Documentos de Académico
Documentos de Profesional
Documentos de Cultura
INVERSION
ACTIVOS FIJOS
Produccin
unidades
valor unitario
total
vida util
Maquinaria y Equipo
Hornos deshidatador
4,000,000
8,000,000
10
Tanque de lavado
600,000
1,200,000
10
Peladoras
15,000
30,000
10
Selladora
40,000
40,000
10
Bascual digital
115,000
230,000
10
Rebanadoras
30,000
120,000
10
Neveras
900,000
1,800,000
10
Total
11,420,000
Muebles y enseres
Mesa de madera
80,000
160,000
10
Sillas
60,000
120,000
10
Utencilios
200,000
10
Total
480,000
Administracin y ventas
Muebles y enseres
Computadores
1,300,000
2,600,000
Impresora
450,000
450,000
Escritorios
250,000
500,000
10
Sillas rodachines
115,000
230,000
10
Archivador 5 gabetas
100,000
100,000
10
Sumadora
70,000
70,000
10
Total
3,950,000
ACTIVOS DIFERIDOS
15,850,000
Valores
Estudios tecnicos
400,000
Gastos de montaje
800,000
Gastos legales
550,000
Otros
1,000,000
Total Diferidos
2,750,000
CAPITAL DE TRABAJO
Valor mes
Costos de operacin
8,925,532
Gastos operacionales
2,474,468
Total
TOTAL INVERSION
11,400,000
30,000,000
Recursos financiados
IntereS DTF + 5 puntos
Valor Total
20,000,000
13.5%
Recursos propios
10,000,000
30,000,000
30000000
-
PRONOSTICOS DE VENTAS
DE ACUERDO AL ESTUDIO DE MERCADOS
1000
PERIODO
CAPACIDAD PRODUCCION AO
45%
50%
55%
60%
65%
,
PERIODO
PAPAYA DESHIDRATA
PAPAYA DESHIDRATA
PAQUETES DE 250 GR
PAQUETES
AO
DE 250 GR MES
1800
21,600
2000
24,000
2200
26,400
2400
28,800
2600
31,200
Inventario final
5%
UNIDADES A VENDER AO
PRODUCTO
AO 1
PAPAYA DESHIDRATA
TOTAL UNIDADES A VENDER
AO 2
AO 3
26,400
28,800
31,200
21,600
24,000
26,400
28,800
31,200
PRECIO DE VENTA
AO 1
$
AO 2
4,950
Incremento precio
AO 3
5,247
6.0%
MATERIA PRIMA
UNIDAD DE MEDIDACOSTO UNITARIO
Papaya
PRODUCTO
AO 5
24,000
PRODUCTO
PAPAYA DESHIDRATA
AO 4
21,600
kilo
780
PAPAYA DESHIDRATA
Papaya
3.9
3.9
5,562
AO 4
$
AO 5
5,896
6,249
COSTO DE INSUMOS
PRODUCTO
AO 1
Papaya
AO 2
780
AO 3
811
AO 4
844
AO 5
877
912
AO 1
AO 2
No. Operarios
Salarios
Auxilio de transporte
Total salario
AO 3
2
535,600
63,600
599,200
AO 4
2
557,024
66,144
623,168
AO 5
2
579,305
68,790
648,095
71,541
74,403
674,019
700,979
8.5%
12%
0.52%
9%
8.33%
8.33%
4.16%
1%
51.84%
Incremento sueldos
4.0%
CIF
MOI
Gerente de produccin
MI
Bolsa de polietileno
Prestaciones y apropiaciones
49.50%
mantenimiento maquinaria
80,000 mes
Arriendo
800,000 mes
85% OPERACIN
10% ADMINISTRACION
Energia
Gastos generales
Salarios de administracin
base
auxilio de transpore
Gerente Administrador
1,300,000
Asistente comercial
600,000
1,900,000
TOTAL
$
1,300,000
63,600
663,600
63,600
1,963,600
602,477
Total ao
15,600,000
7,963,200
$
23,563,200
Prestaciones
12,215,634
35,778,834
