Академический Документы
Профессиональный Документы
Культура Документы
CIUDAD
Cartagena
FECHA: DD-MM-AAAA
PROGRAMA DE FORMACION
21
PROCESAMIENTO INDUSTRIAL
EQUIPO EMPRENDEDOR
N
1
2
3
4
5
6
7
8
9
10
NONBRES Y APELLIDOS
DOCUMENTO DE
IDENTIFICACION
A
B
C
D
E
F
G
H
I
J
1
2
3
4
5
6
7
89
9
10
TEL/CEL
6
6
6
6
6
5
5
5
5
5
1. INFORMACION GENERAL
1.1 Titulo (Nombre de la Idea de Negocio o futura empresa)
HORNOS TIPO EXPO
1.4 Qu razones les impulsaron o motivaron para desarrollar esta idea de negocio?
1.5 Bajo que modalidad se va a crear la empresa y cuantifique los gastos de legalizacion ?
CORREO ELECTRIC
0
0
0
0
0
0
0
0
0
0
0
Logotipo
Eslogan
3.ORGANIZACION
3.1 Utiluce como guia el presente organigrama para Identificar los cargos y responsabilidades gen
empleado de administracion y ventas en la puesta en marcha de la futura empresa.
N
1
1
1
1
3
AREA
ADMON
VENTAS
CARGO
Gerente
Secretaria
Jefe de Area
Supervisor
Asesores
SALARIO
1,800,000
950,000
1,200,000
1,100,000
1,050,000
TOTAL
1,800,000
950,000
1,200,000
1,100,000
3,150,000
FUNCIONES
3.2 Describa, cuantifique y valorice los equipos de computo, de oficina, muebles y enseres necesa
puesta en marcha de la futura empresa
Equipos de Computo
Cantidad
Descripcion
4
computadores de mesa
1
portatil HP
1
impresora LACERJETM1212NFMIP
0
0
Valor Unidad
1,279,900
1,199,900
489,990
0
Total
Equipos de Oficina
Cantidad
5
escritorios
1
archivador
7
sillas
Descripcion
Valor Unidad
750,000
579,900
57,900
Total
3.3 Describa los proveedores que sumistran los equipos de computo, de oficina, muebles y ensere
para la puesta en marcha de la futura empresa
Proveedor
Home center
Home center
4.1 Describa quienes son sus Clientes potenciales y las caracteristicas del Consumidor Final a los
su Producto/Servicio
Clientes :
Consumidor Final:
4.3 Describa las ventajas competitivas que presenta su producto/servicio frente a la Competencia.
compraran los clientes su producto/servicio y no el de la competencia? (Servicio Adicional, Valor A
Factor Diferenciador).
4.4 Describa las estrategias y/o elementos de publicidad y promocin que sern utilizados en el la
producto/servicio al mercado
5. EL PROCESO PRODUCTIVO
5.1 Describa el proceso de productivo de su producto (Diagrama de flujo y/o pasos del proceso)
5.2 Describa, cuantifique y valorice la Materia Prima necesaria para la elaboracin de un (01) prod
Unidad de
Medida
und
kg
mt
und
und
und
mt
Materia Prima
lamina a.i
soldadura
tuberia
remaches
controles
quemadores
vidrio
0
0
0
0
0
0
0
0
0
0
0
0
Cantidad x
Valor Unidad
Und
1.5
60,000.00
2.5
35,000.00
3
10,000.00
17
750.00
1
15,000.00
1
25,000.00
2
10,000.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
TOTAL
5.3 Describa, cuantifique y valorice la maquinaria, equipos, herramientas, vehiculos, terrenos, con
edificaciones necesarios para fabricacion del producto/servicio y la puesta en marcha de la futura
Vehiculos
Cantidad
0
0
0
0
0
0
0
0
Maquinaria y Equipos
Descripcion
Valor Unidad
0
0
0
0
Total
Cantidad
Descripcion
1
dobladora
1
maq soldar
1
kit de herramientas
0
0
Valor Unidad
15,000,000
3,000,000
2,000,000
0
Total
Terenos
Cantidad
0
0
0
0
0
0
0
0
Descripcion
Valor Unidad
0
0
0
0
Total
Construcciones y Edificaciones
Cantidad
0
0
0
0
0
0
0
0
Descripcion
Valor Unidad
0
0
0
0
Total
5.4 Describa los proveedores que sumistran la materia prima, maquinaria, equipos, herramientas
terrenos, construcciones y edificaciones necesarios para la puesta en marcha de la futura empresa
Proveedor
5.5 Describa la Mano de Obra Directa necesaria en el proceso productivo para la fabricacin del pr
NOTA:
Para las proyecciones financieras en el simulador se asume el SMLV como salario inicial para la parte
operativa.
SMLV
N
CARGO
10 OPERARIOS
2 LOGISTICA
2015
644,350
SALARIO
644,350
644,350
SUB TRANSPORTE
TOTAL
6,443,500
1,288,700
73,240
FUNCIONES
0
0
0
0
0
0
644,350
644,350
644,350
0
0
0
6. INFORMACION FINANCIERA
6.1 Ingresos por venta anuales del producto/servicio (Ventas en Unidades, Precio potencial de vent
DESCRIPCION DEL
PRODUCTO/SERVICIO
PRECIO
POTENCIAL DE
VENTA x UND
2,550.00
36,000
6.2 Digite el porcentaje de utilidad que desea obtener en su futura empresa. Ej 35% Digite 0,35
6.3 Describa los posibles gastos mensuales de Administracion, Ventas y Produccion de su futura e
Descripcion del gasto
Salarios
Administracion
Ventas
Produccion
Arriendo
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
Valor
Total
3,950,000
4,250,000
7,732,200
1,500,000
380,000
45,000
150,000
200,000
50,000
300,000
180,000
Total
6.4 Para la asignacion de los gastos por centros de costos (Produccion, administracion y ventas), d
area o porcentaje de consumo estos gastos.
Centro de Costos
% - Consumo
1
Administracion
20
2
Ventas
25
3
Produccion
55
Total
100
Distribucion de Gastos
Administracion
55%
Ventas
Adm
ion
Ven
Prod
Adm
ion
Ven
Prod
Administracion
55%
Ventas
6.5 Relacione el aporte social de cada socio de la futura empresa y el aporte del inversionista si lo
N
1
2
3
4
5
6
7
8
9
10
11
NONBRES Y APELLIDOS
APORTE SOCIAL
A
4,300,000
B
6,000,000
C
6,600,000
D
3,800,000
E
4,300,000
F
G
H
I
J
INVERSIONISTA
TOTAL
25,000,000
INVERSIONISTAS
15,000,000
15,000,000
TOTAL
4,300,000
6,000,000
6,600,000
3,800,000
4,300,000
0
0
0
0
0
15,000,000
40,000,000
6.6 Relacione la fuente de ingresos y la cantidad de dinero necesarios para la puesta en marcha d
empresa
Descripcion de la Fuente
Aporte Social (Emprendedores)
Inversionistas
Credito Bancario
Fondo Emprender
Otras Fuentes
Total
Valor
25,000,000
15,000,000
15,000,000
0
0
55,000,000
NONBRES Y APELLIDOS
juan
DOCUMENTO DE
IDENTIFICACION
1
TEL/CEL
312
CORREO ELECTRIC
0
NTO INDUSTRIAL
on ?
CORREO ELECTRICO
0
0
0
0
0
0
0
0
0
0
Tel/Cel
2015
1,500,000
TIPO EXPO
0
ROFESIONAL
y responsabilidades generales de ca
empresa.
FUNCIONES
Valor Total
5,119,600
1,199,900
489,990
0
6,809,490
Valor Total
3,750,000
579,900
405,300
0
4,735,200
Rerquerimiento
Equipos de Computo
Equipos de Oficina
/servicio
Valor Total
0
0
0
0
0
Valor Total
15,000,000
3,000,000
2,000,000
0
20,000,000
Valor Total
0
0
0
0
0
Valor Total
0
0
0
0
0
FUNCIONES
TOTAL VENTAS
91,800,000
0.2
1,500,000
380,000
45,000
150,000
200,000
50,000
300,000
180,000
18,737,200
ion de Gastos
acion
as
Adminis trac
ion
Ventas
Produccion
Adminis trac
ion
Ventas
Produccion
acion
as
Observaciones
CORREO ELECTRICO
0
Observacion: Este simulador de analisis economico y financiero esta diseado para la produccion y venta de p
Nota: Antes de empezar a digitar la imformacion solicitada, lea detenidamente las instrucciones, observaciones y/o recome
Dia
21
N Doc Ident.
