Documente Academic
Documente Profesional
Documente Cultură
2012
1
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
Clientes
Procesos Internos
Personal
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
2. Introduccin a Finanzas
Quieres ser socio de este gran proyecto?
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
2. Introduccin a Finanzas
Haga el balance de esta empresa para el primer mes con base en:
Capital Social: $ 100.000 Compra del Tienda/Equip. : $ 60.000 Salarios : $ 4.000 / mes Compra de Cocos: 14.000 und. X $ 1,00 Ventas: 12.000 Cocos x $ 3,5 Pago del Proveedor en el prximo mes Depreciacin Equip. en 10 aos
Cual es la utilidad?
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
2. Introduccin a Finanzas
Balance General & Estado de Prdidas y Ganancias
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Depreciacion Capital Capital Social Utilidad del ejercicio Depreciacion Utilidad Neta Pasivo Prdidas y Ganancias Ventas Costo Ventas (Prod.) Proveedor
TOTAL
TOTAL
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
2. Introduccin a Finanzas
Capital Social: $ 100.000
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Capital Capital Social Utilidad del ejercicio 100.000 Utilidad Neta Pasivo (100.000) Proveedor Prdidas y Ganancias Ventas Costo Ventas (Prod.)
TOTAL
(100.000) TOTAL
100.000
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
2. Introduccin a Finanzas
Compra del Tienda/Equip.: : $ 60.000
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Capital (60.000) Capital Social Utilidad del ejercicio 100.000 Utilidad Neta Pasivo (40.000) Proveedor Prdidas y Ganancias Ventas Costo Ventas (Prod.)
TOTAL
(100.000) TOTAL
100.000
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
2. Introduccin a Finanzas
Compra de Cocos a plazo: 14.000 und. X $ 1,00
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Capital (60.000) Capital Social Utilidad del ejercicio 100.000 Utilidad Neta Pasivo (40.000) (14.000) Proveedor Prdidas y Ganancias Ventas Costo Ventas (Prod.)
14.000
TOTAL
(114.000) TOTAL
114.000
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
10
2. Introduccin a Finanzas
Ventas: 12.000 Cocos x $ 3,5
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Capital (60.000) Capital Social Utilidad del ejercicio 100.000 30.000 Utilidad Neta 30.000 30.000 Pasivo (82.000) (2.000) Proveedor Prdidas y Ganancias Ventas Costo Ventas (Prod.) 42.000 (12.000)
14.000
TOTAL
(144.000) TOTAL
144.000
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
11
2. Introduccin a Finanzas
Salarios: $ 4.000
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Capital (60.000) Capital Social Utilidad del ejercicio 100.000 26.000 Utilidad Neta 30.000 (4.000) 26.000 Pasivo (78.000) (2.000) Proveedor Prdidas y Ganancias Ventas Costo Ventas (Prod.) 42.000 (12.000) 14.000
TOTAL
(140.000) TOTAL
140.000
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
12
2. Introduccin a Finanzas
Pago del Proveedor en el prximo mes
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Capital (60.000) Capital Social Utilidad del ejercicio 100.000 26.000 Utilidad Neta 30.000 (4.000) 26.000 Pasivo (64.000) (2.000) Proveedor Prdidas y Ganancias Ventas Costo Ventas (Prod.) 42.000 (12.000)
TOTAL
(126.000) TOTAL
126.000
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
13
2. Introduccin a Finanzas
Depreciacin en 10 aos
Activo Corriente: Efectivo Produtos Estoque Cuentas por Cobrar Utilidad Operacional Salario Fijo: Quiosque / Equipos Depreciacion (59.500) Capital (60.000) Capital Social 500 Utilidad del ejercicio 125.500 100.000 25.500 Depreciacion Utilidad Neta 30.000 (4.000) (500) 25.500 (125.500) Pasivo (66.000) (64.000) (2.000) Proveedor Prdidas y Ganancias Ventas Costo Ventas (Prod.) 42.000 (12.000)
TOTAL
(125.500) TOTAL
125.500
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
14
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
15
DESCRIPTION Revenue from third party Unearned income & accrued revenue CAT (1a+ 1b) CAIG (Internal & Intragroup Sales) Provision for losses on Long Term contracts Sundry revenue Group subcontracting Chargeable expenses on a contract Internal subcontracting PVN (Net Sold Production) (1+2+3+4+5+6+7) External subcontracting & outside Lab. Fees Pers charges - Prod - Gross remuneration Pers charges - Prod - Social charges, benefits & other indemnities Personnel charges - Production [10a+10b] Pers charges - Prod BO - Gross remuneration Pers charges - Prod BO - Social charges, benefits & other indemnities Personnel charges - Production Back Office [11a+11b] Accomodation costs - Prod & PBO Travel & vehicle costs - Prod & PBO Off. Costs, local PI & lab supplies Ins. Management & technical fees Depreciation - Prod & PBO Total Production costs (suma linea 9 a 16) PRODUCTION PROFIT (8 + 17) Production margin % (18/8)