626,576
Prestaciones y apropiaciones
51.84%
350,000 mes
350,000 mes
Publicidad
Honorarios Contador
Transporte
1% ventas
550,000 mes
Incremento ao 2
4.0%
TASA DE OPORTUNIDAD
30%
PRESUPUESTO DE INVERSIONES
PERIODOS
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
1. ACTIVOS FIJOS
1.1. NO DEPRECIABLES
1.2. DEPRECIABLES
15,850,000
MAQUINARIA Y EQUIPOS
MUEBLES Y ENSERES
EQUIPO DE COMPUTO
11,420,000
1,380,000
3,050,000
2. DIFERIDOS
2,750,000
ESTUDIOS TECNICOS
GASTOS DE MONTAJE
GASTOS LEGALES
OTROS
1,000,000
3 CAPITAL DE TRABAJO
EFECTIVO
11,400,000
11,400,000
30,000,000
400,000
800,000
550,000
CREDITO FINAGRO
CONDICIONES
CUANTIA
20,000,000
PLAZO
4
TASA DE INTERES
16.5%
AMOTIZACION AO
AO
0
1
2
3
4
SALDO
20,000,000
16,000,000
12,000,000
8,000,000
4,000,000
INTERES
0
3,300,000
2,640,000
1,980,000
1,320,000
CUOTA
7,300,000
6,640,000
5,980,000
5,320,000
AMORTIZACION
4,000,000
4,000,000
4,000,000
4,000,000
TASA
0.165
0.165
0.165
0.165
0.165
PRESUPUESTO DE DE VENTAS
PRODUCTO -
AO 1
AO 2
21,600
AO 3
24,000
AO 4
26,400
AO 5
28,800
31,200
Precio de Venta
4,950
5,247
5,562
5,896
6,249
106,920,000
125,928,000
146,832,048
169,791,241
194,976,942
Ao 2
Ao 3
Ao 4
Ao 5
5,400
6,000
6,600
7,200
7,800
21,094
23,438
25,781
28,125
30,469
Costo Unitario
780
811
844
877
912
TOTAL COMPRAS
16,453,125
19,012,500
21,750,300
24,676,704
27,802,420
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
MOD
No operarios
Salarios
Prestaciones
Total costo nomina
14,380,800
14,956,032
15,554,273
16,176,444
16,823,502
7,455,294
7,753,506
8,063,646
8,386,192
8,721,640
21,836,094
22,709,538
23,617,920
24,562,636
25,545,142
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Gerente Administrador
15,600,000 $
16,224,000
16,872,960 $
17,547,878 $
Asistente comercial
7,963,200 $
8,281,728
8,612,997 $
8,957,517 $
9,315,818
Total nomina
23,563,200 $
24,505,728
25,485,957 $
26,505,395 $
27,565,611
12,215,634 $
12,704,260
13,212,430 $
13,740,927 $
14,290,564
35,778,834 $
37,209,988
38,698,387 $
40,246,322 $
41,856,175
18,249,794
Mes 22
Mes 23
Mes 24
Valor a depreciar
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Maquinaria y Equipo
11,420,000
1,142,000
1,142,000
1,142,000
1,142,000
1,142,000
Equipo de computo
3,050,000
610,000
610,000
610,000
610,000
610,000
Muebles y enseres
1,380,000
138,000
138,000
138,000
138,000
138,000
15,850,000
1,890,000
1,890,000
1,890,000
1,890,000
1,890,000
TOTAL DEPRECIACION
Preoperativos
Valor Diferido
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Estudios tecnicos
400,000
80,000
80,000
80,000
80,000
80,000
Gastos de montaje
800,000
160,000
160,000
160,000
160,000
160,000
Gastos legales
550,000
110,000
110,000