1
2
3
4
5
6
7
89
9
10
N Tel/Cel
6
6
6
6
6
5
5
5
5
5
TEL/CEL
0
Mes
Ao
Correo Electronico
0
0
0
0
0
0
0
0
0
0
Aporte Social
% Participacion
4,300,000
0.11
6,000,000
0.15
6,600,000
0.17
3,800,000
0.10
4,300,000
0.11
0
0.00
0
0.00
0
0.00
0
0.00
0
0.00
Digite el porcentaje de utilidad que desea obtener en las ventas de sus productos/Servicios. Ejemplo: 20,00%, Digite 0,20
AO 1
36,000
AO 2
39,600
0.10
AO 3
43,560
0.10
AO 4
50,094
0.15
Digite las ventas anuales del Producto/servicio y su incremento anual. Nota: Este simulador asume que lo producido es lo vendido
NOMBRE DEL PRODUCTO O SERVICIO
Mermeladas de Tamarindo x 24 x 250 cc Do
Incremento en Ventas (%). Ej 20% = Digite 0,20
2015
AO 5
57,608
0.15
Ingresos No Operacionales: Digite el valor de los ingresos anuales no operacionales y su incremento anual
DESCRIPCION DEL INGRESO
0
0
0
0
0
AO 1
Total
Incremento de los Ingresos (%). Ej 20% = Digite 0,20
0
0
0
0
0
0
AO 2
0
0
0
0
0
0
0.05
AO 3
0
0
0
0
0
0
0.05
AO 4
0
0
0
0
0
0
0.05
AO 5
0
0
0
0
0
0
0.05
Tenga en cuenta la siguiente informacion para asignar los salarios de M.O.D, Ventas y Administracion
SMLV
Sub Transp.
644,350.00
73,240.00
CARGOS
OPERARIOS
LOGISTICA
N Emp.
TOTAL
126,318,240
25,263,648
0
0
0
151,581,888
AO 5
0.05
CARGOS
Gerente
Secretaria
Jefe de Area
Supervisor
Asesores
1
1
1
1
3
DESCRIPCION
SALARIOS
Area M y/o %
Uso
Administracion
20.00
Ventas
25.00
Produccion
55.00
Total
100.00
Departamento
Arriendo
0.20
0.25
0.55
1.00
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
DEPRECIACION
GTOS PREOPERATIVOS
TOTAL
Describa, cuantifique y valorice los activos necesarios para la puesta en marcha de la empresa
Descripcion
computadores
portatil HP
impresora LAC
0
Descripcion
escritorios
archivador
sillas
0
EQUIPOS DE COMPUTO
Cantidad
Valor Unidad
4
1,279,900
1
1,199,900
1
489,990
0
0
Total
EQUIPOS DE OFICINA
Cantidad
Valor Unidad
5
750,000
1
579,900
7
57,900
0
0
Total
DESCRIPCION
EQUIPOS DE COMPUTO
VEHICULOS
MAQUINARIA Y EQUIPOS
EQUIPOS DE OFICINA
CONSTRUCCIONES Y EDIFICACI
TERRENOS
TOTAL
VALOR
6,809,490
0
20,000,000
4,735,200
0
0
31,544,690
Total
5,119,600
1,199,900
489,990
0
6,809,490
Total
3,750,000
579,900
405,300
0
4,735,200
Descripcion
Cantidad
0
0
0
0
Descripcion
0
0
0
0
Total
0
0
0
0
0
0
0
0
0
Administracion
Ventas
CONSTRUCCIONES
Y EDIFICACIONES
Cantidad
Valor Unidad
Total
0
0
0
0
0
0 20%
0
0
55%
Total
25%
CAPITAL SOCIAL
CREDITO BANCARIO
SALDO INICIAL EN EFECTIVO
Descripcion
0
0
0
0
0
0
0
0
0
Recursos Emprendedores
Capital Inversionistas
Credito Bancario (Financiacin)
TERRENOS
Cantidad
0
0
0
0
AO 1
31,544,690
2,851,621,086
Pais
Colombia
% Impto Rta
AO 2
AO 3
AO 4
6,126,988,787
9,916,275,387
MAQUINARIA Y EQUIPOS
Cantidad
1
1
1
0
40,000,000 Digite el valor del credito necesario de acuerdo a las necesidades del P.
15,000,000 Tasa, Ej: 22,54%
N Cuotas
18.16%
21,955,310
Descripcion
dobladora
maq soldar
kit de herramienta
0
0.00%
14,499,017,532
Fondo Emprender
Otros
Total
0
0
55,000,000
lco.edu.co
a produccion y venta de productos y servicios, teniendo en cuenta como patron de produccion la "UNIDAD"
IMPORTANTE!
Solo digite la informacion en esta hoja (INFORMACION GENERAL PN), las demas
hojas son calculos automaticos e informacion para el plan de negocio.
No digite nada. Si tiene alguna duda, consulte a su instructor
Digite el concepto y valor de los gastos preoperativos del PN
Descripcion
Gastos de constitucion y legalizacion
25,000,000
15,000,000
40,000,000
Valor
1,500,000
% Participacion
0.63
0.38
1.00
Total
1,500,000
Valor Und
60,000.00
35,000.00
10,000.00
750.00
Valor Total
90,000.00
87,500.00
30,000.00
12,750.00
controles
quemadores
vidrio
0
0
0
0
0
0
und
und
mt
0
0
0
0
0
0
AO 2
1.00
1.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
AO 3
0.05
15,000.00
25,000.00
10,000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
AO 4
15,000.00
25,000.00
20,000.00
0.00
0.00
0.00
0.00
0.00
0.00
280,250.00
AO 5
0.05
0.05
PREST. SOC.
SUB. TRANSP.
11,232,000
73,240
5,928,000
73,240
7,488,000
73,240
6,864,000
73,240
19,656,000
219,720
51,168,000
512,680
AO 3
AO 4
0.05
0.05
TOTAL
SUB. TRANSP.
32,905,240
73,240
17,401,240
73,240
21,961,240
73,240
20,137,240
73,240
57,675,720
73,240
150,080,680
AO 5
0.05
os gastos generales
ADMON
37,520,170.00
VENTA
82,544,374.00
TOTAL AO
150,080,680.00
VALOR MES
12,506,723.33
3,600,000.00
4,500,000.00
9,900,000.00
18,000,000.00
1,500,000.00
912,000.00
108,000.00
360,000.00
480,000.00
120,000.00
720,000.00
540,000.00
1,140,000.00
135,000.00
450,000.00
600,000.00
150,000.00
900,000.00
1,188,000.00
2,508,000.00
297,000.00
990,000.00
1,320,000.00
330,000.00
1,980,000.00
2,160,000.00
4,560,000.00
540,000.00
1,800,000.00
2,400,000.00
600,000.00
3,600,000.00
2,160,000.00
380,000.00
45,000.00
150,000.00
200,000.00
50,000.00
300,000.00
180,000.00
sto
Ga
C.I.F.
