CANTIDA
D
CARGO
REMUNERACIN MENSUAL
1 Supervisor de Operaciones
4 Operarios
Subtotal
$ 1,000,000
$ 600,000
-
REMUNERACIN ANUAL
$ 12,000,000
$ 28,800,000
$ 40,800,000
PRESTACIONES
SOCIALES
$ 8,085,600
$ 19,405,440
$ 27,491,040
PRIMER AO
$ 20,085,600
$ 48,205,440
$ 68,291,040
AO 2
$ 21,089,880
$ 50,615,712
$ 71,705,592
AO 3
$ 22,144,374
$ 53,146,498
$ 75,290,872
AO 4
$ 23,251,593
$ 55,803,822
$ 79,055,415
AO 5
$ 24,414,172
$ 58,594,014
$ 83,008,186
UNIDAD DE MEDIDA
CANTIDAD
A.
MSTERIALES DIRECTOS
Subtotal
TON
1000
B.
MATERIALES INDIRECTOS
unidad
9000
$ 450.00
$ 4,050,000.00
1500
$ 1,450.00
$ 2,175,000.00
1200
30
$ 1,200.00
$ 10,000.00
$ 1,440,000.00
$ 300,000.00
160
11890
$ 125,000.00
$ 138,100.00
$ 20,000,000.00
$ 27,965,000.00
Bolsas de prolipropileno
unidad
COSTO UNITARIO
$0
TOTAL AO
$0
SERVICIO
Enenrga Electrica
Alumbrado Pblico
Aseo
Acueducto
Mantenimiento Equipo
Telefono
Total
SERVICIO
Utiles y papeleria
Servicios pblicos
Cafeteria
Subtotal
COSTO
UNITARIO
GG MEDIDA
Kw-hora
Cargo fijo
Cargo fijo
metros cubicos
biimensual
promedio mensual
CANTIDAD
3600
12
12
600
6
12
GG MEDIDA
AO
Ao
Ao
COSTO
CANTIDAD UNITARIO
1 $ 1,000,000.00
1
$ 259,104.00
1 $ 1,200,000.00
375
94500
37800
$ 900.00
$ 300,000
$ 100,000
533575
$ 2,459,104.00
TOTAL AO 1
AO 2
AO 3
AO 4
$ 1,350,000.00 $ 1,417,500.00 $ 1,488,375.00
$ 1,562,793.75
$ 1,134,000.00 $ 1,190,700.00 $ 1,250,235.00
$ 1,312,746.75
$ 453,600.00
$ 476,280.00
$ 500,094.00
$ 525,098.70
$ 540,000.00
$ 567,000.00
$ 595,350.00
$ 625,117.50
$ 1,800,000.00 $ 1,890,000.00 $ 1,984,500.00
$ 2,083,725.00
$ 1,200,000.00 $ 1,260,000.00 $ 1,323,000.00
$ 1,389,150.00
$ 6,477,600.00
$ 6,801,480.00
$ 7,141,554.00
$ 7,498,631.70
TOTAL AO 1
AO 2
AO 3
AO 4
$ 1,000,000.00 $ 1,050,000.00 $ 1,102,500.00
$ 1,157,625.00
$ 259,104.00
$ 272,059.20
$ 285,662.16
$ 299,945.27
$ 1,200,000.00 $ 1,260,000.00 $ 1,323,000.00
$ 1,389,150.00
$ 2,459,104.00
$ 2,582,059.20
$ 2,711,162.16
$ 2,846,720.27
AO 5
$ 1,640,933.44
$ 1,378,384.09
$ 551,353.64
$ 656,373.38
$ 2,187,911.25
$ 1,458,607.50
$ 7,873,563.29
AO 5
$ 1,215,506.25
$ 314,942.53
$ 1,458,607.50
$ 2,989,056.28
ACTIVO
VIDA TIL
50
10
8
10
10
COSTO ACTIVO
$ 255,000,000
$ 24,000,000
$ 500,000
$ 11,000,000
$ 7,692,000
Bandas Transportadoras
10
$ 43,930,000
$ 4,393,000
Elevador de Canjilones
Tolvas de recepcin
Tolvas de empaque
Puente grua
Otros equipos para produccin
Total Depreciacin
10
10
10
10
5
$ 6,092,000
$ 97,200,000
$ 6,000,000