110,000
110,000
110,000
Otros
1,000,000
200,000
200,000
200,000
200,000
200,000
TOTAL PREOPERATIVOS
2,750,000
550,000
550,000
550,000
550,000
550,000
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Bolsa de polietileno
3,240,000 $
3,600,000 $
3,960,000 $
4,320,000 $
4,680,000
mantenimiento
960,000 $
998,400 $
1,038,336 $
1,079,869 $
1,123,064
Arriendo
8,160,000 $
8,486,400 $
8,825,856 $
9,178,890 $
9,546,046
Energia
4,320,000 $
4,800,000 $
5,280,000 $
5,760,000 $
6,240,000
16,680,000 $
17,884,800 $
19,104,192 $
20,338,760 $
21,589,110
Total
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Servicio publicos
4,200,000 $
4,368,000 $
4,542,720 $
4,724,429 $
4,913,406
Arriendo
960,000 $
998,400 $
1,038,336 $
1,079,869 $
1,123,064
Publicidad
1,069,200 $
1,259,280 $
1,468,320 $
1,697,912 $
1,949,769
Honorarios
4,200,000 $
4,368,000 $
4,542,720 $
4,724,429 $
4,913,406
Distribucin
6,000,000 $
6,240,000 $
6,489,600 $
6,749,184 $
7,019,151
Ica
748,440 $
881,496 $
1,027,824 $
1,188,539 $
1,364,839
Total
17,177,640 $
18,115,176 $
19,109,521 $
20,164,362 $
21,283,635
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
SALARIOS
57,614,928
59,919,526
62,316,307
64,808,959
67,401,317
ARRIENDO
9,120,000
9,484,800
9,864,192
10,258,760
10,669,110
SERVICIOS PUBLICOS
4,200,000
4,368,000
4,542,720
4,724,429
4,913,406
DEPRECIACION DE ACTIVOS
1,890,000
1,890,000
1,890,000
1,890,000
1,890,000
550,000
550,000
550,000
550,000
550,000
4,200,000
4,368,000
4,542,720
4,724,429
4,913,406
960,000
998,400
1,038,336
1,079,869
1,123,064
6,000,000
6,240,000
6,489,600
6,749,184
7,019,151
84,534,928
87,818,726
91,233,875
94,785,630
98,479,455
16,453,125
19,012,500
21,750,300
24,676,704
27,802,420
BOLSA DE POLIETILENO
3,240,000
3,600,000
3,960,000
4,320,000
4,680,000
ENERGIA
4,320,000
4,800,000
5,280,000
5,760,000
6,240,000
PUBLICIDAD
1,069,200
1,259,280
1,468,320
1,697,912
1,949,769
748,440
881,496
1,027,824
1,188,539
1,364,839
25,830,765
29,553,276
33,486,445
37,643,155
42,037,028
110,365,693
117,372,002
124,720,319
132,428,785
140,516,483
AMORTIZACION DE PREOPERATIVOS
HONORARIOS
MANTENIMIENTO
FLETES
COSTOS FIJOS TOTALES
COSTOS VARIABLES
COSTO DE INSUMOS
ICA
Ao 1
Ao 2
106,920,000
-
Ao 3
125,928,000
-
Ao 4
146,832,048
-
Ao 5
169,791,241
-
194,976,942
-
106,920,000
125,928,000
146,832,048
169,791,241
194,976,942
56,111,219
60,748,838
65,614,412
70,720,100
76,078,672
21,836,094
22,709,538
23,617,920
24,562,636
25,545,142
MATERIALES
16,453,125
19,012,500
21,750,300
24,676,704
27,802,420
CIF
17,822,000
19,026,800
20,246,192
21,480,760
22,731,110
Moi
Bolsa de polietileno
Mantenimiento maquinaria y equipo
3,240,000
3,600,000
3,960,000
4,320,000
