Documente Academic
Documente Profesional
Documente Cultură
SIMULADOR DE LA CREACIN DE U
PARTE III
FINANZAS
102026_43
Nombre de
escogieron:
la
empresa
PARTICIPANTES
(Apellidos y nombres)
que
DOC. DE
IDENTIDAD
50974682
O DE TRABAJO
ATIVO
CORPORATIVOS SAS
ROL
CEAD/CERES/CC
AV
(Escjalo de la lista
que se despliega al
dar clic sobre la
celda)
Corozal - Sucre
Gerente
general
OBJETIVO:
La unidad 3 del mdulo de Juego Gerencial resume lo aprendido en las dos anteriores y as m
lo desarrollado a lo largo del proceso acadmico para optar el ttulo de administrador de
empresas, permitiendo al estudiante analizar el comportamiento de una organizacin de la
realidad y estableciendo planes de accin para que sta se mantenga en el mercado.
As las cosas, el presente simulador es una breve representacin de la evaluacin de los aspe
financieros de una empresa que se puede localizar en el rea donde se encuentre el estudian
unadista (sin importar si es urbana o rural)
CONTENIDO
COSTOS
GASTOS PREOPERATIVOS
NMINA
COSTOS OPERACIONALES
PROYECCIN 5 AOS
AMORTIZACIN
EQUIPO
PUNTO DE EQUILIBRIO
SALIDAS MENSUALES
FLUJO DE FONDOS
FLUJO EFECTIVO
VPN
ESTADO DE RESULTADOS
TIR Y RBC
BALANCE GENERAL
ESTADO DE RESULTADOS
INDICADORES FINANCIEROS
PRDIDAS Y GANANCIAS
CONSTITUCIN
HERRAMIENTAS Y EQUIPO
(De acuerdo con los trabajos colaborativos 1 y 2)
Equipo / herramienta
Brocas
Paletas
Prensa
Caladora
Taladro
Amoladora
Serrucho
Martillo
Radiadora
Gramil
Cepillo
Escuadra
Lijadora
Fresadora
TOTAL
Cantidad
5
5
2
1
1
1
1
1
1
1
1
1
1
1
Vr. Unit.
25,000
15,000
60,000
200,000
250,000
150,000
30,000
40,000
350,000
15,000
60,000
15,000
160,000
350,000
Valor total
125,000
75,000
120,000
200,000
250,000
150,000
30,000
40,000
350,000
15,000
60,000
15,000
160,000
350,000
0
1,940,000
NMINA
MOI
MOD
N.
1
2
3
4
5
Descripcin del
Empleado
Sueldo Bsico
Das
Gerente Gral
1,800,000
30
Secretaria
1,000,000
30
Asistente Contable
1,200,000
30
TOTALES $
4,000,000
Supervisor
950,000
30
Talento Humano
589,500
30
Conductor
589,500
30
TOTALES $
2,129,000
Dev
Bsico
1,800,000
1,000,000
1,200,000
4,000,000
950,000
589,500
589,500
2,129,000
PARAFISCALES
Sena
ICBF
Caja comp. Fam
Salud (Patrn)
Pensin (patrn)
A.R.P (patrn)
TOTAL
2%
3%
4%
9%
12%
1%
31%
Devengado
Horas
Aux. Transp.
