Escolar Documentos
Profissional Documentos
Cultura Documentos
Capacidad instalada =
Produccin
Produccin ao 1
Produccin en Kg
198,000,000.00
247,500,000.00
40%
50%
% de la Produccin deacuerdo a
la Capacidad Instalada por ao.
Materiales directos (kilogramos)
191,807,568.00
1.25
191,807,568.00
239,759,460.00
27,600.00
34,500.00
28,800.00
$15,391.20
36,000.00
19,239.00
Ventas
Precio de venta por
kilogramo
Produccin ao 2
$13.50
Tomando en Cuenta el % de la inflacion por
$8.51
AO 1
AO 2
908747.86
45437.393
45437.393
937.2528
93.72528
93.72528
41168.0544
4116.80544
4116.80544
49647.92
49647.92
Total
Periodo
ACTIVOS FIJOS
1. Terrenos
del ao 4%
0
27561165.8
908747.86
937.25
41168.05
0
0
10000
6000
Costos
1. Materia prima (cantidad)
Precio de materia prima
Valor materia prima
2. Materiales directos
3. Mano obra directa
4. Otros materiales indirectos
5. Materiales indirectos
6. Mano de obra indirecta
7. Servicios
8. Mantenimiento
9. Seguros
10. Impuestos
11. Sueldos administracin
12. Depreciaciones
13. Amortizacin diferidos
14. Ingreso de ventas
198,000,000
$8.51
$1,684,980,000.00
191,807,568.00
27,600.00
15391
0
28,800.00
0
29119.2
22816.86
10000
50000
49647.92372
4000
$2,673,000,000.00
LA MAYORIA DE LAS EMPRESAS DIVIDEN SUS ACTIVOS DIFERIDOS PARA LA MITAD DEL HORIZ
Crdito recibido
mateiales directos
tela
maquina
200000
impacto de la inflacin
2
0.4
10000
Produccin ao 3
Produccin ao 4
Produccin ao 5
297,000,000.00
346,500,000.00
396,000,000.00
60%
70%
80%
1.20
1.17
1.14
287,711,352.00
335,663,244.00
383,615,136.00
41,400.00
48,300.00
55,200.00
43,200.00
23,086.80
50,400.00
26,934.60
57,600.00
30,782.40
AO 3
AO 4
AO 5
45437.393
45437.393
45437.393
93.72528
93.72528
93.72528
4116.80544
4116.80544
4116.80544
49647.92
49647.92
49647.92
ENTRADA DE INFORMACIN
2
247,500,000
$8.51
$2,106,225,000.00
239,759,460.00
34,500.00
19239
0
36,000.00
0
29119.2
22816.86
10000
50000
49647.92372
4000
$3,341,250,000.00
297,000,000
$8.51
$2,527,470,000.00
287,711,352.00
41,400.00
23087
0
43,200.00
0
29119.2
22816.86
10000
50000
49647.92372
4000
$4,009,500,000.00
346,500,000
$8.51
$2,948,715,000.00
335,663,244.00
48,300.00
26935
0
50,400.00
0
29119.2
22816.86
10000
50000
49647.92372
4000
$4,677,750,000.00
RIDOS PARA LA MITAD DEL HORIZONTE TEMPORAL, EN ESTE CASO, PARA 4 AOS.
2.4
TIPO DE PRODUCTO
presentaciones
Hormign A48
Hormign A32
Hormign A20
Hormign A16
Hormign A12
Hormign A6
Produccin ao 6
TOTAL..
Produccin ao 7
495,000,000.00
495,000,000.00
100%
100%
1.25
1.25
479,518,920.00
479,518,920.00
69,000.00
69,000.00
72,000.00
38,478.00
72,000.00
38,478.00
COSTO DE M
TIPO DE PRODUCTO
Hormign A48
Hormign A32
Hormign A20
Hormign A16
Hormign A12
Hormign A6
TOTAL..
