Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Trabajo Final 102059 408 Colaborativo 1
Trabajo Final 102059 408 Colaborativo 1
INTRODUCCION
La evaluacin de proyectos es un proceso por el cual se determina el establecimiento de cambios generados por un proyecto a partir de la
comparacin entre el estado actual y el estado previsto es la planificacin. Es decir, se intenta conocer que tanto un proyecto ha logrado cumplir con
sus objetivos o que tanta capacidad poseera para cumplirlos. En una evaluacin de proyectos siempre se produce informacin para la toma de
decisiones, por lo cual tambin se le puede considerar como una actividad orientada a mejorar la eficacia de los proyectos en relacin con sus fines,
adems de proveer mayor eficiencia en la asignacin de los recursos.
Un proyecto surge como respuesta a una idea que busca ya sea la solucin de un problema o la forma para aprovechar una oportunidad de
negocios. Mltiples factores influyen en el xito o fracaso de un proyecto. En general, podemos sealar que si el bien o el servicio producido es
rechazado por la comunidad, esto significa, que la asignacin de los recursos adoleci de defectos de diagnsticos o de anlisis, que lo hicieron
inadecuado para las expectativas de satisfaccin de las necesidades de la sociedad. Por esto se hace indispensable evaluar un proyecto para as
decidir sobre la conveniencia de llevarlo a cabo.
El curso de evaluacin de proyectos nos adentra al conocimiento de las diferentes etapas que involucran el anlisis de las diferentes variables que
permitirn de manera objetiva seleccionar una alternativa de solucin dentro del proceso de formulacin del mismo.
El presente trabajo nos gener la aprehensin de conceptos tras el desarrollo de un ejercicio prctico mediante la constitucin de una empresa, para
lo cual se involucr la determinacin las proyecciones financieras a 5 aos.
E ejercicio involucra la determinacin de las inversiones tanto en activos fijos como intangibles, los costos operacionales que incluyen la elaboracin
de los respectivos presupuestos de costos de produccin, gastos de administracin, gastos de ventas, calcular el capital de trabajo, el punto de
equilibrio, disear el flujo neto de operacin del proyecto con o sin financiamiento que involucra determinar las respectivas fuentes.
Se busca fortalecer los conocimientos adquiridos a travs de la lectura de las guas y mdulos.
OBJETIVOS
OBJETIVO GENERAL
Creacin de una empresa productora y comercializadora de carne de pollo y sus productos derivados. Calcular los costos y utilidades de la empresa
en un periodo de 5 aos.
ESPECFICOS
-
Trabajo grupal: el grupo discute, elige una de las propuestas y debe calcular:
a. Las inversiones: inversin fija (terrenos, edificios, maquinaria y equipo), capital de trabajo, activos intangibles.
Cuadro. Inversin en Maquinarias y Equipos de Produccin
DETALLE DE LA INVERSIN
CANT
COSTO UNITARIO
COSTO TOTAL AO 0
720,000.00
250,000.00
970,000.00
5
5
250,000.00
30,000.00
300,000.00
2,200,000.00
TOTALES
2,780,000.00
Cuadro. Inversin en muebles, enseres y equipos de administracin
5
5
5
10
1
2
1
1
DETALLE DE LA INVERSIN
CANT
250,000.00
15,000.00
300,000.00
2,200,000.00
COSTO UNITARIO
1
1
1
COSTO TOTAL AO 0
450,000.00
350,000.00
300,000.00
TOTALES
Cuadro. Inversin en Activos intangibles
DETALLE DE LA INVERSIN
CANT
1
1
TOTALES
450,000.00
350,000.00
300,000.00
1,100,000.00
