Professional Documents
Culture Documents
CANTIDAD
1
1
1
2
50
1
1
1
10
1
COSTO UNITARIO
8,000,000
5,400,000
4,200,000
4,200,000
50,000
2,250,000
4,200,000
5,000,000
250,000
4,500,000
COSTO UNITARIO
5
150,000
Total
computador
impresora
video Beam
Archivador horizontal
Aire acondicionado
Horno microondas
Sillas para escritorios
Televisor led
cmaras de seguridad
4
1
1
1
1
1
8
1
4
650,000
150,000
1,500,000
120,000
800,000
150,000
160,000
1,000,000
800,000
Total
ESTUDIO DE PREFACTIBILIDAD
ESTUDIO DE FACTIBILIDAD
PATENTES Y LICENCIAS
GASTOS DE ORGANIZACIN
MONTAJE Y PUESTA EN MARCHA
ENTRENAMIENTO DE PERSONAL
IMPREVISTOS
investigacion
DISEOS
Tecnologa de la informacin y bases de datos
TOTAL GASTOS PREOPERATIVOS
REMUNERACIN
MENSUAL
REMUNERACIN
ANUAL
1,500,000
18,000,000
800,000
9,600,000
800,000
800,000
3,900,000
9,600,000
9,600,000
46,800,000
8.5
12
1.045
0.5
1
1
53.875
SALUD
PENSIONES
RIESGOS
DOTACION
TRANSPORTE
INTERESES CESANTIAS
TOTAL
A.
LECHE
Cuajo tabletas
sal
moldes de queso
azcar
saborizantes
Leche en polvo.
Saborizante (cacao en polvo).
Estabilizante (CMC)
UNIDAD DE MEDIDA
CANTIDAD
750
8
4
50
6
30
30
20
10
unidades
unidades
unidades
unidades
unidades
10000
10000
1
1
1
TOTAL
MEDIDA
Kw-hora
Cargo fijo
Cargo fijo
Metros3
Cargo fijo
bimensual
CANTIDAD
14000
12
12
2800
12
12
VIDA UTIL
COSTO ACTIVO
10
10
10
10
10
10
10
10
10
10
10
8,000,000
5,400,000
4,200,000
8,400,000
2,500,000
2,250,000
4,200,000
5,000,000
2,500,000
4,500,000
750,000
VIDA UTIL
COSTO ACTIVO
12,112,000
12,112,000
REMUNERACIN
MENSUAL
2,000,000
800,000
700,000
766,500
4,266,500
REMUNERACIN
ANUAL
24,000,000
9,600,000
8,400,000
9,198,000
51,198,000
UNIDAD DE MEDIDA
ao
ao
ao
CANTIDAD
1
1
1
ACTIVO INTANGIBLE
Gastos preoperativos
COSTO DEL
ACTIVO
5,753,072
AMORTIZAR
PLAZO (en aos)
AMORTIZACIN
ACTIVO INTANGIBLE
COSTO DEL
ACTIVO
3,421,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
9,174,072
UNIDAD DE MEDIDA
CANTIDAD
MES
MES
12
12
Publicidad
Transporte
TOTAL
COSTO
VARIABLE
COSTO FIJO
$ 142,180,500
$
$ 34,030,800
$ 220,000
$ 4,770,000
$ 19,724,000
$
-
Subtotal
$ 4,770,000
$ 196,155,300
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
$ 74,255,423
$ 2,730,000
$ 1,834,814
$ 2,422,400
$ 81,242,637
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$ 7,200,000
$ 7,200,000
$
$
Subtotal
TOTAL
COSTOS TOTALES
$ 93,212,637
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$
$
$ 196,155,300
$ 289,367,937
5,500 Lo da el ejercicio
150,000 en el ao
93,212,637
196,155,300
1,307.70
22,234
COSTO FIJO
0
400
800
1200
1600
2000
$
$
$
$
$
$
93,212,637
93,212,637
93,212,637
93,212,637
93,212,637
93,212,637
COSTO VARIABLE
$
$
$
$
0
$ 523,081
1,046,162
1,569,242
2,092,323
2,615,404
40%
4,000
1,600
2,400
35%
3,000
1,300
1,700
$ 160,000,600
Margen de contribucin promedio ponderado
(2400*0,4)+(1700*0.35)+(2000*0.25)=960+595+500=2055
Margen de contribucin promedio ponderado
2,055
Aplicando la formula
Qo = Costos Fijos /Margen de Contribucin
Qo= 160.000.600/2055=
Linea A
Linea B
Linea C
TOTAL
0.4
0.35
0.25
124,574,676
49,829,871
74,744,806
81,752,131
35,425,924
46,326,208
31,144
124,574,676
1,600
41%
27,251
81,752,131
1,300
27%
$ 340,426,809
ITEMS
Ingresos
Costos variables
Contribucin Marginal en Pesos
124,574,676
49,829,871
74,744,806
81,752,131
35,425,924
46,326,208
Contribucin Marginal en %
Total en Ingresos
Total de costos variables
Total de margen de contribucin
Total de Porcentaje
60%
57%
41%
139,662,280
Hasta aqu ejemplo de punto de equilibrio en varios lneas
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
SUBTOTAL
$ 46,950,000
$ 12,112,000
$ 59,062,000
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 3,421,000
$ 5,753,072
$ 9,174,072
$ 68,236,072
No 24 Costos Operacionales
CONCEPTO
27%
91,653,372
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
$ 101,214,300
$ 81,242,637
$ 7,200,000
Total Costos
Operacionales
$ 189,656,937
$ 15,052,477
$ 14,140,420
Diferencia
$ 912,057
AOS
0
CAPITAL DE TRABAJO
$ 15,052,477
$ 912,057
TOTAL INVERSION
$ 15,052,477