Extras
0
70,500
0
70,500
0
70,500
70,500
70,500
211,500
0
ALES
$122,580
$183,870
$245,160
$520,965
$735,480
$61,290
$1,869,345
0
0
0
0
0
0
PERIODO DE PAGO
Deducciones
Total
Devengado
Salud
Pensin
1,800,000
72,000
72,000
1,070,500
42,820
42,820
1,200,000
48,000
48,000
4,070,500
162,820
162,820
1,020,500
40,820
40,820
660,000
26,400
26,400
660,000
26,400
26,400
2,340,500
93,620
93,620
tinuacin:
Del
Deducciones
Pensin
72,000
42,820
48,000
162,820
40,820
26,400
26,400
93,620
Al
Total
Deducido
144,000
85,640
96,000
325,640
81,640
52,800
52,800
0
Neto Pagado
1,656,000
984,860
1,104,000
3,744,860
938,860
607,200
607,200
2,153,260
Concepto
Cesantas
Intereses sobre cesantas
Prima
Vacaciones
Total Apropiado $
Recib Conforme
(Firma y C.C)
APROPIACIONES
PORCENTAJE
8.0%
1.0%
8.0%
4.0%
Valor
$490,320
$61,290
$490,320
$245,160
$1,287,090
GRAN TOTAL
9,054,555
forme
C.C)
Valor
$490,320
$61,290
$490,320
$245,160
$1,287,090
9,054,555
Don Armando Meza considera que pueden haber dos escenarios para la empresa
acuerdo con las siguientes cifras, las siguientes decisiones de todo el simulador d
escoja.
Determine la cantidad de das trabajados semanalmente de
acuerdo con el trabajo colaborativo 1
Determine el precio para el ao 1 de acuerdo con el trabajo
colaborativo 2
Proyecte la inflacin anual de acuerdo con el trabajo
colaborativo 1
VENTAS
SEMANAL
MENSUAL
ANUAL
1
790,872,740
3,389,454,600
40,673,455,200
ESCENARIO 1
2
1,024,971,071
4,392,733,162
52,712,797,939
GASTOS
SEMANAL
MENSUAL
ANUAL
1
19,448,037
83,348,730
1,000,184,760
2
21,392,841
91,683,603
1,100,203,236
1
771,424,703
3,306,105,870
39,673,270,440
2
1,003,578,230
4,301,049,559
51,612,594,703
VENTAS
SEMANAL
MENSUAL
ANUAL
1
790,872,740
3,389,454,600
40,673,455,200
ESCENARIO 2
2
1,160,829,941
4,974,985,462
59,699,825,539
GASTOS
SEMANAL
MENSUAL
ANUAL
1
83,348,730
357,208,843
4,286,506,114
2
91,683,603
392,929,727
4,715,156,726
UTILIDAD NETA
SEMANAL
MENSUAL
ANUAL
UTILIDAD NETA
SEMANAL
MENSUAL
ANUAL
1
707,524,010
3,032,245,757
36,386,949,086
Escenario 1
Marque una X
x
NICAMENTE en el
escenario escogido:
2
1,069,146,338
4,582,055,734
54,984,668,813
Escenario 2
OS
$342,300
8.0%
NARIO 1
3
1,328,362,508
5,692,982,177
68,315,786,129
5
###
###
###
###
###
###
3
4
5
23,532,125 25,885,337 28,473,871
100,851,963 110,937,160 122,030,876
1,210,223,560
###
###
3
1,304,830,383
5,592,130,214
67,105,562,570
3
1,440,259,289
6,172,539,811
74,070,477,734
5
###
###
###
###
###
###
NARIO 2
5
###
###
###
###
###
###
3
4
5
100,851,963 110,937,160 122,030,876
432,222,700 475,444,970 522,989,467
5,186,672,398
###
###
3
1,339,407,326
5,740,317,111
68,883,805,336
5
###
###
###
###
###
###
SALIDAS MENSUALES
CONCEPTO
Compra maquinaria y equipo
Pago mensual maquinaria y equipo
Materia prima
Arriendo locaciones
Luz
Agua
Telfono e Internet
Gas
Sueldos MOI
Sueldos MOD
TOTAL
PRIMER MES
1,940,000.00
48,895,800.00
3,000,000.00
1,400,000.00
180,000.00
45,000.00
0.00
2,340,500
4,070,500
61,871,800.00
SEGUNDO MES
0.00