VR UNITARIO
300,000.00
300,000.00
10
10
10
VR TOTAL AO 0
300,000.00
300,000.00
600,000.00
5,450,000.00
DETALLE
Capital de Trabajo
2014
(AO 1)
8,536,109.0
3
256,083.27
AOS
2015
(AO 2)
263,765.77
2016
(AO 3)
271,678.74
2017
(AO 4)
279,829.10
b. Costos operacionales: costos de produccin (directos e indirectos), gastos de operacin (gastos de administracin y gastos de
ventas)
Cuadro. Distribucin de Costos
DISTRIBUCION DE COSTOS PRIMER AO
COSTO
COSTOS DE PRODUCCIN
Mano de Obra Directa
Mano de Obra Indirecta
Materiales Directos
Materiales Indirectos
Depreciacin
Servicios
Arrendamientos
Mantenimiento
Subtotal
GASTOS DE ADMINISTRACIN
Sueldos y prestaciones
Servicios pblicos
POR COSECHA
COSTOS FIJOS COSTOS VARIABLES
PRIMER AO
TOTAL COSTOS COSTOS FIJOS COSTOS VARIABLES
TOTAL COSTOS
0.00
0.00
0.00
0.00
88,333.33
343,000.00
300,000.00
0.00
731,333.33
300,000.00
0.00
6,065,306.00
5,600.00
0.00
0.00
0.00
0.00
6,370,906.00
300,000.00
0.00
6,065,306.00
5,600.00
88,333.33
343,000.00
300,000.00
0.00
7,102,239.33
0.00
0.00
0.00
0.00
530,000.00
2,119,740.00
1,854,000.00
0.00
4,503,740.00
1,854,000.00
0.00
37,483,591.08
34,608.00
0.00
0.00
0.00
0.00
39,372,199.08
1,854,000.00
0.00
37,483,591.08
34,608.00
530,000.00
2,119,740.00
1,854,000.00
0.00
43,875,939.08
2,615,875.00
20,000.00
0.00
0.00
2,615,875.00
20,000.00
24,837,733.13
123,600.00
0.00
0.00
24,837,733.13
123,600.00
Papelera
Preoperativos
Depreciacin
Subtotal
GASTOS DE VENTAS
Publicidad, promocin, transporte
Sueldos y prestaciones
Depreciacin
Subtotal
TOTAL
50,000.00
20,000.00
18,333.33
2,724,208.33
0.00
0.00
0.00
0.00
50,000.00
20,000.00
18,333.33
2,724,208.33
309,000.00
120,000.00
110,000.00
25,500,333.13
0.00
0.00
0.00
0.00
309,000.00
120,000.00
110,000.00
25,500,333.13
70,000.00
0.00
0.00
70,000.00
3,525,541.67
0.00
0.00
0.00
0.00
6,370,906.00
70,000.00
0.00
0.00
70,000.00
9,896,447.67
432,600.00
0.00
0.00
432,600.00
30,436,673.13
0.00
0.00
0.00
0.00
39,372,199.08
432,600.00
0.00
0.00
432,600.00
69,808,872.21
Qo
CF
PV
CVU
CF
PV CVU
=
=
=
=
Nmero de unidades
Costos fijos totales
Precio de venta
Costo Variable por unidades
$11.289,94
6.070,91
Qo=
3.525 .541,67
3.525 .541,67
=
=675.51
11.289,946.070,91
5219.03
=
=
=
=
675.5166515616887
6.070,91
3.525.541,67
7.626.542,46
POR AO
DATOS
Precio de Venta por pollo de 4 lbs:
Costo variable unitario por pollo de 4 lbs:
Qo=
Qo
CF
PV
CVU
Qo=
$11.289,94
6.070,91
CF
PV CVU
=
=
=
=
Nmero de unidades
Costos fijos totales
Precio de venta
Costo Variable por unidades
30.436 .673,13
30.436 .673,13
=
=5.831 , 86
11.289,946.070,91
5219.03
Qo
CUV
CF
Valor en equilibrio
=
=
=
=
5831.863991967856
6.070,91
30.436.673,13
65.841.394,55
UNIDADES
0.00
1,000.00
2,000.00
3,000.00
4,000.00
COSTO FIJO
3,525,541.67
3,525,541.67
3,525,541.67
3,525,541.67
3,525,541.67
0.00
6,370,906.00
12,741,812.00
19,112,718.00
25,483,624.00
0.00
COSTO FIJO
COSTO VARIABLE
COSTO TOTAL
INGRESO TOTAL
3,525,541.67
9,896,447.67
16,267,353.67
22,638,259.67
29,009,165.67
INGRESO TOTAL
0.00
11,289,940.00
23,257,276.40
35,932,492.04
49,347,289.07
UNIDADES
POR AO
COSTO VARIABLE
COSTO FIJO
0.00
6,000.00
12,000.00
18,000.00
24,000.00
30,000.00
30,436,673.13
30,436,673.13
30,436,673.13
30,436,673.13
30,436,673.13
30,436,673.13
COSTO TOTAL
0.00
39,372,199.08
78,744,398.16
118,116,597.24
157,488,796.32
393,721,990.80
INGRESO TOTAL
30,436,673.13
69,808,872.21
109,181,071.29
148,553,270.37