Cantidades
Proyectadas
198000000
AO 6
AO 7
45437.393
636123.502
93.72528
374.90112
4116.80544
16467.22176
49647.92
652965.62488
247500000
297000000
346500000
396000000
495000000
495000000
287711352
2447848086
5
ARA 4 AOS.
396,000,000
$8.51
$3,369,960,000.00
383,615,136.00
55,200.00
30782
0
57,600.00
0
29119.2
22816.86
10000
50000
49647.92372
0
$5,346,000,000.00
495,000,000
$8.51
$4,212,450,000.00
479,518,920.00
69,000.00
38478
0
72,000.00
0
29119.2
22816.86
10000
50000
49647.92372
0
$6,682,500,000.00
GRAVA
ADITIVO PLASTICO
810.00
995.00
0.72
720.00
1082.00
0.74
716.55
1074.82
0.74
815.36
1037.73
0.76
774.00
980.00
0.76
776.00
948.00
0.79
4611.91
6117.55
4.51
9,144.90
8,128.80
8,089.85
9,205.41
8,738.46
8,761.04
$ 52,068.46
GRAVA
ADITIVO PLASTICO
$ 9,910.20
$ 10,776.72
$ 10,705.21
$ 10,335.79
$ 9,760.80
$ 9,442.08
$
$
$
$
$
$
0.60
0.62
0.62
0.64
0.64
0.66
$ 60,930.80
$ 3.79
16500000
550000
41
20625000
687500
52
24750000
825000
62
28875000
962500
72
33000000
1100000
83
41250000
1375000
103
41250000
1375000
103
383615136
431567028
479518920
3263797448.64
3671772129.72
4079746810.8
RUBRO
VALOR Mensual
$350.00
$4,450.00
$750.00
$280.00
$5,830.00
$11,030.00
$8,642.75
$15,593.96
$355.02
$1,101.50
TOTAL (KG)
TOTAL
408.00
2213.72
$19,106.70
418.00
2220.74
$18,958.39
450.00
2242.11
$18,851.93
430.00
2283.85
$19,595.59
430.00
2184.76
$18,553.65
450.00
2174.79
$18,260.03
2586.00
13319.97
$113,326.30
CEMENTO
TOTAL
Costo de Materia
Prima por Unidad
$
$
$
$
$
$
51.00
52.25
56.25
53.75
53.75
56.25
$
$
$
$
$
$
19,106.70
18,958.39
18,851.93
19,595.59
18,553.65
18,260.03
$
$
$
$
$
$
38.21
37.92
37.70
39.19
37.11
36.52
$ 323.25
$ 113,326.30
$ 226.65
# de rdenes o
procesos Diarios
Cantidades en Kg
Diarias
Cantidades
Mensuales
40
532798.8
15983964
50
665998.5
19979955
60
799198.2
23975946
70
932397.9
27971937
80
1065597.6
31967928
100
1331997
39959910
100
1331997
39959910
623374596
767230272
815182164
5303670854.04
6527594897.28
6935569578.36
% por Capacidad
Instalada
$192.50
$2,447.50
$412.50
$154.00
% por el producto
nuevo
$77.00
$979.00
$165.00
$61.60
Valor de Costos
indirectos Anuales
$924.00
$11,748.00
$1,980.00
$739.20
$15,391.20
$6,066.50
$2,426.60
$29,119.20
$4,753.51
$1,901.41
$22,816.86
$8,576.68
$195.26
$3,430.67
$78.10