$ 30,000,000
$ 25,937,500
$ 507,351,500
$ 609,200
$ 9,720,000
$ 600,000
$ 3,000,000
$ 5,187,500
$ 32,941,401
Edificios
Trituradora
Bomba de Riego
Empacadora
Extractores de Aire
1
$ 5,100,000
$ 2,400,000
$ 62,500
$ 1,100,000
$ 769,200
DEPRECIACIN
2
$ 5,100,000
$ 2,400,000
$ 62,500
$ 1,100,000
$ 769,200
$ 4,393,000
$ 609,200
$ 9,720,000
$ 600,000
$ 3,000,000
$ 5,187,500
32941402
Activo
Computador de Escritorio
Impresora Multifuncional
Telefono Inalambrico
Otros equipos De Administracin
Total Depreciacin
VIDA UTIL
5
5
5
10
COSTO ACTIVO
$ 2,179,980
$ 599,000
$ 79,000
$ 1,255,000
$ 4,112,980
1
$ 435,996
$ 119,800
$ 15,800
$ 125,500
$ 697,096
DEPRECIACIN
2
$ 435,996
$ 119,800
$ 15,800
$ 125,500
$ 697,096
DEPRECIACIN ANUAL
3
4
$ 5,100,000
$ 5,100,000
$ 2,400,000
$ 2,400,000
$ 62,500
$ 62,500
$ 1,100,000
$ 1,100,000
$ 769,200
$ 769,200
$ 4,393,000
$ 609,200
$ 9,720,000
$ 600,000
$ 3,000,000
$ 5,187,500
32941403
$ 4,393,000
$ 609,200
$ 9,720,000
$ 600,000
$ 3,000,000
$ 5,187,500
32941404
DEPRECIACIN ANUAL
3
$ 435,996
$ 119,800
$ 15,800
$ 125,500
$ 697,096
4
$ 435,996
$ 119,800
$ 15,800
$ 125,500
$ 697,096
$ 609,200
$ 9,720,000
$ 600,000
$ 3,000,000
$ 5,187,500
32941405
VALOR RESIDUAL
$ 229,500,000
$ 12,000,000
$ 187,500
$ 5,500,000
$ 3,846,000
$ 21,965,000
$ 3,046,000
$ 48,600,000
$ 3,000,000
$ 15,000,000
$0
$ 342,644,485
5
$ 435,996
$ 119,800
$ 15,800
$ 125,500
$ 697,096
VALOR RESIDUAL
$0
$0
$0
$ 627,500
$ 627,500
5
$ 5,100,000
$ 2,400,000
$ 62,500
$ 1,100,000
$ 769,200
$ 4,393,000
GASTOS ADMINISTRACIN
Cargo
Gerente
AUX. ADMINIST
CONTADOR
CELADOR
TOTAL
Remuneracin
mensual
1,200,000
650,000
300,000
600,000
Remuneracin
anual
14,400,000
7,800,000
3,600,000
7,200,000
33,000,000
Prestaciones
sociales anuales
9,702,000
5,255,250
4,851,000
19,808,250
Primer ao
24,102,000
13,055,250
3,600,000
12,051,000
52,808,250
segundo ao
Tercer ao
cuarto ao
Quinto ao
AMORTIZACIN DE GASTOS
DIFERIDOS
COSTO DEL
ACTIVO
$ 7,500,000
VALOR
1
$ 1,500,000
$ 1,500,000
5
$ 1,500,000
$ 1,500,000
GASTOS DE VENTAS
Cargo
VENDEDOR
Impulsador
TOTAL NOMINA
SERVICIO
Publicidad
Transporte
TOTAL
SERVICIOS
Remuneracin Remuneracin
mensual
anual
800,000
9,600,000
564,000
6,768,000
1,364,000
16,368,000
Prestaciones
sociales anuales
6,468,480
4,560,278
11,028,758
Primer ao
16,068,480
11,328,278
27,396,758
COSTO
GG MEDIDA CANTIDAD UNITARIO
TOTAL AO 1
Mensual
12
$ 200,000.00
$ 2,400,000.00
Mensual
12 $ 2,500,000.00
$ 30,000,000.00
TOTAL