9,733,261.14
48,895,800.00
3,000,000.00
1,400,000.00
180,000.00
45,000.00
0.00
2,340,500.00
4,070,500.00
69,665,061.14
COSTOS MENSUALES
COSTOS FIJOS MENSUALES
(De acuerdo con el trabajo colaborativo 2)
ITEM
Pago mensual maquinaria y equipo
Materia prima
Arriendo locaciones
Luz
Agua
Telfono e Internet
Sueldos MOI
Sueldos MOD
TOTAL ANTES DE IMPUESTOS
Impuestos de renta y compra (35%)
TOTAL
COSTOS VARIABLES MENSUALES
(De acuerdo con el trabajo colaborativo 2)
ITEM
Cuchilla de vuelta
Nivel
Brocas
Paletas
Prensa
Caladora
Taladro
Amoladora
Serrucho
Martillo
Radiadora
Gramil
TOTAL
COSTOS TOTALES = CFM + CVM
VENTAS PROYECTADAS PARA EL MES
UTILIDAD NETA (VENTAS - COSTOS TOTALES)
COSTO TOTAL (CV + CF/produccin esperada)
UNIDADES MENSUALES
(Revise los dos simuladores anteriores)
MENSUAL
1,808,000
48,895,800
3,000,000
1,400,000
180,000
45,000
2,340,500
4,070,500
61,739,800
21,608,930
83,348,730
Vr Mensual
65,000
10,000
20,000
13,000
53,000
160,000
215,000
140,000
25,000
36,000
280,000
12,000
1,029,000
84,377,730
3,389,454,600
3,305,076,870
84,377,730
200
5,145
ANUAL
21,696,000
586,749,600
36,000,000
16,800,000
2,160,000
540,000
28,086,000
48,846,000
740,877,600
259,307,160
1,000,184,760
Vr. Anual
780,000
120,000
240,000
156,000
636,000
1,920,000
2,580,000
1,680,000
300,000
432,000
3,360,000
144,000
12,348,000
1,012,532,760
13,922,523,714,960,000
40%
$342,300
250
$3,423,000
$28
11,466,270
Enero
Saldo inicial
Entradas
Inversin inicial
Ventas de contado
Total disponible
324,413,965.60
3,389,454,600.00
3,713,868,565.60
Salidas
Enero
48,895,800.00
30,000.00
3,000,000.00
1,625,000.00
6,411,000.00
59,961,800.00
3,653,906,765.60
De
Febrero
Marzo
Abril
3,653,906,765.60
6,973,696,304.46
10,293,485,843.33
0.00
3,389,454,600.00
0.00
3,389,454,600.00
0.00
3,389,454,600.00
7,043,361,365.60
10,363,150,904.46
13,682,940,443.33
Febrero
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
Marzo
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
Abril
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
69,665,061.14
69,665,061.14
69,665,061.14
6,973,696,304.46
10,293,485,843.33
13,613,275,382.19
Junio
Julio
13,613,275,382.19
16,933,064,921.05
20,252,854,459.92
0.00
3,389,454,600.00
0.00
3,389,454,600.00
0.00
3,389,454,600.00
17,002,729,982.19
20,322,519,521.05
23,642,309,059.92
Mayo
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
Junio
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
Julio
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
69,665,061.14
69,665,061.14
69,665,061.14
16,933,064,921.05
20,252,854,459.92
23,572,643,998.78
Agosto
Septiembre
Octubre
23,572,643,998.78
26,892,433,537.64
30,212,223,076.51
0.00
3,389,454,600.00
0.00
3,389,454,600.00
0.00
3,389,454,600.00
26,962,098,598.78
30,281,888,137.64
33,601,677,676.51
Agosto
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
Septiembre
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
Octubre
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
69,665,061.14