$ 912,057
AOS
0
CAPITAL DE TRABAJO
$ 15,052,477
$ 912,057
$ 15,052,477
$ 912,057
DETALLE
CAPITAL DE TRABAJO
$ 15,052,477
DETALLE
$
$
$
$
$
$ 970,885
432,881
1,431,687 Diferencia
1,524,030
1,622,330
1,726,971
CAPITAL DE TRABAJO
$ 15,052,477
$ 970,885
$ 460,802
$ 15,052,477
$ 1,431,687
115,000,000
2,500,000
117,500,000
70,000,000
3,700,000
73,700,000
0.0
0.0
0
Capital de Trabajo
117,500,000
73,700,000
117,500,000
-43,800,000
3,421,000
46,950,000
12,112,000
5,753,072
68,236,072
Capital de trabajo
$ 15,052,477
CONCEPTO
Inversin fija
Capital de trabajo
TOTAL DE INVERSIONES
0
-68,236,072
-15,052,477
1
-912,057
-21,123,832
-912,057
Incremento en ven
inflacin de 0,0645
Del cuadro 16
PRESUPUESTO DE INGRESOS
135,000,000
143,707,500
0
Del cuadro No. 8
Del cuadro No. 16
34,030,800
142,180,500
4,770,000
36,225,787
142,180,500
4,770,000
180,981,300
183,176,287
220,000
0
$ 19,724,000
234,190
0
$ 20,996,198
200,925,300
21,230,388
204,406,675
1
74,255,423
2,730,000
_
2,422,400
1,834,814
2
74,255,423
2,730,000
_
2,422,400
1,834,814
81,242,637
81,242,637
1
5,760,000
1,440,000
7,200,000
2
5,760,000
1,440,000
7,200,000
2Proyeccin Capital d
Del cuadro No. 25
trminos constantes
204,406,675
81,242,637
7,200,000
292,849,312
-912,057
FUENTES
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
0
Pr
Pr
Pr
-46,950,000
_
-12,112,000
-59,062,000
Pr
Pr
Cr y Pr
-5,753,072
-3,421,000
-15,052,477
TOTAL INVERSIONES
-83,288,549
PERIODO
PAGO ANUAL
INTERESES
SOBRE SALDOS
0,2387
DATOS
I=
P=
N=
A=
23.87% EA
-9,908,430
5 AOS
3,599,372
TABLA DE AMORTI
CUOTA
SALDO INICIAL
1
2
3
4
9,908,430
8,674,200
7,145,360
5,251,585
2,905,766
F= Valor a deflactar
I=Tasa de inflacin
n= Nmero de aos transcurridos con respecto a cero
$2,365,412/1,0645
2,221,834 Ao 1
2,070,532/(1+0,0645)^2
1,827,219 Ao 2
1,705,597/(1+0,0645)^3
1,413,967 Ao 3
1,253,597/(1+0,0645)^4
976,248 Ao 4
696,606/(1+0,0645)^5
507,440 Ao 5
1,159,446 Ao 1
P= 1,528,841/(1+0,0645)^2
1,349,183 Ao 2
P=1,893,775/(1+0,0645)^3
1,569,970 Ao 3
P=2,345,819/(1+0,0645)^4
1,826,888 Ao 4
P=2,905,766/(1+0,0645)^5
2,125,848 Ao 5
Intereses
2,221,834
1,827,219
Capital
1,159,446
1,349,183
1
135,000,000
189,656,937
2
143,707,500
128,525,181
Utilidad operacional
Menos impuestos
-54,656,937
-18,036,789
15,182,319
5,010,165
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
-36,620,148
7,192,400
1,834,814
10,172,154
7,192,400
1,834,814
-27,592,933
19,199,368
0
-83,288,549
1
-912,057
-27,592,933
-21,123,832
-28,504,990
0
-68,236,072
_
-15,052,477
-912,057
-83,288,549
-912,057
Valor residual
Flujo Neto de Inversin
1
135,000,000
189,656,937
2
143,707,500
128,525,181
Utilidad operacional
Menos Gastos Financieros
-54,656,937
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
-56,878,771
-18,769,994
13,355,100
4,407,183
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
-38,108,776
7,192,400
1,834,814
8,947,917
7,192,400
1,834,814
-29,081,562
17,975,132
0
-83,288,549
1
-912,057
-29,081,562
-21,123,832
-29,993,619
Inversion fija
-68,236,072
_
-15,052,477
-912,057
Valor residual
Crdito
9,908,430
Amortizacin Crdito
Flujo Neto de inversin
-1,159,446
-73,380,119
-2,071,503
1
135,000,000
189,656,937
2
143,707,500
128,525,181
Utilidad operacional
Menos gastos financieros
-54,656,937
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
-56,878,771
-18,769,994
13,355,100
4,407,183
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
-38,108,776
7,192,400
1,834,814
8,947,917
7,192,400
1,834,814
-29,081,562
17,975,132
0
-73,380,119
1
-2,071,503
-29,081,562
-73,380,119
-31,153,065
IMPLEMENTACION
0
-59,062,000
-5,753,072
-3,421,000
-15,052,477
-912,057
Inversin Total
-83,288,549
-912,057
9,908,430
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-73,380,119
-912,057
-1,159,446
-73,380,119
-2,071,503
135,000,000
135,000,000
101,214,300
81,242,637
7,200,000
189,656,937
-54,656,937
2,221,834
-56,878,771
18,769,994
-38,108,776
7,192,400
1,834,814
-29,081,562
-73,380,119
-31,153,065
USTRIAL
OS que
y se realizan algunas adecuaciones.