30,016,136.00
er
en
sG
s
ale
2,000,000.00
0.00
38,856,136.00
AQUINARIA Y EQUIPOS
Valor Unidad
15,000,000
3,000,000
2,000,000
0
Total
TERRENOS
Valor Unidad
3,216,870.00
300,000.00
50,100,040.00
AO 2
0.03
0.00
0.00
102,029,374.00
AO 3
0.04
5,216,870.00
300,000.00
189,257,550.00
AO 4
0.05
0.00
0.00
15,311,723.33
AO 5
0.06
Total
15,000,000
3,000,000
2,000,000
0
20,000,000
Total
0
0
0
0
Total
0
0
0
0
0
33.00%
AO 5
20,040,060,325
AO 1
36,000
AO 2
39,600
AO 2
63,000.00
36,750.00
10,500.00
787.50
15,750.00
26,250.00
10,500.00
0.00
0.00
0.00
0.00
0.00
0.00
AO 3
43,560
AO 2
59,400
99,000
118,800
673,200
39,600
39,600
79,200
0
0
0
0
0
0
Costo Por Und
AO 3
66,150.00
38,587.50
11,025.00
826.88
16,537.50
27,562.50
11,025.00
0.00
0.00
0.00
0.00
0.00
0.00
AO 4
50,094
AO 5
57,608
AO 3
65,340
108,900
130,680
740,520
43,560
43,560
87,120
0
0
0
0
0
0
AO 4
75,141
125,235
150,282
851,598
50,094
50,094
100,188
0
0
0
0
0
0
AO 4
69,457.50
40,516.88
11,576.25
868.22
17,364.38
28,940.63
11,576.25
0.00
0.00
0.00
0.00
0.00
0.00
AO 5
86,412
144,020
172,824
979,338
57,608
57,608
115,216
0
0
0
0
0
0
AO 3
AO 4
AO 5
4,322,241,000.00 5,219,106,007.50 6,302,070,504.06
4,202,178,750.00 5,074,130,840.63 6,127,012,990.05
1,440,747,000.00 1,739,702,002.50 2,100,690,168.02
612,317,475.00
739,373,351.06
892,793,321.41
720,373,500.00
869,851,001.25 1,050,345,084.01
1,200,622,500.00 1,449,751,668.75 1,750,575,140.02
960,498,000.00 1,159,801,335.00 1,400,460,112.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
13,458,978,225.00 16,251,716,206.69 19,623,947,319.58
COSTO DE VENTAS
DESCRIPCION
Mano de Obra Directa
Materia Prima
Costos Indirectos Fabricacio
Costo de Ventas
M.O.D
Mat.Prima
C.I.F
AO 1
AO 2
151,581,888.00
159,160,982.40
### 11,652,795,000.00
38,856,136.00
39,961,820.08
### 11,851,917,802.48
COSTOS
Descripcion
Costo Unitario
Costo Fijo
Costo Variable
AO 1
285,539.95
1,079.34
284,460.61
AO 2
299,290.85
1,009.14
298,281.72
AO 3
313,764.41
952.26
312,812.15
Precio
Precio
Precio
Precio
Precio
Potencial
Potencial
Potencial
Potencial
Potencial
de
de
de
de
de
Venta
Venta
Venta
Venta
Venta
Producto/Servicio
Mermeladas de Tamarindo x 24
Ventas: Unidades
Precio De Venta
Ingresos Por Venta
Ao
Ao
Ao
Ao
Ao
6,887,223,476.08
0.47
14,653,666,970.38
1
2
3
4
5
407,046.30
426,648.66
447,281.18
468,707.45
491,297.35
### 19,483,567,995.96
AO 3
AO 4
AO 5
167,119,031.52
175,474,983.10
184,248,732.25
13,458,978,225.00 16,251,716,206.69 19,623,947,319.58
41,480,292.88
43,454,307.53
45,941,565.98
13,667,577,549.40 16,470,645,497.31 19,854,137,617.81
AO 4
328,794.78
867.46
327,927.32
AO 5
344,641.42
797.48
343,843.94
AO 4
50,094.00
468,707.45
AO 5
57,608.10
491,297.35
23,479,430,815.32 28,302,706,816.87
C.I.F
AO 1
30,016,136.00
3,600,000.00
912,000.00
108,000.00
360,000.00
480,000.00
120,000.00
720,000.00
540,000.00
2,000,000.00
0.00
38,856,136.00
36,856,136.00
AO 2
30,916,620.08
3,708,000.00
939,360.00
111,240.00
370,800.00
494,400.00
123,600.00
741,600.00
556,200.00
2,000,000.00
0.00
39,961,820.08
37,961,820.08
AO 3
32,153,284.88
3,856,320.00
976,934.40
115,689.60
385,632.00
514,176.00
128,544.00
771,264.00
578,448.00
2,000,000.00
0.00
41,480,292.88
39,480,292.88
AO 1
37,520,170.00
4,500,000.00
1,140,000.00
135,000.00
450,000.00
600,000.00
150,000.00
900,000.00
1,188,000.00
3,216,870.00
300,000.00
50,100,040.00
AO 2
38,645,775.10
4,635,000.00
1,174,200.00
139,050.00
463,500.00
618,000.00
154,500.00
927,000.00
1,223,640.00
3,216,870.00
300,000.00
51,497,535.10
AO 3
40,191,606.10
4,820,400.00
1,221,168.00
144,612.00
482,040.00
642,720.00
160,680.00
964,080.00
1,272,585.60
3,216,870.00
300,000.00
53,416,761.70
GTOS ADMON
DESCRIPCION
SALARIOS
Arriendo
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
DEPRECIACION
GTOS PREOPERATIVOS
TOTAL
GAST0S DE VENTAS
GTO VTAS
DESCRIPCION
SALARIOS
Arriendo
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
DEPRECIACION
GTOS PREOPERATIVOS
AO 1
82,544,374.00
9,900,000.00
2,508,000.00
297,000.00
990,000.00
1,320,000.00
330,000.00
1,980,000.00
2,160,000.00
0.00
0.00
AO 2
85,020,705.22
10,197,000.00
2,583,240.00
305,910.00
1,019,700.00
1,359,600.00
339,900.00
2,039,400.00
2,224,800.00
0.00
0.00
AO 3
88,421,533.43
10,604,880.00
2,686,569.60
318,146.40
1,060,488.00
1,413,984.00
353,496.00
2,120,976.00
2,313,792.00
0.00
0.00
102,029,374.00
105,090,255.22
109,293,865.43
TOTAL
DEPRECIACIN ACUMULADA
AO 4
33,760,949.13
4,049,136.00
1,025,781.12
121,474.08
404,913.60
539,884.80
134,971.20
809,827.20
607,370.40
2,000,000.00
0.00
43,454,307.53
41,454,307.53
AO 5
35,786,606.08
4,292,084.16
1,087,327.99
128,762.52
429,208.42
572,277.89
143,069.47
858,416.83
643,812.62
2,000,000.00
0.00
45,941,565.98
43,941,565.98
COMPUTADORES ( 3 AOS)
DESCRIPCIN
EQUIPOS DE COMPUTO
TOTAL
DEP. ACUMULADA
VALOR
6,809,490.00
AO1
2,269,830.00
-
EDIFICIOS ( 20 AOS)
DESCRIPCIN
CONSTRUCCIONES Y EDIFICAC
VALOR
AO1
TOTAL
DEP. ACUMULADA
AO 4
42,201,186.41
5,061,420.00
1,282,226.40
151,842.60
506,142.00
674,856.00
168,714.00
1,012,284.00
1,336,214.88
947,040.00
300,000.00
53,641,926.29
AO 5
44,733,257.59
5,365,105.20
1,359,159.98
160,953.16
536,510.52
715,347.36
178,836.84
1,073,021.04
1,416,387.77
947,040.00
300,000.00
56,785,619.47
VEHICULOS ( 5 AOS)
DESCRIPCIN
VEHICULOS
AO 5
98,413,166.71
11,803,231.44
2,990,151.96
354,096.94
1,180,323.14
1,573,764.19
393,441.05
2,360,646.29
2,575,250.50
0.00
0.00
114,758,558.70
121,644,072.22
VALOR
AO1
TOTAL
DEP. ACUMULADA
AO 4
92,842,610.10
11,135,124.00
2,820,898.08
334,053.72
1,113,512.40
1,484,683.20
371,170.80
2,227,024.80
2,429,481.60
0.00
0.00
VALOR
20,000,000.00
AO1
2,000,000.00
-
VALOR
4,735,200.00
AO1
947,040.00
5,216,870.00
DEPRECIACION ANUAL
2,269,830.00
AO2
AO3
2,269,830.00
2,269,830.00
4,539,660.00
6,809,490.00
AO2
AO2
AO4
AO5
6,809,490.00
DEPRECIACION ANUAL
AO3
-
AO4
DEPRECIACION ANUAL
AO3
-
AO4
6,809,490.00
AO5
-
AO5
-
DEPRECIACION ANUAL
2,000,000.00
AO2
AO3
2,000,000.00
2,000,000.00
4,000,000.00
6,000,000.00
AO4
2,000,000.00
8,000,000.00
AO5
2,000,000.00
10,000,000.00
DEPRECIACION ANUAL
947,040.00
AO2
AO3
947,040.00
947,040.00
1,894,080.00
2,841,120.00
AO4
947,040.00
3,788,160.00