187,925,469.45
424,158,663.93
0.00
67,739,640.00
139,543,658.40
215,594,952.23
296,083,734.39
381,207,808.03
450,000,000.00
400,000,000.00
350,000,000.00
300,000,000.00
250,000,000.00
Punto de
equilibrio
200,000,000.00
150,000,000.00
100,000,000.00
50,000,000.00
0.00
0
6000
COSTO FIJO
12000
COSTO VARIABLE
18000
COSTO TOTAL
24000
INGRESO TOTAL
30000
COSTO FIJO
COSTO VARIABLE
TOTALES
0.00
0.00
0.00
0.00
2,120,000.00
0.00
7,756,444.46
0.00
9,876,444.46
7,756,444.46
0.00
156,817,363.70
144,786.96
0.00
8,868,201.50
0.00
0.00
173,586,796.62
7,756,444.46
0.00
156,817,363.70
144,786.96
2,120,000.00
8,868,201.50
7,756,444.46
0.00
183,463,241.08
107,852,053.38
517,096.30
1,292,740.74
480,000.00
440,000.00
110,581,890.42
0.00
0.00
0.00
0.00
0.00
0.00
107,852,053.38
517,096.30
1,292,740.74
480,000.00
440,000.00
110,581,890.42
1,809,837.04
0.00
0.00
1,809,837.04
122,268,171.92
0.00
0.00
0.00
0.00
173,586,796.62
1,809,837.04
0.00
0.00
1,809,837.04
295,854,968.54
VALOR
970.000
2.780.000
1.100.000
600.000
5.450.000
+
+
+
=
-
Costos de Produccin
Gastos Administrativos
Gastos de Ventas
TOTAL COSTOS OPERACIONALES
Depreciacin
Amortizacin diferidos
Comisiones de venta
Ciclo operativo Anual
Ciclo operativo por cosechas
Costo de operacin promedio diario
Capital de Trabajo
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
43,345,939.08
25,270,333.13
432,600.00
69,048,872.21
640,000.00
120,000.00
0.00
68,288,872.21
360.00
45.00
189,691.31
8,536,109.03
44,646,317.25
26,649,386.45
445,578.00
71,741,281.70
640,000.00
120,000.00
0.00
70,981,281.70
45
AOS
3
45,985,706.77
28,103,963.25
458,945.34
74,548,615.36
640,000.00
120,000.00
0.00
73,788,615.36
47,365,277.97
29,638,207.60
472,713.70
77,476,199.27
640,000.00
120,000.00
0.00
76,716,199.27
TOTALES
181,343,241.08
109,661,890.42
1,809,837.04
292,814,968.54
2,560,000.00
480,000.00
0.00
289,774,968.54
69,048,872.21
640.000
120.000
0
68,288,872.21
COA 68.288 .872,21
=
=189.691,31
360
360
COPD=
Capital de Trabajo
Los valores del cuadro de capital de trabajo ya incluye la inflacin anual por consiguiente se obtiene la siguiente tabla en el horizonte
AOS
DETALLE
0
1
2
3
4
8,536,109. 256,083. 263,765. 271,678. 279,829.
Capital de Trabajo
03
27
77
74
10
h. Calcular el valor residual
CANT
40
10
1
2
1
1
VR UNITARIO
18,000.00
25,000.00
250,000.00
15,000.00
300,000.00
2,200,000.00
COSTO ACTIVO
720,000.00
250,000.00
250,000.00
30,000.00
300,000.00
2,200,000.00
VIDA UTIL
(AOS)
5
5
5
5
5
10
DEPRECIACIONES
2013
2014
144,000.00
50,000.00
50,000.00
6,000.00
60,000.00
220,000.00
2015
144,000.00
50,000.00
50,000.00
6,000.00
60,000.00
220,000.00
2016
2017
144,000.00 144,000.00
50,000.00 50,000.00
50,000.00 50,000.00
6,000.00
6,000.00
60,000.00 60,000.00
220,000.00 220,000.00
VALOR RESIDUAL
144,000.00
50,000.00
50,000.00
6,000.00
60,000.00
1,320,000.00
TOTALES
3,750,000.00
0.00
530,000.00
530,000.00
530,000.00 530,000.00
1,630,000.00
CANT
1
1
1
VR UNITARIO
450,000.00
350,000.00
300,000.00
TOTALES
COSTO
ACTIVO
VIDA UTIL
(AOS)
450,000.00
350,000.00
300,000.00
1,100,000.00
DEPRECIACIONES
2013
2014
10
10
10
0.00
45,000.00
35,000.00
30,000.00
110,000.00
2015
2016
45,000.00
35,000.00
30,000.00
110,000.00
2017
45,000.00 45,000.00
35,000.00 35,000.00
30,000.00 30,000.00
110,000.00 110,000.00
VALOR
RESIDUAL
270,000.00
210,000.00
180,000.00
660,000.00
CANT
1
1
VR UNITARIO
300,000.00
300,000.00
TOTALES
GRAN TOTAL
i.