COSTO TOTAL
800,000
960,000
301,000
80,000
480,000
800,000
3,421,000
PO DE PRODUCCIN
COSTO TOTAL
VIDA UTIL (aos)
8,000,000
10
5,400,000
10
4,200,000
10
8,400,000
10
2,500,000
10
2,250,000
10
4,200,000
10
5,000,000
10
2,500,000
10
4,500,000
10
46,950,000
COSTO TOTAL
VIDA UTIL (aos)
750,000
10
750,000
POS DE ADMINISTRACIN
COSTO TOTAL
VIDA UTIL (aos)
1,200,000
5
112,000
5
2,600,000
150,000
1,500,000
120,000
800,000
150,000
1,280,000
1,000,000
3,200,000
5
5
5
5
5
5
5
5
5
12,112,000
S
COSTO
300,000
400,000
442,520
250,000
220,000
163,000
177,552
1,000,000
1,300,000
1,500,000
5,753,072
E OBRA
PRESTACIONES
SOCIALES
PRIMER AO
9,697,500
27,697,500
5,172,000
14,772,000
5,172,000
5,172,000
25,213,500
42,469,500
57,241,500
142,180,500
o de operaciones)
COSTO UNITARIO
36,000
39,900
16,900
50,000
72,900
50,000
4,720
100,000
6,500
TOTAL AO
27,000,000
319,200
67,600
2,500,000
437,400
1,500,000
141,600
2,000,000
65,000
0
34,030,800
50
20
5,500
12,000
2,500
500,000
200,000
5,500
12,000
2,500
220,000
34,250,800
mer ao)
COSTO UNITARIO
500
15,000
22,000
2,800
120,000
250,000
TOTAL AO
7,000,000
180,000
264,000
7,840,000
1,440,000
3,000,000
19,724,000
http://articulo.mercadolibre.com.co/MCO-427275386-table
http://www.makrovirtual.com/tunja/sal-refisal-x-25-kg.htm
http://listado.mercadolibre.com.co/moldes-para-queso
http://www.makrovirtual.com/cumara/viveres-y-abarrotes/
http://www.frutaroma.com/producto/concentrados-pulpa-f
http://www.exito.com/Mercado-Congelados_y_refrigerados
http://www.academia.edu/5902356/LECHE_SABORIZADA_O
1
800,000
540,000
420,000
840,000
250,000
225,000
420,000
500,000
250,000
450,000
75,000
4,770,001
2
800,000
540,000
420,000
840,000
250,000
225,000
420,000
500,000
250,000
450,000
75,000
4,770,001
DEPRECIACION ANUAL
3
4
5
800,000
800,000
800,000
540,000
540,000
540,000
420,000
420,000
420,000
840,000
840,000
840,000
250,000
250,000
250,000
225,000
225,000
225,000
420,000
420,000
420,000
500,000
500,000
500,000
250,000
250,000
250,000
450,000
450,000
450,000
75,000
75,000
75,000
4,770,001
4,770,001
4,770,001
1
2,422,400
2,422,400
2,422,400
2,422,400
DMINISTRATIVO
PRESTACIONES
SOCIALES
12,930,000
5,172,000
0
4,955,423
AOS
1
36,930,000
14,772,000
8,400,000
14,153,423
23,057,423
74,255,423
COSTO UNITARIO
580,000
950,000
1,200,000
TOTAL AO 1
580,000
950,000
1,200,000
TRATIVOS
2,730,000
1,150,614
1,150,614
1,150,614
1,150,614
1,150,614
1,150,614
1,150,614
1,150,614
1,150,614
1,150,614
684,200
684,200
684,200
684,200
684,200
684,200
684,200
684,200
684,200
684,200
1,834,814
1,834,814
1,834,814
1,834,814
1,834,814
de operaciones).
COSTO UNITARIO
$ 480,000
$ 120,000
AO 1
$ 5,760,000
$ 1,440,000
$ 7,200,000
COSTO TOTAL
$
$
$
$
$
$
93,212,637
93,735,718
94,258,799
94,781,879
95,304,960
95,828,041
C
25%
5,000
3,000
2,000
INGRESO TOTAL
$0
$ 2,200,000
$ 4,400,000
$ 6,600,000
$ 8,800,000
$ 11,000,000
ado
de equilibrio
C
97,323,966
58,394,380
38,929,586
303,650,774
143,650,174
160,000,600
$ 160,000,600
$0
TOTALES
19,465
97,323,966
3,000
32%
77,859
303,650,774
5,900
100%
47%
quilibrio en pesos.