AO5
947,040.00
4,735,200.00
10,433,740.00
18,597,650.00
21,544,690.00
15,650,610.00
HORNOS TIPO
OBIGACIONES FINANCIERAS
CUOTAS
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
CAPITAL
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
INTERESES
227,000.00
223,216.67
219,433.33
215,650.00
211,866.67
208,083.33
204,300.00
200,516.67
196,733.33
192,950.00
189,166.67
185,383.33
181,600.00
177,816.67
174,033.33
170,250.00
166,466.67
162,683.33
158,900.00
155,116.67
151,333.33
147,550.00
143,766.67
139,983.33
136,200.00
132,416.67
128,633.33
124,850.00
121,066.67
CUOTA
477,000.00
473,216.67
469,433.33
465,650.00
461,866.67
458,083.33
454,300.00
450,516.67
446,733.33
442,950.00
439,166.67
435,383.33
431,600.00
427,816.67
424,033.33
420,250.00
416,466.67
412,683.33
408,900.00
405,116.67
401,333.33
397,550.00
393,766.67
389,983.33
386,200.00
382,416.67
378,633.33
374,850.00
371,066.67
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
TOTAL
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
250,000.00
117,283.33
113,500.00
109,716.67
105,933.33
102,150.00
98,366.67
94,583.33
90,800.00
87,016.67
83,233.33
79,450.00
75,666.67
71,883.33
68,100.00
64,316.67
60,533.33
56,750.00
52,966.67
49,183.33
45,400.00
41,616.67
37,833.33
34,050.00
30,266.67
26,483.33
22,700.00
18,916.67
15,133.33
11,350.00
7,566.67
3,783.33
367,283.33
363,500.00
359,716.67
355,933.33
352,150.00
348,366.67
344,583.33
340,800.00
337,016.67
333,233.33
329,450.00
325,666.67
321,883.33
318,100.00
314,316.67
310,533.33
306,750.00
302,966.67
299,183.33
295,400.00
291,616.67
287,833.33
284,050.00
280,266.67
276,483.33
272,700.00
268,916.67
265,133.33
261,350.00
257,566.67
253,783.33
15,000,000.00
6,923,500.00
21,923,500.00
O
i=
i=
SALDO
15,000,000.00
14,750,000.00
14,500,000.00
14,250,000.00
14,000,000.00
13,750,000.00
13,500,000.00
13,250,000.00
13,000,000.00
12,750,000.00
12,500,000.00
12,250,000.00
12,000,000.00
11,750,000.00
11,500,000.00
11,250,000.00
11,000,000.00
10,750,000.00
10,500,000.00
10,250,000.00
10,000,000.00
9,750,000.00
9,500,000.00
9,250,000.00
9,000,000.00
8,750,000.00
8,500,000.00
8,250,000.00
8,000,000.00
7,750,000.00
TABLA DE CALCULOS
18.16% EFECTIVO ANUAL
1.51% EFEC. MENSUAL
PAGOS/AO
INTERESES
CAPITAL
SALDO DEUDA
AO 1
5,474,300
2,474,300
3,000,000
12,000,000
7,500,000.00
7,250,000.00
7,000,000.00
6,750,000.00
6,500,000.00
6,250,000.00
6,000,000.00
5,750,000.00
5,500,000.00
5,250,000.00
5,000,000.00
4,750,000.00
4,500,000.00
4,250,000.00
4,000,000.00
3,750,000.00
3,500,000.00
3,250,000.00
3,000,000.00
2,750,000.00
2,500,000.00
2,250,000.00
2,000,000.00
1,750,000.00
1,500,000.00
1,250,000.00
1,000,000.00
750,000.00
500,000.00
250,000.00
-
AO 2
4,929,500
1,929,500
3,000,000
9,000,000
AO 3
4,384,700
1,384,700
3,000,000
6,000,000
AO 4
3,839,900
839,900
3,000,000
3,000,000
AO 5
3,295,100
295,100
3,000,000
-
FLUJO DE EFECTIVO
DESCRIPCIN
INGRESOS
SALDO INICIAL
VENTAS
OTROS INGRESOS
TOTAL INGRESOS
EGRESOS
Materia Prima
M.O.D
C.I.F
SALARIOS
ARRIENDO
PAPELERIA
SERV PCOS
MTTO
PUBLICIDAD
TRANSPORTE
ALIMENTACION
IMPREVISTOS
TOTAL C.I.F
GTOS ADMON
SALARIOS
ARRIENDO
PAPELERIA
SERV PCOS
MTTO
PUBLICIDAD
TRANSPORTE
ALIMENTACION
IMPREVISTOS
TOTAL GTOS ADM
GASTOS VENTAS
SALARIOS
ARRIENDO
PAPELERIA
SERV PCOS
MTTO
PUBLICIDAD
TRANSPORTE
ALIMENTACION
IMPREVISTOS
TOTAL GTOS VTAS
IMPUESTOS
AMORT PRESTAMO
AO1
21,955,310.00
###
0.00
###
AO2
AO3
4,244,097,412.38
16,895,287,080.13
0.00
21,139,384,492.51
7,738,989,943.03
19,483,567,995.96
0.00
27,222,557,938.99
11,652,795,000.00
159,160,982.40
13,458,978,225.00
167,119,031.52
30,016,136.00
3,600,000.00
912,000.00
108,000.00
360,000.00
480,000.00
120,000.00
720,000.00
540,000.00
36,856,136.00
30,916,620.08
3,708,000.00
939,360.00
111,240.00
370,800.00
494,400.00
123,600.00
741,600.00
556,200.00
37,961,820.08
32,153,284.88
3,856,320.00
976,934.40
115,689.60
385,632.00
514,176.00
128,544.00
771,264.00
578,448.00
39,480,292.88
37,520,170.00
4,500,000.00
1,140,000.00
135,000.00
450,000.00
600,000.00
150,000.00
900,000.00
1,188,000.00
46,583,170.00
38,645,775.10
4,635,000.00
1,174,200.00
139,050.00
463,500.00
618,000.00
154,500.00
927,000.00
1,223,640.00
47,980,665.10
40,191,606.10
4,820,400.00
1,221,168.00
144,612.00
482,040.00
642,720.00
160,680.00
964,080.00
1,272,585.60
49,899,891.70
82,544,374.00
9,900,000.00
2,508,000.00
297,000.00
990,000.00
1,320,000.00
330,000.00
1,980,000.00
2,160,000.00
102,029,374.00
5,474,300.00
85,020,705.22
10,197,000.00
2,583,240.00
305,910.00
1,019,700.00
1,359,600.00
339,900.00
2,039,400.00
2,224,800.00
105,090,255.22
1,392,476,326.69
4,929,500.00
88,421,533.43
10,604,880.00
2,686,569.60
318,146.40
1,060,488.00
1,413,984.00
353,496.00
2,120,976.00
2,313,792.00
109,293,865.43
1,612,001,155.82
4,384,700.00
###
151,581,888.00
TOTAL EGRESOS
SALDO F/EFECTIVO
###
4,244,097,412.38
13,400,394,549.49
7,738,989,943.03
15,441,157,162.36
11,781,400,776.63
4,244,097,412.38
7,738,989,943.03
11,781,400,776.63
AO4
ESATADO DE RESULTADOS
AO5
11,781,400,776.63
23,479,430,815.32
0.00
35,260,831,591.95
16,756,067,360.24
28,302,706,816.87
0.00
45,058,774,177.11
16,251,716,206.69
175,474,983.10
19,623,947,319.58
184,248,732.25
33,760,949.13
4,049,136.00
1,025,781.12
121,474.08
404,913.60
539,884.80
134,971.20
809,827.20
607,370.40
41,454,307.53
35,786,606.08
4,292,084.16
1,087,327.99
128,762.52
429,208.42
572,277.89
143,069.47
858,416.83
643,812.62
43,941,565.98
42,201,186.41
5,061,420.00
1,282,226.40
151,842.60
506,142.00
674,856.00
168,714.00
1,012,284.00
1,336,214.88
52,394,886.29
44,733,257.59
5,365,105.20
1,359,159.98
160,953.16
536,510.52
715,347.36
178,836.84
1,073,021.04
1,416,387.77
55,538,579.47
92,842,610.10
11,135,124.00
2,820,898.08
334,053.72
1,113,512.40
1,484,683.20
371,170.80
2,227,024.80
2,429,481.60
114,758,558.70
1,865,125,389.41
3,839,900.00
98,413,166.71
11,803,231.44
2,990,151.96
354,096.94
1,180,323.14
1,573,764.19
393,441.05
2,360,646.29
2,575,250.50
121,644,072.22
2,257,049,827.90
3,295,100.00
=
=
+
=
=
DESCRIPCIN
VENTAS
CTO DE VTAS
UT BTA EN VTAS
GTOS DE ADMON
GTOS DE VTAS
UTILIDAD OPER
INGRESOS NO OPER
INTERESES FINANC
UTILIDAD A.I.
