Documente Academic
Documente Profesional
Documente Cultură
ITEM
INFORMACION DE LA INDUSTRIA
INDICADORES DE TEMPORADA
TRIMESTRE 1
TRIMESTRE 2
TRIMESTRE 3
TRIMESTRE 4
INFORMACION FINANCIERA
CUENTAS POR COBRAR A CLIENTES
CUENTAS POR PAGAR A PROVEDORES
TASA DE INTERES NOMINAL DE LOS BONOS (TV)
TASA DE INTERES DEL SOBREGIRO (TV)
TASA DE INTERES CREDITO CORTO PLAZO (TV)
TASA DE INTERES CREDITO LARGO PLAZO (TA)
DEPRECIACION
EDIFICIO
MAQUINAS
MUEBLES Y ENSERES
VEHICULOS
COMISION POR FACTORING SOBRE EL VALOR FACTORIZADO
CDT (TV)
FONDOS MUTUOS (TV)
INFORMACION DE PRODUCCION
MANTENIMIENTO MEZCLADORA (por hora maquina )
MANTENIMIENTO EMBOTELLADORA ( por hora maquina )
TANQUE MEZCLADOR
TANQUE DE FERMENTACION / MADURACION
EMBOTELLADORA / PASTEURIZADORA
COSTO DEL TERRENO (por metro cuadrado )
VALOR DE LA CONSTRUCCION ( por metro cuadrado )
CAPACIDAD DE MAQUINA POR TURNO NORMAL (en horas )
ESTANDARES DE MATERIA PRIMA
MATERIA PRIMA # 1 ( Cebada malteada, Kg)
MATERIA PRIMA # 2 ( lupulo, grs)
HORAS TRABAJO EN LA MEZCLADORA ( hrs por caja )
HORAS TRABAJO EN LA EMBOTELLADORA ( hrs por caja )
costo de operarios de mezcladora ( para los 4 operarios)
costo de operarios de embotelladora ( para 9 operarios )
precio por kilogramo de cebada malteada
precio por gramo de lupulo
tasa de costos indirectos de fabricacion
gasto de personal administracion
costo de un camion
alquiler de un camion
gastos de mantenimiento por camion
costo de cada caja con sus botellas
muebles y enseres
gastos generales de administracion
incremento por cada 10 % de gastos generales de administracion
tasa de impuestos
PRESTACIONES SOCIALES
caja de compensacion
SENA
VALOR
0.9
1.04
0.94
1.12
30%
20%
5.90% tasa fija
31.22% E.A
24.00%
11.95% bancaempresa
1.25%
2.50%
2.50%
5%
5%
5.44%
a 90 dias
consultar
2,500
3,200
190,000,000
91,000,000
135,000,000
10,000
100,000
576
CERVEZA
2.80
150
0.032
0.025
12,480
28,080
1,758
19
39,520
169,804,662
130,000,000
18,000,000
5,200,000
7,000
80,000,000
20,800,000
1,000,000
0.33
0.04
0.02
ICBF
salud
ARP
pension
prestaciones directas
cesantias
intereses a la cesantia
prima de servicios
vacaciones
total prestaciones indirectas
total prestaciones directas
total
0.03
0.085
0.0435
0.12
0.0833
0.01
0.0833
0.0416
0.3385
0.2182
5 aos
davivienda
3 a 5 aos
bancolombia
produccion
salario basico
subsidio de transporte
AO 2010
administracion nomina prestaciones
5,850,000,000
5,850,000,000
Activos diferidos
TOTAL ACTIVOS
$
$
650,000,000
6,500,000,000
PASIVOS
Pasivo Corriente
Total Pasivo
PATRIMONIO
CAPITAL SOCIAL
Reserva legal
Reserva ocasional
Total patrimonio
Total pasivo y patrimonio
0
0
6,500,000,000
$
$
6,500,000,000
6,500,000,000
Cantidad
20,000
20,000
15
13
4
10
46,000
1
MEZCLADORAS
Nro Maquinas
Turno
Dias/sem
Semana/Trimestre
Total horas trimestre maquina
Total horas trimestre produccion
Produccion por hora/unidad
TIPO DE MAQUINA
15
8
6
12
576
8,640
270,000
CANTIDAD
TANQUE MEZCLADOR
15
TANQUE EMBOTELLADOR
13
TANQUE FERMENTADOR
10
180
2
6
12
72
144
25,920
259,200
Envases
Rotacin x Trimestre
Cantidad
Cantidad Total
12
46,000
552,000
% Utilizacion en el trimestre
100.00%
% mezcladora
% Utilizacion en el ao 2010
% Utilizacion en el semestre 1 - 2011
% embotelladora
% utilizacion en el ao 2010
% utilizacion en el semestre 1 - 2011
312.94%
179.39%
282.10%
161.71%
incremento en ventas
263,467
80,818
259,200
Historico
t-03
t-04
PERIODO
PARTICIPACION EN EL MK
T110
T210
T310
T410
T111
T211
T311
T411
11.11%
11.11%
11.00%
11.11%
11.11%
11.11%
4.61%
13.98%
CAMIONES
Camiones
CANTIDAD
10
MANTENIMIENTO X CAMION
TOTAL MANTENIMIENTO
5,200,000 $
ENVASES
Envases
52,000,000
CANTIDAD EN CAJAS
46,000
MAQUINARIA
MEZCLADORA
PRODUCCION
MAQUINARIA REQUERIDA
MAQUINARIA ACTUAL
COMPRA
1,080,916
15
15
0
MEZCLADORA
PRODUCCION
MAQUINARIA REQUERIDA
MAQUINARIA ACTUAL
COMPRA
1,080,916
12
13
-1
Costo unitario
$
$
$
$
$
$
$
$
10,000
100,000
190,000,000
135,000,000
91,000,000
130,000,000
7,000
80,000,000
Costo Total
$
$
$
$
$
$
$
$
Tiempo Estandar
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
364,000,000
1,300,000,000
322,000,000
80,000,000
EMBOTELLADORAS
Nro Maquinas
Turno
Dias/sem
Semana/Trimestre
Total horas trimestre maquina
Total horas trimestre produccion
Produccion por hora/unidad
0.032
0.025
13
8
6
12
576
7,488
299,520
576
0.025
23,040
576
0.0032
180,000
produccion x semana
produccion x dia
MEZCLADORA T4
EMBOTELLADORA T3
10,368
7,488
7,488
14,976
6,750
EMBOTELLADORA T4
8,100
120.00%
90.14%
3.93%
3.40%
108.17%
variacion
30.67%
320.72%
VENTAS
179,985
229,603
187,760
247,590
204,140
263,467
80,818
259,200
COSTO X CAMION
$ 130,000,000.00
ao
0
0
0
0