TOTALES
97,323,966
58,394,380
38,929,586
303,650,774
40%
303,650,774
143,650,174
160,000,600
47%
nto de equilibrio.
C
32%
109,111,157
TOTALES
100%
340,426,809
gastos de produccin
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
gastos adminiatrativ
34,030,800
42,469,500
24,714,000
101,214,300
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
rminos constantes
AOS
2
$ 912,057
$ 912,057
$
$ 912,057
$ 912,057
$ 912,057
$ 912,057
3
$ 912,057
$ 432,881
$ 26,229
$ 1,371,167
4
$ 912,057
$ 432,881
$ 52,458
$ 1,397,396
$
$
$
$
$ 1,100,168
$ 1,171,129
460,802
490,524
522,162
555,842
$ 1,033,507
$ 490,524
$ 1,100,168
$ 522,162
$ 1,524,030
$ 1,622,330
$ 1,171,129
Datos obtenido de balance
$
555,842
general
$ 1,726,971
AOS
2
73,000,000
2,350,000
75,350,000
80,000,000
3,300,000
83,300,000
85,000,000
1,250,000
86,250,000
0.0
0.0
0.0
75,350,000
83,300,000
86,250,000
1,650,000
7,950,000
2,950,000
AOS
-912,057
-912,057
-912,057
-912,057
-912,057
-912,057
5
23,850,000
0
_
_
23,850,000
18,700,705
42,550,705
42,550,705
erdo a la
caso 0,0645
STO DE INGRESOS
143,707,500
143,707,500
143,707,500
36,225,787
142,180,500
4,770,000
36,225,787
142,180,500
4,770,000
36,225,787
142,180,500
4,770,000
36,225,787
142,180,500
4,770,000
183,176,287
183,176,287
183,176,287
183,176,287
234,190
0
$ 20,996,198
234,190
0
$ 20,996,198
234,190
0
$ 20,996,198
234,190
0
$ 20,996,198
21,230,388
21,230,388
21,230,388
21,230,388
204,406,675
204,406,675
204,406,675
204,406,675
acuerdo a la inflacin,
0,0645
81,242,637
5
74,255,423
2,730,000
_
2,422,400
1,834,814
81,242,637
81,242,637
4
5,760,000
1,440,000
7,200,000
5
5,760,000
1,440,000
7,200,000
5
204,406,675
81,242,637
7,200,000
292,849,312
GASTOS DE VENTAS
TOTAL AO
3
5,760,000
1,440,000
7,200,000
-912,057
-109,111,639
-912,057
-912,057
-912,057
-912,057
-18,700,705
42,550,705
23,850,000
-912,057
-912,057
-912,057
-912,057
-912,057
-912,057
-912,057
-912,057
O (Trminos Constantes)
VALOR
DISPONIBLE
PARA
AMORTIZAR
SALDOS A FINAL
DEL AO
Para este proyecto, el crdito es a travs de un banco mendiante la modalidad de crdito ordinario de
libre inversin a 5 aos con una tasa anual de 23,87%
ABONO CAPITAL
VALOR CUOTA
SALDO FINAL
2,365,142
2,070,532
1,705,597
1,253,553
1,234,230
1,528,841
1,893,775
2,345,819
3,599,372
3,599,372
3,599,372
3,599,372
8,674,200
7,145,360
5,251,585
2,905,766
693,606
2,905,766
3,599,372
es y amortizacin de capital
amortizacin de capital
3
1,413,967
976,248
507,440
1,569,970
1,826,888
2,125,848
5
143,707,500
128,525,181
15,182,319
5,010,165
15,182,319
5,010,165
15,182,319
5,010,165
10,172,154
7,192,400
1,834,814
10,172,154
7,192,400
1,834,814
10,172,154
7,192,400
1,834,814
19,199,368
19,199,368
19,199,368
18,287,311
18,287,311
18,287,311
61,750,073
-912,057
-912,057
_
-912,057
-18,700,705
-912,057
-912,057
-912,057
-18,700,705
5
143,707,500
128,525,181
15,182,319
1,413,967
15,182,319
976,248
15,182,319
507,440
13,768,352
4,543,556
14,206,071
4,688,003
14,674,879
4,842,710
9,224,796
7,192,400
1,834,814
9,518,068
7,192,400
1,834,814
9,832,169
7,192,400
1,834,814
18,252,010
18,545,282
18,859,383
5
18,700,705
18,859,383
17,063,075
17,339,953
17,633,225
37,560,089
-912,057
-912,057
-912,057
18,700,705
inos constantes)
AOS
23,850,000
-1,349,183
-1,569,970
-1,826,888
-2,125,848
-2,261,240
-2,482,027
-2,738,945
40,424,857
3
143,707,500
128,525,181
4
143,707,500
128,525,181
5
143,707,500
128,525,181
15,182,319