GASTOS DE
VENTAS
$ 2,700,000.00
$ 32,400,000.00
59,796,758.40
segundo ao
Tercer ao
cuarto ao
Quinto ao
16,871,904
11,894,692
17,715,499
12,489,427
18,601,274
13,113,898
19,531,338
13,769,593
28,766,596
30,204,926
31,715,172
33,300,931
AO 2
AO 3
AO 4
AO 5
$ 2,520,000.00
$ 2,646,000.00
$ 2,778,300.00
$ 2,917,215.00
$ 31,500,000.00
$ 33,075,000.00
$ 34,728,750.00
$ 36,465,187.50
$ 34,020,000.00
62,786,596.32
$ 35,721,000.00
65,925,926.14
$ 37,507,050.00
69,222,222.44
$ 39,382,402.50
72,683,333.56
COSTO FIJO
Costo de Produccin
Mano de Obra
Materiales Directos
Materiales indirectos
Depreciacin
Servicios
Subtotal
COSTO VARIABLE
$ 68,291,040
$0
$ 27,965,000
$ 32,941,401
$ 32,941,401
Gastos de Administracin
Sueldos y prestaciones sociales
Otros Gastos
Preoperativos
Depreciacin
Subtotal
$ 52,808,250
$ 2,459,104
$ 1,500,000
$ 697,096
$ 57,464,450
Gastos de Ventas
Publicidad, promocin transporte
Sueldos y Prestaciones
Subtotal
$ 32,400,000
$ 27,396,758
$ 59,796,758
TOTAL
$ 150,202,609
$ 6,477,600
$ 102,733,640
$ 102,733,640
$ 252,936,249
COSTOS TOTALES
3500
7000
7,390.4911
10500
14000
COSTO FIJO
$ 151,206,859.40
$ 151,206,859.40
$ 151,206,859.40
$ 150,202,609.40
$ 151,206,859.40
$ 151,206,859.40
$ 600,000,000.00
$ 500,000,000.00
INGRESO TOTAL
$ 400,000,000.00
$ 300,000,000.00
$ 200,000,000.00
$ 100,000,000.00
$ 0.00
0
2000
4000
6000
8000
UNIDADES
$ 135,675,041
$ 33,638,497
$ 7,189
oducir (para este caso 350 toneladas al ao corresponden a 7000 bultos de 50 kg)
COSTO VARIABLE
$ 51,366,820.00
$ 102,733,640.00
$ 108,464,578.70
$ 154,100,460.00
$ 205,467,280.00
COSTO TOTAL
INGRESO TOTAL
$ 151,206,859.40
$ 202,573,679.40
$ 122,500,000.00
$ 253,940,499.40
$ 245,000,000.00
$ 258,667,188.10
$ 258,667,188.10
$ 305,307,319.40
$ 367,500,000.00
$ 356,674,139.40
$ 490,000,000.00
8000
UNIDADES
10000
12000
14000
16000
7,390.4911
$ 14,676.2343
$ 35,000
$ 258,667,188.10
0
255,000,000.00
100,000,000.00
252,361,500.00
4,112,880.00
611,474,380.00
7,500,000.00
7,500,000.00
618,974,380.00
AOS
3
CAPITAL DE TRABAJO
COSTOS OPERACIONALES
Costos de produccin
Costos de Administracin
Gastos de ventas
TOTAL GASTOS OPERACIONALES
(-) Depreciacin
(-)Diferidos
(=) COSTO OPERACIN ANUAL
COSTO OPERACIN PROM DIARIO
CAPITAL DE TRABAJO
$ 135,675,041.00
$ 57,464,450.00
$ 59,796,758.40
$ 252,936,249.40
$ 33,638,497.00
$ 1,500,000.00
$ 217,797,752.40
$ 604,993.76
$ 18,149,812.70
PROYECCIN CAPITAL D
VALOR PRESENTE
INFLACIN
PERIODO DE TIEMPO
?
