Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
DESCRIPCION
TOTALES
SECRETARIA
535,600
750,000
63,600
63,600
17,853
25,000
2,232
3,125
OPERARIOS
580,000
63,600
19,333
2,417
FACTOR
1.25
1.75
0.35
2.00
2.50
2.10
1.75
1.75
EXTRA
2,790
3,905
VALOR
2,790
3,905
781
4,463
5,579
4,687
3,905
VALOR
36,265
66,392
102,657
3,906
5,469
1,094
6,250
7,813
6,563
5,469
5,469
O
3,021
4,229
846
4,833
6,042
5,075
4,229
4,229
NOMINA
CARGO
GERENTE
SECRETARIA
VENDEDOR
VENDEDOR
OPERARIO
OPERARIO
TOTALES
NOMBRE
Jhon Fredy Rojas
Lucy Rincon
jeferson basto
Andres Sanabria
Luis Garzon
Lorena Dias
SALARIO BASICO
2,700,000
750,000
600,000
600,000
580,000
580,000
8.33%
8.33%
1%
4.17%
21.83%
APORTE PARAFISCALES
SENA
ICBF
CAJA COMPENSACION
TOTAL APORT PARAF
2%
3%
4%
9%
SEG. SOCIAL
SALUD
PENSION
RIESGO PROFESIONALES
TOTAL SEG SOCIAL
8.5%
12%
0.522%
21.022%
TOTAL PROVISIONES
51.855%
NOMINA
DIAS
30
30
30
30
30
30
D E V E N G A D O
SUELDO
AUX TRANS H. EXTRAS
COMISIONES TOTAL DEVENGADO
2,700,000
2,700,000
750,000
63,600
98,438
912,038
600,000
63,600
663,600
600,000
63,600
663,600
580,000
63,600
643,600
580,000
63,600
87,604
731,204
5,810,000
318,000
186,042
0
6,314,042
D E D U C C I O N E S
TOTAL
SALUD
PENSION
TOTAL DEDUCCIONES PAGADO
FIRMA
229,500
324,000
553,500
2,146,500
72,117
101,813
173,930
738,108
51,000
663,600
51,000
663,600
49,300
643,600
56,746
80,113
136,859
594,345
509,664
505,925
864,289
5,449,753
SERVICIOS PUBLICOS
agua
luz
telefono
totales
MENSUAL
AO 1
AO 2
AO 3
220,000
2,640,000
2,774,640
2,916,147
380,000
4,560,000
4,792,560
5,036,981
450,000
5,400,000
5,675,400
5,964,845
1,050,000
12,600,000
13,242,600
13,917,973
GASTOS DE ADMINISTRACION
Salario Del Gerente
Salario Secretaria
Dotaciones
Capacitaciones
Servicios Publicos (10%)
TOTALES
MENSUAL
AO 1
AO 2
AO 3
4,100,094
49,201,128
51,710,386
54,347,615
1,384,978
16,619,731
17,467,337
18,358,172
120,000
1,440,000
1,513,440
1,590,625
100,000
1,200,000
1,261,200
1,325,521
105,000
1,260,000
1,324,260
1,391,797
5,810,072
69,720,859
73,276,623
77,013,731
GASTOS DE VENTAS
Salario Del Vendedor (2)
Dotaciones
Capacitaciones
Servicios Publicos (15%)
Publicidad
TOTALES
MENSUAL
AO 1
AO 2
AO 3
1,007,712
12,092,544
12,709,264
13,357,436
80,000
960,000
1,008,960
1,060,417
150,000
1,800,000
1,891,800
1,988,282
157,500
1,890,000
1,986,390
2,087,696
604,167
7,250,000
7,619,750
8,008,357
1,395,212
23,992,544
25,216,164
26,502,188
PLAN PUBLICITARIO
Radio
Tv Local
Volantes
TOTALES
COSTOS DE PRODUCCION
MATERIALES DIRECTOS
envases 250 G
servicios publicos
vendedor
TOTALES
1
450,000
800,000
200,000
1,450,000
3
450,000
800,000
200,000
1,450,000
5
450,000
800,000
200,000
1,450,000
9
450,000
800,000
200,000
1,450,000
MENSUAL
AO 1
AO 2
AO 3
2,000,000
24,000,000
25,224,000
26,510,424
1,800,000
21,600,000
22,701,600
23,859,382