34,023
8,782
13,470
17,280
COSTO TOTAL CAMIONES
$ 1,300,000,000.00
CANTIDAD ENVASES
1,380,000
ROTACION X TRIM
552,000
1,031,121
14
15
-1
713,177
10
15
-5
1,031,121
11
13
-2
713,177
8
13
-5
0
0
0
0
0
0
8,782
13,470
CAPACIDAD CAJAS/TRIM
25,920
103,680
EFICIENCIA T110
antiguedad
vida util
depreciacion unitaria
1.5
1.5
1.5
1.5
1.5
1.5
1.5
MESTRE 100%
PROD CAJA TOTAL
20
10
10
10
5
10
10
EFICIENCIA T3
100,000,000
285,000,000
175,500,000
36,400,000
260,000,000
32,200,000
8,000,000
EFICIENCIA T4
270,000
315.77%
102.66%
299,520
350.29%
113.88%
720,000
22,500
3,750
depreciacion acumulada
150,000,000
427,500,000
263,250,000
54,600,000
390,000,000
48,300,000
12,000,000
Q. A PRODUCIR
179,985
229,603
187,760
247,590
238,163
272,249
85,505
263,010
CAP. TOTAL CAJAS/TRIM EFICIENCIA T310 EFICIENCIA T408
259,200
32.99%
101.47%
eficiencia T3 2012
eficiencia T3 2012
1,036,800
96.00%
84.90%
EFICIENCIA T210
EFICIENCIA T310
EFICIENCIA T410
15.49%
47.65%
depreciacion x trimestres
25,000,000
71,250,000
43,875,000
9,100,000
65,000,000
8,050,000
2,000,000
Variacion
BALANCE GENERAL
Ao
A 30 de Junio de 2011
ACTIVOS
Activo Circulante
Efectivo
Clientes
Inv. de Prod terminados
Inv de MP
Total Activo Circulante
$
$
$
$
$
491,740,656
1,205,740,322
234,293,655
1,134,127,400
3,065,902,032
Activo fijo
Terrenos
Edificio
Mezcladora
Embotelladora
Tanque de fermentacion
Vehiculos
Envases
Muebles y enseres
(-) Depreciacin Acumulada
Total Activo fijo
$
$
$
$
$
$
$
$
$
$
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
364,000,000
1,300,000,000
322,000,000
80,000,000
(1,345,650,000)
7,525,350,000
Activos diferidos
TOTAL ACTIVOS
$
$
455,000,000
11,046,252,032
PASIVOS
Pasivo Corriente
Proveedores
Pasivos laborales
Impuestos por pagar
Pasivo Corriente
$
$
$
489,874,375
45,890,733
535,765,108
Obligaciones LP
Total Pasivo
$
$
3,850,000,000
4,385,765,108
11.17%
1.05%
0.00%
12.22%
0.00%
87.78%
100.00%
PATRIMONIO
Capital social
Reserva legal
Utilidad retenida
Utilidad del ejercicio
Total patrimonio
Total pasivo y patrimonio
$
$
$
$
$
$
6,500,000,000
15,203,156
136,828,407
8,455,361
6,660,486,924
11,046,252,032
58.84%
0.14%
1.24%
0.08%
60.30%
100.00%
$
$
$
$
$
$
$
$
$
$
ao 2011
8,049,854,505
6,540,737,504
1,509,117,001
337,372,048
585,789,591
923,161,640
585,955,361
577,500,000
8,455,361
-
ESTADO DE RESULTADOS
Ventas
(-) Costo de Ventas
(=) Utilidad Bruta
Gastos de administracion
Gastos de venta
(-) Gastos Operacionales
(=) Utilidad Operacional
(-) Gastos Financieros
(=) Ut. Antes de impuestos
(-) Impuestos
4.45%
10.92%
2.12%
10.27%
27.76%
0.00%
0.00%
1.81%
18.11%
25.80%
15.89%
3.30%
11.77%
2.92%
0.72%
-12.18%
68.13%
0.00%
4.12%
100.00%
INDICADORES FINANCIEROS
indicadores de liquidez
capital de trabajo neto
razon corriente
prueba acida
prueba de fuego
indicadores de endeudamiento
endeudamiento externo
endeudamiento interno
participacion externa
participacion interna
laverage financiero
cobertura de intereses
carga financiera
8,455,361
0.11%
2011
2010
2,530,136,924
5.72
3.17
0.92
2,008,131,563
5.22
5.22
2.56
39.70%
60.30%
65.85%
151.87%
57.80%
1.5%
7.2%
39.41%
83.42%
65.03%
153.77%
57.88%
0.79
2%
0.73
1.21
1.07
0.79
6.64
55.83
9.56
3.55
20
1.31
2.17
1.81
1.56
0
0
0
13.65
80
247
149
168
229
27
3
19
51
9
274
166
199
231
0
0
0
26
5
18.75%
7.28%
0.11%
0.13%
5.30%
5.57%
0.077%
17.19%
3.58%
0.95%
2.06%
4.70%
4.91%
1.25%
indicadores de rentabilidad
margen bruto de utilidad
margen operacional de utilidad
margen neto de utilidad
rendimiento del patrimonio ROE
retorno operacional sobre los activos ROA
rendimiento de la inversion ROI
rentabilidad del activo total o neto
1.30
1.66
21.05
1.65
0.0011
0.73
Utilidad neta / ventas
ventas / activo total
$
$
$
13,988 $
13,988 $
3,227 $
3,227
T3 - 2011
13,808
13,818
6,182
COSTOS FIJOS
total gastos generales
total gastos indirectos
total costos fijos
882,912,367
1,385,881,434
2,268,793,801
488,304,687
723,952,317
1,212,257,004
4,898,743,747
533,451,426
40,249,273
5,472,444,446
11,703
1,786,158,996
297,367,200
16,163,600
2,099,689,796
25,980
PRECIO DE VENTA
COSTO DE VENTA
VENTAS
MARGEN DE CONTRIBUCION UNITARIO
PUNTO DE EQUILIBRIO EN UNIDADES
UNIDADES A VENDER
PUNTO DE EQUILIBRIO EN PESOS
17,215
11,703
8,049,854,505
5,512
411,616
411,616
7,085,973,740
20,000
25,980
1,616,360,000
-5,980
-202,703
-202,703
-4,054,051,183
A 31 de Dic de 2010
$
$
1,218,529,105
1,265,445,885
2,483,974,990
$
$
$
$
$
$
$
$
$
$
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
364,000,000
1,300,000,000
322,000,000
80,000,000
(897,100,000)
7,973,900,000
11.10%
11.53%
0.00%
0.00%
22.63%
0.00%
0.00%
1.82%
18.22%
25.96%
15.99%
3.32%
11.84%
2.93%
