Escolar Documentos
Profissional Documentos
Cultura Documentos
CANTIDAD
Gl
1
1
2
2
4
1
2
1
6
6
30
1
INVERSIONES A REALIZAR
INFRAESTRUCTURA
Subestacin Elctrica de 13200/440 V.
Casa de Compresores
Red de aire comprimido
Carrilera de transporte (m)
SUBTOTAL
MAQUINARIA Y EQUIPO
Compresor Elctrico
Martillos Picadores
Malacate elctrico de 25 KW
SUBTOTAL
INVERSIONES DIFERIDAS
Estudios Tnicos Mineros
Estudios y planos electricos
Pago de matricula para servicio de lectricidad
Estudios y planos arqutectnicos.
Capacitacion
SUBTOTAL
SUBTOTAL INVERSIONES POR REALIZAR
1
1
1
500
1
15
2
CAPITAL DE TRABAJO
Capital de Trabajo (Calcularlo: costos madera,
mano de obra y EPP.
SUBTOTAL
PRESUPUESTO DE COSTOS
COSTOS DIRECTOS
MATERIALES DIRECTOS
Concepto
Unidad
Madera
GD
Herramientas
GD
Repuestos y Accesorios
GD
Riel de cubil de 25 lb/yarda (Ton)
15
Cable para malacate de 5/8" (m)
600
Cable elctrico de seguridad AWG 4x2 (m)
600
Cable elctrico de seguridad AWG 4x8 (m)
600
SUBTOTAL
MANO DE OBRA DIRECTA
Concepto
Sueldo Personal Operativo
Prestaciones Sociales
Seguridad Social
Parafiscales
SUBTOTAL
21.83
37.96
9
68.79
GASTOS INDIRECTOS
MATRIALES INDIRECTOS
Concepto
Unidad
Lubricantes
Gl
Herramientas Menores
Gl
Insumos para talleres
Gl
Papeleria
Gl
Elemntos de Seguridad e Insumo Industrial
Gl
Elementos de Aseo
Gl
SUBTOTAL MATERIALES INDIRECTOS
MANO DE OBRA INDIRECTA
Sueldo Jefe Operativo
1
Sueldo Jefe de mantenimientos electromecanico
1
Obreros de mantenimiento (SUP y B.T.)
3
SUBTOTAL MANO DE OBRA INDIRECTA
5
Seguridad Social
Prestaciones sociales
Parafiscales
SUBTOTAL SEGURIDAD, PRESTAC IONES Y PARAFISCALES
FACTOR
5%
10%
20%
Prom. Ton/mes
2100
Gl
OTOROS GASTOS
Valor Unitario
Pago de Regalas
SUBTOTAL PAGO DE REGALIAS
GASTOS DE ADMINISTRACION
Concepto
Gerente
Seguridad Social
Prestaciones Sociales
Parafiscales
Honorarios Asesor contable
TOTAL GASTOS DE ADMINISTRACION
SUBTOTAL OTOROS GASTOS INDIRECTOS
10,365.00
INANCIERA
ANDROMEDA
E (Cundinamarca)
E INVERSION
VALOR UNITARIO
50,000,000.00
30,000,000.00
15,000,000.00
3,000,000.00
3,000,000.00
1,500,000.00
5,000,000.00
2,500,000.00
4,000,000.00
1,500,000.00
800,000.00
260,000.00
1,500,000.00
VALOR TOTAL
50,000,000.00
30,000,000.00
15,000,000.00
6,000,000.00
101,000,000.00 suma total de los anteriores valores
6,000,000.00
6,000,000.00
5,000,000.00
5,000,000.00
4,000,000.00
9,000,000.00
4,800,000.00
7,800,000.00
1,500,000.00 valor unitario *la cantidad
49,100,000.00 suma total de los anteriores valores
150,100,000.00 suma del subtotal de infraestrutura y subtotal de maq. Y equip.