1,700,000
20,400,000
21,440,400
22,533,860
5,500,000
66,000,000
69,366,000
72,903,666
2,382,516
28,590,194
30,048,294
31,580,757
787,500
9,450,000
9,931,950
10,438,479
200,000
500,000
300,000
1,787,500
2,400,000
6,000,000
3,600,000
21,450,000
2,522,400
6,306,000
3,783,600
22,543,950
2,651,042
6,627,606
3,976,564
23,693,691
12 TOTALES
PROMEDIO
450,000
2,250,000
800,000
2,250,000
200,000
1,000,000
1,450,000
7,250,000
604,167
PRESUPUESTO DE VENTA
PRODUCTO
CAF GRANULADO Y MOLIDO
ORGANICO
MENSUAL
UNIDADES
PRECIO
3,600
10,000
TOTAL MENSUAL
AO 2011
TOTAL ANUAL
36,000,000
DESCRIPCION
Registro cmara de comercio
Registro mercantil
Industria y comercio
Registro invima
Estudio de nombre de establecimiento
Formularios cmara de comercio
total
VALOR (PESOS)
500.000
56.000
200.000
3.500.000
3.800
2.300
4.262.100
432,000,000
AO 2012
TOTAL ANUAL
449,280,000
AO 2013
TOTAL ANUAL
469,497,600
AO
0
1
5,500,000 66,000,000
0
1
5,500,000 65,999,999
0
1
5,500,000 65,999,998
2,382,516 28,590,194
1,787,500 21,450,000
9,670,016 116,040,192
0
0
0
0
0
0
0
0
9,670,016 116,040,192
OS Y VENDIDOS
AO
AO
2
3
69,366,000 72,903,666
2
3
69,365,998 72,903,663
2
3
69,365,996 72,903,660
30,048,294 31,580,757
22,543,950 23,693,691
121,958,240 128,178,108
0
0
0
0
0
0
0
0
121,958,240 128,178,108
INVERSIONES FIJAS
CANTIDAD
3
3
1
2
3
4
1
3
1
3
5
2
EQUIPO
VALOR
UNITARIO
Sillas
Escritorios
aparato telefonico
camionetas
Vitrina Exibicin
Mostrador
Maquina Produccin
extingidor
caja registradora
Computador
Activos Fijos Varios
Papeleras
VALOR
TOTAL
80,000
300,000
250,000
2,000,000
900,000
1,000,000
9,000,000
300,000
1,500,000
1,600,000
4,000,000
75,000
TOTAL INVERSIN FIJA
240,000
900,000
250,000
4,000,000
2,700,000
4,000,000
9,000,000
900,000
1,500,000
4,800,000
20,000,000
150,000
48,440,000
INVERSIONES DIFERIDAS
CONCEPTO
Gastos de legalizacin
Adecuacin Local
3 AOS
1,500,000
6,000,000
9,000,000
16,500,000
TOTALES
1 AO
500,000
2,000,000
3,000,000
5,500,000
INVERSIN CIRCULANTE
CONCEPTO
Compra MP o Mercancias
Publicidad
3 AOS
5,500,000
604,167
TOTALES
RESUMEN INVERSION INICIAL
CONCEPTO
Inversion Fija
Inversion Diferida
Inversin Circulante
TOTAL
6,104,167
VALOR
48,440,000
16,500,000
6,104,167
71,044,167
116,040,192
121,958,240
128,178,108
GASTOS DE DEPRECIACIN
AO 1
AO 2
4,844,000
AO 3
4,844,000
4,844,000
AO 2
AO 3
260,000,000
286,000,000
314,600,000
serie de gasto que incurre la empresa para su creacion no son recuperables los gastos
el efectivo para poder abrir mi negocio se escoge el valor de la materia prima mensual
ESTADO DE RESULTADOS
Ventas Brutas (Anuales)
Costo de Ventas
Utilidad Bruta en ventas
Gastos de Administracin
Amortizacin de Diferidos
Depreciacin
Gastos de Ventas
Utilidad Operacional
Imporenta
Utilidad del Ejercicio
AO 1
AO 2
AO 3
260,000,000
116,040,192
143,959,808
69,720,859