0.73%
-8.17%
72.64%
0.00%
4.74%
100.00%
$
$
520,000,000
10,977,874,990
$
$
$
$
313,978,961
86,983,248
74,881,218
475,843,427
$
$
3,850,000,000
4,325,843,427
7.26%
2.01%
1.73%
11.00%
0.00%
89.00%
100.00%
$
$
$
6,500,000,000
152,031,563
6,652,031,563
10,977,874,990
59.21%
0.00%
0.00%
1.38%
60.59%
100.00%
$
$
$
$
$
$
$
$
$
$
ao 2010
14,406,192,900
11,929,899,026
2,476,293,874
657,609,324
1,303,021,769
1,960,631,093
515,662,781
288,750,000
226,912,781
74,881,218
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
(0.066)
(0.006)
0.021
0.103
0.051
(0.000)
(0.001)
(0.002)
(0.001)
(0.000)
(0.001)
(0.000)
(0.000)
(0.040)
(0.045)
(0.006)
0.039
(0.010)
(0.017)
0.012
(0.012)
(0.004)
0.001
0.012
(0.013)
(0.003)
$
$
$
152,031,563
15,203,156
136,828,407
T3 - 2011
1.06%
T4 - 2011
CONSOLIDADO 2011
831,877,733
1.25
0.15
-258,329,014
0.96
0.22
-258,329,014
0.94
0.21
0.002
44.79%
90.62%
81.12%
123.27%
48.87%
101.90%
95.57%
104.63%
49.85%
99.94%
6.61%
CONSOLIDADO 2011
-11.15%
-2.78%
-0.04%
-0.06%
-1.54%
11.96%
8.25%
5.95%
11.63%
4.22%
1.70%
3.58%
10.16%
20.25%
1.79%
1.66
activo total / patrimonio
0.13%
2012
total rentabilidad
dupont
T3 - 2012
13,361
13,539
5,261
T4 - 2012
16,128
14,684
T3 - 2012
T4- 2012
493,304,687
723,952,317
1,217,257,004
603,978,658
747,464,855
1,351,443,513
658,687,178
732,171,914
1,390,859,092
3,050,372,352
356,840,640
48,729,600
3,455,942,592
13,333
2,182,245,450
308,664,810
41,811,020
2,532,721,280
11,509
0
0
46,204,061
46,204,061
191
18,800
13,333
4,872,960,000
5,467
222,660
222,660
4,186,006,931
19,000
11,509
4,181,102,000
7,491
180,417
180,417
3,427,923,603
19,050
191
4,620,406,050
18,860
73,748
73,748
1,404,908,174
-59.89%
-5.31%
22.66%
-0.62%
-0.62%
-0.62%
-0.62%
-0.62%
-0.62%
-0.62%
-0.62%
49.07%
-6.21%
-13.04%
0.00%
53.89%
-47.96%
-100.00%
11.05%
-1.37%
0.00%
-0.62%
-94.47%
-0.49%
CONSOLIDADO 2012
3,625,978,558
2.27
0.49
0.004
61.43%
81.59%
14.72%
CONSOLIDADO 2012
-9.47%
-32.49%
6.94%
11.95%
-12.53%
-0.095
utilidadneta/ventas
1.32
ventas /activo total
2.59
-0.32
activo total / patrimonio total rentabilidad
el rendimiento mas importante se da sobre la gestion a traves de los activos totales, aun asi no se genera utilidad sobre las ven
T1 - 2012
T2 - 2012
564,024,685
745,964,855
1,309,989,540
620,508,243
765,964,855
1,386,473,098
2,909,803,850
401,264,253
39,755,044
3,350,823,147
15,846
2,283,062,320
321,825,363
41,630,900
2,646,518,583
12,078
18,800
15,846
3,975,504,400
2,954
443,449
443,449
8,336,842,441
19,000
12,078
4,163,090,000
6,922
200,314
200,314
3,805,961,412
VENTA DE CERVEZA
Ao
Ingreso por ventas
Ventas credito
Ventas Al Contado
CxC
Costo de Ventas
Total Inventarios
Inv. de Prod terminados
Inv de MP
Costo MP
Compras Credito
Compras Contado
CxP
Sem 1/ 2011
TOTAL
PROMEDIO
8,049,854,505
4,024,927,253
2,414,956,352
1,207,478,176
5,634,898,154
2,817,449,077
1,360,675,322
680,337,661
6,540,737,504
3,270,368,752
1,368,421,055
684,210,528
234,293,655
117,146,828
1,134,127,400
567,063,700
3,764,616,347
1,882,308,173
752,923,269
376,461,635
3,011,693,077
1,505,846,539
489,874,375
244,937,188
ao 2010
TOTAL
14,406,192,900
4,321,857,870
10,084,335,030
1,266,422,850
11,929,899,026
PROMEDIO
3,601,548,225
1,080,464,468
2,521,083,758
316,605,713
2,982,474,757
6,279,579,216
1,255,915,843
5,023,663,373
313,978,961
1,569,894,804
313,978,961
1,255,915,843
78,494,740
KARDEX : Cerveza
Fecha
Concepto
T211
Saldo
T311
Produccion
T311
Ventas
T411
Produccion
T411
Ventas
T112
Produccion
T112
Ventas
T212
Produccion
T212
Ventas
T312
Produccion
T312
Ventas
T412
Produccion
T412
Ventas
2013 Produccion
Entradas a produccion
# de unidades Costo Unitario
Saldo
270,000
80,818
324,000
259,200
351,000
211,463
281,512
219,110
270,000
220,058
0
242541
713,177
13,807.70
3,728,080,317
13,360.82
4,328,905,917
13,611.22
4,777,536,959
14,271.29
4,017,539,957
16,128.14
4,354,596,706
15,404.05
10,985,813,387
1,031,121
9,495.45
9,790,959,377
1,080,916
14,029.01
15,164,185,642
0.00
2013 Ventas
2014 Produccion
2014 Ventas
2015 Produccion
2015 Ventas
Salidas de produccion
# de unidades Costo Unitario
Saldo
80,818
13,818.22
1,116,760,904
259,200
13,538.57
3,509,197,344
211,463
13,579.58
2,871,578,726
219,110
13,859.36
3,036,724,370
220,058
14,684.18
3,231,371,282
242,541
14,684.18
3,561,515,778
969,023
15,201.06
14,730,176,764
1,029,607
9,626.43
9,911,439,448
1,080,916
13,926.61
15,053,498,923
# de unidades
16,750.00
286,750.00
205,932.00
529,932.00
270,732.00
621,732.00
410,269.00
691,781.00
472,671.00
742,671.00
522,613.00
522,613.00
280,072.00
993,249.00
24,226.00
1,055,347.00
25,740.00
1,106,656.00
25,740.00
Saldo