A REALIZAR
50,000,000.00
5,000,000.00
30,000,000.00
75,000.00
50,000,000.00
5,000,000.00
30,000,000.00
37,500,000.00 valor unitario * cantidad
122,500,000.00 suma total de los anteriores valores
80,000,000.00
3,000,000.00
12,000,000.00
80,000,000.00
45,000,000.00
24,000,000.00 valor unitario * cantidad
149,000,000.00 suma total de los anteriores valores
2,000,000.00
1,500,000.00
500,000.00
1,500,000.00
###
2,000,000.00
1,500,000.00
500,000.00
1,500,000.00
1,500,000.00
7,000,000.00 suma total de los anteriores valores
278,500,000.00 suma del subtortal de inversiones diferidas,maq. Y equi. E infrestr
300,000,000.00
300,000,000.00 total capital de trabajo
DE COSTOS
ALES
Vlr/Mes
5,100,000.00
500,000.00
1,000,000.00
4,000,000.00
8,000.00
35,000.00
8,000.00
Vlr/Mes
14,028,000.00
3,062,312.40
5,325,028.80
1,262,520.00
23,677,861.20
Vlr/Mes
35,000.00
500,000.00
20,833.33
12,500.00
34,343.75
25,000.00
627,677.08
1,800,000.00
1,500,000.00
700,000.00
4,000,000.00
37.96
21.83
9
Vlr/Ao
61,200,000.00
6,000,000.00
1,000,000.00
60,000,000.00
4,800,000.00
21,000,000.00
4,800,000.00
158,800,000.00
Vlr/Ao
168,336,000.00
36,747,748.80
63,900,345.60
15,150,240.00
284,134,334.40
valor total
Vlr/Ao
420,000.00 valor anual/12 meses
6,000,000.00
250,000.00
150,000.00
412,125.00
300,000.00
7,532,125.00 valor total
1,800,000.00
1,500,000.00
2,100,000.00
5,400,000.00
1,178,820.00
106,093.80
486,000.00
1,770,913.80
valor total
valor del subtotal MOI*21.83%
valor seg social*9%
valor del subtotal MOI*9%
suma total anteriores valores
INDIRECTOS
INVERSIONES
84,000,000.00
51,000,000.00
132,700,000.00
267,700,000.00
VALOR/AO
4,200,000.00
5,100,000.00
26,540,000.00
35,840,000.00
Vlr /mes
5,000.00
14,000,000.00
80,000.00
15,000.00
21,000,000.00
Vlr /Ao
60,000.00
168,000,000.00
960,000.00
180,000.00
252,000,000.00
421,200,000.00
166,666.67
Toneladas/ao
18000
Vlr/mes
3,000,000.00
37.96
21.83
9
500,000.00
factor*inversiones
factor*inversiones
factor*inversiones
suma anteriores valores
valor mensual*12meses
valor mensual*12meses
valor mensual*12meses
valor mensual*12meses
valor mensual*12meses
suma anteriores valores
Vlr/ao
Vlr/ao
36,000,000.00
13,665,600.00
7,858,800.00
3,240,000.00
6,000,000.00
66,764,400.00
712,374,400.00
valor mensual*12
valor gerente*37.96%
valor gerente*21.83%
valor gerente*9%
valor mensual*12
suma anteriores valores
se tiene en cuenta los siguientes totales: Admon,
Mantenimiento, Servicios, Depreciacion y Regalias
es totales: Admon,
reciacion y Regalias
Frecuencia
Histogra
12
10
8
6
4
2
0
Clase
Histograma
12
10
8
6
4
2
0
Clase
Frecuencia
PERSONAL
OPERATIVO
SALARIO
MENSUAL
Picadores
10
Vagoneteros
1,386,000.00
Envasadores
Guayero
MalacateroTolvero
SUBTOTAL
9,408,000.00
AO 2
SALARIO ANUAL
112,896,000.00
N
10
SALARIO ANUAL
112,896,000.00
N
10
16,632,000.00
16,632,000.00
1,386,000.00
16,632,000.00
16,632,000.00
840,000.00
10,080,000.00
10,080,000.00
1,008,000.00
12,096,000.00
12,096,000.00
14,028,000.00
168,336,000.00
168,336,000.00
Prestaciones
Sociales (21,83%)
16
3,062,312.40
36,747,748.80
36,747,748.80
Seguridad Social
(37,46%)
5,254,888.80
63,058,665.60
63,058,665.60
Parafiscales (9%)
1,262,520.00
15,150,240.00
15,150,240.00
9,579,721.20
114,956,654.40
114,956,654.40
23,607,721.20
283,292,654.40
283,292,654.40
SUBTOTAL
SEG.SOC.