1,569,970
15,182,319
976,248
15,182,319
507,440
13,612,349
4,492,075
14,206,071
4,688,003
14,674,879
4,842,710
9,120,274
7,192,400
1,834,814
9,518,068
7,192,400
1,834,814
9,832,169
7,192,400
1,834,814
18,147,488
18,545,282
18,859,383
3
-2,482,027
18,147,488
4
-2,738,945
18,545,282
minos constantes)
AOS
constantes)
AOS
2
-2,261,240
17,975,132
5
40,424,857
18,859,383
15,713,892
15,665,461
15,806,337
59,284,240
OPERACIN (AOS)
2
3
-912,057
-912,057
-912,057
-912,057
-912,057
-912,057
-912,057
-1,349,183
-912,057
-1,569,970
-912,057
-1,826,888
0
-2,125,848
_
18,700,705
23,850,000
-2,261,240
-2,482,027
-2,738,945
40,424,857
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
204,406,675
81,242,637
7,200,000
292,849,312
15,182,319
1,827,219
13,355,100
-4,407,183
8,947,917
7,192,400
1,834,814
17,975,132
204,406,675
81,242,637
7,200,000
292,849,312
15,182,319
1,413,967
13,768,352
-4,543,556
9,224,796
7,192,400
1,834,814
18,252,010
204,406,675
81,242,637
7,200,000
292,849,312
15,182,319
976,248
14,206,071
-4,688,003
9,518,068
7,192,400
1,834,814
18,545,282
204,406,675
81,242,637
7,200,000
292,849,312
15,182,319
507,440
14,674,879
-4,842,710
9,832,169
7,192,400
1,834,814
11,500,661
15,713,892
15,769,983
15,806,337
51,925,518
CO-427275386-tablets-junket-cuajo-023-onzas-12-por-caja-envio-gratis-_JM
-refisal-x-25-kg.html
des-para-queso
viveres-y-abarrotes/azucar-panela-y-otros-endulzantes/azucar-blanco-bulto-aro-x-25kg.html
ncentrados-pulpa-fruta/
ados_y_refrigerados-Lacteos-_huevos_y_refrigerados-Leches-En_polvo/_/N-2au3?_requestid=415104#
CHE_SABORIZADA_O_CHOCOLATADA
VALOR
RESIDUAL
4,000,000
2,700,000
2,100,000
4,200,000
1,250,000
1,125,000
2,100,000
2,500,000
1,250,000
2,250,000
375,000
23,850,000
VALOR
RESIDUAL
0
0
guales a
le.
os
trativo.
s a la
res de
s a la
res de
tos adminiatrativos
dos y prestaciones
vicios varios
ort diferidos
74,255,423
2,730,000
2,422,400
1,834,814
81,242,637
dito ordinario de
questid=415104#
BALANCE GENERAL
TERMINOS CONSTANTES
ACTIVO
ACTIVO CORRIENTE
Caja
Bancos
Inventarios
TOTAL ACTIVO CORRIENTE
15,000,000
100,000,000
$
15,052,477
$
ACTIVOS FIJOS
Muebles y Enseres
Vehculos
Maquinaria y Equipo
Mobiliario y Decoracin
TOTAL ACTIVOS FIJOS
130,052,477
12,112,000
0
46,950,000
0
59,062,000
ACTIVOS DIFERIDOS
Adecuacin Fsica
Gastos Preoperativos
TOTAL ACTIVOS DIFERIDOS
3,421,000
5,753,072
9,174,072
TOTAL ACTIVOS
PASIVOS
PASIVOS A LARGO PLAZO
Prestamos por Pagar
TOTAL PASIVO A LARGO PLAZO
PATRIMONIO
Capital
TOTAL PATRIMONIO
9,908,430
9,908,430
73,380,119
73,380,119
ESTADO DE RESULTADOS
1 DE ENERO AL 31 DE DICIEMBRE
Ventas
Costos de Produccin
Utilidad Bruta en Ventas
Gastos de Administracin
Gastos de Ventas
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
Gastos Financieros
UTILIDAD ANTES DE IMPUESTOS
Provisin para impuestos
UTILIDAD NETA
$
$
81,242,637
7,200,000
198,288,549
83,288,549
135,000,000
$
$
101,214,300
33,785,700
$
$
88,442,637
-54,656,937
2,221,834
-56,878,771
-18,769,994
-38,108,776
$
$
EVALUACION DE P
TASA DE INTERES DE OPORTUNIDAD TIO
TIO = i + f +if
i = Premio al riesgo (Se considera entre el 10% y el 15%)
f= Inflacin
f
0.0645
i
0.15
TIO = (0,15)+(0,0645)+(0,15*0,0645)
0.224175
VALOR PRESENTE NE
CONCEPTO
Flujo neto de inversi $
Flujo neto de
opracin
Flujo financiero
neto del proyecto
sin financiamiento
-83,288,549
-27,592,933
19,199,368
-28,504,990
18,287,313
AO
VALOR PRESENTE
1
-23,285,062 $
2