0.0373
1.00
PROYECCIN DE CAPITA
CAPITAL DE TRABAJO
INCREMENTO PRODUCCIN
TOTAL INVERSIN
INVERSIN FIJA
CAPITAL DE TRABAJO
TOTAL IVERSIONES
0
18,149,812.70
18,149,812.70
1
652,644.38
652,644.38
AOS
DETALLE
CAPITAL DE TRABAJO
INCREMENTO VALOR PRODUCCIN
TOTAL
0
18,149,812.70
1
$ 652,644.38
$ 18,149,812.70
$ 652,645.38
AOS
DETALLE
CAPITAL DE TRABAJO
0
18,149,812.70
1
676,988.01
AOS
DETALLE
CAPITAL DE TRABAJO
INCREMENTO PRODUCCIN
TOTAL INVERSIN
0
18,149,812.70
18149812.7
1
676,988.01
473,891.61
1150880.623
0
-618,974,380.00
-18,149,812.70
-637,124,192.70
1
-652,644.38
-652,644.38
STANTES
AOS
2
652,644.38
652,644.38
3
652,644.38
652,644.38
4
652,644.38
652,644.38
3
652,644.38
$ 456,851.06
$ 1,109,498.44
4
652,644.38
$ 456,851.06
$ 1,109,499.44
3
728,433.21
4
755,603.76
AOS
2
652,644.38
$ 456,851.06
$ 1,109,497.44
RRIENTES
AOS
2
702,239.67
AOS
2
702,239.67
491,567.77
1193809.433
3
728,433.21
509,903.24
1238339.451
4
755,603.76
528,922.64
1284530.4
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
AOS
VALOR RESIDUAL
CONCEPTO
Otros Activos de Produccin
Activos Administrativos
Activos fijos
Capital de Trabajo
TOTAL VALOR RESIDUAL
AOS
3
S
5
$ 627,500
$ 342,644,485
$ 20,760,390.21
$ 364,032,375
AOS
CONCEPTO
INVERSIN FIJA
CAPITAL DE TRABAJO
VALOR RESIDUAL
FLUJO NETO DE INVERSIN
0
-618,974,380.00
-18,149,812.70
1
-652,644.38
-637124192.7
-652,644.38
1
$ 245,000,000.00
$ 252,936,249.40
-$ 7,936,249.40
$ 24,315,725.24
-$ 32,251,974.64
$ 33,638,497.00
$ 1,500,000.00
$ 2,886,522.36
2
$ 254,138,500.00
$ 262,370,771.50
-$ 8,232,271.50
$ 21,104,828.82
-$ 29,337,100.32
$ 33,638,497.00
$ 1,500,000.00
$ 5,801,396.68
0
-637124192.7
1
-652,644.38
38025019.36
-637124192.7
37372375.98
AOS
2
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
20,760,390.21
$ 364,032,375
384,792,765.43
4
$ 254,138,500.00
$ 225,921,608.56
$ 28,216,891.44
$ 12,530,646.22
$ 15,686,245.22
$ 33,638,497.00
$ 1,500,000.00
$ 50,824,742.22
5
$ 254,138,500.00
$ 225,921,608.56
$ 28,216,891.44
$ 6,857,846.79
$ 21,359,044.64
$ 33,638,497.00
$ 1,500,000.00
$ 56,497,541.64
2
-652,644.38
42250559.61
3
-652,644.38
46132212.29
4
-652,644.38
50824742.22
5
384,792,765.43
56497541.64
41597917.24
45479570.92
50172101.84