Costo Unitario
13,987.68
13,818.22
13,818.22
13,538.57
13,538.57
13,579.58
13,579.58
13,859.36
13,859.36
14,684.18
14,684.18
14,684.18
14,684.18
15,201.06
15,201.06
9,626.43
9,626.43
13,926.61
13,926.61
Saldo
Saldo
234,293,655
3,962,373,972
2,845,613,068
7,174,518,985
3,665,321,641
8,442,858,600
5,570,102,517 k9-h10
9,587,642,474
6,550,918,104
10,905,514,810
7,674,143,528
7,674,143,528
4,112,627,750
15,098,441,137
368,264,373
10,159,223,750
247,784,302
15,411,969,944
358,471,021
UNIVERSIDAD DE IBAGU
FACULTAD DE CIENCIAS ECONOMICAS Y ADMINISTRATIVAS
SIMULACION GERENCIAL
INFORMACION INICIAL DE LA EMPRESA
Venta de cerveza
Ao
Precio ($/caja)
Volumen de ventas (Unidades)
(=) Ingreso por ventas
Sem 1/ 2011
17,215
467,607
$ 8,049,854,505
Produccin en unidades
Ventas
(+) Inventario Final PT
(-) Inventario Inicial PT
(=) Produccin
Sem 1/ 2011
467,607
16,750
484,357
Mano de Obra
Produccin (unidades)
Tiempo Estandar mezcladora (Hras/Unidad)
Tiempo Estandar embotelladora (Hras/Unidad)
(=) Total Horas mezcladora (Hras MOD)
(=) Total Horas embotelladora (Hras MOD)
Costo Estandar mezcladora ($/Hra MOD)
Costo Estandar embotelladora ($/Hra MOD)
(=) Costo de la Mano de Obra
Sem 1/ 2011
484,357
0.032
0.025
15,499
12,109
$ 12,480
$ 28,080
$ 533,451,426
Sem 1/ 2011
484,357
2.80
150.00
1,356,200
72,653,550
1,758.00
19.00
$ 3,764,616,347
Sem 1/ 2011
1,356,200
72,653,550
500,300
13,400,000
0
0
1,856,500
86,053,550
1,758.00
19.00
$ 4,898,743,747
Sem 1/ 2011
39,520
15,499
12,109
27,608
$ 1,091,081,952
$ 1,067,431,434
$ 20,000,000
$ 50,000,000
$ 248,450,000
$ 1,385,881,434
$ 2,476,963,386
Gastos operacionales
Nmina de administracin
Gastos generales de administracin
Amortizacion de diferidos
Depreciacion administracion
(=)Total gastos de administracion
Nmina del departamento de ventas
Basico de equipos de venta
Comision sobre ventas
Total comisiones
Publicidad
Investigacin y desarrollo
Mantenimiento de camiones
Depreciacion Activo fijo ventas
(=)Total gastos de ventas
(=)Total gastos operacionales
Sem 1/ 2011
176,772,048
41,600,000
65,000,000
54,000,000
337,372,048
100,240,318
43,200,000
0.50%
$ 40,249,273
$ 112,000,000
$ 40,000,000
$ 104,000,000
$ 146,100,000
$ 585,789,591
$ 923,161,640
Activo fijo
Terrenos (En mts cuad)
Edificio (en mts cuad.)
Mezcladora
Embotelladora
Tanque de fermentacion
Vehiculos
Envases
Muebles y enseres
Tanque de fermentacion
10
Sem 1/ 2011
$ 4,898,743,747
0
1,134,127,400
3,764,616,347
533,451,426
2,476,963,386
$ 6,775,031,159
0
234,293,655
$ 6,540,737,504
Sem 1/ 2011
$ 8,049,854,505
$ 6,540,737,504
$ 1,509,117,001
$ 337,372,048
$ 585,789,591
923,161,640
585,955,361
577,500,000
8,455,361
0
8,455,361
Ao
Ingresos de efectivo:
Ventas de contado
Recuperacion de cartera
Ingresos por credito
Total Entradas de Operacin
Salidas de efectivo
Proveedores Compras
Pagos Proveedores (CxP)
Pagos MOD
Costos Indirectos de Fabricacion
Gasto de Operacin
Pago de impuestos
Pago de pasivos laborales
Adquisicion de activos fijos
Pago de intereses
Total Salidas de Operacin
Flujo neto de efectivo
(+) Saldo Inicial de Efectivo
Saldo final de Efectivo
Sem 1/ 2011
6,689,179,184
1,266,422,850
$ 7,955,602,034
4,408,869,372
313,978,961
533,451,426
2,218,459,123
622,225,170
74,881,218
86,983,248
577,500,000
$ 8,836,348,518
-$ 880,746,484
1,217,552,140
336,805,656
Balance General
Ao
ACTIVOS
Activo Circulante
Efectivo
Clientes
Inv. de Prod terminados
Inv de MP
Total Activo Circulante
Activo fijo
Terrenos
Edificio
Mezcladora
Embotelladora
Tanque de fermentacion
Vehiculos
Envases
Muebles y enseres
(-) Depreciacin Acumulada
Total Activo fijo
Activos diferidos
A 30 de Junio
2011
336,805,656
1,360,675,322
234,293,655
1,134,127,400
3,065,902,032
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
364,000,000
1,300,000,000
322,000,000
80,000,000
-1,345,650,000
7,525,350,000
455,000,000
TOTAL ACTIVOS
11,046,252,032
PASIVOS
Pasivo Corriente
Proveedores
Pasivos laborales
Impuestos por pagar
Pasivo Corriente
489,874,375
45,890,733
0
535,765,108
Obligaciones LP
Total Pasivo
3,850,000,000
4,385,765,108
PATRIMONIO
Capital social
Reserva legal
Utilidad retenida
Utilidad del ejercicio
Total patrimonio
Total pasivo y patrimonio
6,500,000,000
15,203,156
136,828,407
8,455,361
6,660,486,924
11,046,252,032
1,000
6,500,000
1,024.69
RESUMEN DE LA NOMINA
AO 2010
Total
Produccin
Administracin
Nmina:con prestaciones
Outsourcing:y asesoria
Gasto de Ventas
Total
2,043,494,760
339,609,324
309,477,324
30,132,000
192,390,804
2,575,494,888
Salario basico
(Honorarios)
82,800,000
225,852,000
195,720,000
30,132,000
120,120,000
428,772,000
HISTORICO DE VENTAS
Trim.