69,665,061.14
69,665,061.14
26,892,433,537.64
30,212,223,076.51
33,532,012,615.37
Noviembre
Diciembre
33,532,012,615.37
36,851,802,154.23
0.00
3,389,454,600.00
0.00
3,389,454,600.00
36,921,467,215.37
40,241,256,754.23
Noviembre
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
Diciembre
58,629,061.14
0.00
3,000,000.00
1,625,000.00
6,411,000.00
69,665,061.14
69,665,061.14
36,851,802,154.23
40,171,591,693.10
Enero
Ventas de contado
Ventas a crdito
Ventas netas
3,389,454,600.00
0.00
3,389,454,600.00
Inventario inicial
Materia prima
Producto terminado
Total de inventario inicial
0.00
0.00
0.00
48,895,800.00
0.00
48,895,800.00
0.00
0.00
0.00
48,895,800.00
3,340,558,800.00
2,340,500.00
1,625,000.00
0.00
16,166.67
1,808,000.00
5,789,666.67
4,070,500.00
9,733,261.14
13,803,761.14
3,320,965,372.20
531,354,459.55
2,789,610,912.65
Utilidad acumulada
2,789,610,912.65
Impuestos acumulados
531,354,459.55
Del
Febrero
Marzo
Abril
3,389,454,600.00
0.00
3,389,454,600.00
3,389,454,600.00
0.00
3,389,454,600.00
3,389,454,600.00
0.00
3,389,454,600.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
0.00
48,895,800.00
48,895,800.00
0.00
48,895,800.00
48,895,800.00
0.00
48,895,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
48,895,800.00
48,895,800.00
3,340,558,800.00
3,340,558,800.00
3,340,558,800.00
2,340,500.00
1,625,000.00
0.00
16,031.94
1,808,000.00
2,340,500.00
1,625,000.00
0.00
15,898.34
1,808,000.00
2,340,500.00
1,625,000.00
0.00
15,765.86
1,808,000.00
5,789,531.94
5,789,398.34
5,789,265.86
4,070,500.00
9,733,261.14
4,070,500.00
9,733,261.14
4,070,500.00
9,733,261.14
13,803,761.14
13,803,761.14
13,803,761.14
3,320,965,506.92
531,354,481.11
3,320,965,640.52
531,354,502.48
3,320,965,773.00
531,354,523.68
2,789,611,025.81
2,789,611,138.04
2,789,611,249.32
5,579,221,938.46
8,368,833,076.49
11,158,444,325.82
1,062,708,940.66
1,594,063,443.14
2,125,417,966.82
Julio
3,389,454,600.00
0.00
3,389,454,600.00
3,389,454,600.00
0.00
3,389,454,600.00
3,389,454,600.00
0.00
3,389,454,600.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
0.00
48,895,800.00
48,895,800.00
0.00
48,895,800.00
48,895,800.00
0.00
48,895,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
48,895,800.00
48,895,800.00
3,340,558,800.00
3,340,558,800.00
3,340,558,800.00
2,340,500.00
1,625,000.00
0.00
-386.28
1,808,000.00
2,340,500.00
1,625,000.00
0.00
15,637.70
1,808,000.00
2,340,500.00
1,625,000.00
0.00
15,507.38
1,808,000.00
5,773,113.72
5,789,137.70
5,789,007.38
4,070,500.00
9,733,261.14
4,070,500.00
9,733,261.14
4,070,500.00
9,733,261.14
13,803,761.14
13,803,761.14
13,803,761.14
3,320,981,925.14
531,357,108.02
3,320,965,901.17
531,354,544.19
3,320,966,031.48
531,354,565.04
2,789,624,817.12
2,789,611,356.98
2,789,611,466.44
13,948,069,142.94
16,737,680,499.92
19,527,291,966.36
2,656,775,074.85
3,188,129,619.03
3,719,484,184.07
Agosto
Septiembre
Octubre
3,389,454,600.00
0.00
3,389,454,600.00
3,389,454,600.00
0.00
3,389,454,600.00
3,389,454,600.00