Linea AD50
19 20a 20b 20 21 22 23a 23b 23c
DESCRIPTION External subcontracting - Adminstrative & sales Pers charges - Non Prod - Gross remuneration Pers charges - Non Prod - Social charges, benefits & other indemnities Personnel charges - Non Production [20a+20b] Accomodation costs - Non Production Travel & vehicle costs - Non Production Professional fees (audit, legal) IT & Communications Other off. Costs incl. General admin. fees
23d
23 24 25 26 27 28
11b
11 12 13 14 15 16 17 18 18b
29 30 31 32 33 34 35 36 37 38
16
DESCRIPTION Revenue from third party Unearned income & accrued revenue CAT (1a+ 1b) CAIG (Internal & Intragroup Sales) Provision for losses on Long Term contracts Sundry revenue Group subcontracting Chargeable expenses on a contract Internal subcontracting PVN (Net Sold Production) (1+2+3+4+5+6+7) External subcontracting & outside Lab. Fees Pers charges - Prod - Gross remuneration Pers charges - Prod - Social charges, benefits & other indemnities Personnel charges - Production [10a+10b] Pers charges - Prod BO - Gross remuneration Pers charges - Prod BO - Social charges, benefits & other indemnities Personnel charges - Production Back Office [11a+11b] Accomodation costs - Prod & PBO Travel & vehicle costs - Prod & PBO Off. Costs, local PI & lab supplies Ins. Management & technical fees Depreciation - Prod & PBO Total Production costs (suma linea 9 a 16) PRODUCTION PROFIT (8 + 17) Production margin % (18/8)
Change in Work In Progress (WIP) - Third Party Depreciation on Fixed Assets PRODUCTION Exchange intra branch DR - IN External laboratory fees Gross Salaries Production Staff Gross Salaries Production Staff Prod. Back-Office Holiday pay accruals Prod. Back Office Staff Holiday pay accruals Production Staff Insurance management fees Laboratory Consumables Miscellaneous subcontracting and other charges - INTRA GROUP Other travel expenses: part of direct costs Real estate rental costs Re-billable travel expenses Rentals on equipment - production cost Sales for serv. & other income rendered - Intra Group Sales for services rendered - Third Party Technical fees Transport costs Production
1b 1 2 3 4 5 6 7 8 9 10a 10b
14 5 6 12 4 14 2 1A 15 13
11 12 13 14 15 16 17 18 18b 10 11a
11b
17
DESCRIPTION Revenue from third party Unearned income & accrued revenue CAT (1a+ 1b) CAIG (Internal & Intragroup Sales) Provision for losses on Long Term contracts Sundry revenue Group subcontracting Chargeable expenses on a contract Internal subcontracting PVN (Net Sold Production) (1+2+3+4+5+6+7) External subcontracting & outside Lab. Fees Pers charges - Prod - Gross remuneration Pers charges - Prod - Social charges, benefits & other indemnities Personnel charges - Production [10a+10b] Pers charges - Prod BO - Gross remuneration Pers charges - Prod BO - Social charges, benefits & other indemnities Personnel charges - Production Back Office [11a+11b] Accomodation costs - Prod & PBO Travel & vehicle costs - Prod & PBO Off. Costs, local PI & lab supplies Ins. Management & technical fees Depreciation - Prod & PBO Total Production costs (suma linea 9 a 16) PRODUCTION PROFIT (8 + 17) Production margin % (18/8)
Change in Work In Progress (WIP) - Third Party Depreciation on Fixed Assets PRODUCTION Exchange intra branch DR - IN External laboratory fees Gross Salaries Production Staff Gross Salaries Production Staff Prod. Back-Office Holiday pay accruals Prod. Back Office Staff Holiday pay accruals Production Staff Insurance management fees Laboratory Consumables Miscellaneous subcontracting and other charges - INTRA GROUP Other travel expenses: part of direct costs Real estate rental costs Re-billable travel expenses Rentals on equipment - production cost Sales for serv. & other income rendered - Intra Group Sales for services rendered - Third Party Technical fees Transport costs Production
1b 1 2 3 4 5 6 7 8 9 10a 10b
14 5 6 12 4 14 2 1A 15 13
11 12 13 14 15 16 17 18 18b 10 11a
11b
18