COSTO
ACTIVO
VIDA UTIL
(AOS)
300,000.00
300,000.00
600,000.00
5,450,000.00
DEPRECIACIONES
2013
2014
5
5
0.00
0.00
60,000.00
60,000.00
120,000.00
760,000.00
2015
2016
60,000.00
60,000.00
120,000.00
760,000.00
2017
60,000.00 60,000.00
60,000.00 60,000.00
120,000.00 120,000.00
760,000.00 760,000.00
3,750,000.00
0
1,100,000.00
4,850,000.00
600,000.00
AOS
3
VALOR
RESIDUAL
60,000.00
60,000.00
120,000.00
2,410,000.00
SUBTOTAL
TOTAL INVERSION FIJA
j.
DETALLE DEL
PRODUCTO
PARA LA VENTA
Pollo en canal
Menudencias
Gallinaza
600,000.00
5,450,000.00
UND
CANT
Libras
Und
Bultos
4,000
1,000
12
TOTALES
COSECHA
S AO
3,400.00
600.00
1,000.00
VENTAS TOTALES
AO 0 (2013)
6
6
6
INFLAC
0.00
0.00
0.00
0.00
3.00%
3.00%
3.00%
VENTAS TOTALES
AO 1 (2014)
84,048,000.00
3,708,000.00
74,160.00
87,830,160.00
INFLAC
3.00%
3.00%
3.00%
VENTAS TOTALES
AO 2 (2015)
86,569,440.00
3,819,240.00
76,384.80
90,465,064.80
INFLAC
3.00%
3.00%
3.00%
VENTAS TOTALES
AO 3 (2016)
89,166,523.20
3,933,817.20
78,676.34
93,179,016.74
INFLAC
3.00%
3.00%
3.00%
VENTAS TOTALES
AO 4 (2017
91,841,518.90 351,625,482.10
4,051,831.72 15,512,888.92
81,036.63
310,257.78
95,974,387.25 367,448,628.79
2012
3.03%
2013
3.00%
2014
3.00%
2015
3.00%
2016
3.00%
2017
3.00%
De igual manera los incrementos salariales y los porcentajes de prestaciones sociales para el personal administrativo
PRESTACIONES SOCIALES
%
9%
8.330%
8.330%
4.170%
8.50%
12%
ITEMS
ICBF, SENA Y CAJA DE COMPENSACIN
CESANTIAS
PRIMAS
VACACIONES
SALUD
PENSIONES
TOTAL
VENTAS
1.045%
0.5%
1%
1%
53.875%
RIESGOS
DOTACIN
TRANSPORTE
INTERESES CESANTIAS
TOTAL
INCREMENTO SALARIAL
Valor
Incremento
$ 309,000.00
8.04%
$ 332,000.00
7.44%
$ 358,000.00
7.83%
$ 381,000.00
6.56%
$ 408,000.00
6.95%
$ 433,700.00
6.30%
$ 461,500.00
6.41%
$ 496,900.00
7.67%
$ 515,000.00
3.64%
$ 532,600.00
3.40%
$ 566,700.00
5.80%
$ 595,035.00
5.00%
$ 627,761.93
5.50%
$ 662,288.83
5.50%
$ 698,714.72
5.50%
$ 737,144.03
5.50%
CARGO
UND CANT
1000
PAGO
POR UND
REMUNERACIN
POR COSECHA
300.00
PRESTACIONES
SOCIALES
COSECH
A AO
TOTAL AO 0
(2013)
INFLA
C
TOTAL AO
1 (2013)
INFLA
C
TOTAL AO
2 (2014)
INFLA
C
TOTAL AO
3 (2015)
INFLA
C
0.00
6.00
0.00
3.00%
1,854,000.0
0
1,854,000.0
0
3.00%
1,909,620.0
0
1,909,620.0
0
3.00%
1,966,908.6
0
1,966,908.6
0
3.00%
300,000.00
300,000.00
0.00
TOTAL AO
4 (2016)
TOTAL
COSTOS
2,025,915.8 7,756,444.46
6
2,025,915.8 7,756,444.46
6
UND
CAN
T
COSTO
UNITARIO
MATERILES DIRECTOS
COSTO POR
COSECHA
COSECHA
S AO
6,065,306.00
TOTAL AO
0 (2013)
TOTAL AO 2
(2014)
INFLA
C
TOTAL AO
3 (2015)
INFLA
C
39,766,341.7
8
7,211,998.20
308,149.01
10,168,917.4
6
20,954,132.9
5
45,894.53
45,894.53
229,472.67
229,472.67
32,781.81
32,781.81
196,690.86
45,894.53
32,781.81
118,014.52
113,464.40
3.00%
36,715.63
26,225.45