110
210
310
410
111
Ventas
179,985
229,603
187,760
247,590
204,140
211
263,467
4,535,584,405
NISTRATIVAS
SA
2010
17,050
844,938
$ 14,406,192,900
2010
844,938
0
844,938
2010
844,938
0.032
0.025
27,038
21,123
$ 12,000
$ 27,000
$ 894,789,342
2010
844,938
2.80
150.00
2,365,826
126,740,700
1,690.00
18.00
$ 6,279,579,216
2010
2,365,826
126,740,700
0
0
0
0
2,365,826
126,740,700
1,690.00
18.00
$ 6,279,579,216
2010
38,000
27,038
21,123
48,161
$ 1,830,135,708
$ 2,043,494,760
$ 85,000,000
$ 300,000,000
$ 496,900,000
$ 2,925,394,760
$ 4,755,530,468
2010
339,609,324
80,000,000
130,000,000
108,000,000
657,609,324
192,390,804
$ 86,400,000
0.50%
$ 72,030,965
$ 380,000,000
$ 110,000,000
170,000,000
$ 292,200,000
$ 1,303,021,769
$ 1,960,631,093
Cantidad
20,000
20,000
15
13
4
10
46,000
1
2
Costo historico
$ 200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
364,000,000
1,300,000,000
322,000,000
80,000,000
Total $ 8,871,000,000
364,000,000
Depreciacion
anual
100,000,000
285,000,000
175,500,000
36,400,000
260,000,000
32,200,000
8,000,000
897,100,000
36,400,000
897,100,000
Antigedad
(aos)
1.5
1.5
1.5
1.5
1.5
1.5
1.5
1.5
2010
$ 6,279,579,216
0
0
6,279,579,216
894,789,342
4,755,530,468
$ 11,929,899,026
0
0
$ 11,929,899,026
2010
$ 14,406,192,900
11,929,899,026
2,476,293,874
657,609,324
1,303,021,769
1,960,631,093
515,662,781
288,750,000
226,912,781
74,881,218
$ 152,031,563
$ 15,203,156
$ 136,828,407
2010
13,139,770,050
$ 3,850,000,000
$ 16,989,770,050
5,965,600,255
894,789,342
4,240,563,508
1,361,514,805
-
650,000,000
8,871,000,000
288,750,000
$ 21,622,217,910
-$ 4,632,447,860
5,850,000,000
1,217,552,140
$ 650,000,000
-$ 650,000,000
6,500,000,000
5,850,000,000
A 31 de Dic
2010
A 31 de Dic
2009
1,217,552,140
1,266,422,850
0
0
2,483,974,990
5,850,000,000
5,850,000,000
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
364,000,000
1,300,000,000
322,000,000
80,000,000
-897,100,000
7,973,900,000
520,000,000
650,000,000
A 30 de Sept
2009 Iniciacion
6,500,000,000
10,977,874,990
6,500,000,000
313,978,961
86,983,248
74,881,218
475,843,427
68,836,100
114,726,833
3,850,000,000
4,325,843,427
6,500,000,000
0
152,031,563
6,652,031,563
10,977,874,990
6,500,000,000
6,500,000,000
6,500,000,000
6,500,000,000
6,500,000,000
6,500,000,000
1,000
6,500,000
1,023.39
1,000
6,500,000
1,000.00
1,000
6,500,000
1,000.00
RESUMEN DE LA NOMINA
AO 2010
SEM 1 -
Subsidio de
transporte
3,000,000
4,800,000
4,800,000
0
5,400,000
13,200,000
Directas
21.82%
18,066,960
42,706,104
42,706,104
0
26,210,184
86,983,248
Indirectas
33.85%
28,027,800
66,251,220
66,251,220
0
40,660,620
134,939,640
Ventas acumuladas
179,985
409,588
597,348
844,938
204,140
contado
2,148,120,975
2,740,311,805
2,240,915,600
2,954,986,650
2,459,989,070
30%
CxC
920,623,275
1,174,419,345
960,392,400
1,266,422,850
1,054,281,030
Total
1,067,431,434
176,772,048
161,103,408
15,668,640
100,240,318
1,344,443,801
1,360,675,322
467,607
3,174,909,084
Depreciacion
acumulada
150,000,000
427,500,000
263,250,000
54,600,000
390,000,000
48,300,000
12,000,000
1,345,650,000
54,600,000
Fecha
T410
T111
T211
T311
T411
Periodo
0
1
2
3
4
Cuota
288,750,000
288,750,000
288,750,000
2,069,375,000
1,925,000,000
Inters
288,750,000
288,750,000
288,750,000
144,375,000
0
Amortizacion
0
0
1,925,000,000
1,925,000,000
N DE LA NOMINA
SEM 1 - 2011
Salario por
semestre
(Honorarios)
46,078,200
117,443,040
101,774,400
15,668,640
62,462,400
225,983,640
46,078,200
Subsidio de
transporte
1,669,500
2,671,200
2,671,200
0
3,005,100
7,345,800
7,679,700
SEM 1 - 2011
Directas
21.82%
10,054,263
22,207,174
22,207,174
0
13,629,296
45,890,733
Indirectas
33.85%
15,597,471
34,450,634
34,450,634
0
21,143,522
71,191,628
698,155
operario
basico
destajo se paga x fuera del basico xq es variable
936,000
165,672,000
82,836,000
Total
533,715,717
88,386,024
80,551,704
7,834,320
50,120,159
672,221,900
Saldo
3,850,000,000
3,850,000,000
3,850,000,000
1,925,000,000
0
Salario por
semestre
(Honorarios)
23,039,100
58,721,520
50,887,200
7,834,320
31,231,200
112,991,820
Subsidio de
transporte
834,750
1,335,600
1,335,600
0
1,502,550
3,672,900
Directas
21.82%
5,027,132
11,103,587
11,103,587
0
6,814,648
22,945,367
Indirectas
33.85%
7,798,735
17,225,317
17,225,317
0
10,571,761
35,595,814
Ao
2015
20,000
1,079,664
21,593,280,000
Precio
Volumen de ventas
(=) Ingreso por ventas
Politica de inventario (En dias vtas prox trim)
Produccin en unidades
Ventas
(+) Inventario Final PT
(-) Inventario Inicial PT
(=) Produccin
2013
1,079,664
26992
25,740
1,080,916
Mano de Obra
Produccin (unidades)
Tiempo Estandar mezcladora
Tiempo Estandar embotelladora
(=) Total Horas mezcladora
(=) Total Horas embotelladora
Costo Estandar mezcladora
Costo Estandar embotelladora
(=) Costo de la Mano de Obra
2015
1,080,916
0.032
0.025
34,589
27,023
14,155
31,850
1,350,289,763
2015
1,080,916
2.80
150
3,026,565
162,137,400
1,994
22
9,575,551,416
2015
3,026,565
162,137,400
21,000
1,125,000
598,700
18,671,450
2,448,865
144,590,950
$ 1,936
$ 22
7,898,159,948
2015
44,826
34,589
27,023
61,612
2,761,803,430
2,363,278,554
35,382,882
22,808,109
$0