4,680,000
960,000
998,400
1,038,336
1,079,869
1,123,064
Arriendo
8,160,000
8,486,400
8,825,856
9,178,890
9,546,046
Energia
4,320,000
4,800,000
5,280,000
5,760,000
6,240,000
Depreciacion
1,142,000
1,142,000
1,142,000
1,142,000
1,142,000
UTILIDAD BRUTA
50,808,781
65,179,162
81,217,636
99,071,141
118,898,270
54,254,474
56,623,164
59,105,908
61,708,685
64,437,811
SALARIOS
35,778,834
37,209,988
38,698,387
40,246,322
41,856,175
960,000
998,400
1,038,336
1,079,869
1,123,064
SERVICIOS PUBLICOS
4,200,000
4,368,000
4,542,720
4,724,429
4,913,406
PUBLICIDAD
1,069,200
1,259,280
1,468,320
1,697,912
1,949,769
HONORARIOS
4,200,000
4,368,000
4,542,720
4,724,429
4,913,406
FLETES
6,000,000
6,240,000
6,489,600
6,749,184
7,019,151
ICA
748,440
881,496
1,027,824
1,188,539
1,364,839
DEPRECIACION DE ACTIVOS
748,000
748,000
748,000
748,000
748,000
AMORTIZACION DE PREOPERATIVOS
550,000
550,000
550,000
550,000
550,000
-3,445,693
8,555,998
22,111,729
37,362,456
54,460,459
3,300,000
2,640,000
1,980,000
1,320,000
-6,745,693
5,915,998
20,131,729
36,042,456
54,460,459
1,952,279
6,643,470
11,894,011
17,971,951
3,963,719
13,488,258
24,148,446
36,488,508
ARRIENDO
UTILIDAD OPERACIONAL
GASTOS FINANCIEROS PRESTAMO
UTILIDAD ANTES DE IMPUESTOS
PROVISION DE IMPUESTOS
UTILIDAD NETA
-6,745,693
Ao 0
EFECTIVO
Ao 1
14,170,000
Ao 2
Ao 3
Ao 4
Ao 5
10,000,000
10,000,000
10,000,000
10,000,000
-1,029,384
3,468,053
20,235,924
48,230,690
93,400,676
14,170,000
8,970,616
13,468,053
30,235,924
58,230,690
103,400,676
MAQUINARIA Y EQUIPO
9,200,000
9,200,000
9,200,000
9,200,000
9,200,000
9,200,000
COMPUTADOR
3,050,000
3,050,000
3,050,000
3,050,000
3,050,000
3,050,000
830,000
830,000
830,000
830,000
830,000
830,000
-1,890,000
-3,780,000
-5,670,000
-7,560,000
-9,450,000
13,080,000
11,190,000
9,300,000
7,410,000
5,520,000
3,630,000
2,750,000
2,200,000
1,650,000
1,100,000
550,000
30,000,000
22,360,616
24,418,053
38,745,924
64,300,690
10,000,000
ACTIVOS FIJOS
MUEBLES Y ENSERES
DEPRECIACION ACUMULADA
TOTAL ACTIVO FIJO
OTROS ACTIVOS
GASTOS PREOPERATIVOS
TOTAL ACTIVO
107,030,676
PASIVOS
CORRIENTE
ICA * PAGAR
OBLIGACIONES LABORALES
124,740
146,916
171,304
198,090
227,473
2,981,570
3,100,832
3,224,866
3,353,860
3,488,015
PROVISION DE IMPUESTO
TOTAL CORRIENTE
1,952,279
6,643,470
11,894,011
17,971,951
3,106,310
5,200,028
10,039,640
15,445,961
21,687,439
LARGO PLAZO
OBLIGACIONES FINANCIERA LP
20,000,000
16,000,000
12,000,000
8,000,000
4,000,000
4,000,000
20,000,000
16,000,000
12,000,000
8,000,000
4,000,000
4,000,000
TOTAL PASIVO
20,000,000
19,106,310
17,200,028
18,039,640
19,445,961
25,687,439
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
PATRIMONIO
CAPITAL PAGADO