12,202,895 $
3
9,968,261
83,288,549
-83,288,549
Valor Presente
Egresos
VPN =
VPN
Valor Presente
Ingresos
$
29,489,463
$
-53,799,086
Formulacin de Datos
IO (Inversin Inicial)
Flujo ao 1
Flujo ao 2
Flujo ao 3
Flujo ao 4
Flujo ao 5
n (aos)
i (TIO)
$
$
$
$
$
$
Valor Presente
Egresos
$
83,288,549
MENOS
MENOS
-83,288,549
-28,504,990 VPN
18,287,313
18,287,314
18,287,315
61,750,078
5
22.4175%
-53,799,085
CONCEPTO
Flujo Financiero Neto
Sin Financiamiento
Cuadro 52. Datos para clculo de la TIR del proyecto sin Financiamient
AOS
1
2
3
-28,504,990
18,287,313
18,287,314
F=
i=
n=
potencia
-$ 28,504,990
47%
# de aos
1.47
$
(19,391,150) $
1
-$ 28,504,990
46%
# de aos
1.46
$
(19,523,966) $
$ 18,287,313
1.47
2.1609
8,462,822 $
$ 18,287,314
3.176523
5,757,022
-$ 83,288,549
7,741,065.74
-$ 75,547,483
2
$ 18,287,313
1.46
2.1316
8,579,149 $
3
$ 18,287,314
3.112136
5,876,129
-$ 21,123,832
21,133,253.57
$ 9,422
AJUSTE AL
PORCENTAJE DE
DIFERENCIA
37%
0.37
63%
0.63
100%
1.00
CALCULO DE LA TIR UTILIZANDO EXCEL
Inversin
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
1
2
3
4
5
-$
-$
$
$
$
$
83,288,549
28,504,990
18,287,313 TIR
18,287,314
18,287,315
61,750,078
0.01
Cuadro 55. Tasa Mnima del Rendimiento del Proyecto con Financiamien
Costo
Fuente
Valor Financiado
Antes Impuestos
Despues Impuestos
Deuda
9,908,430
23.87%
15.99%
Aporte Inversionista
73,380,119
22.4175%
22.42%
Total
83,288,549
Costo Despus de Impuestos
K`=K*(1-t)
K` = Costo del crdito
t= Tasa de Tributacin
K`=0,2387 * (1-0,33)
0.159929
Tasa de Rendimiento con Financiamiento
Tasa de Rendimiento Real
1+ir= (1+ ic)/(1+i)
1+ir = (1+0,194)/(1+0,0645)
1+ir = 1,194/1,0645=
ir=
1.14282
0.14282
Cuadro 56. VPN con Financiamiento
$
83,288,549
Concepto
Flujo Financiero
i=
n=
Con financiamiento
Potencia=
1.3060377212
13,064,764
1.492566125
11,617,544
VPN Egresos
VPN
-83,288,549
21,178,300
-62,110,249 El proyecto es viable dado que VPN es Positivo
CALCULO DEL VPN UTILIZANDO EXCEL
https://www.youtube.com/watch?v=5Z_prLbH2fA
https://www.youtube.com/watch?v=W9r7Cs_6M0A
Formulacin de Datos
IO (Inversin Inicial)
Flujo ao 1
Flujo ao 2
Flujo ao 3
Flujo ao 4
Flujo ao 5
n (aos)
i (TIO)
$
$
$
$
$
$
Fuente
-83,288,549
-29,993,619 VPN
17,063,075
17,339,953
17,633,225
24,179,019
5
14.2820%
-62,110,249
Costo
Antes Impuestos
Despues Impuestos
23.87%
15.99%
22.4175%
22.42%
Valor Financiado
Deuda
Aporte Inversionista
Total
9,908,430
73,380,119
83,288,549
1
-$ 29,993,619
40%
# de aos
1.40
$
(21,424,014) $
1
-$ 29,993,619
39%
# de aos
1.39
2
$ 17,063,075
1.40
1.960
8,705,650 $
3
$ 17,339,953
2.744
6,319,225
-$ 83,288,549
2,686,646.69
-$ 80,601,902
2
$ 17,063,075
1.39
3
$ 17,339,953
1.9321
2.685619
(21,578,143) $
DIFERENCIA ENTRE
TASAS UTILIZADAS
40%
39%
1%
Inversin
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
-$
-$
$
$
$
$
6,456,594
AJUSTE AL
PORCENTAJE DE
DIFERENCIA
-129%
-1.29
-29%
-0.29
-158%
-1.58
CALCULO DE LA TIR UTILIZANDO EXCEL
83,288,549
29,993,619
17,063,075 TIR
17,339,953
17,633,225
24,179,019
-0.11
VPN Egresos
VPN
Formulacin de Datos
IO (Inversin Inicial)
Flujo ao 1
Flujo ao 2
Flujo ao 3
-$ 21,123,832
3,093,179.14
-$ 18,030,653
1
2
3
4
5
Concepto
Flujo Financiero
i=
n=
Con financiamiento
Potencia=
8,831,362
$
$
$
$
1.3060377212
12,031,729
1.492566125
10,495,656
-83,288,549
34,946,505
-48,342,044 El proyecto es viable dado que VPN es Positivo
CALCULO DEL VPN UTILIZANDO EXCEL
https://www.youtube.com/watch?v=5Z_prLbH2fA