IMPUESTO DE RTA
UTILIDAD EJERC
18,504,764,231.71
16,756,067,360.24
22,289,665,197.39
22,769,108,979.72
TIR Y EL VNA
16,756,067,360.24
22,769,108,979.72
DO DE RESULTADOS
AO1
14,653,666,970
10,279,438,024
4,374,228,946
50,100,040
102,029,374
4,222,099,532
0
2,474,300
4,219,625,232
1,392,476,327
2,827,148,906
AO2
16,895,287,080
11,851,917,802
5,043,369,278
51,497,535
105,090,255
4,886,781,487
0
1,929,500
4,884,851,987
1,612,001,156
3,272,850,832
AO3
19,483,567,996
13,667,577,549
5,815,990,447
53,416,762
109,293,865
5,653,279,819
0
1,384,700
5,651,895,119
1,865,125,389
3,786,769,730
AO4
23,479,430,815
16,470,645,497
7,008,785,318
53,641,926
114,758,559
6,840,384,833
0
839,900
6,839,544,933
2,257,049,828
4,582,495,105
AO5
28,302,706,817
19,854,137,618
8,448,569,199
56,785,619
121,644,072
8,270,139,507
0
295,100
8,269,844,407
2,729,048,654
5,540,795,753
AO:
ACTIVOS
CORRIENTE
CAJA - BANCOS
TOTAL ACT CTE
GTOS PREOPAT
ACTIVO FIJO
TERRENOS
EQ.COMPUTO
EDIFICIOS
VEHICULOS
MAQ Y EQUIPO
MUEBLES Y ENS
-DEP. ACUM.
TOTAL ACT FIJO
TOTAL ACTIVO
PASIVOS
CORRIENTE
IMPTOxPAGAR
TOTAL PAS CTE
PASIVO L/PLAZO
OBLIG. FINANC
TOTAL PASIVO L/P
TOTAL PASIVO
PATRIMONIO
CAPITAL
UTILIDAD
UTILIDAD ACUM
TOTAL PATRIM
TOTAL PAS Y PAT
Total de control
INSTALACIN
0
21,955,310.00
21,955,310.00
1,500,000.00
0.00
6,809,490.00
0.00
0.00
20,000,000.00
4,735,200.00
0.00
33,044,690.00
55,000,000.00
0.00
0.00
15,000,000.00
15,000,000.00
15,000,000.00
40,000,000.00
0.00
0.00
40,000,000.00
55,000,000.00
0.00
BALANCE GENERAL
AO1
1
AO2
2
AO3
3
AO4
4
4,244,097,412.38
4,244,097,412.38
1,200,000.00
7,738,989,943.03
7,738,989,943.03
900,000.00
11,781,400,776.63
11,781,400,776.63
600,000.00
16,756,067,360.24
16,756,067,360.24
300,000.00
0.00
6,809,490.00
0.00
0.00
20,000,000.00
4,735,200.00
5,216,870.00
27,527,820.00
4,271,625,232.38
0.00
6,809,490.00
0.00
0.00
20,000,000.00
4,735,200.00
10,433,740.00
22,010,950.00
7,761,000,893.03
0.00
6,809,490.00
0.00
0.00
20,000,000.00
4,735,200.00
15,650,610.00
16,494,080.00
11,797,894,856.63
0.00
6,809,490.00
0.00
0.00
20,000,000.00
4,735,200.00
18,597,650.00
13,247,040.00
16,769,314,400.24
1,392,476,326.69
1,392,476,326.69
1,612,001,155.82
1,612,001,155.82
1,865,125,389.41
1,865,125,389.41
2,257,049,827.90
2,257,049,827.90
12,000,000.00
12,000,000.00
1,404,476,326.69
9,000,000.00
9,000,000.00
1,621,001,155.82
6,000,000.00
6,000,000.00
1,871,125,389.41
3,000,000.00
3,000,000.00
2,260,049,827.90
40,000,000.00
2,827,148,905.70
0.00
2,867,148,905.70
4,271,625,232.38
0.00
40,000,000.00
3,272,850,831.51
2,827,148,905.70
6,139,999,737.21
7,761,000,893.03
0.00
40,000,000.00
3,786,769,730.01
6,099,999,737.21
9,926,769,467.22
11,797,894,856.63
0.00
40,000,000.00
4,582,495,105.12
9,886,769,467.22
14,509,264,572.34
16,769,314,400.24
0.00
AO5
5
22,769,108,979.72
22,769,108,979.72
0.00
0.00
6,809,490.00
0.00
0.00
20,000,000.00
4,735,200.00
21,544,690.00
10,000,000.00
22,779,108,979.72
2,729,048,654.43
2,729,048,654.43
0.00
0.00
2,729,048,654.43
40,000,000.00
5,540,795,752.94
14,469,264,572.34
20,050,060,325.28
22,779,108,979.72
0.00
0.00%
-55,000,000.00
Saldo Flujo Caja
Total Ingresos
4,244,097,412.38 1,608,429,400.37
7,738,989,943.03 2,953,371,887.03
11,781,400,776.63 4,264,666,640.26
16,756,067,360.24 5,581,839,442.77
22,769,108,979.72 5,581,839,442.77
TIR =
7798.19%
Costos Fijos
Costos Variables
Costos Totales
Ventas Totales
Precio de Venta
407,046.30
426,648.66
447,281.18
468,707.45
491,297.35
1
2
3
4
5
-285,484.39
-299,240.35
-313,718.49
-328,754.85
-344,606.71
121,561.92
127,408.32
133,562.68
139,952.60
146,690.64
-55,000,000.00
4,244,097,412.38
7,738,989,943.03
11,781,400,776.63
16,756,067,360.24
22,769,108,979.72
FNP
-55,000,000.00
4,189,097,412.38
11,928,087,355.41
23,709,488,132.04
40,465,555,492.28
63,234,664,472.00
PRI
Periodo de Recuperacion de la In
AO1
4,244,097,412.38
4,244,097,412.38
0.012959
0.00
0.155510
0.00
5.00
0.01
INDICES O RAZONES
VPN
TIR
CAPITAL DE TRABAJO - $
INDICE DE SOLVENCIA - RAZON
INDICE DE ENDEUDAMIENTO - %
Punto de Equlibrio
Unidades
1,251.46
1,229.02
1,218.23
1,203.27
1,216.37
10,277,438,024.00
11,849,917,802.48
13,665,577,549.40
16,468,645,497.31
19,852,137,617.81
Valor de la Inversion
AO2
AO3
AO4
AO5
7,738,989,943.03 11,781,400,776.63 16,756,067,360.24 22,769,108,979.72
11,983,087,355.41 23,764,488,132.04 40,520,555,492.28 63,289,664,472.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Aos
Meses
Dias
0.00
0.00
5.00
AO 1
AO 2
63,234,664,472.00
7798.19%
2,851,621,085.70
6,126,988,787.21
3.05
4.80
32.88%
20.89%
AO 3
AO 4
9,916,275,387.22
6.32
15.86%
14,499,017,532.34
7.42
13.48%
AO5
178,429,691.69
19,852,137,617.81
20,030,567,309.49
28,302,706,816.87
1.70
1.70
1.70
1.70
1.70
55,000,000.00
AO 5
20,040,060,325.28
8.34
11.98%
Punto de Equlibrio
Pesos
89,416,564.96
89,415,613.26
92,035,218.70
95,632,963.22
98,976,325.44
Capital
70,000,000,000.00
25,000,000,000.00
60,000,000,000.00
20,000,000,000.00
50,000,000,000.00
40,000,000,000.00
15,000,000,000.00
30,000,000,000.00
10,000,000,000.00
20,000,000,000.00
5,000,000,000.00
10,000,000,000.00
0.00
0.00
-10,000,000,000.00
Razon de Solvencia
Endeu
9.00
35.00%
8.00
30.00%
7.00
25.00%
6.00
5.00
20.00%
4.00
15.00%
3.00
10.00%
2.00
5.00%
1.00
0.00
0.00%
Capital de Trabajo
25,000,000,000.00
20,000,000,000.00
15,000,000,000.00
10,000,000,000.00
5,000,000,000.00
0.00
Endeudamiento
35.00%
30.00%
25.00%
20.00%
15.00%
10.00%
5.00%
0.00%
AO 2
39,600
426,649
16,895,287,080
Valor
25,000,000
15,000,000
15,000,000
0
0
55,000,000
Indicadores Financieros
INDICES O RAZONES
VPN
TIR
CAPITAL DE TRABAJO - $
INDICE DE SOLVENCIA - RAZON
INDICE DE ENDEUDAMIENTO - %
AO 1
63,234,664,472
7798.19%
2,851,621,086
3.05
32.88%
AO 2
6,126,988,787
4.80
20.89%
Equipo Emprendedor
Equipo Emprendedor Del Proyecto
N Doc Ident.