255,698,118
$ 478,700,000
$ 3,155,867,662
$ 5,917,671,092
2015
236,934,974
35,544,329
78,151,307
50,377,002
94,369,652
108,000,000
603,377,265
148,513,106
47,964,107
30,918,074
113,293,935
38,349,997
24,720,737
1%
$ 215,932,800
698,642,175
Investigacin y desarrollo
Mantenimiento de camiones
alquiler de camiones
Depreciacion ventas
(=)Total gastos de ventas
(=)Total gastos operacionales
284,109,020
322,747,847
$ 292,200,000
2,217,391,798
$ 2,820,769,063
2015
7,898,159,948
64,505,372
66,440,533
7,896,224,787
1,350,289,763
$ 5,917,671,092
$ 15,164,185,642
247,784,302
358,471,021
$ 15,053,498,923
Estado de Resultados
Ao
Ventas
(-) Costo de Ventas
(=) Utilidad Bruta
(-) Gastos de Operacin
(=) Utilidad de Operacin
(+) Rendimientos financieros
(-) Gastos Financieros
(+) Otros ingresos
(-) Perdida en venta de activos fijos
(=) Ut. Antes de impuestos
(-) Impuestos
(=) Utilidad Neta
Reserva legal
Utilidad neta despues de Reserva Legal
2015
21,593,280,000
15,053,498,923
6,539,781,077
2,820,769,063
3,719,012,014
3,719,012,014
1,264,464,085
$ 2,454,547,929
$ 245,454,793
$ 2,209,093,136
Ao
2015
Ingresos de efectivo:
Ventas de contado
Recuperacion de cartera
Inversion temporal
ingresos por Creditos (CP, LP , sobregiro,bono)
Rendimientos financieros
Venta de activos fijos
Total Entradas de Operacin
15,115,296,000
6,379,732,343
$ 21,495,028,343
Salidas de efectivo
Proveedores Compras
Pagos Proveedores (CxP)
Pagos MOD
Costos Indirectos de Fabricacion
Gasto de Operacin
Pago de impuestos
Pago pasivo laboral
Compra de activos fijos
Pago creditos (CP, LP y sobregiro)
Pago de intereses
Compra de Inversion temporal
Pago de dividendos
Total Salidas de Operacin
Flujo neto de efectivo
(+) Saldo Inicial de Efectivo
Saldo final de Efectivo
$ 18,156,194,552
$ 3,338,833,790
7,832,291,384
$ 11,171,125,174
Ao
ACTIVOS
Activo Circulante
Efectivo
Inversion temporal
Deudores Clientes
Deudores Rendimientos financieros
Inv. de Prod terminados
Inv de MP
Total Activo Circulante
Activo fijo
Terrenos
Edificio
Mezcladora
Embotelladora
5,528,711,964
871,961,635
1,350,289,763
5,416,162,984
2,314,553,250
125,071,769
2,549,443,188
2015
11,171,125,174
1,619,496,000
358,471,021
66,440,533
13,215,532,728
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
Tanque de fermentacion
Vehiculos
Envases
Muebles y enseres
(-) Depreciacin Acumulada
Total Activo fijo
Diferidos
Inversiones de largo plazo
TOTAL ACTIVOS
PASIVOS
Pasivo Corriente
Proveedores
Pasivo laboral
Credito de corto plazo y sobregiro
Dividendos por pagar
Impuestos por pagar
Pasivo Corriente
Obligaciones LP
Bonos
Total Pasivo
182,000,000
1,300,000,000
322,000,000
80,000,000
-5,273,400,000
3,415,600,000
0
16,631,132,728
2,369,447,984
128,823,922
1,264,464,085
3,762,735,991
0
3,762,735,991
PATRIMONIO
Capital social
Reserva legal
Utilidad retenida
Utilidad del ejercicio
Total patrimonio
Total pasivo y patrimonio
AO
IPC
6,500,000,000
835,741,215.20
3,323,562,384
2,209,093,136
12,868,396,735
16,631,132,726
-2
2,015
3.00%
UNIVERSIDAD DE IBAGUE
FACULTAD DE ADMINISTRACION Y E
SIMULACION GERENCIAL
2014
19,700
1,029,607
20,283,257,900
2013
19,500
969,023
18,895,948,500
2014
1,029,607
25740
24,226
1,031,121
2013
2014
1,031,121
0.032
0.025
32,996
25,778
13,743
30,922
1,250,568,360 $
2013
2014
1,031,121
2.80
150
2,887,139
154,668,150
1,936
21
8,868,379,192
2013
2014
2,887,139
154,668,150
2013
969,023
24226
280,072
713,177
713,177
0.0320
0.0250
22,822
17,829
$ 13,343
$ 30,021
839,765,269
713,177
2.80
150
1,996,896
106,976,550
$ 1,880
$ 21
5,955,177,717
1,996,896
106,976,550
21,000
1,125,000
598,700
18,671,450
2,309,439
137,121,700
$0
$ 21
2,906,538,782 $
21,000
1,125,000
598,700
18,671,450
1,419,196
89,430,100
$ 1,880
$ 21
4,508,150,729
2014
2013
43,520
32,996
25,778
58,774
2,557,839,127
2,294,445,198
34,352,312
22,143,795
$0
248,250,600
$ 478,700,000
$ 3,077,891,905
$ 5,635,731,032
$ 42,252
22,822
17,829
40,651
1,717,606,593
$ 2,227,616,697
$ 33,351,760
$ 21,498,830
$0
$ 241,020,000
$ 478,700,000
$ 3,002,187,287
$ 4,719,793,880
2014
230,033,956
34,509,058
2013
$ 223,333,938
$ 33,503,940
75,875,056
48,909,711
$ 73,665,103
$ 47,485,156
91,621,021
130,000,000
108,000,000
718,948,801
144,187,481
46,567,094
30,017,548
109,994,112
37,233,007
24,000,715
1%
$ 202,832,579
678,293,374
$ 88,952,448
130,000,000
108,000,000
704,940,584
$ 139,987,846
$ 45,210,771
$ 29,143,250
$ 106,790,400
36,148,550
12,236,284
1.00%
$ 188,959,485
$ 658,537,256
275,834,000
313,347,424
$ 267,800,000
$ 304,220,800
$ 292,200,000
2,154,507,334
$ 2,873,456,136
$ 292,200,000
2,081,234,643
$ 2,786,175,227
2014
2,906,538,782
62,626,575
64,505,372
2,904,659,985
1,250,568,360 $
$ 5,635,731,032
$ 9,790,959,377
368,264,373
247,784,302
$ 9,911,439,448
2014
20,283,257,900
9,911,439,448
10,371,818,452
2,873,456,136
7,498,362,316
2013
18,895,948,500
14,730,176,764
4,165,771,736
2,786,175,227
1,379,596,509
$
7,498,362,316
2,549,443,188
$ 4,948,919,128
$ 494,891,913
$ 4,454,027,215
2014
2013
4,508,150,729
980,730,084
62,626,575
5,426,254,238
839,765,269
$ 4,719,793,880
$ 10,985,813,387
4,112,627,750