3,933.82
6,556.36
39,803,057.4
0
3.00%
3.00%
3.00%
3.00%
3.00%
38,608,098.81
3.00%
3.00%
3.00%
3.00%
3.00%
7,001,940.00
299,173.80
3.00%
3.00%
3.00%
9,872,735.40
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
20,343,818.40
44,557.80
44,557.80
222,789.00
222,789.00
31,827.00
31,827.00
190,962.00
44,557.80
31,827.00
114,577.20
110,159.61
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
35,646.24
25,461.60
3,819.24
6,365.40
38,643,745.05
3.00%
3.00%
3.00%
3.00%
1,000
1
33
1,100.00
47,000.00
47,000.00
1,100,000.00
47,000.00
1,551,000.00
6
6
6
0.00
0.00
0.00
Bulto
68
47,000.00
3,196,000.00
0.00
Dosis
Dosis
Lbs
Galn
Ml
Saco
Saco
Lts
Bulto
Kg
%
1
1
1
0
1,000
5
30
0
1
1,000
1
7,000.00
7,000.00
70,000.00
80,000.00
5.00
1,000.00
1,000.00
28,000.00
10,000.00
18.00
17,306.00
7,000.00
7,000.00
35,000.00
35,000.00
5,000.00
5,000.00
30,000.00
7,000.00
5,000.00
18,000.00
17,306.00
6
6
6
6
6
6
6
6
6
6
6
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1
2
2
4,000.00
300.00
500.00
5,600.00
4,000.00
600.00
1,000.00
6,070,906.00
6
6
6
0.00
0.00
0.00
0.00
0.00
6,798,000.00
290,460.00
9,585,180.00
3.00%
Und
Und
Und
INFLA
C
3.00% 37,483,591.08
Und
Bulto
Bulto
TOTALES
TOTAL AO
1 (2013)
0.00
MATERIALES INDIRECTOS
Talonarios de Recibos
Lpiz
Lapiceros
INFLA
C
19,751,280.00
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
43,260.00
43,260.00
216,300.00
216,300.00
30,900.00
30,900.00
185,400.00
43,260.00
30,900.00
111,240.00
106,951.08
34,608.00
24,720.00
3,708.00
6,180.00
37,518,199.08
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
TOTAL AO
4 (2016)
TOTAL
COSTOS
40,959,332.0 156,817,363.70
3
7,428,358.15 28,440,296.35
317,393.48
1,215,176.30
10,473,984.9
9 40,100,817.85
21,582,756.9
4 82,631,988.29
47,271.37
180,983.70
47,271.37
180,983.70
236,356.85
904,918.52
236,356.85
904,918.52
33,765.26
129,274.07
33,765.26
129,274.07
202,591.59
775,644.45
47,271.37
180,983.70
33,765.26
129,274.07
121,554.95
465,386.67
116,868.33
447,443.43
37,817.10
144,786.96
27,012.21
103,419.26
4,051.83
15,512.89
6,753.05
25,854.81
40,997,149.1 156,962,150.66
3
UND
CAN
T
COSTO
UNITARIO
Mes
Mes
Mes
Viajes
1.5
1.5
1.5
1
Mes
1.5
Aseo
Und
50,000.00
12,000.00
40,000.00
150,000.0
0
200,000.0
0
40,000.00
SERVICIO
Energa elctrica
Acueducto, Alcantarillado y Aseo
Telfono
Transporte
TOTALES
COSTO POR
COSECHA
COSECHA
S AO
TOTAL AO 0
(2013)
INFLA
C
TOTAL AO
1 (2013)
INFLA
C
TOTAL AO
2 (2014)
INFLA
C
TOTAL AO
3 (2015)
INFLA
C
TOTAL AO
4 (2016)
75,000.00
18,000.00
60,000.00
150,000.00
6
6
6
6
0.00
0.00
0.00
0.00
3.00%
3.00%
3.00%
463,500.00
111,240.00
370,800.00
927,000.00
3.00%
3.00%
3.00%
477,405.00
114,577.20
381,924.00
3.00%
3.00%
3.00%
491,727.15
118,014.52
393,381.72
3.00%
3.00%
3.00%
506,478.96