$41,168.05
$937.25
$605.83
$242.33
$2,907.96
% Kg x Producto
Numero de sacos
producidos(cada
saco de 54kg)
Precio
0.17
41
49.86
0.17
41
50.02
0.17
42
50.50
0.17
42
51.44
0.16
40
49.21
0.16
40
48.98
1.00
247
300.00
0.265%
0.79416693
precio
cant
$113,326.30
$0.12
13319.97
Cantidades Anuales
191807568
$ 1,631,898,724.32
$ 8.51
239759460
$ 2,039,873,405.40
$ 8.51
287711352
$ 2,447,848,086.48
$ 8.51
335663244
$ 2,855,822,767.56
$ 8.51
383615136
$ 3,263,797,448.64
$ 8.51
479518920
$ 4,079,746,810.80
$ 8.51
479518920
$ 4,079,746,810.80
$ 8.51
ok
ok
COMPONENTE
PRECIO
ARENA
$ 11.29
GRAVA
$ 9.96
ADITIVO PLASTICO
$ 0.84
CEMENTO SILO
$ 0.13
$ 20.00
$3,836,151,360.00
$ 20.00
$4,795,189,200.00
$ 20.00
$5,754,227,040.00
$ 20.00
$6,713,264,880.00
$ 20.00
$7,672,302,720.00
$ 20.00
$9,590,378,400.00
$ 20.00
$9,590,378,400.00
$47,951,892,000.00
RESUMEN
NOMBRE
MANO DE OBRA DIRECTA
MANO DE OBRA INDIRECTA
COSTO POR M3
RESUMEN
12,700.03
4233.3433333333
5,621.60
18,321.63
NOMBRE
DIAS TRABAJADOS
12,700.03
30
5,621.60
30
COSTO DIARIO
CAPACIDAD PRODUCIDA
12,700.03
423.33
240
5,621.60
187.39
240
JORNADA DE TRABAJO
# HORAS TRABAJADAS
COSTO DE HORA
240
52.92
240
23.42
76.34
RESUMEN
1
1
1
1
1
27,600.00
28,800.00
56,400.00
Jefe de Produccin
Asistente
Coordinador
Supervisor
Obrero
$ 2,000.00
$ 400.00
$ 1,000.00
$ 800.00
$ 500.00
$ 4,700.00
RUBRO
VALOR Mensual
$1,101.50
$15,593.96
$355.02
$350.00
$4,450.00
$8,642.75
$11,030.00
$750.00
$280.00
$42,553.23
Cementos
55%
1,980,000,000.00
###
27,500,000.00
44,000.00
495000000
$ 24,000.00
$ 4,800.00
$ 12,000.00
$ 9,600.00
$ 6,000.00
$ 56,400.00
EN UN MES
% por
Capacidad
Instalada
$605.83
$8,576.68
$195.26
$192.50
$2,447.50
$4,753.51
$6,066.50
$412.50
$154.00
Nuevo Producto
Hormigon
55%
1,980,000,000.00
495,000,000.00
9,166,666.67
29,333.33
% por el
producto
nuevo
$242.33
$3,430.67
$78.10
$77.00
$979.00
$1,901.41
$2,426.60
$165.00
$61.60
Hormigones
Volquetas
25%
###
Sacos
Sacos
Lotes
Valor de
Costos
indirectos
Anuales
$2,907.96
$41,168.05
$937.25
$924.00
$11,748.00
$22,816.86
$29,119.20
$1,980.00
$739.20
$112,340.53
Diversos
Agregados
20%
###
Produccin
Produccin ao P
1roduccin ao P
2roduccin ao 3
Produccin en Kg
316800000
396000000
475200000
% de la Produccin
deacuerdo a la Capacidad
Instalada por ao.