A
B
C
D
E
F
G
H
I
J
1
2
3
4
5
6
7
89
9
10
Punto De Equilibrio
Descripcion
Punto De Equilibrio en Unidades
Punto De Equilibrio en Pesos
AO1
1,251
89,416,565
AO2
1,229
89,415,613
Und Medida
und
kg
mt
und
Cantidad x Und
1.50
2.50
3.00
17.00
controles
quemadores
vidrio
0
0
0
0
0
0
und
und
mt
0.00
0.00
0.00
0.00
0.00
0.00
1.00
1.00
2.00
0.00
0.00
0.00
0.00
0.00
0.00
Activos
EQUIPOS DE COMPUTO
Descripcion
computadores de m
portatil HP
impresora LACERJE
0
Cantidad
4
1
1
0
Valor Unidad
1,279,900
1,199,900
489,990
0
Total
Total
5,119,600
1,199,900
489,990
0
6,809,490
Cantidad
5
1
7
0
Valor Unidad
750,000
579,900
57,900
0
Total
Total
3,750,000
579,900
405,300
0
4,735,200
SUELDO ANUAL
77,322,000
15,464,400
0
0
0
92,786,400
PREST. SOC.
40,207,440
8,041,488
0
0
0
48,248,928
EQUIPOS DE OFICINA
Descripcion
escritorios
archivador
sillas
0
SUELDO/MES
6,443,500
1,288,700
0
0
0
7,732,200
Costos y Gastos
C.I.F.
DESCRIPCION
SALARIOS
Arriendo
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
DEPRECIACION
GTOS PREOPERATIVOS
0
VALOR
30,016,136
3,600,000
912,000
108,000
360,000
480,000
120,000
720,000
540,000
2,000,000
0
38,856,136
VALOR
6,809,490
0
20,000,000
4,735,200
0
0
31,544,690
CAPITAL DE TRABAJO
AO
1
2
3
4
5
Estados Financieros
Balance General
Descripcion
AO:
ACTIVOS
CORRIENTE
CAJA - BANCOS
TOTAL ACT CTE
GTOS PREOPAT
ACTIVO FIJO
TERRENOS
EQ.COMPUTO
EDIFICIOS
VEHICULOS
MAQ Y EQUIPO
MUEBLES Y ENS
-DEP. ACUM.
TOTAL ACT FIJO
TOTAL ACTIVO
PASIVOS
CORRIENTE
IMPTOxPAGAR
TOTAL PAS CTE
PASIVO L/PLAZO
OBLIG. FINANC
TOTAL PASIVO L/P
TOTAL PASIVO
PATRIMONIO
CAPITAL
UTILIDAD
UTILIDAD ACUM
TOTAL PATRIM
TOTAL PAS Y PAT
Total de control
INSTALACIN
0
AO1
1
AO2
2
21,955,310
21,955,310
1,500,000
4,244,097,412
4,244,097,412
1,200,000
7,738,989,943
7,738,989,943
900,000
0
6,809,490
0
0
20,000,000
4,735,200
0
33,044,690
55,000,000
0
6,809,490
0
0
20,000,000
4,735,200
5,216,870
27,527,820
4,271,625,232
0
6,809,490
0
0
20,000,000
4,735,200
10,433,740
22,010,950
7,761,000,893
0
0
1,392,476,327
1,392,476,327
1,612,001,156
1,612,001,156
15,000,000
15,000,000
15,000,000
12,000,000
12,000,000
1,404,476,327
9,000,000
9,000,000
1,621,001,156
40,000,000
0
0
40,000,000
55,000,000
0.00
40,000,000
2,827,148,906
0
2,867,148,906
4,271,625,232
0.00
40,000,000
3,272,850,832
2,827,148,906
6,139,999,737
7,761,000,893
0.00
Flujo De Efectivo
DESCRIPCIN
INGRESOS
SALDO INICIAL
VENTAS
OTROS INGRESOS
TOTAL INGRESOS
AO1
21,955,310
14,653,666,970
0
14,675,622,280
AO2
4,244,097,412
16,895,287,080
0
21,139,384,493
AO3
7,738,989,943
19,483,567,996
0
27,222,557,939
EGRESOS
Materia Prima
M.O.D
C.I.F
SALARIOS
ARRIENDO
PAPELERIA
SERV PCOS
MTTO
PUBLICIDAD
TRANSPORTE
ALIMENTACION
IMPREVISTOS
TOTAL C.I.F
GTOS ADMON
SALARIOS
ARRIENDO
PAPELERIA
SERV PCOS
MTTO
PUBLICIDAD
TRANSPORTE
ALIMENTACION
IMPREVISTOS
TOTAL GTOS ADM
GASTOS VENTAS
SALARIOS
ARRIENDO
PAPELERIA
SERV PCOS
MTTO
PUBLICIDAD
TRANSPORTE
ALIMENTACION
IMPREVISTOS
TOTAL GTOS VTAS
IMPUESTOS
AMORT PRESTAMO
TOTAL EGRESOS
SALDO F/EFECTIV
10,089,000,000
151,581,888
0
30,016,136
3,600,000
912,000
108,000
360,000
480,000
120,000
720,000
540,000
36,856,136
0
37,520,170
4,500,000
1,140,000
135,000
450,000
600,000
150,000
900,000
1,188,000
46,583,170
0
82,544,374
9,900,000
2,508,000
297,000
990,000
1,320,000
330,000
1,980,000
2,160,000
102,029,374
0
5,474,300
10,431,524,868
4,244,097,412
11,652,795,000
159,160,982
0
30,916,620
3,708,000
939,360
111,240
370,800
494,400
123,600
741,600
556,200
37,961,820
0
38,645,775
4,635,000
1,174,200
139,050
463,500
618,000
154,500
927,000
1,223,640
47,980,665
0
85,020,705
10,197,000
2,583,240
305,910
1,019,700
1,359,600
339,900
2,039,400
2,224,800
105,090,255
1,392,476,327
4,929,500
13,400,394,549
7,738,989,943
13,458,978,225
167,119,032
0
32,153,285
3,856,320
976,934
115,690
385,632
514,176
128,544
771,264
578,448
39,480,293
0
40,191,606
4,820,400
1,221,168
144,612
482,040
642,720
160,680
964,080
1,272,586
49,899,892
0
88,421,533
10,604,880
2,686,570
318,146
1,060,488
1,413,984
353,496
2,120,976
2,313,792
109,293,865
1,612,001,156
4,384,700
15,441,157,162
11,781,400,777
AO1
14,653,666,970
10,279,438,024
4,374,228,946
50,100,040
102,029,374
4,222,099,532
0
2,474,300
4,219,625,232
1,392,476,327
2,827,148,906
AO2
16,895,287,080
11,851,917,802
5,043,369,278
51,497,535
105,090,255
4,886,781,487
0
1,929,500
4,884,851,987
1,612,001,156
3,272,850,832
AO3
19,483,567,996
13,667,577,549
5,815,990,447
53,416,762
109,293,865
5,653,279,819
0
1,384,700
5,651,895,119
1,865,125,389
3,786,769,730
Estado De Resultados
DESCRIPCIN
VENTAS
CTO DE VTAS
UT BTA EN VTAS
GTOS DE ADMON
GTOS DE VTAS
UTILIDAD OPER
INGRESOS NO OPER
INTERESES FINANC
UTILIDAD A.I.