121,554.95
405,183.17
1,939,111.11
465,386.67
1,551,288.89
3.00%
1,012,957.93
3,878,222.23
0.00
40,000.00
643,000.00
0.00
0.00
983,454.30
1,966,908.6
0
262,254.48
4,215,740.7
7
3.00%
954,810.00
1,909,620.0
0
254,616.00
4,092,952.2
0
3.00%
300,000.00
3.00%
3.00%
2,025,915.86 7,756,444.46
270,122.11 1,034,192.59
4,342,212.99 16,624,645.95
3.00%
DEPRECIACIN
POR COSECHA
3.00%
3.00%
COSECHA
S AO
88,333.33
1,854,000.0
0
247,200.00
3,973,740.0
0
3.00%
3.00%
2013
2014
0.00
3.00%
3.00%
2015
530,000.0
0
2016
530,000.0
0
2017
530,000.0
0
TOTAL
COSTOS
VR RESIDUAL
530,000.0
0 1,630,000.00
UND
MES
1 Gerente
Mes
1 Secretaria Mes
2 Celadores Mes
TOTALES
9
9
9
REMUNERACION
MENSUAL
PRESTACIONES
SOCIALES/MES
650,000.00
450,000.00
600,000.00
1,700,000.00
350,187.50
242,437.50
323,250.00
915,875.00
TOTAL MES
1,000,187.50
692,437.50
923,250.00
2,615,875.00
REMUNERACIN
ANUAL
5,850,000.00
4,050,000.00
5,400,000.00
15,300,000.00
PRESTACIONES
SOCIALES/AO
TOTAL AO
0 (2013)
3,151,687.50
2,181,937.50
2,909,250.00
8,242,875.00
0.00
0.00
0.00
0.00
CRECIM
5.50%
5.50%
5.50%
TOTAL AO 1
(2013)
CRECIM
9,496,780.31
6,574,694.06
8,766,258.75
24,837,733.13
5.50%
5.50%
5.50%
TOTAL AO 2
(2014)
CRECIM
10,019,103.23
6,936,302.24
9,248,402.98
26,203,808.45
5.50%
5.50%
5.50%
TOTAL AO 3
(2015)
10,570,153.91
7,317,798.86
9,757,065.15
27,645,017.91
CRECIM
5.50%
5.50%
5.50%
TOTAL AO 4
(2016)
TOTAL COSTOS
11,151,512.37
7,720,277.80
10,293,703.73
29,165,493.90
41,237,549.82
28,549,072.95
38,065,430.60
107,852,053.38
UNIDAD
Ao
Meses
TOTALES
CANTIDA
COSTO
D
UNITARIO
1 50,000.00
1 20,000.00
COSTO POR
COSECHA
50,000.00
20,000.00
70,000.00
COSECHA
S AO
6
6
TOTAL AO 0
(2013)
0.00
0.00
0.00
INFLA
C
3.00%
3.00%
TOTAL AO 1
(2013)
309,000.00
123,600.00
432,600.00
DEPRECIACIN COSECHAS
POR COSECHA
AO
18,333.33
6
2013
0.00
INFLA TOTAL AO 2
C
(2014)
3.00%
318,270.00
3.00%
127,308.00
445,578.00
2014
110,000.00
INFLA
C
3.00%
3.00%
2015
TOTAL AO
3 (2015)
327,818.10
131,127.24
458,945.34
2016
INFLA
C
3.00%
3.00%
TOTAL AO
4 (2016)
337,652.64
135,061.06
472,713.70
2017
TOTAL
COSTOS
1,292,740.74
517,096.30
1,809,837.04
VR
RESIDUAL
660,000.00
COSTO POR
COSECHA
Und
COSECHA
S AO
1 20,000.00 20,000.00
2013
2014
2015
2016
2017
VR RESIDUAL
480,000.0
0
UND
CANT
COSTO
UNITARIO
COSTO POR
COSECHA
COSECHA
S AO
TOTAL AO
0 (2013)
Und
Und
TOTALES
250
2
200.00
10,000.00
50,000.00
20,000.00
70,000.00
6
6
0.00
0.00
0.00
INFLAC
3.00%
3.00%
TOTAL AO
1 (2013)
INFLAC
309,000.00
123,600.00
432,600.00
3.00%
3.00%
TOTAL AO
2 (2014)
318,270.00
127,308.00
445,578.00
INFLAC
3.00%
3.00%
TOTAL AO 3
(2015)
INFLAC
327,818.10
131,127.24
458,945.34
3.00%
3.00%
TOTAL AO
4 (2016)
337,652.64
135,061.06
472,713.70
TOTAL
COSTOS
1,292,740.74
517,096.30
1,809,837.04
+
+
+
=
l.