0.4
0.5
0.6
Materiales directos
287711352
1.25
1.2
(kilogramos)
287711352
359639190
431567028
Mano de Obra directa
27600
34500
41400
Mano de Obra Indirecta
28800
36000
43200
Costo de Materiales Indirec
15391.2
19239
23086.8
Produccin ao P
4roduccin ao P
5roduccin ao 6
554400000
633600000
792000000
0.7
0.8
1.1666666667
503494866
48300
50400
26934.6
1.1428571429
575422704
55200
57600
30782.4
1.25
719278380
69000
72000
38478
FECHA
VALOR
PROMEDIO
VALOR
Junio-30-2015
4.87%
Mayo-31-2015
4.55%
Abril-30-2015
4.32%
Marzo-31-2015
3.76%
Febrero-28-2015
4.05%
Enero-31-2015
3.53%
Diciembre-31-2014
3.67%
Noviembre-30-2014
3.76%
Octubre-31-2014
3.98%
Septiembre-30-201
4.19%
Agosto-31-2014
4.15%
Julio-31-2014
4.11%
Junio-30-2014
3.67%
Mayo-31-2014
3.41%
Abril-30-2014
3.23%
Marzo-31-2014
3.11%
Febrero-28-2014
2.85%
Enero-31-2014
2.92%
4.18%
3.98%
3.59%
3.20%
PRESUPUESTO D
PERODO
1. INVERSIONES FIJAS
1.1 No Depreciables
1.1.1 Terrenos
1.2 Depreciables
1.2.1 Construcciones y obras civiles
1.2.2 Maquinaria y equipos
1.2.3 Muebles y enseres
1.2.4 Vehculos
1.2.5 Otros
0
-28,512,018.97
-27561165.80
-27561165.80
-950853.17
-908747.86
-937.25
-41168.0544
0
0
2. INVERSIONES DIFERIDAS
2.1 Estudios
2.2 Gastos de organizacin
2.3 Gastos de montaje
2.4 Gastos de puesta en marcha
2.5 Capacitacin
2.6 Otros
2.7 Imprevistos
-16000
-10000
0
0
0
-6000
0
0
3. CAPITAL DE TRABAJO
3.1 Efectivo
3.2 Inventario de materia prima
3.3 Cartera
3.4 Otros
###
-15,995,107.94
-140415000
-155,925,000.00
FLUJO DE INVERSIN
-340,863,126.91
Efectivo
N de das laborables
52 semanas
360 das laborables
360
30 x
x=
###
$15,995,107.94
Cartera
$2,673,000,000.00
360
30
###
$155,925,000.00
PRESUPUESTO DE INVERSIN
2
20%
COSTOS DE OPERACIN
PERODO
1. COSTOS DE FABRICACIN
1
$1,876,974,943.18
2
$2,346,189,782.98
$1,876,830,559.20
$1,684,980,000.00
$191,807,568.00
$27,600.00
$0.00
$2,346,038,199.00
$2,106,225,000.00
$239,759,460.00
$34,500.00
$0.00
$15,391.20
$19,239.00
$28,800.00
$0.00
$36,000.00
$0.00
$28,800.00
$36,000.00
$0.00
$0.00
$115,583.98
$49,647.92
$0.00
$29,119.20
$22,816.86
$10,000.00
$115,583.98
$49,647.92
$0.00
$29,119.20
$22,816.86
$10,000.00
$4,000.00
$4,000.00
$50,000.00
$50,000.00
$0.00
$50,000.00
$50,000.00
$0.00
3. Gastos de Ventas
$534,600,000.00
$668,250,000.00
$534,600,000.00
$668,250,000.00
$2,411,624,943.18
$3,014,489,782.98
1.2.3 Prestaciones
1.3 Otros Gastos Indirectos
1.3.1 Depreciacin Fbrica
1.3.2 Servicios
1.3.3 Mantenimiento
1.3.4 Seguros
1.3.5 Impuestos
1.3.6 Amortizacin de Diferidos
1.3.7 Otros
2. Gastos Administrativos
2.1 Sueldos
2.2 Prestaciones
2.3 Depreciacin Administrativa
2.4 Seguros
2.5 Otros Impuestos
2.6 Otros
OSTOS DE OPERACIN
3
$2,815,404,622.78
4
$3,284,619,462.58
5
$3,753,830,302.38
6
$4,692,259,981.98
$2,815,245,838.80
$2,527,470,000.00
$287,711,352.00