https://www.youtube.com/watch?v=W9r7Cs_6M0A
-83,288,549
-31,153,065 VPN
15,713,892
15,665,461
-48,342,044
Flujo ao 4
Flujo ao 5
n (aos)
i (TIO)
$
$
15,806,337
59,284,240
5
14.2820%
TIR
-62,110,249
-48,342,044
1
2
3
4
5
-$
-$
$
$
$
$
73,380,119
31,153,065
15,713,892 TIR
15,769,983
15,806,337
51,925,518
-0.01
LUACION DE PROYECTO
22.4175%
VALOR PRESENTE NETO VPN
3
-912,057 $
4
-912,057 $
5
42,550,705
19,199,368
19,199,368
19,199,368
18,287,314
18,287,315
61,750,078
TE DE LOS INGRESOS
4
8,142,840 $
TE DE LOS EGRESOS
Valor Presente
5
Ingresos
22,460,529 $
29,489,463
N UTILIZANDO EXCEL
v=5Z_prLbH2fA
v=W9r7Cs_6M0A
E RENTABILIDAD -TIR-
18,287,315
61,750,078
en terminos constantes
4
$ 18,287,315
4.66948881
3,916,342 $
4
$ 18,287,315
4.54371856
4,024,746 $
erpolacin
TASAS AJUSTADAS
TIR
46.63
45.37
IR UTILIZANDO EXCEL
nciamiento
1.117%
$ 61,750,078
6.8641485507
8,996,029 $
7,741,066
5
$ 61,750,078
6.6338290976
9,308,361 $
8,264,420
Ponderacin
0.019
0.198
21.65%
21.65%
ciamiento
iento
anciamiento
ecto
4
17,633,225
5
24,179,019
1.7057345291
10,337,614
1.9493476606
12,403,646
21,178,300
N es Positivo
N UTILIZANDO EXCEL
v=5Z_prLbH2fA
v=W9r7Cs_6M0A
Participacin
Fuente
0.1190
0.8810
1.0000
Ponderacin
0.019
0.198
21.65%
21.65%
iento
4
$ 17,633,225
3.8416
4,590,073 $
5
$ 24,179,019
5.37824
4,495,712 $
4
$ 17,633,225
5
$ 24,179,019
3.73301041
5.1888844699
2,686,647
4,723,594
4,659,772
3,093,179
TASAS AJUSTADAS
TIR
38.71
38.71
IR UTILIZANDO EXCEL
-10.880%
ionista
4
15,806,337
5
59,284,240
1.7057345291
9,266,587
1.9493476606
30,412,348
N es Positivo
N UTILIZANDO EXCEL
v=5Z_prLbH2fA
v=W9r7Cs_6M0A
34,946,505
PN es mayor a 1, el proyecto
es viable
onista
IR UTILIZANDO EXCEL
-1.380%
AO
VALOR
VALOR PRESENTE
AO
VALOR
VALOR PRESENTE
RBC
0
83,288,549
83,288,549
0.5210692526
NGRESOS
4
19,199,368
14,952,172
5 TOTAL
19,199,368
14,046,192 35,937,130 i=
EGRESOS
4
5 TOTAL
912,057 -23,850,000
710,296 -17,448,579 68,968,049
0.0645
AN
PRESABERES
Cuad
EVALUACIN PRIVAD
VARIABLES:
El anlisis de sensibilid
En proyectos de tamao pequeo no
Simulamos en el Anlisis de Se
Pregunta a res
INVERSIN REAL
El proyecto es
Unidades
1,080
1,080
1,080
1,080
1,080
Unidades
983
983
983
983
983
CONCEPTO
Total ingresos
Total costos operacionales
Utilidad operacional
Menos impuestos
Utilidad Neta
Ms depreciacin
Ms Amortizacin de
Diferidos
Flujo Neto de
Operaciones sf
Cuadr
CONCEPTO
CONCEPTO
Flujo Neto de Inversin sf
Flujo Neto de operacin
sf
Flujo Financiero Neto del
Proyecto sf
CALCULO
Inversin
83,288,549
Flujo Ao 1 -
58,691,780
Flujo Ao 2 - 100,475,419
Flujo Ao 3 - 100,475,419
Flujo Ao 4 - 100,475,419
Flujo Ao 5 - 57,012,656
TIO
0.224175
CALCULO D
Inversin
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
1
2
3
4
5
- 83,288,549
- 58,691,780
- 100,475,419
- 100,475,419
- 100,475,419
- 57,012,656
Trminos Constantes
Producto
Unidades
Ao
1
2
3
4
5
1,177
1,177
1,177
1,177
1,177
CALCULO
Inversin
Flujo Ao 1
Flujo Ao 2
Flujo Ao 3
Flujo Ao 4
Flujo Ao 5
83,288,549
30,888,747
33,463,326
33,463,326
33,463,326
33,463,326
CALCULO D
Inversin
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
Flujo Ao
1
2
3
4
5
83,288,549
30,888,747
33,463,326
33,463,326
33,463,326
33,463,326
ANLISIS DE SENS
VIENEN
ducto
miento
cto
umos
odificados
rina Dvila (2009, pp. 112-116) , que hace parte de las referen
Trminos Corrientes
Precio Unitario
125,000
133,063
141,645
150,781
160,507
Valor
135,000,000