TOTAL M. O.
DIRECTA
3,000,000.00
36,000,000.00
36,000,000.00
1,800,000.00
21,600,000.00
21,600,000.00
1,200,000.00
14,400,000.00
14,400,000.00
800,000.00
9,600,000.00
9,600,000.00
6,800,000.00
81,600,000.00
81,600,000.00
Prestaciones
Sociales (21,83%)
1,484,440.00
17,813,280.00
17,813,280.00
Seguridad Social
(37,46)
2,547,280.00
30,567,360.00
30,567,360.00
Parafiscales (9%)
612,000.00
7,344,000.00
7,344,000.00
4,643,720.00
55,724,640.00
55,724,640.00
TOTAL M.O.
INDIRECTA
11,443,720.00
137,324,640.00
137,324,640.00
TOTAL COSTOS
MANO DE OBRA
18,243,720.00
218,924,640.00
218,924,640.00
Jefe Operativo
Jefe de
Mantenimientos
Obreros de
mantenimiento
(SUP y B.T.)
1
1
SUBTOTALMAN
O DE O
6
INDIRECTA
SUBTOTAL
SEG.SOC.
1
1
3,000,000.00
36,000,000.00
36,000,000.00
1,800,000.00
21,600,000.00
21,600,000.00
1,200,000.00
14,400,000.00
14,400,000.00
Obreros de
mantenimiento
(SUP y B.T.)
3
800,000.00
9,600,000.00
6,800,000.00
81,600,000.00
81,600,000.00
Prestaciones
Sociales (21,83%)
1,484,440.00
17,813,280.00
17,813,280.00
Seguridad Social
(37,96)
2,581,280.00
30,975,360.00
30,975,360.00
Parafiscales (9%)
612,000.00
7,344,000.00
7,344,000.00
SUBTOTAL
SEG.SOC.
4,677,720.00
56,132,640.00
56,132,640.00
TOTAL M. DE O.
INDIRECTA
11,477,720.00
137,732,640.00
137,732,640.00
SUBTOTALMAN
O DE O
6
INDIRECTA
9,600,000.00
R MANO DE OBRA
OBRA DIRECTA
AO 3
SALARIO ANUAL
112,896,000.00
AO 4
N
10
16,632,000.00
16,632,000.00
10,080,000.00
12,096,000.00
SALARIO ANUAL
112,896,001.00
AO 5
N
10
SALARIO ANUAL
112,896,001.00
16,632,001.00
16,632,001.00
16,632,001.00
16,632,001.00
10,080,001.00
10,080,001.00
12,096,001.00
12,096,001.00
168,336,000.00
168,336,001.00
168,336,005.00
36,747,748.80
36,747,749.02
36,747,749.89
63,058,665.60
63,058,665.97
63,058,667.47
15,150,240.00
15,150,240.09
15,150,240.45
114,956,654.40
114,956,655.08
114,956,657.81
283,292,654.40
283,292,656.08
283,292,662.81
OBRA INDIRECTA
36,000,000.00
36,000,000.00
36,000,000.00
21,600,000.00
21,600,000.00
21,600,000.00
14,400,000.00
14,400,000.00
14,400,000.00
9,600,000.00
9,600,000.00
9,600,000.00
81,600,000.00
85,680,000.00
89,964,000.00
17,813,280.00
18,703,944.00
19,639,141.20
30,567,360.00
32,095,728.00
33,700,514.40
7,344,000.00
7,711,200.00
8,096,760.00
55,724,640.00
58,510,872.00
61,436,415.60
137,324,640.00
144,190,872.00
151,400,415.60
218,924,640.00
229,870,872.00
241,364,415.60
OBRA INDIRECTA
36,000,000.00
36,000,000.00
36,000,000.00
21,600,000.00
21,600,000.00
21,600,000.00
14,400,000.00
14,400,000.00
14,400,000.00
9,600,000.00
9,600,000.00
9,600,000.00
81,600,000.00
81,600,000.00
81,600,000.00
17,813,280.00
17,813,280.00
17,813,280.00
30,975,360.00
30,975,360.00
30,975,360.00
7,344,000.00
7,344,000.00
7,344,000.00
56,132,640.00
56,132,640.00
56,132,640.00
137,732,640.00
137,732,640.00
137,732,640.00
AO 1
salario mensual*12
salario mensual*12
subtotal MOI*21.83%
subtotal MOI*37.46%
subtotal MOI*9%
suma anteriores valores
suma total MOI yseg,parafisc.
ta.seg. Y parafisc.