0.00
3,389,454,600.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
0.00
48,895,800.00
48,895,800.00
0.00
48,895,800.00
48,895,800.00
0.00
48,895,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
48,895,800.00
48,895,800.00
3,340,558,800.00
3,340,558,800.00
3,340,558,800.00
2,340,500.00
1,625,000.00
0.00
15,378.15
1,808,000.00
2,340,500.00
1,625,000.00
0.00
15,250.00
1,808,000.00
2,340,500.00
1,625,000.00
0.00
15,122.92
1,808,000.00
5,788,878.15
5,788,750.00
5,788,622.92
4,070,500.00
9,733,261.14
4,070,500.00
9,733,261.14
4,070,500.00
9,733,261.14
13,803,761.14
13,803,761.14
13,803,761.14
3,320,966,160.71
531,354,585.71
3,320,966,288.86
531,354,606.22
3,320,966,415.94
531,354,626.55
2,789,611,575.00
2,789,611,682.64
2,789,611,789.39
22,316,903,541.36
25,106,515,224.00
27,896,127,013.40
4,250,838,769.78
4,782,193,376.00
5,313,548,002.55
Noviembre
Diciembre
3,389,454,600.00
0.00
3,389,454,600.00
3,389,454,600.00
0.00
3,389,454,600.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
0.00
48,895,800.00
48,895,800.00
0.00
48,895,800.00
0.00
0.00
0.00
0.00
0.00
0.00
48,895,800.00
48,895,800.00
3,340,558,800.00
3,340,558,800.00
2,340,500.00
1,625,000.00
0.00
14,996.89
1,808,000.00
2,340,500.00
1,625,000.00
0.00
14,871.92
1,808,000.00
5,788,496.89
5,788,371.92
4,070,500.00
9,733,261.14
4,070,500.00
9,733,261.14
13,803,761.14
13,803,761.14
3,320,966,541.97
531,354,646.72
3,320,966,666.94
531,354,666.71
2,789,611,895.25
2,789,612,000.23
30,685,738,908.65
33,475,350,908.88
5,844,902,649.27
6,376,257,315.98
Enero
ACTIVO
Circulante
Caja y bancos
Inventario de materia prima
Cuentas por cobrar
3,653,906,765.60
0.00
0.00
3,653,906,765.60
Fijo
Maquinaria y equipo
Depreciacin de maquinaria y equipo
Equipo de transporte
Depreciacin de equipo de transporte
Total de activo fijo
Total de activos
1,940,000.00
16,166.67
0.00
0.00
1,923,833.33
3,655,830,598.93
PASIVOS
Corto plazo
Impuestos por pagar
Cuentas por pagar
Total de pasivos
531,354,459.55
58,755,966.67
590,110,426.22
CAPITAL CONTABLE
Capital social
Capital ganado
Utilidades retenidas
11,466,270.00
0.00
2,789,610,912.65
2,801,077,182.65
3,391,187,608.86
Febrero
Marzo
6,973,696,304.46
0.00
0.00
10,293,485,843.33
0.00
0.00
6,973,696,304.46
10,293,485,843.33
1,923,833.33
16,166.67
0.00
0.00
1,907,666.67
16,166.67
0.00
0.00
1,907,666.67
1,891,500.00
6,975,603,971.13
10,295,377,343.33
1,062,708,940.66
59,844,612.79
1,122,553,553.45
1,594,063,443.14
63,900,879.75
1,657,964,322.89
11,466,270.00
0.00
5,579,221,938.46
11,466,270.00
0.00
8,368,833,076.49
5,590,688,208.46
8,380,299,346.49
6,713,241,761.91
10,038,263,669.38
Abril
13,613,275,382.19
0.00
0.00
16,933,064,921.05
0.00
0.00
13,613,275,382.19
16,933,064,921.05
1,891,500.00
16,166.67
0.00
0.00
1,875,333.33
16,166.67
0.00
0.00
1,875,333.33
1,859,166.67
13,615,150,715.52
16,934,924,087.72
2,125,417,966.82
63,877,146.71
2,189,295,113.53
2,656,775,074.85
63,853,413.66
2,720,628,488.51
11,466,270.00
0.00
11,158,444,325.82