441290312.1
CONSTANTES
AOS
3
$ 254,138,500.00
$ 225,921,608.56
$ 28,216,891.44
$ 17,223,176.14
$ 10,993,715.29
$ 33,638,497.00
$ 1,500,000.00
$ 46,132,212.29
AOS
CONCEPTO
ACTVOS FIJOS Y TANGIBLES
Edificios
Terreno
Maquinaria y Equipo
Muebles y equipo de Oficina
ACTIVOS DIFERIDOS
Preoperativos
CAPITAL DE TRABAJO
Total de Inversiones
FUENTE
PR
PR
PR
PR
-255,000,000.00
-100,000,000.00
-252,361,500.00
-4,112,880.00
PR
PR Y CR
-7,500,000.00
-18,149,812.70
-637,124,192.70
VALOR PRESENTE
INTERES
PLAZO
ANUALIDAD
$ 116,398,876.20
20.89%
5
TABLA DE AMORTIZACIN
SALDO INICIAL
116,398,876.20
101,028,381.14
82,446,989.67
59,983,945.51
32,828,371.44
NTERES
24,315,725.24
21,104,828.82
17,223,176.14
12,530,646.22
6,857,846.79
AOS
1
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
-652,644.38
EROS SEIS MESES DE ACTIVIDAD, Y LOS GASTOS PREOPERATIVOS, EL VALOR RESTANTE DE CAPITAL S
CUOTA FIJA
-39,686,220.30
-39,686,220.30
-39,686,220.30
-39,686,220.30
-39,686,220.30
AMORTIZACIN
-15,370,495.06
-18,581,391.47
-22,463,044.15
-27,155,574.08
-32,828,373.50
SALDO FINAL
101,028,381.14
82,446,989.67
59,983,945.51
32,828,371.44
0.00
BALANCE GENERAL
1 DE ENERO DE 2012
ACTIVO CORRIENTE
CAJA
BANCOS
INVENTARIOS
TOTAL ACTIVO CORRIENTE
$ 116,398,876.20
ACTVOS FIJOS
Terrenos
Construcciones y edificaciones
Maquinaria y equipo
Muebles y equipo de oficina
TOTAL ACTIVOS FIJOS
$ 100,000,000.00
$ 255,000,000.00
$ 252,361,500.00
$ 4,112,880.00
ACTIVOS DIFERIDOS
Preoperativos
TOTAL ACTIVOS DIFERIDOS
$ 7,500,000.00
$ 116,398,876.20
$ 611,474,380.00
$ 7,500,000.00
TOTAL ACTIVOS
PASIVOS
Prestamos por pagar
TOTAL PASIVO
PATRIMONIO
Capital
TOTAL PATRIMONIO
TOTAL PASIVO + PATRIMONIO
$ 735,373,256.20
$ 116,398,876.20
$ 116,398,876.20
$ 618,974,380.00
$ 618,974,380.00
$ 735,373,256.20
ESTADO DE RESULTADOS
1 DE ENERO A 31 DE DICIEMBRE DE 2012
VENTAS
(-) Costos de produccin
UTILIDAD BRUTA
(-) Gastos de Administracin
(-) Gastos de Ventas
Total gastos operacionales
(-) Depreciacin
(-) amortizacin diferidos
UTILIDAD OPERACIONAL
(-) Gatos Financieros
UTILIDAD NETA
245,000,000.00
135,675,041.00
109,324,959.00
57,464,450.00
59,796,758.40
117,261,208.40
33,638,497.00
1,500,000.00
27,202,247.60
24,315,725.24
2,886,522.36