IMPUESTO DE RTA
UTILIDAD EJERC
o x 24 x 250 cc Doypack
AO 3
43,560
447,281
19,483,567,996
AO 4
50,094
468,707
23,479,430,815
AO 5
57,608
491,297
28,302,706,817
AO 3
AO 4
AO 5
9,916,275,387
6.32
15.86%
14,499,017,532
7.42
13.48%
20,040,060,325
8.34
11.98%
N Tel/Cel
Correo Electronico
6
6
6
6
6
5
5
5
5
5
0
0
0
0
0
0
0
0
0
0
AO3
AO4
AO5
1,218
92,035,219
1,203
95,632,963
1,216
98,976,325
Valor Und
60,000.00
35,000.00
10,000.00
750.00
Valor Total
90,000.00
87,500.00
30,000.00
12,750.00
15,000.00
25,000.00
10,000.00
0.00
0.00
0.00
0.00
0.00
0.00
Total
15,000.00
25,000.00
20,000.00
0.00
0.00
0.00
0.00
0.00
0.00
280,250.00
VEHICULOS
Descripcion
Cantidad
0
0
0
0
0
0
0
0
Valor Unidad
Total
0
0
0
0
0
0
0
0
0
Total
kit de herramie
CONSTRUCCIONES Y EDIFICACIONES
Descripcion
Cantidad
0
0
0
0
0
0
0
0
SUB. TRANSP.
8,788,800
1,757,760
0
0
0
10,546,560
Valor Unidad
Total
0
0
0
0
Total
0
0
0
0
0
TOTAL
126,318,240
25,263,648
0
0
0
151,581,888
ADMON
VENTA
DESCRIPCION
SALARIOS
Arriendo
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
DEPRECIACION
GTOS PREOPERATIVOS
0
VALOR
37,520,170
4,500,000
1,140,000
135,000
450,000
600,000
150,000
900,000
1,188,000
3,216,870
300,000
50,100,040
DESCRIPCION
SALARIOS
Arriendo
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
DEPRECIACION
GTOS PREOPERATIVOS
CAPITAL DE TRABAJO
VALOR
2,851,621,086
6,126,988,787
9,916,275,387
14,499,017,532
20,040,060,325
AO3
3
AO4
4
AO5
5
11,781,400,777
11,781,400,777
600,000
16,756,067,360
16,756,067,360
300,000
22,769,108,980
22,769,108,980
0
0
6,809,490
0
0
20,000,000
4,735,200
15,650,610
16,494,080
11,797,894,857
0
6,809,490
0
0
20,000,000
4,735,200
18,597,650
13,247,040
16,769,314,400
0
6,809,490
0
0
20,000,000
4,735,200
21,544,690
10,000,000
22,779,108,980
1,865,125,389
1,865,125,389
2,257,049,828
2,257,049,828
2,729,048,654
2,729,048,654
6,000,000
6,000,000
1,871,125,389
3,000,000
3,000,000
2,260,049,828
0
0
2,729,048,654
40,000,000
3,786,769,730
6,099,999,737
9,926,769,467
11,797,894,857
0.00
40,000,000
4,582,495,105
9,886,769,467
14,509,264,572
16,769,314,400
0.00
40,000,000
5,540,795,753
14,469,264,572
20,050,060,325
22,779,108,980
0.00
AO4
11,781,400,777
23,479,430,815
0
35,260,831,592
AO5
16,756,067,360
28,302,706,817
0
45,058,774,177
16,251,716,207
175,474,983
0
33,760,949
4,049,136
1,025,781
121,474
404,914
539,885
134,971
809,827
607,370
41,454,308
0
42,201,186
5,061,420
1,282,226
151,843
506,142
674,856
168,714
1,012,284
1,336,215
52,394,886
0
92,842,610
11,135,124
2,820,898
334,054
1,113,512
1,484,683
371,171
2,227,025
2,429,482
114,758,559
1,865,125,389
3,839,900
18,504,764,232
16,756,067,360
19,623,947,320
184,248,732
0
35,786,606
4,292,084
1,087,328
128,763
429,208
572,278
143,069
858,417
643,813
43,941,566
0
44,733,258
5,365,105
1,359,160
160,953
536,511
715,347
178,837
1,073,021
1,416,388
55,538,579
0
98,413,167
11,803,231
2,990,152
354,097
1,180,323
1,573,764
393,441
2,360,646
2,575,250
121,644,072
2,257,049,828
3,295,100
22,289,665,197
22,769,108,980
AO4
23,479,430,815
16,470,645,497
7,008,785,318
53,641,926
114,758,559
6,840,384,833
0
839,900
6,839,544,933
2,257,049,828
4,582,495,105
AO5
28,302,706,817
19,854,137,618
8,448,569,199
56,785,619
121,644,072
8,270,139,507
0
295,100
8,269,844,407
2,729,048,654
5,540,795,753
MAQUINARIA Y EQUIPOS
Descripcion
dobladora
maq soldar
kit de herramientas
0
Cantidad
1
1
1
0
Valor Unidad
15,000,000
3,000,000
2,000,000
0
Total
Cantidad
0
0
0
0
Valor Unidad
0
0
0
0
Total
Total
15,000,000
3,000,000
2,000,000
0
20,000,000
TERRENOS
Descripcion
0
0
0
0
DESCRIPCION
Publicos
ento
s
os
CION
OPERATIVOS
0
VALOR
82,544,374
9,900,000
2,508,000
297,000
990,000
1,320,000
330,000
1,980,000
2,160,000
0
0
102,029,374
Total
0
0
0
0
0
36,000
407,046
14,653,666,970
36,000
0
36,000
36,000
0
151,581,888
10,089,000,000
38,856,136
10,279,438,024
284,461
1,079
285,540
36,000
10,089,000,000
151,581,888
38,856,136
10,279,438,024
285,540
0
285,540
0
102,029,374
50,100,040
152,129,414
14,653,666,970
10,279,438,024
0
10,279,438,024
10,279,438,024
0
10,279,438,024
4,374,228,946
152,129,414
4,222,099,532
0
2,474,300
4,219,625,232
1,392,476,327
2,827,148,906
PRESUPUESTO
AO 2
PRESUPUESTO
AO 3
PRESUPUESTO
AO 4
PRESUPUESTO
AO 5
REAL
39,600
426,649
16,895,287,080
43,560
447,281
19,483,567,996
50,094
468,707
23,479,430,815
57,608
491,297
28,302,706,817
0.00
0.00
0.00
39,600
0
39,600
39,600
0
43,560
0
43,560
43,560
0
50,094
0
50,094
50,094
0
57,608
0
57,608
57,608
0
0.00
0.00
0.00
0.00
0.00
159,160,982
11,652,795,000
39,961,820
11,851,917,802
167,119,032
13,458,978,225
41,480,293
13,667,577,549
175,474,983
16,251,716,207
43,454,308
16,470,645,497
184,248,732
19,623,947,320
45,941,566
19,854,137,618
298,282
1,009
299,291
312,812
952
313,764
327,927
867
328,795
343,844
797
344,641
0.00
0.00
0.00
39,600
11,652,795,000
159,160,982
39,961,820
11,851,917,802
299,291
43,560
13,458,978,225
167,119,032
41,480,293
13,667,577,549
313,764
50,094
16,251,716,207
175,474,983
43,454,308
16,470,645,497
328,795
57,608
19,623,947,320
184,248,732
45,941,566
19,854,137,618
344,641
0.00
0.00
0.00
0.00
0.00
0.00
0
299,291
0
0
313,764
0
0
328,795
0
0
344,641
0
0.00
0.00
0.00
105,090,255
51,497,535
156,587,790
109,293,865
53,416,762
162,710,627
114,758,559
53,641,926
168,400,485
121,644,072
56,785,619
178,429,692
0.00
0.00
0.00
16,895,287,080
11,851,917,802
0
11,851,917,802
19,483,567,996
13,667,577,549
0
13,667,577,549
23,479,430,815
16,470,645,497
0
16,470,645,497
28,302,706,817
19,854,137,618
0
19,854,137,618
0.00
0.00
0.00
0.00
11,851,917,802
0
11,851,917,802
5,043,369,278
156,587,790
4,886,781,487
0
1,929,500
4,884,851,987
1,612,001,156
3,272,850,832
13,667,577,549
0
13,667,577,549
5,815,990,447
162,710,627
5,653,279,819
0
1,384,700
5,651,895,119
1,865,125,389
3,786,769,730
16,470,645,497
0
16,470,645,497
7,008,785,318
168,400,485
6,840,384,833
0
839,900
6,839,544,933
2,257,049,828
4,582,495,105
19,854,137,618
0
19,854,137,618
8,448,569,199
178,429,692
8,270,139,507
0
295,100
8,269,844,407
2,729,048,654
5,540,795,753
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
DIFERENCIA
CUMPLIMIENTO
-36,000.00
-407,046.30
###
0.00
0.00
0.00
-36,000.00
0.00
-36,000.00
-36,000.00
0.00
0.00
#DIV/0!