5,500,000
4,844,000
23,992,544
39,902,405
13,965,842
25,936,563
286,000,000
121,958,240
164,041,760
73,276,623
5,500,000
4,844,000
25,216,164
55,204,974
19,321,741
35,883,233
314,600,000
128,178,108
186,421,892
77,013,731
5,500,000
4,844,000
26,502,188
72,561,973
25,396,691
47,165,283
AO 1
AO 2
AO 3
ACTIVO
Efectivo
$ 6,104,167
$ 56,350,572
$ 107,933,704
Activo Fijo
48,440,000
48,440,000
48,440,000
48,440,000
16,500,000
$ 71,044,167
-4,844,000
11,000,000
$ 110,946,572
-9,688,000
5,500,000
$ 152,185,704
-14,532,000
0
$ 205,425,936
13,965,842
13,965,842
19,321,741
19,321,741
25,396,691
25,396,691
$ 71,044,167
$ 71,044,167
$ 71,044,167
$ 71,044,167
25,936,563
35,883,233
47,165,283
Utilidad Acumulada
25,936,563
61,819,796
Depreciacin acumulada
Dieridos
TOTAL ACTIVOS
PASIVO
Imporenta
TOTAL PASIVO
$ 171,517,936
PATRIMONIO
Capital
TOTAL PATRIMONIO
$ 71,044,167
$ 96,980,730
$ 132,863,963
$ 180,029,246
TOTALPASIVO Y
PATRIMONIO
$ 71,044,167
$ 110,946,572
$ 152,185,704
$ 205,425,936
AO 1
AO 2
AO 3
$ 6,104,167
$ 56,350,572
$ 107,933,704
ENTRADAS
Ventas
260,000,000
286,000,000
314,600,000
$ 266,104,167
$ 342,350,572
$ 422,533,704
Total Entradas
SALIDAS
Costo de Ventas
Gastos de Administracin
Gastos de Ventas
Imporrenta
TOTAL SALIDAS
SALDO FINAL
$ 116,040,192
69,720,859
23,992,544
0
$ 209,753,595
$ 121,958,240
73,276,623
25,216,164
13,965,842
$ 234,416,868
$ 128,178,108
77,013,731
26,502,188
19,321,741
$ 251,015,768
$ 56,350,572
$ 107,933,704
$ 171,517,936
ADQUISICION
Equipo de Oficina
$48,440,000
TOTAL
$48,440,000
VIDA
UTIL
10
0.1
DEPREC.
ANUAL
4,844,000
4,844,000
OPERATIVO
%
VALOR
100%
4,844,000
4,844,000
ADMINISTR
ATIVO
ECTA
ADMINISTRATIVO
%
VALOR
0%
$
$
V/R RESIDUAL
$24,220,000
-
$24,220,000
FLUJO DE FONDOS
Inversiones
Activos Fijos
Fondos Disponibles
48,440,000
-
Capital de Trabajo
71,044,167
Inversion Total
119,484,167
INICIO
PRIMER AO
SEGUNDO AO
TERCER AO
INGRESOS
Ingresos por Ventas
260,000,000
286,000,000
314,600,000
260,000,000
286,000,000
314,600,000
Administrativos
69,720,859
73,276,623
77,013,731
Operativos
23,992,544
25,216,164
26,502,188
Intereses Financ.
Impuesto Renta
13,965,842
19,321,741
19,321,741
COSTOS Y GASTOS
107,679,245
117,814,527
25,396,691
RENTA NETA
367,679,245
403,814,527
339,996,691
Depreciacin
4,844,000
4,844,000
4,844,000
Amortizacin Diferidos
5,500,000
5,500,000
5,500,000
378,023,245
414,158,527
350,340,691
(119,484,167) $
378,023,245
414,158,527
350,340,691
$654,564,989
T.I.R.
34%
T.I.R.M.
12%
Cuando El valor T.I.R. es mayor que cero, indica que los ingres
Esto es, que los dineros invertidos en el proyecto renten a una ta
ue cero, indica que los ingresos esceden a los egresos y por tanto obtenemos beneficios adicionales
en el proyecto renten a una tasa superior a la de Oportunidad y por tanto se acepta el proyecto