Costos de Produccin
Gastos Administrativos
Gastos de Ventas
TOTAL COSTOS OPERACIONALES
AOS
0
0.00
0.00
0.00
0.00
43,345,939.08
25,270,333.13
432,600.00
69,048,872.21
44,646,317.25
26,649,386.45
445,578.00
71,741,281.70
45,985,706.77
28,103,963.25
458,945.34
74,548,615.36
47,365,277.97
29,638,207.60
472,713.70
77,476,199.27
TOTALES
181,343,241.08
109,661,890.42
1,809,837.04
292,814,968.54
1
87,830,160.00
69,048,872.21
18,781,287.80
AOS
2
90,465,064.80
71,741,281.70
18,723,783.10
3
93,179,016.74
74,548,615.36
18,630,401.38
4
95,974,387.25
77,476,199.27
18,498,187.98
Menos impuestos
Utilidad neta
Ms depreciacin
Ms amortizacin de diferidos
Flujo Neto De Operacin sin Financiamiento
* Se aplic el 33% para la provisin de impuestos sobre la renta
6,197,824.97
12,583,462.82
640,000.00
120,000.00
13,343,462.82
6,178,848.42
12,544,934.68
640,000.00
120,000.00
13,304,934.68
6,148,032.46
12,482,368.93
640,000.00
120,000.00
13,242,368.93
6,104,402.03
12,393,785.94
640,000.00
120,000.00
13,153,785.94
-5,450,000.00
-5,450,000.00
-256,083.27
13,343,462.82
13,087,379.55
AOS
2
-263,765.77
13,304,934.68
13,041,168.91
-271,678.74
13,242,368.93
12,970,690.18
-279,829.10
13,153,785.94
12,873,956.84
FUENTES
Propios
-3,750,000.00
Propios
-1,100,000.00
Propios
-600,000.00
Crdito
-8,536,109.03
-13,986,109.03
-256,083.27
AOS
2
-263,765.77
-271,678.74
-279,829.10
A=P
FORMULA DE ANUALIDAD
Tasa (18.52%)
Crdito
0.1852
8,536,109.0
3
Perodo (Aos)
3,205,344.00
INICIAL
1
2
3
4
18.52% Inflacin
PAGO ANUAL A
-3,205,344
-3,205,344
-3,205,344
-3,205,344
INTERESES SOBRE
SALDOS
-1,580,887
-1,280,038
-923,471
-500,869
-4,285,265
3%
VALORES DISPONIBLES
PARA AMORTIZAR
-1,624,457
-1,925,306
-2,281,873
-2,704,475
-8,536,111
P=
F
n
(1+i)
0.03
SALDO A FINAL DE AO
8,536,109
6,911,652
4,986,346
2,704,474
-2
P=
P=
P=
P=
-1,580,887.39
1.0645
-1,280,038.03
1.13316025
-923,471.36
1.206249086
-500,868.55
1.284052152
-1,485,098.54
-1,129,617.84
-765,572.69
-390,068.70
P=
F
n
(1+i )
P=
Donde
P
F
i
n
P=
P=
P=
-1,624,456.61
1.0645
-1,925,305.97
1.13316025
-2,281,872.64
1.206249086
-2,704,475.45
1.284052152
AOS
-1,526,027.81
-1,699,058.87
-1,891,709.32
-2,106,203.74
- Inversin Fija
- Intereses durante la implementacin
+ Capital de Trabajo
Valor Residual
= Flujo Neto de Inversin
r.