0.00
0.00
#DIV/0!
-284,460.61
-1,079.34
-285,539.95
0.00
0.00
0.00
-36,000.00
###
-151,581,888.00
-38,856,136.00
###
-285,539.95
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-285,539.95
0.00
#DIV/0!
0.00
#DIV/0!
-102,029,374.00
-50,100,040.00
-152,129,414.00
0.00
0.00
0.00
###
0.00
0.00
###
#DIV/0!
0.00
###
0.00
###
###
-152,129,414.00
###
0.00
#DIV/0!
0.00
0.00
0.00
0.00
###
###
###
0.00
0.00
0.00
IDEA DE NEGOCIO
CIUDAD
FECHA: DD-MM-AA
PROGRAMA DE FORMACION
EQUIPO EMPRENDEDOR
NONBRES Y APELLIDOS
DOCUMENTO DE
IDENTIFICACION
TEL/CEL
1
2
3
4
5
1. INFORMACION GENERAL
1.1 Titulo (Nombre de la Idea de Negocio o futura empresa)
1.4 Qu razones les impulsaron o motivaron para desarrollar esta idea de negocio?
1.5 Bajo que modalidad se va a crear la empresa y cuantifique los gastos de legalizacion ?
CORREO ELECTRICO
Tenga en cuenta que laImagen Corporativade la empresa est formada por diversos componentes que p
posicionar a la organizacion en el mercado y en la mente del cliente.
Nombre de la Empresa
Correo Electronico y/o pagina www
Logotipo
Eslogan
3.ORGANIZACION
3.1 Utiluce como guia el presente organigrama para Identificar los cargos y responsabilidades gen
empleado de administracion y ventas en la puesta en marcha de la futura empresa.
AREA
CARGO
SALARIO
TOTAL
FUNCIONES
NO REGISTRE
NINGUN VALOR
EN ESTA
CELDA
ADMON
VENTAS
3.2 Describa, cuantifique y valorice los equipos de computo, de oficina, muebles y enseres necesa
puesta en marcha de la futura empresa
Equipos de Computo
Cantidad
Descripcion
Valor Unidad
Total
Equipos de Oficina
Cantidad
Descripcion
Valor Unidad
Total
3.3 Describa los proveedores que sumistran los equipos de computo, de oficina, muebles y ensere
para la puesta en marcha de la futura empresa
Proveedor
4. MERCADEO
4.1 Describa quienes son sus Clientes potenciales y las caracteristicas del Consumidor Final a los
su Producto/Servicio
Clientes :
Consumidor Final:
4.3 Describa las ventajas competitivas que presenta su producto/servicio frente a la Competencia.
compraran los clientes su producto/servicio y no el de la competencia? (Servicio Adicional, Valor A
Factor Diferenciador).
4.4 Describa las estrategias y/o elementos de publicidad y promocin que sern utilizados en el la
producto/servicio al mercado
5. EL PROCESO PRODUCTIVO
5.1 Describa el proceso productivo de su producto (Diagrama de flujo y/o pasos del proceso)
5.2 Describa, cuantifique y valorice la Materia Prima necesaria para la elaboracin de un (01) prod
Unidad de
Medida
Materia Prima
Cantidad x
Und
Valor Unidad
TOTAL
5.3 Describa, cuantifique y valorice la maquinaria, equipos, herramientas, vehiculos, terrenos, con
edificaciones necesarios para fabricacion del producto/servicio y la puesta en marcha de la futura
Vehiculos
Cantidad
Descripcion
Valor Unidad
Total
Maquinaria y Equipos
Cantidad
Descripcion
Valor Unidad
Total
Terenos
Cantidad
Descripcion
Valor Unidad
Total
Construcciones y Edificaciones
Cantidad
Descripcion
Valor Unidad
Total
5.4 Describa los proveedores que sumistran la materia prima, maquinaria, equipos, herramientas
terrenos, construcciones y edificaciones necesarios para la puesta en marcha de la futura empresa
Proveedor
5.5 Describa la Mano de Obra Directa necesaria en el proceso productivo para la fabricacin del pr
NOTA:
Para las proyecciones financieras en el simulador se asume el SMLV como salario inicial para la parte
operativa.
SMLV
N
2015
CARGO
644,350
SALARIO
644,350
644,350
644,350
644,350
644,350
SUB TRANSPORTE
TOTAL
NO REGISTRE
NINGUN VALOR
EN ESTA CELDA
73,240
FUNCIONES
6. INFORMACION FINANCIERA
6.1 Ingresos por venta anuales del producto/servicio (Ventas en Unidades, Precio potencial de venta
DESCRIPCION DEL
PRODUCTO/SERVICIO
PRECIO
POTENCIAL DE VENTAS MENSULAES (Unds)
VENTA x UND
NO DIGITE
6.2 Digite el porcentaje de utilidad que desea obtener en su futura empresa. Ej 35% Digite 0,3
6.3 Describa los posibles gastos mensuales de Administracion, Ventas y Produccion de su futura e
Descripcion del gasto
Salarios
Administracion
Ventas
Produccion
Arriendo
Servicios Publicos
Papeleria
Publicidad
Transporte
Mantenimiento
Honorarios
Otros Gastos
Valor Mes
Total
Total
6.4 Para la asignacion de los gastos por centros de costos (Produccion, administracion y ventas), d
area o porcentaje de consumo estos gastos.
Centro de Costos
% - Consumo
1
Administrac
2
Ventas
3
Produccion
Total
0
Ventas
Produccion
6.5 Relacione el aporte del inversionista si se hace necesario en la puesta en marcha del proyecto
N
1
2
3
4
5
NONBRES Y APELLIDOS
APORTE SOCIAL
INVERSIONISTAS
TOTAL
NO REGISTRE
NINGUN VALOR NO REGISTRE
NINGUN
EN ESTA
VALOR
EN
CELDA
ESTA CELDA
Valor
NO REGISTRE NINGUN VALOR EN ESTA CELDA
NONBRES Y APELLIDOS
DOCUMENTO DE
IDENTIFICACION
TEL/CEL
CORREO ELECTRICO
acion ?
CORREO ELECTRICO
FUNCIONES
Valor Total
Valor Total
Rerquerimiento
cto/servicio
Valor Total
Valor Total
Valor Total
Valor Total
FUNCIONES
TOTAL VENTAS
NO DIGITE VALOR
as
Produccion
NO REGISTRE NINGUN
VALOR EN ESTA CELDA
Observaciones
CORREO ELECTRICO