368,264,373.00
$ 14,730,176,764
consolidado
16,940,102,450
13,434,539,428
3,505,563,022
2,616,599,790
888,963,232
581,640,264
2,493,414,072
797,956,245
271,305,123
$ 526,651,122
$ 52,665,112
$ 473,986,010
-1,604,450,840
-$ 1,604,450,840
-$ 1,604,450,840
14,198,280,530
5,980,929,165
13,227,163,950
5,637,710,228
11,858,071,715
5,157,796,920
17,736,961,392
$ 20,179,209,695
$ 18,864,874,178
2,034,577,147
1,352,445,219
1,250,568,360 $
5,134,887,237
2,240,328,162
110,363,521
271,305,123
$ 12,394,474,769
$ 7,784,734,926
47,556,457
$ 7,832,291,384
3,155,705,510
0
839,765,269
4,219,595,050
2,167,110,536
121,976,842
7,741,870,184
581,640,264
$ 18,827,663,654
$ 37,210,523
10,345,934
$ 47,556,457
$ 34,752,830,027
$
$
$
$
$
$
$
5,900,089,296
2,085,096,794
1,031,754,426
4,602,283,777
1,985,295,598
135,577,009
105,920,826
16,029,109,967
2,493,414,072
384,564,579
$ 34,753,106,345
-$ 276,318
10,622,252
10,345,934
Balance General
2014
2013
consolidado
7,832,291,384
47,556,457
10,345,934
1,521,244,343
1,417,196,138
1,386,121,815
247,784,302
64,505,372
9,665,825,400
368,264,373
62,626,575
1,895,643,543
4,112,627,750
980,730,084
6,489,825,583
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-4,394,500,000
4,294,500,000
0
182,000,000
1,300,000,000
322,000,000
80,000,000
-3,515,600,000
5,173,400,000
130,000,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-2,636,700,000
6,052,300,000
260,000,000
13,960,325,400
7,199,043,543
12,802,125,583
871,961,635
125,071,769
1,352,445,219
110,363,521
0
121,976,842
2,741,870,184
2,549,443,188
3,546,476,592
271,305,123
1,734,113,863
2,863,847,026
0
3,546,476,592
1,734,113,863
2,500,000,000
2,500,000,000
7,863,847,026
6,500,000,000
590,286,422.30
-1,130,464,831
4,454,027,215
10,413,848,806
13,960,325,398
-2
6,500,000,000
95,394,509.50
-1,604,450,841
473,986,010
5,464,929,678
7,199,043,541
-2
6,500,000,000
42,729,397
-1,604,450,841
4,938,278,556
12,802,125,582
-1
2014
3.00%
2,013
3.00%
EVA AO 2012
-$ 1,604,450,840
3,625,978,558
utilidad neta
capital de trabajo
UNIVERSIDAD DE IBAGUE
FACULTAD DE ADMINISTRACION Y ECONOMIA
SIMULACION GERENCIAL
T412
T312
19,050
242,541
$ 4,620,406,050
19,000
220,058
$ 4,181,102,000
19,000
219,110
$ 4,163,090,000
T412
T212
T312
242,541
280,072
522,613
-
T212
220,058
522,613
472,671
270,000
219,110
472,671
410,269
281,512
2.50%
3.20%
T412
T312
0
0.0320
0.0250
$ 12,954
$ 29,147
$0
T412
T212
270,000
0.0320
0.0250
8,640
6,750
$ 12,954
$ 29,147
$ 308,664,810
T312
0
2.80
150
0.00
0.00
1,014.99
19.98
$0
T412
T212
270,000
2.80
150
756,000.00
40,500,000.00
1,014.99
19.98
$ 1,576,522,440
T312
0
0
281,512
0.0320
0.0250
9,008
7,038
$ 12,954
$ 29,147
$ 321,825,363
281,512
2.80
150
788,233.60
42,226,800.00
1,814.39
19.92
$ 2,271,321,018
T212
756,000
40,500,000
788,234
42,226,800
598,700
18,671,450
598,700
18,671,450
0
0
1,825.00
20.00
$0
T412
598,700
18,671,450
601,274
18,809,300
753,426
40,362,150
1,825.00
20.00
$ 2,182,245,450
T312
601,274
18,809,300
601,274
18,809,300
788,234
42,226,800
1,825.00
20.00
$ 2,283,062,320
T212
41,022
0
0
0
$0
540,683,664
8,095,087
5,218,163
$0
$ 58,500,000
$ 119,675,000
$ 732,171,914
$ 732,171,914
41,022
8,640
6,750
15,390
$ 631,324,886
540,683,664
8,095,087
5,218,163
$ 47,292,941
$ 26,500,000
$ 119,675,000
$ 747,464,855
$ 1,378,789,741
41,022
9,008
7,038
16,046
$ 658,242,709
540,683,664
8,095,087
5,218,163
$ 47,292,941
$ 45,000,000
$ 119,675,000
$ 765,964,855
$ 1,424,207,564
T412
54,207,266
8,132,024
T312
54,207,266
8,132,024
17,879,879
11,525,523
17,879,879
11,525,523
21,590,400
32,500,000
27,000,000
172,835,093
33,977,633
10,973,488
7,073,604
$ 25,920,000
8,773,920
5,655,744
1.00%
$ 46,204,061
$ 145,587,696
21,590,400
32,500,000
27,000,000
172,835,093
33,977,633
10,973,488
7,073,604
$ 25,200,000
8,530,200
5,498,640
1.00%
$ 41,811,020
$ 128,000,000
T212
54,207,266
8,132,024
6,233,929
17,879,879
11,525,523
1,000,000
21,590,400
32,500,000
27,000,000
180,069,022
33,977,633
10,973,488
7,073,604
$ 38,880,000
13,160,880
8,483,616
1.00%
$ 41,630,900
$ 100,000,000
$ 65,000,000
73,840,000
36,000,000
$ 73,050,000
532,056,146
$ 704,891,239
$ 73,050,000
472,954,585
$ 645,789,678
$ 45,000,000
73,840,000
36,000,000
$ 73,050,000
482,070,121
$ 662,139,143
980,730,084
980,730,084
0
0
732,171,914
$ 732,171,914
7,674,143,528
4,112,627,750
$ 4,293,687,692
T312
2,182,245,450
1,465,626,789
980,730,084
2,667,142,155
308,664,810
1,378,789,741
$ 4,354,596,706
6,550,918,104
7,674,143,528
$ 3,231,371,282
T212
2,283,062,320
1,454,071,499
1,465,626,789
2,271,507,030
321,825,363
1,424,207,564
$ 4,017,539,957
5,570,102,517
6,550,918,104
$ 3,036,724,370
T412
$ 4,620,406,050
4,293,687,692
326,718,358
704,891,239
-378,172,881
T312
$ 4,181,102,000
3,231,371,282
949,730,718
645,789,678
303,941,039
T212
$ 4,163,090,000
3,036,724,370
1,126,365,630
662,139,143
464,226,486
654,526,479
590,240,115
540,840,930
-1,032,699,360
-286,299,076
-$ 1,032,699,360
-$ 286,299,076
-76,614,444
0
-$ 76,614,444
-$ 1,032,699,360
-$ 286,299,076
-$ 76,614,444
T412
$ 65,000,000
73,840,000
ectivo
T412
T312
T212
3,234,284,235
1,254,330,600
