebles en general
2,580.00
Infraestructura (construccin)
270.00
Gastos de organizacin
330.00
Gasto de constitucin
1,050.00
Gastos en capacitacin
130.00
Gastos en promocin
250.00
Err:509
19,640.00
0.00
Total de
Inversiones
(Nuevos Soles)
11,729.00
1,760.00
Err:509
Err:509
Financiamiento
Monto (Nuevos
Soles)
Porcentaje
16,700.00
17,000.00
Err:509
Err:509
Err:509
Err:509
Capital socios
Banco
Total (Nuevos Soles)
1.25%
24
Prestamo
17,000.00
Meses
Saldo Inicial
(Nuevos Soles)
Cuota Anual
(Nuevos Soles)
1
2
3
4
17,000.00
16,388.23
15,768.81
15,141.64
212.50
204.85
197.11
189.27
611.77
619.42
627.16
635.00
824.27
824.27
824.27
824.27
14,506.64
181.33
642.94
824.27
13,863.70
173.30
650.98
824.27
13,212.72
165.16
659.11
824.27
12,553.61
156.92
667.35
824.27
11,886.26
148.58
675.69
824.27
10
11,210.56
140.13
684.14
824.27
11
10,526.42
131.58
692.69
824.27
12
9,833.73
122.92
701.35
824.27
13
9,132.38
114.15
710.12
824.27
14
8,422.26
105.28
718.99
824.27
15
7,703.26
96.29
727.98
824.27
16
6,975.28
87.19
737.08
824.27
17
6,238.20
77.98
746.30
824.27
18
5,491.91
68.65
755.62
824.27
19
4,736.28
59.20
765.07
824.27
20
3,971.21
49.64
774.63
824.27
21
3,196.58
39.96
784.32
824.27
22
2,412.26
30.15
794.12
824.27
23
1,618.14
20.23
804.05
824.27
24
814.10
10.18
814.10
824.27
Total Intereses
S/. 2,782.55
S/. 17,000.00
Saldo Final
(Nuevos Soles)
16,388.23
15,768.81
15,141.64
14,506.64
13,863.70
13,212.72
12,553.61
11,886.26
11,210.56
10,526.42
9,833.73
9,132.38
8,422.26
7,703.26
6,975.28
6,238.20
5,491.91
4,736.28
3,971.21
3,196.58
2,412.26
1,618.14
814.10
0.00
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/.)
76,950.00
2,052.00
69,084.00
5,814.00
21,600.00
12,960.00
6,240.00
2,400.00
81,000.00
2,160.00
72,720.00
6,120.00
22,680.00
13,608.00
6,552.00
2,520.00
( S/.)
85,050.00
2,268.00
76,356.00
6,426.00
23,814.00
14,288.40
6,879.60
2,646.00
Ao 4
( S/.)
91,125.00
2,430.00
81,810.00
6,885.00
25,004.70
15,002.82
7,223.58
2,778.30
2,023.65
758.90
0.00
0.00
2,023.65
758.90
100,573.65 104,438.90 108,864.00 116,129.70
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/.)
2,291.80
352.00
12,960.00
6,240.00
2,400.00
2,291.80
352.00
13,608.00
6,552.00
2,520.00
2,291.80
352.00
14,288.40
6,879.60
2,646.00
2,291.80
352.00
15,002.82
7,223.58
2,778.30
2,023.65
26,267.45
758.90
26,082.70
0.00
26,457.80
0.00
27,648.50
2,052.00
69,084.00
5,814.00
2,160.00
72,720.00
6,120.00
2,268.00
76,356.00
6,426.00
2,430.00
81,810.00
6,885.00
76,950.00
103,217.45
81,000.00
107,082.70
85,050.00
111,507.80
91,125.00
118,773.50
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/.)
26,267.45
168.75
57.60
254.59
306.02
77,908.14
( S/.)
26,082.70
168.75
54.34
267.32
264.62
70,737.90
(
S/.)
26,457.80
168.75
52.50
280.68
236.38
66,346.20
Ao 4
( S/.)