RESERVA LEGAL
-6,745,693
-6,745,693
-2,781,975
10,706,284
34,854,729
3,963,719
13,488,258
24,148,446
36,488,508
TOTAL PATRIMONIO
10,000,000
3,254,307
7,218,025
20,706,284
44,854,729
81,343,237
30,000,000
22,360,616
24,418,053
38,745,924
64,300,690
107,030,676
Ao 1
-
Ao 2
Ao 3
Ao 4
Ao 5
14,170,000
8,970,616
13,468,053
30,235,924
58,230,690
106,920,000
125,928,000
146,832,048
169,791,241
194,976,942
106,920,000
125,928,000
146,832,048
169,791,241
194,976,942
INGRESOS
VENTAS DEL PERODO CONTADO
APORTE SOCIOS
10,000,000
PRESTAMO BANCARIO
20,000,000
TOTAL INGRESOS
30,000,000
EGRESOS
COMPRA DE MAQUINARIA Y EQUIPOS
9,200,000
COMPRA DE COMPUTADOR
3,050,000
830,000
2,750,000
PAGO DE SALARIOS
54,633,359
56,818,693
59,091,441
61,455,099
63,913,303
PAGO PRODUCTO
16,453,125
19,012,500
21,750,300
24,676,704
27,802,420
3,240,000
3,600,000
3,960,000
4,320,000
4,680,000
960,000
998,400
1,038,336
1,079,869
1,123,064
9,120,000
9,484,800
9,864,192
10,258,760
10,669,110
2,981,570
3,100,832
3,224,866
3,353,860
8,520,000
9,168,000
9,822,720
10,484,429
11,153,406
PUBLICIDAD
1,069,200
1,259,280
1,468,320
1,697,912
1,949,769
HONORARIOS
4,200,000
4,368,000
4,542,720
4,724,429
4,913,406
PAGO FLETES
6,000,000
6,240,000
6,489,600
6,749,184
7,019,151
623,700
859,320
1,003,436
1,161,753
1,335,455
1,952,279
6,643,470
11,894,011
3,300,000
2,640,000
1,980,000
1,320,000
4,000,000
4,000,000
4,000,000
4,000,000
TOTAL EGRESO
15,830,000
112,119,384
121,430,563
130,064,178
141,796,475
149,806,955
14,170,000
8,970,616
13,468,053
30,235,924
58,230,690
103,400,676
PRESUPUESTO DE PRODUCCION
RECURSOS FINANCIADOS
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
INGRESOS
106,920,000
125,928,000
146,832,048
169,791,241
194,976,942
113,665,693
120,012,002
126,700,319
133,748,785
140,516,483
Costo Variables
25,830,765
29,553,276
33,486,445
37,643,155
42,037,028
Costos Fijos
84,534,928
87,818,726
91,233,875
94,785,630
98,479,455
3,300,000
2,640,000
1,980,000
1,320,000
-6,745,693
5,915,998
20,131,729
36,042,456
54,460,459
(-) IMPUESTO
-2,226,079
1,952,279
6,643,470
11,894,011
17,971,951
-4,519,615
3,963,719
13,488,258
24,148,446
36,488,508
-4,519,615
3,963,719
13,488,258
24,148,446
36,488,508
1,890,000
1,890,000
1,890,000
1,890,000
1,890,000
550,000
550,000
550,000
550,000
550,000
4,000,000
4,000,000
4,000,000
4,000,000
Intereses
-6,079,615
2,403,719
11,928,258
22,588,446
38,928,508
AO 0
-30,000,000
(+) FINANCIACION
AO 1
-
AO 3
-
AO 4
-
AO 5
-
20,000,000
AO 2
-10,000,000
PERIODOS
-6,079,615
2,403,719
11,928,258
22,588,446
38,928,508
-6,079,615
2,403,719
11,928,258
22,588,446
38,928,508
FLUJO
VPN
17,736,354
TIO
22.06%
TIR
50%
(10,000,000)
(6,079,615)
2,403,719