11,466,270.00
0.00
13,948,069,142.94
11,169,910,595.82
13,959,535,412.94
13,359,205,709.35
16,680,163,901.44
Julio
20,252,854,459.92
0.00
0.00
23,572,643,998.78
0.00
0.00
20,252,854,459.92
23,572,643,998.78
1,859,166.67
16,166.67
0.00
0.00
1,843,000.00
16,166.67
0.00
0.00
1,843,000.00
1,826,833.33
20,254,697,459.92
23,574,470,832.11
3,188,129,619.03
63,829,680.62
3,251,959,299.65
3,719,484,184.07
63,805,947.58
3,783,290,131.65
11,466,270.00
0.00
16,737,680,499.92
11,466,270.00
0.00
19,527,291,966.36
16,749,146,769.92
19,538,758,236.36
20,001,106,069.57
23,322,048,368.01
Agosto
Septiembre
26,892,433,537.64
0.00
0.00
30,212,223,076.51
0.00
0.00
26,892,433,537.64
30,212,223,076.51
1,826,833.33
16,166.67
0.00
0.00
1,810,666.67
16,166.67
0.00
0.00
1,810,666.67
1,794,500.00
26,894,244,204.31
30,214,017,576.51
4,250,838,769.78
63,782,214.53
4,314,620,984.31
4,782,193,376.00
61,417,981.49
4,843,611,357.49
11,466,270.00
0.00
22,316,903,541.36
11,466,270.00
0.00
25,106,515,224.00
22,328,369,811.36
25,117,981,494.00
26,642,990,795.67
29,961,592,851.49
Octubre
Noviembre
33,532,012,615.37
0.00
0.00
36,851,802,154.23
0.00
0.00
33,532,012,615.37
36,851,802,154.23
1,794,500.00
16,166.67
0.00
0.00
1,778,333.33
16,166.67
0.00
0.00
1,778,333.33
1,762,166.67
33,533,790,948.70
36,853,564,320.90
5,313,548,002.55
63,734,748.45
5,377,282,751.00
5,844,902,649.27
63,711,015.40
5,908,613,664.67
11,466,270.00
0.00
27,896,127,013.40
11,466,270.00
0.00
30,685,738,908.65
27,907,593,283.40
30,697,205,178.65
33,284,876,034.40
36,605,818,843.32
Diciembre
40,171,591,693.10
0.00
0.00
40,171,591,693.10
1,762,166.67
16,166.67
0.00
0.00
1,746,000.00
40,173,337,693.10
6,376,257,315.98
63,687,282.36
6,439,944,598.34
11,466,270.00
0.00
33,475,350,908.88
33,486,817,178.88
39,926,761,777.22
El grupo de trabajo colaborativo debe determinar los respectivos valores y generar el valo
(Pgina explicativa)
INDICADORES FINANCIEROS
Razones o ndice de liquidez
6.24
6.24
Razn de endeudamiento
$33,733,393,095
0.16
1.01
82.30%
6.94%
8.33%
0.00%
nciero
0
GASTOS DE CONSTITUCIN
CONCEPTO
Notara - Inscripcin escritura
0,7% del valor del capital
Derechos de inscripcion
Costo del formulario
Cmara de comercio - Matrcula mercantil
Derechos de inscripcin por la escritura pblica
Certificado de Representacin Legal
267,800,000
1,874,600
4,100
31,000
31,000
4,100
TOTAL
ESTUDIOS REALIZADOS
CONCEPTO
Estudios topogrficos (y ambientales)
Elaboracin presupuestos
Estudios arquitectnicos - diseo de planta
TOTAL
VR.
0
2,500,000
0
2,500,000
VR.
269,744,800
269,744,800
PREOPERATIVOS
No.
INVERSIN DIFERIDA
1 Gastos de constitucin
2 Estudios realizados
3 Intereses de implementacin
4 Imprevistos (15%)
TOTAL
VALOR
269,744,800
2,500,000
8,167,344
42,061,822
322,473,966
DIFERIDOS AMORTIZAB
No.
CONCEPTO
1 Gastos de constitucin
2 Estudios realizados
3 Intereses de implementacin
4 Imprevistos (15%)
TOTAL
VR. A AMORTIZAR
269,744,800
2,500,000
8,167,344
42,061,822
322,473,966
DEPRECIACIN DE ACTIVOS
No.