$41,400.00
$0.00
$3,284,453,478.60
$2,948,715,000.00
$335,663,244.00
$48,300.00
$0.00
$3,753,661,118.40
$3,369,960,000.00
$383,615,136.00
$55,200.00
$0.00
$4,692,076,398.00
$4,212,450,000.00
$479,518,920.00
$69,000.00
$0.00
$23,086.80
$26,934.60
$30,782.40
$38,478.00
$43,200.00
$0.00
$50,400.00
$0.00
$57,600.00
$0.00
$72,000.00
$0.00
$43,200.00
$50,400.00
$57,600.00
$72,000.00
$0.00
$0.00
$0.00
$0.00
$115,583.98
$49,647.92
$0.00
$29,119.20
$22,816.86
$10,000.00
$115,583.98
$49,647.92
$0.00
$29,119.20
$22,816.86
$10,000.00
$111,583.98
$49,647.92
$0.00
$29,119.20
$22,816.86
$10,000.00
$111,583.98
$49,647.92
$0.00
$29,119.20
$22,816.86
$10,000.00
$4,000.00
$4,000.00
$0.00
$0.00
$50,000.00
$50,000.00
$0.00
$50,000.00
$50,000.00
$0.00
$50,000.00
$50,000.00
$0.00
$50,000.00
$50,000.00
$0.00
$801,900,000.00
$935,550,000.00
$1,069,200,000.00
$1,336,500,000.00
$801,900,000.00
$935,550,000.00
$1,069,200,000.00
$1,336,500,000.00
$3,617,354,622.78
$4,220,219,462.58
$4,823,080,302.38
$6,028,809,981.98
L
I
Q
U
I
D
A
C
I
O
N
24,115,579,095.90
Ingresos de operacin
(-) Costos de operacin (incluye
impuestos indirectos)
(-) Depreciacin
(-) Amortizacin de activos diferidos
Utilidad antes de participacin e
impuestos
(-) 15% participacin trabajadores
Utilidad antes de impuestos
(-) Impuesto a la renta
Utilidad neta
2
###
$3,341,250,000.00
###
$3,014,489,782.98
$49,647.92
$49,647.92
$4,000.00
$4,000.00
$261,321,408.89
$326,706,569.09
$39,198,211.33
$49,005,985.36
$222,123,197.56
$277,700,583.73
$55,530,799.39
$69,425,145.93
$166,592,398.17
$208,275,437.80
$166,592,398.17
$208,275,437.80
$49,647.92
$49,647.92
$4,000.00
$4,000.00
$166,646,046.09
$208,329,085.72
$0.00
$340,863,126.91
-$340,863,126.91
$1,325,943,983.69
S CON PROYECTO
3
$4,009,500,000.00 $4,677,750,000.00
###
$6,682,500,000.00
$3,617,354,622.78 $4,220,219,462.58
###
$6,028,809,981.98
$49,647.92
$49,647.92
$49,647.92
$49,647.92
$4,000.00
$4,000.00
$0.00
$0.00
$392,091,729.29
$457,476,889.49
$522,870,049.69
$653,640,370.09
$58,813,759.39
$68,621,533.42
$78,430,507.45
$98,046,055.51
$333,277,969.90
$388,855,356.07
$444,439,542.24
$555,594,314.58
$83,319,492.47
$97,213,839.02
$111,109,885.56
$138,898,578.64
$249,958,477.42
$291,641,517.05
$333,329,656.68
$416,695,735.93
$249,958,477.42
$291,641,517.05
$333,329,656.68
$416,695,735.93
$49,647.92
$49,647.92
$49,647.92
$49,647.92
$4,000.00
$4,000.00
$0.00
$0.00
$250,012,125.35
$291,695,164.98
$333,379,304.60
$416,745,383.86
vpn
$920,904,539.24
Ganancia
$580,041,412.34
tir
61%
ir
170%
Perodo
0
1
2
3
4
5
6
Perodo
0
1
2
3
4
5
6
250000000
6 aos
16%
Cuota
68,387,466.23
68,387,466.23
68,387,466.23
68,387,466.23
68,387,466.23
68,387,466.23
Cuota
68,387,466.23
68,387,466.23
68,387,466.23
68,387,466.23
68,387,466.23
68,387,466.23
Inters
40,750,000.00