143,707,500
152,976,634
162,843,627
173,347,041
ESCENARIO P
rminos Constantes
Precio Unitario
125,000
133,063
141,645
150,781
160,507
Valor
122,850,000
130,773,825
139,208,737
148,187,700
157,745,807
AO
1
122,850,000
189,656,937
-
130,773,825
292,849,312
66,806,937 -
162,075,487
- -
53,484,911
66,806,937 -
108,590,576
7,192,400
7,192,400
1,834,814
1,834,814
57,779,723 -
99,563,362
-83,288,549
-912,057
57,779,723
- 83,288,549 -
58,691,780
VPN
TIR
Es menor a laTIO 22,4%
ESCENARIO OP
rminos Constantes
Precio Unitario
125,000
133,063
141,645
150,781
160,507
Valor
147,150,000
156,641,175
166,744,531
177,499,553
188,948,274
2
156,641,175
220,059,892
59,576,061 -
63,418,717
19,660,100 -
20,928,177
39,915,961 -
42,490,541
7,192,400
1,834,814
30,888,747 -
7,192,400
1,834,814
33,463,326
VPN
TIR
Es mayor a laTIO 22,4%
DE SENSIBILIDAD
de incertidumbre
financiero neto
TIO
Inflacin
0.224175
0.06450
Unidades iniciales
Modificacin porcentual
Unidades modificadas
amiento
AO
3
130,773,825
292,849,312
130,773,825
292,849,312
162,075,487 -
162,075,487
53,484,911 -
53,484,911
108,590,576 -
108,590,576
7,192,400
7,192,400
1,834,814
1,834,814
99,563,362 -
99,563,362
3
-912,057
99,563,362 -
-912,057
99,563,362
- 100,475,419 -100,475,419
Err:523
Err:523
Unidades iniciales
Modificacin porcentual
Unidades modificadas
o
AO
3
156,641,175
220,059,892
4
156,641,175
220,059,892
63,418,717 -
63,418,717
20,928,177 -
20,928,177
42,490,541 -
42,490,541
7,192,400
1,834,814
33,463,326 -
7,192,400
1,834,814
33,463,326
$ -248,030,600
Err:523
mayor a laTIO 22,4% si es viable
Err:523
AD
iempo
.
ACIN SOCIAL
enestar de la comunidad
de Descuento)
Mercado)
ores, 3) Sustitutos, 4)
o neto
s al mismo tiempo.
n planteada:
A OPERACIN ?
financieros?
-5% y -5%
ATIVO)
1,080
-9%
983
nta, automticamente se
e al valor aumentado o
lo contrario, tendriamos
s.
o.
5
130,773,825 Viene del Cuadro 60
292,849,312
-
162,075,487
53,484,911
108,590,576
99,563,362
4
-912,057
99,563,362 -
5
42,550,705
99,563,362
-100,475,419 - 57,012,656
N 9%
N 9%
ITIVO)
1,080
9%
1,177
5
156,641,175 Viene del Cuadro 60
Viene del Cuadro 48 Flujo fondos pa
220,059,892
operacionales
-
63,418,717
20,928,177
42,490,541
N 9%
N 9%
12,037,850
1.60%
adro 60
0.33
adro 60
adro 48 Flujo fondos para el Inversionista, total costos
es
0.33
total costos
total costos
COSTO
300,000
400,000
442,520
250,000
220,000
ENTRENAMIENTO DE PERSONAL
IMPREVISTOS
investigacion
DISEOS
163,000
177,552
1,000,000
1,300,000
1,500,000
5,753,072
CANTIDAD
4
8
4
1
1
1
1
1
8
2
1
4
COSTO UNITARIO
COSTO TOTAL
VIDA UTIL (aos)
300,000
1,200,000
14,000
112,000
650,000
2,600,000
150,000
150,000
1,500,000
1,500,000
120,000
120,000
800,000
800,000
150,000
150,000
160,000
1,280,000
70,000
140,000
1,000,000
1,000,000
800,000
3,200,000
12,252,000
5
5
5
5
5
5
5
5
5
1
5
5
CANTIDAD
1
2
7
4
4
1
CANTIDAD
1
1
1
2
50
1
1
1
10
1
COSTO UNITARIO
COSTO TOTAL
800,000
800,000
480,000
960,000
43,000
301,000
20,000
80,000
120,000
480,000
800,000
800,000
3,421,000
COSTO UNITARIO
COSTO TOTAL
VIDA UTIL (aos)
8,000,000
8,000,000
10
5,400,000
5,400,000
10
4,200,000
4,200,000
10
4,200,000
8,400,000
10
180,000
9,000,000
10
2,250,000
2,250,000
10
4,200,000
4,200,000
10
5,000,000
5,000,000
10
250,000
2,500,000
10
4,500,000
4,500,000
10
53,450,000
MAQUINARIA Y EQUIPO
Liras de corte de queso
Total
CANTIDAD
5
COSTO UNITARIO
COSTO TOTAL
VIDA UTIL (aos)
150,000
750,000
10
81,650,000
A UTIL (aos)