CONCEPTO
1 Prensa
2 Caladora
3 Taladro
4 Amoladora
5 Serrucho
6 Martillo
7 Radiadora
8 Gramil
9 Cepillo
10 Escuadra
11 Lijadora
12 Fresadora
13
TOTAL
VR. A AMORTIZAR
120,000
200,000
250,000
150,000
30,000
40,000
350,000
15,000
60,000
15,000
160,000
350,000
0
1,740,000
DIFERIDOS AMORTIZABLES
1
53,948,960
500,000
1,633,469
8,412,364
64,494,793
2
57,185,898
530,000
1,731,477
8,917,106
68,364,481
AOS
3
60,617,051
561,800
1,835,366
9,452,133
72,466,350
4
64,254,075
595,508
1,945,487
10,019,261
76,814,331
24,000
40,000
50,000
30,000
6,000
8,000
70,000
3,000
12,000
3,000
32,000
70,000
0
348,000
25,440
42,400
53,000
31,800
6,360
8,480
74,200
3,180
12,720
3,180
33,920
74,200
0
368,880
AOS
3
26,966
44,944
56,180
33,708
6,742
8,989
78,652
3,371
13,483
3,371
35,955
78,652
0
391,013
4
28,584
47,641
47,641
47,641
47,641
47,641
47,641
47,641
47,641
47,641
47,641
47,641
47,641
600,272
5
68,109,319
631,238
2,062,217
10,620,416
81,423,190
5
30,299
50,499
50,499
50,499
50,499
50,499
50,499
50,499
50,499
50,499
50,499
50,499
50,499
636,288
AOS
1
48,846,000
20,166,000
663,405,600
348,000
732,765,600
2
51,776,760
21,375,960
703,209,936
368,880
776,731,536
AOS
3
54,883,366
22,658,518
745,402,532
391,013
823,335,428
4
58,176,368
24,018,029
790,126,684
414,474
872,735,554
5
61,666,950
25,459,110
837,534,285
439,342
925,099,687
AMORTIZACIN
No.
0
1
2
3
4
5
VALOR CUOTA
ANUAL
$
$
$
$
$
116,799,134
116,799,134
116,799,134
116,799,134
116,799,134
VALOR INTERS
(24%)
$
$
$
$
$
83,397,395
73,894,600
61,688,260
46,009,216
25,869,485
ABONO A
CAPITAL
$
$
$
$
$
33,401,739
42,904,534
55,110,874
70,789,917
90,929,649
SALDO
$ 293,136,712
$ 259,734,973
$ 216,830,439
$ 161,719,566
$ 90,929,649
$0
INV. TOTAL
-$ 488,561,187
Inters (i)
Aos (n)
0.284500
5
PUNTO DE EQUILIBRIO
COSTO FIJO
PRECIO DE VENTA UNITARIO
COSTO DE VENTA UNITARIO
PUNTO DE EQUILIBRIO
COSTO DE VENTA TOTAL
MENSUAL
83,348,730
342,300
200
85,665,338
17,133,067,568
MENSUAL
CANTIDAD PROYECTADA
COSTO VARIABLE
INGRESOS
421,889
84,377,730
AOS
2,013
1,000,184,760
342,300
200
1,027,984,054
2,014
1,252,231,320
362,838
212
1,089,663,097
205,596,810,813
217,932,619,462
AOS
2,013
5,062,664
1,012,532,760
1,732,949,818,740
2,014
5,366,424
1,073,284,726
1,836,926,807,864
AOS
2,015
1,327,365,199
384,608
225
1,155,042,883
2,016
1,407,007,111
407,685
238
1,224,345,456
244,869,091,227
275,134,910,903
AOS
2,015
2,016
5,688,409
1,137,681,809
1,947,142,416,336
6,029,714
1,205,942,718
2,063,970,961,316
2,017
1,491,427,537
432,146
252
1,297,806,184
309,141,585,890
2,017
6,391,496
1,278,299,281
2,187,809,218,995
FLUJO DE FONDOS
DETALLE
+
+
+
=
=
=
=
+
+
=
=
Activos fijos
Gastos preoperativos
Inters de implementacin
Capital de trabajo
Total inversin
INVERSIN NETA
Ingresos por ventas
Otros
Total ingresos
Total costos operacionales