11,928,258
VP INGRESOS
27,736,354
22,588,446
VP EGRESOS
10,000,000
38,928,508
TASA
B/C
22.1%
2.77
Ao 2
Ao 3
Ao 4
Ao 5
COSTOS FIJOS
84,534,928
87,818,726
91,233,875
94,785,630
98,479,455
456,852,613
25,830,765
29,553,276
33,486,445
37,643,155
42,037,028
168,550,669
106,920,000
125,928,000
146,832,048
169,791,241
194,976,942
744,448,231
118,187,705
121,785,871
125,547,494
590,561,833
22,518
21,869
21,250
20,657
20,090
106,384
1,196
1,231
1,268
1,307
1,347
Precio unitario
4,950
5,247
5,562
5,896
6,249
106,920,000
125,928,000
146,832,048
169,791,241
194,976,942
84,534,928
87,818,726
91,233,875
94,785,630
98,479,455
456,852,613
3,754.1
4,015.6
4,293.4
4,588.5
4,901.9
4,310.7
22,518
21,869
21,250
20,657
20,090
105,981
proyectados
Costos Fijos
PE =
COSTOS FIJOS
PVU- CVU
PE =
NO imprimir
INGRESOS
INGRESOS
-
COSTOS FIJOS
-
84,534,928
COSTOS VARIABLES
-
4,500
22,275,000
84,534,928
5,381,409
9,000
44,550,000
84,534,928
10,762,819
13,500
66,825,000
84,534,928
16,144,228
18,000
89,100,000
84,534,928
21,525,638
22,500
111,375,000
84,534,928
26,907,047
27,000
133,650,000
84,534,928
32,288,456
21,600
106,920,000
84,534,928
25,830,765
31,500
155,925,000
84,534,928
37,669,866
36,000
178,200,000
84,534,928
43,051,275
40,500
200,475,000
84,534,928
48,432,684
45,000
222,750,000
84,534,928
53,814,094
49,500
245,025,000
84,534,928
59,195,503
54,000
267,300,000
84,534,928
64,576,913
58,500
289,575,000
84,534,928
69,958,322
PROYECTO
220,000,000
210,000,000
200,000,000
190,000,000
180,000,000
170,000,000
PE= Unidades 28.252
160,000,000
150,000,000
140,000,000
ingresos
130,000,000
120,000,000
INGRESOS
110,000,000
COSTOS FIJOS
100,000,000
COSTOS VARIABLES
90,000,000
80,000,000
70,000,000
60,000,000
50,000,000
40,000,000
30,000,000
20,000,000
10,000,000
-
5,000
10,000
15,000
20,000
unidades
25,000
30,000
35,000
RAZONES FINANCIERAS
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Indicadores de liquidez
Razon corriente
Activo corriente
2.89
2.59
3.01
3.77
4.77
5,864,307
8,268,025
20,196,284
42,784,729
81,713,237
85%
70%
47%
30%
24%
8.17
9.63
48%
52%
55%
58%
61%
-3.2%
6.8%
15.1%
22.0%
27.9%
-6.3%
3.1%
9.2%
14.2%
18.7%
-67%
40%
135%
241%
365%
Pasivo corriente
Capital de Trabajo
Activo corriente - Pasivo corriente
INDICADORES DE ENDEUDAMIENTO
Nivel de endeudamiento
Total Pasivo
Total Activo
INDICADORES DE ACTIVIDAD
11.23
12.98
14.91
90,000,000
81,713,237
80,000,000
70,000,000
Valores en $
60,000,000
50,000,000
42,784,729
Series1
40,000,000
30,000,000
20,196,284
20,000,000
10,000,000
5,864,307
8,268,025
3
Aos
90%
85%
80%
70%
70%
Porcentaje
60%
47%
50%
40%
30%
30%
24%
20%
10%
0%
1
3
Aos
20.0%
15.0%
Porcentaje
10.0%
5.0%
0.0%
-5.0%
-10.0%
1
3
Aos