36,245,093.00
31,005,886.17
24,912,688.62
17,826,299.87
9,584,829.75
Inters
40,750,000.00
36,245,093.00
31,005,886.17
24,912,688.62
17,826,299.87
9,584,829.75
Amortizacin
27,637,466.23
32,142,373.23
37,381,580.07
43,474,777.62
50,561,166.37
58,802,636.49
Amortizacin
27,637,466.23
32,142,373.23
37,381,580.07
43,474,777.62
50,561,166.37
58,802,636.49
Saldo
250,000,000.00
222,362,533.77
190,220,160.54
152,838,580.47
109,363,802.85
58,802,636.49
0.00
Saldo
250,000,000.00
222,362,533.77
190,220,160.54
152,838,580.47
109,363,802.85
58,802,636.49
0.00
FL
Periodo
Ingresos de operacin
(-) Costos de operacin (incluye impuestos indirectos)
(-) Depreciacin
(-) Amortizacin de activos diferidos
(-) Gastos financieros (Intereses sobre crditos recibidos)
Utilidad antes de participacin e impuestos
(-) 15% participacin trabajadores
Utilidad antes de impuestos
(-) Impuesto a la renta
Utilidad neta
(+) Utilidad en venta de activos
(-) Impuesto a la utilidad en venta de activos
(+) Ingresos no gravables ( no paga impuestos ejm donaciones)
(-)Costos de Operacin no deducibles
(+) Valor en libros de activos vendidos
Ganancia neta
(+) Valor de salvamento de activos no vendidos
(+) Depreciacin
(+) Amortizacin de activos diferidos
(+) Crdito recibido
(-) Amortizaciones de crdito
(-) Costos de inversin
CRDITO
INVERSION ACCIONISTAS
INVERSION
FLUJO FINANCIERO
0
$2,673,000,000.00
### $4,009,500,000.00
$2,411,624,943.18
### $3,617,354,622.78
$49,647.92
$49,647.92
$49,647.92
$4,000.00
$4,000.00
$4,000.00
$40,750,000.00
$36,245,093.00
$31,005,886.17
$220,571,408.89 $290,461,476.09
$361,085,843.13
$33,085,711.33
$43,569,221.41
$54,162,876.47
$187,485,697.56 $246,892,254.68
$306,922,966.66
$46,871,424.39
$61,723,063.67
$76,730,741.66
$140,614,273.17 $185,169,191.01
$230,192,224.99
$140,614,273.17 $185,169,191.01
$0.00
$49,647.92
$49,647.92
$4,000.00
$4,000.00
$230,192,224.99
$49,647.92
$4,000.00
$200,000.00
$27,637,466.23
$0.00
$340,863,126.91
$32,142,373.23
$0.00
-$340,663,126.91 $113,030,454.86
### $192,864,292.85
vpn
gnt
$681,556,727.19
$340,893,600.28
45%
tir
ir
100%
tiempo de recuperacin
vna
$1,234,640,052.33
$893,976,925.43
$250,000,000.00
$90,863,126.91
$340,863,126.91
$37,381,580.07
$0.00
#DIV/0!
###
###
$49,647.92
$4,000.00
$24,912,688.62
$432,564,200.88
$64,884,630.13
$367,679,570.74
$91,919,892.69
$275,759,678.06
### $6,682,500,000.00
### $6,028,809,981.98
$49,647.92
$49,647.92
$0.00
$0.00
$43,474,777.62
$109,363,802.85
$479,395,272.08
$544,276,567.24
$71,909,290.81
$81,641,485.09
$407,485,981.26
$462,635,082.15
$101,871,495.32
$115,658,770.54
$305,614,485.95
$346,976,311.61
$275,759,678.06
$305,614,485.95
$346,976,311.61
$49,647.92
$4,000.00
$49,647.92
$0.00
$49,647.92
$0.00
$43,474,777.62
$0.00
$50,561,166.37
$0.00
$58,802,636.49
$0.00
###
### $288,223,323.05