DESCRIPTION External subcontracting - Adminstrative & sales Pers charges - Non Prod - Gross remuneration Pers charges - Non Prod - Social charges, benefits & other indemnities Personnel charges - Non Production [20a+20b] Accomodation costs - Non Production Travel & vehicle costs - Non Production Professional fees (audit, legal) IT & Communications Other off. Costs incl. General admin. fees Region & Zone fees General & Administration (23a+23b+23c+24c) Other taxes Commercial charges
External temporary office employees Depreciation on Fixed Assets NON PRODUCTION General administration fees Gross Salaries NON PRODUCTION Holiday pay accruals NON PRODUCTION Litigations fees (civil responsibility, labour law .) Losses on bad debts - TP Mailling & telecommunication costs Miscellaneous operating charges NP - Real estate rental costs NON PRODUCTION NP - Transport costs NON PRODUCTION Other local taxes Proration of GES cost : DR balance Proration of OPI costs : DR balance Recurring audit fees Regional/Zone fees Seminar,w orkshop & conference expenses
31
32 33 34 35 36 37 38
19
DESCRIPTION External subcontracting - Adminstrative & sales Pers charges - Non Prod - Gross remuneration Pers charges - Non Prod - Social charges, benefits & other indemnities Personnel charges - Non Production [20a+20b] Accomodation costs - Non Production Travel & vehicle costs - Non Production Professional fees (audit, legal) IT & Communications Other off. Costs incl. General admin. fees Region & Zone fees General & Administration (23a+23b+23c+24c) Other taxes Commercial charges
External temporary office employees Depreciation on Fixed Assets NON PRODUCTION General administration fees Gross Salaries NON PRODUCTION Holiday pay accruals NON PRODUCTION Litigations fees (civil responsibility, labour law .) Losses on bad debts - TP Mailling & telecommunication costs Miscellaneous operating charges NP - Real estate rental costs NON PRODUCTION NP - Transport costs NON PRODUCTION Other local taxes Proration of GES cost : DR balance Proration of OPI costs : DR balance Recurring audit fees Regional/Zone fees Seminar,w orkshop & conference expenses
31
32 33 34 35 36 37 38
20
22
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
23
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
24
FORMATO NUEVO
1 CAT (third party turnover) 1a Services rendered to unconsidated entities 2 CAIG (internal & intragroup turnover) 3 Prov. Loss long Term Contract 4 Sundry Revenues 5 Group Subcontract (from BV) 6 Chargeable Expenses on Contracts 7 Internal Subcontracting 8 PVN : NET SOLD PRODUCTION 9 External Subcont. & outside lab fees 10a Pers. Prod. - gross remuneration 10b Pers. Prod. - scl. Chg. Ben & oth ind. 10 Pers. Charges - Production 11a Pers. PBO - Gross Remuneration 11b Pers. PBO - scl. Chg. Ben & oth ind. 11 Pers. Charges - Prod. Back Off. 12 Accomodat. Cost Prod. 13 Travel & Vehicle cost - Prod. 14 Office Cost, PI, Lab supplies 15 Ing,. Mngt & technical fees 16 Depreciation - Prod. 17 TOTAL PRODUCTION COST 18 PRODUCTION PROFIT 18b PRODUCTION MARGIN %
MAYO 2.200 1.200 230 30 (70) (207) 2.183 (110) (840) (420) (1.260) (120) (60) (180) (30) (6) (33) - (3) (1.622) 561 26%
19 Ext. Sub. - adm. & sales 20a Pers. NP. - gross remuneration 20b Pers. NP. - scl. Chg. Ben & oth ind. 20 Pers. Charges - Non Production 21 Accomodation costs - Non Prod. 22 Travel & vehicle cost - Non Prod. 23a Prof. Fees (audit, legal) 23b IT & communications 23c Oth off cost incl GA fees 23d Region & Zone structure fees 23 General & Administration 24 Other taxes 25 Commercial Charges 26 Bad Debts, FMC & oth contract prv 27 Oth Risk & non-prod insurance 28 Oth operating ch & income 29 Depr. N. Prod. & Gain / L on Asset disp 30 OPI & GES Neutralisation 31 GROSS PROFIT 32 Gross margin % 33 GES charges 34 OPI (operational indirect charges) 35 TOTAL OPERATING COST 26 REG 27 REG / PVN % 27 REG / CAT % (22) (22) 539 25% (72) (45) (117) 422 19% 19,2% 25
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
26
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
27
28
29
30
31
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
32
Mes 1
Mes 2
Mes 3
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
33
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
34
Frmula:
Facturacin - Provisin mes anterior + Provisin mes actual = CAT
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
35
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
36
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
37
Servicio Nacional de Aprendizaje SENA Programa Nacional de Formacin Continua Especializada SENA:DE CLASE MUNDIAL
38
2012
39