25
25,000.00
625,000.00
25
50
65,000.00
3,250,000.00
75
75
40,000.00
3,000,000.00
75
600
60,000.00
63,000.00
100
25
25
25
25
3750
150,000.00
20,000.00
25,000.00
6,000.00
1,500.00
392,500.00
3,750,000.00
500,000.00
625,000.00
150,000.00
5,625,000.00
17,588,000.00
25
25
25
25
n *valor unitario
suma anteriores valores
ERSONAL
AO 2
VALOR TOTAL
AO 3
N
AO 4
VALOR TOTAL
VALOR TOTAL
AO5
N
656,250.00
25
689,062.50
25
723,515.63
25
3,412,500.00
75
3,583,125.00
75
3,762,281.25
75
3,150,000.00
75
3,307,500.00
75
3,472,875.00
75
66,150.00
100
69,457.50
100
72,930.38
100
3,937,500.00
525,000.00
656,250.00
157,500.00
5,906,250.00
18,467,400.00
25
25
25
25
4,134,375.00
551,250.00
689,062.50
165,375.00
6,201,562.50
19,390,770.00
25
25
25
25
4,341,093.75
578,812.50
723,515.63
173,643.75
6,511,640.63
20,360,308.50
25
25
25
25
AO5
VALOR TOTAL
759,691.41
3,950,395.31
3,646,518.75
76,576.89
4,558,148.44
607,753.13
759,691.41
182,325.94
6,837,222.66
21,378,323.93
Tacos
Tapas o Forro
CONSUMO/ VLR/UNITA
MES
RIO
5,000.00
600
4,000.00
300
3,000.00
300
VLR
TOTAL/MES
3,000,000.00
1,200,000.00
900,000.00
###
AO1
36,000,000.00
14,400,000.00
10,800,000.00
61,200,000.00
AO2
36,000,000.00
14,400,000.00
10,800,000.00
61,200,000.00
AO3
AO4
###
###
###
###
36,000,000.00
14,400,000.00
10,800,000.00
61,200,000.00
AO5
36,000,000.00
14,400,000.00
10,800,000.00
61,200,000.00
CALCULO DE DEPRECIACION
CONCEPTO
Construcciones
Infraestructuras
Maquinaria y Equipo
TOTAL DEPREECIACION
INVERSIONES
30,000,000.00
193,500,000.00
198,100,000.00
421,600,000.00
VIDA UTIL
20
10
5
FACTOR DE
DEPRECIACION ANUAL
5%
10%
20%
DEPRECIACION
1,500,000.00
19,350,000.00
39,620,000.00
60,470,000.00
inversion*fact deprec(5%)
inversion*fact deprec(10%)
inversion*fact deprec(20%)
suma anteriores valores
deprec(5%)
deprec(10%)
deprec(20%)
es valores
PRODUCION (Ton)
18,000.00
21,600.00
24,000.00
24,000.00
24,000.00
produccion*precio de venta
APELLIDOS Y NOMBRES
ACTIVIDAD/ DESTAJO
Picador galeria
$TON
/DESTAJO
8500
CANTIDAD
DESTAJO/MES
144
VALOR MENSUAL
DESTAJO
1224000
HORAS
REC.NOCTURNO
NOCTURNOS
S
25500
H.EXT.
DIURNAS
REC.H.EXT. H.EXT.NOC
REC.H.EX.NOCT.
DIURNO
TURNO
12750
17850
DOM/FESTIVOS
REC.DOM/FEST
IVOS
71400
H.EX.DIUDOM/FEST.
H.REC.EX.DIU- H.EXT.NOCT.DO
DOM/FEST.
M/FEST
30600
REC.H.EXT.NOC
T.DOM/FEST
102000
TOTAL SALARIO
DEVENGADO/MES
1484100
SALUD
59364
PENSIN
59364
TENTO A PAGAR
1365372