27,648.50
168.75
51.20
294.72
219.49
64,687.98
100,000.00
80,000.00
60,000.00
Costo Fijo Total
40,000.00
20,000.00
0.00
300.00
250.00
350.00
300.00
250.00
200.00
Costo Fijo Unitario
Precio Unitario del producto
150.00
100.00
50.00
0.00
168.75
168.75
168.75
168.75
168.75
40,000.00
30,000.00
20,000.00
10,000.00
306.02
264.62
236.38
219.49
205.39
Ao 5
( S/.)
101,250.00
2,700.00
90,900.00
7,650.00
26,254.94
15,752.96
7,584.76
2,917.22
0.00
127,504.94
Ao 5
( S/.)
2,291.80
352.00
15,752.96
7,584.76
2,917.22
0.00
28,898.74
2,700.00
90,900.00
7,650.00
101,250.00
130,148.74
Ao 5
Fijo Total
variable total
( S/.)
28,898.74
168.75
48.16
309.45
205.39
63,558.50
ario
del producto
UILIBRIO (S/.)
AOS
AO 1
AO 2
AO 3
AO 4
116,091.24
76,950.00
39,141.24
12,960.00
6,240.00
2,400.00
128,311.37
81,000.00
47,311.37
13,608.00
6,552.00
2,520.00
141,463.28
85,050.00
56,413.28
14,288.40
6,879.60
2,646.00
159,146.19
91,125.00
68,021.19
15,002.82
7,223.58
2,778.30
17,541.24
2,291.80
352.00
2,023.65
12,873.78
3,604.66
9,269.12
24,631.37
2,291.80
352.00
758.90
21,228.67
5,944.03
15,284.64
32,599.28
2,291.80
352.00
0.00
29,955.48
8,387.54
21,567.95
43,016.49
2,291.80
352.00
0.00
40,372.69
11,304.35
29,068.34
Utilidad de Operacin
Depreciacin
Amortizacin de Intangible
Gastos Financieros
Utilidad Antes de Impuestos
Impuestos (28%)
Utilidad Neta (Nuevos Soles)
Ao 0
Ao 1
( S/.)
Err:509
Err:509
Err:509
Ao 2
( S/.)
Ao 3
( S/.)
116,091.24
128,311.37
141,463.28
116,091.24
76,950.00
21,600.00
3,604.66
128,311.37
81,000.00
22,680.00
5,944.03
141,463.28
85,050.00
23,814.00
8,387.54
102,154.66
13,936.58
109,624.03
18,687.34
117,251.54
24,211.75
( S/.)
RUBRO
Ao 0
Ao 1
( S/.)
17,000.00
17,000.00
Err:509
Err:509
Err:509
Ao 2
( S/.)
Ao 3
( S/.)
( S/.)
116,091.24
128,311.37
141,463.28
116,091.24
76,950.00
21,600.00
2,023.65
7,867.62
3,604.66
128,311.37
81,000.00
22,680.00
758.90
9,132.38
5,944.03
141,463.28
85,050.00
23,814.00
0.00
112,045.94
4,045.30
119,515.30
8,796.06
117,251.54
24,211.75
360
Err:509
8,387.54
Valores
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
Err:509
AO 5
185,670.56
101,250.00
84,420.56
15,752.96
7,584.76
2,917.22
100%
55%
45%
8%
4%
2%
58,165.63
2,291.80
352.00
0.00
55,521.83
15,546.11
39,975.71
31%
1%
0%
0%
30%
8%
22%
Ao 4
Ao 5
( S/.)
159,146.19
( S/.)
159,146.19
91,125.00
25,004.70
11,304.35
185,670.56
0.00
Err:509
Err:509
101,250.00
26,254.94
15,546.11
127,434.05
31,712.14
143,051.05
Err:509
Ao 4
Ao 5
( S/.)
( S/.)
159,146.19
185,670.56
0.00
Err:509
159,146.19
91,125.00
25,004.70
0.00
Err:509
101,250.00
26,254.94
0.00
11,304.35
15,546.11
127,434.05
31,712.14
143,051.05
Err:509