-5,450,000.00
0.00
-8,536,109.03
0.00
-256,083.27
0.00
-263,765.77
0.00
-271,678.74
-279,829.10
-13,986,109.03
-256,083.27
-263,765.77
-271,678.74
-279,829.10
CONCEPTO
Total ingresos
Menos Costos Operacionales
Utilidad Operacional
Menos Gastos Financieros
Utilidad Gravable
Menos Impuestos
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
Flujo Neto de Operacin
87,830,160.00
69,048,872.21
18,781,287.80
1,485,098.54
17,296,189.26
5,707,742.46
11,588,446.80
640,000.00
120,000.00
12,348,446.80
90,465,064.80
71,741,281.70
18,723,783.10
1,129,617.84
17,594,165.27
5,806,074.54
11,788,090.73
640,000.00
120,000.00
12,548,090.73
93,179,016.74
74,548,615.36
18,630,401.38
765,572.69
17,864,828.69
5,895,393.47
11,969,435.22
640,000.00
120,000.00
12,729,435.22
95,974,387.25
77,476,199.27
18,498,187.98
390,068.70
18,108,119.28
5,975,679.36
12,132,439.92
640,000.00
120,000.00
12,892,439.92
AOS
0
-13,986,109.03
0.00
-256,083.27
12,348,446.80
-263,765.77
12,548,090.73
-271,678.74
12,729,435.22
-279,829.10
12,892,439.92
-13,986,109.03
12,092,363.53
12,284,324.96
12,457,756.48
12,612,610.81
0
-4,850,000.00
-600,000.00
-8,536,109.03
-13,986,109.03
8,536,109.03
-5,450,000.00
-5,450,000.00
AOS
2
-256,083.27
-256,083.27
-263,765.77
-263,765.77
-271,678.74
-271,678.74
-279,829.10
-279,829.10
-256,083.27
-1,526,027.81
-263,765.77
-1,699,058.87
-271,678.74
-1,891,709.32
-279,829.10
-2,106,203.74
-1,782,111.08
-1,962,824.64
-2,163,388.06
2,410,000.00
23,967.15
87,830,160.00
87,830,160.00
90,465,064.80
90,465,064.80
93,179,016.74
93,179,016.74
95,974,387.25
95,974,387.25
43,345,939.08
25,270,333.13
432,600.00
69,048,872.21
18,781,287.80
-1,485,098.54
44,646,317.25
26,649,386.45
445,578.00
71,741,281.70
18,723,783.10
-1,129,617.84
45,985,706.77
28,103,963.25
458,945.34
74,548,615.36
18,630,401.38
-765,572.69
47,365,277.97
29,638,207.60
472,713.70
77,476,199.27
18,498,187.98
-390,068.70
Utilidad Gravable
Impuestos
Utilidad Neta
Depreciaciones
Amortizacin Diferidos
Flujo Neto de Operacin
Flujo de Fondos para el Inversionista
-5,450,000.00
20,266,386.33
-6,687,907.49
13,578,478.84
640,000.00
120,000.00
14,338,478.84
12,556,367.76
19,853,400.94
-6,551,622.31
13,301,778.63
640,000.00
120,000.00
14,061,778.63
12,098,953.99
19,395,974.08
-6,400,671.45
12,995,302.63
640,000.00
120,000.00
13,755,302.63
11,591,914.57
0.00
8,536,109.03
0.00
8,536,109.03
1,100,000.00
0.00
3,750,000.00
0.00
4,850,000.00
600,000.00
18,888,256.67
-6,233,124.70
12,655,131.97
640,000.00
120,000.00
13,415,131.97
13,439,099.12
600,000.00
PASIVO
PASIVOS A LARGO PLAZO
Prstamo por Pagar
Total Pasivo a Largo Plazo
PATRIMONIO
Capital Social
Total Patrimonio
8,536,109.03
8,536,109.03
5,450,000.00
5,450,000.00
TOTAL ACTIVO
TOTAL PASIVO + PATRIMONIO
13,986,109.03
13,986,109.03
ESTADO DE RESULTADOS
SUPERPOLLO S.A.S
31 DE DICIEMBRE DE 2012
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
87,830,160.00
43,875,939.08
43,954,220.92
25,500,333.13
432,600.00
25,932,933.13
18,021,287.80
3,205,344.00
14,815,943.80
6,197,824.97
UTILIDAD NETA
8,618,118.82
CONCLUSIONES
El presente trabajo nos permiti poner en prctica el uso de las diferentes herramientas financieras, determinando con estas los costos y gastos
involucrados en un proyecto, a su vez vislumbrar el escenario econmico a la hora de tomar iniciativa en materia crediticia.
Se inici con el inventario inicial de muebles y equipos, la determinacin del capital de trabajo, seguido del flujo de costos de operacin, gastos
administrativos y gastos de venta para determinar el punto de equilibrio.
Se continu con la elaboracin de ingresos por venta de los productos, se determinaron los costos de produccin, se simul un crdito a una tasa
del 18.52% para cubrir el capital de trabajo inicial.
Se culmin con la elaboracin del balance y el estado de resultados.
BIBLIOGRAFIA
DAVILA C, Luz M. UNAD. 2009. Mdulo Evaluacin de Proyectos
Video Evaluacin de Proyectos. http://www.youtube.com/watch?v=fzvR1U9wKdY&feature=relmfu