Utilidad operacional
Intereses de deuda
Utilidad gravable
Impuestos (33%)
Utilidad neta
Depreciacin
Diferidos
Flujo neto de operacin
Abono al capital
Flujo de fondos para el inversionista
0
-85,288,730
-322,473,966
-80,618,491
-180,000
-488,561,187
-195,424,475
-195,424,475
AO
1
-837
-837
-837
1,732,949,818,740
0
1,732,949,818,740
732,765,600
1,732,217,053,140
83,397,395
1,732,133,655,745
571,604,106,396
1,160,529,549,349
170,241
64,494,793
1,160,594,214,384
-33,401,739
1,160,560,812,645
-837
-837
-837
1,836,926,807,864
0
1,836,926,807,864
776,731,536
1,836,150,076,328
73,894,600
1,836,076,181,729
605,905,139,970
1,230,171,041,758
180,456
68,364,481
1,230,239,586,695
-42,904,534
1,230,196,682,161
-837
-837
-837
1,947,142,416,336
0
1,947,142,416,336
823,335,428
1,946,319,080,908
61,688,260
1,946,257,392,648
642,264,939,574
1,303,992,453,074
191,283
72,466,350
1,304,065,110,707
-55,110,874
1,304,009,999,834
-837
-837
-837
2,063,970,961,316
0
2,063,970,961,316
872,735,554
2,063,098,225,763
46,009,216
2,063,052,216,546
680,807,231,460
1,382,244,985,086
202,760
76,814,331
1,382,322,002,177
-70,789,917
1,382,251,212,260
183,350
2,187,809,218,995
0
2,187,809,218,995
925,099,687
2,186,884,119,308
25,869,485
2,186,858,249,823
721,663,222,442
1,465,195,027,382
214,926
81,423,190
1,465,276,665,498
-90,929,649
1,465,185,735,849
El grupo debe determinar el balance general a partir de los datos provistos en este simula
ACTIVOS
Activos corrientes
Caja
Total activos corrientes
Activos fijos
Construcciones y adecuaciones
Muebles y enseres
Maquinaria y equipo
Total activos
Activos diferidos
Gastos preoperativos
Total activos diferidos
Total Activos
0
40,171,591,693
0
0
0
1,762,166
322,473,966
PASIVOS
Pasivos de largo plazo
Total pasivo a largo plazo
6,439,944,598
PATRIMONIO
Capital
Total patrimonio
Total pasivo ms patrimonio
11,466,270
IVOS SAS
embre de 2013
40,171,591,693
1,762,166
322,473,966
6,439,944,598
33,475,350,908
39,915,295,506
PRDIDAS Y GANANCIAS
ECODISEOS CORPORATIVOS SAS
Estado de prdidas y ganancias al 31 de diciembre de 2013
El grupo debe determinar el estado de prdidas y ganancias a partir de los datos provistos en este simulador
Ventas
Gastos operacionales
Utilidad operacional
Gastos financieros
Utilidad neta antes de impuestos
Provisin para impuestos
Utilidad neta
40,673,455,200
1,000,184,760
39,673,270,440
48,895,800
3,320,966,666
531,354,666
2,789,612,000
DECISIONES FINALES
A partir del escenario que plantearon, la empresa gener
prdidas o ganancias para el ao actual? Justifique su respuesta
Cul es el estilo que debe tener Armando Meza como gerente
para tomar las decisiones financieras?
Cmo debe manifestarse el proceso creativo en la toma de
decisiones para hacer crecer esta empresa y cmo se evidencian
las etapas correspondientes?