2,926,771,400
1,248,927,000
2,914,163,000
1,192,651,320
2,741,870,184
4,100,017,929
2,930,334,732
$ 7,230,485,019
$ 8,275,716,329
$ 7,037,149,052
0
436,449,090
0
607,278,752
548,086,367
0
1,745,796,360
456,612,464
308,664,810
1,253,896,579
489,141,910
0
1,826,449,856
581,960,770
321,825,363
1,299,314,401
502,506,399
0
4,600,017,929
654,526,479
3,430,334,732
590,240,115
1,964,738,547
540,840,930
384,564,579
$ 7,230,923,195
-$ 438,176
10,784,111
10,345,934
$ 8,274,686,970
$ 1,029,359
9,754,752
10,784,111
$ 7,037,636,267
-$ 487,215
10,241,967
9,754,752
T412
T312
T212
10,345,934
10,784,111
9,754,752
1,386,121,815
1,254,330,600
1,248,927,000
4,112,627,750
980,730,084
6,489,825,583
7,674,143,528
980,730,084
9,919,988,323
6,550,918,104
1,465,626,789
9,275,226,645
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-2,636,700,000
6,052,300,000
260,000,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-2,416,975,000
6,272,025,000
292,500,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-2,197,250,000
6,491,750,000
325,000,000
12,802,125,583
16,484,513,323
16,091,976,645
0
121,976,842
2,741,870,184
436,449,090
92,503,807
4,100,017,929
456,612,464
63,187,877
2,930,334,732
0
2,863,847,026
0
4,628,970,826
0
3,450,135,073
2,500,000,000
2,500,000,000
7,863,847,026
3,000,000,000
2,500,000,000
10,128,970,826
3,500,000,000
2,500,000,000
9,450,135,073
6,500,000,000
42,729,397
-1,604,450,841
4,938,278,556
12,802,125,582
-1
6,500,000,000
42,729,397
384,564,579
-571,751,481
6,355,542,495
16,484,513,321
-1
6,500,000,000
42,729,397
384,564,579
-285,452,405
6,641,841,571
16,091,976,644
-1
6,052,300,000
act no corriente
tasa costo capital
24.97%
-4,021,501,657
EVA
T112
T411
18,800
211,463
$ 3,975,504,400
18,800
259,200
$ 4,872,960,000
T112
211,463
410,269
270,732
351,000
T411
T112
351,000
0.0320
0.0250
11,232
8,775
$ 12,954
$ 29,147
$ 401,264,253
T411
T112
351,000
2.80
150
982,800.00
52,650,000.00
1,800
20
$ 2,809,359,072
T411
T112
982,800
52,650,000
259,200
270,732
205,932
324,000
324,000
0.0320
0.0250
10,368
8,100
$ 12,480
$ 28,080
$ 356,840,640
324,000
2.80
150
907,200.00
48,600,000
1,758
19
$ 2,518,257,600
T411
907,200
48,600,000
601,274
18,809,300
579,456
17,640,500
1,004,618
53,818,800
1,825.00
20
$ 2,909,803,850
T112
579,456
17,640,500
387,762
7,371,200
1,098,894
58,869,300
1,758.00
19
$ 3,050,372,352
T411
41,022
11,232
8,775
20,007
$ 820,722,352
540,683,664
8,095,087
5,218,163
$ 47,292,941
$ 25,000,000
$ 119,675,000
$ 745,964,855
$ 1,566,687,207
39,520
10,368
8,100
18,468
$ 729,855,360
520,889,850
7,798,735
5,027,132
$ 45,561,600
$ 25,000,000
$ 119,675,000
$ 723,952,317
$ 1,453,807,677
T112
54,207,266
8,132,024
18,701,787
17,879,879
11,525,523
3,000,000
21,590,400
32,500,000
27,000,000
194,536,880
33,977,633
10,973,488
7,073,604
$ 32,400,000
10,967,400
7,069,680
1.00%
$ 39,755,044
$ 100,000,000
T411
52,222,800
7,834,320
12,011,424
17,225,317
11,103,587
2,000,000
20,800,000
32,500,000
27,000,000
182,697,448
32,733,750
10,571,761
6,814,648
$ 32,400,000
10,967,400
7,069,680
1.00%
$ 48,729,600
$ 60,000,000
$ 40,000,000
53,976,000
$ 25,000,000
52,000,000
$ 73,050,000
409,242,849
$ 603,779,729
$ 73,050,000
359,336,839
$ 542,034,287
T112
2,909,803,850
1,353,853,148
1,454,071,499
2,809,585,499
401,264,253
1,566,687,207
$ 4,777,536,959
3,665,321,641
5,570,102,517
$ 2,872,756,083
T411
3,050,372,352
821,738,396
1,353,853,148
2,518,257,600
356,840,640
1,453,807,677
$ 4,328,905,917
2,845,613,068
3,665,321,641
$ 3,509,197,344
T112
$ 3,975,504,400
2,872,756,083
1,102,748,317
603,779,729
498,968,587
consolidado
$ 14,539,174,505
$ 11,166,695,752
3,372,478,753
$ 1,969,664,214
1,402,814,538
T411
4,872,960,000
3,509,197,344
1,363,762,656
542,034,287
821,728,369
707,806,548
$ 961,035,116
239,160,116
-208,837,961
0
-$ 208,837,961
-$ 208,837,961
T112
$ 30,940,000
410,839,422
135,577,009
275,262,413
$ 27,526,241
247,736,172
582,568,253
582,568,253
582,568,253
T411
2,782,853,080
1,461,888,000
$ 12,209,479,627
11,231,703,184
3,112,006,172
0
8,932,929,254
0
123,760,000
$ 23,400,398,609
2,327,843,080
610,074,470
401,264,253
1,441,794,045
445,560,922
135,577,009
105,920,826
8,278,094,450
1,161,085,135
1,187,659,266
4,755,027,654
1,353,651,915
74,881,218
86,983,248
2,440,297,882
357,231,799
356,840,640
1,329,105,545
384,496,372
-
6,034,018,759
707,806,548
6,748,910,495
961,035,116
4,823,910,495
239,160,116
$ 12,209,859,912
-$ 380,285
10,622,252
10,241,967
$ 24,607,328,497
-$ 1,206,929,888
1,217,552,140
10,622,252
$ 9,931,042,850
-$ 1,044,091
11,666,343
10,622,252
7,964,738,547
T112
CONSOLIDADO
3,411,072,000
484,908,000
6,034,018,759
$ 9,929,998,759
T411
10,241,967
10,622,252
10,622,252
1,192,651,320
1,461,888,000
1,461,888,000
5,570,102,517
1,454,071,499
8,227,067,303
3,665,321,641
1,353,853,148
6,491,685,041
3,665,321,641
1,353,853,148
6,491,685,041
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-1,977,525,000
6,711,475,000
357,500,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-1,757,800,000
6,931,200,000
390,000,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-1,757,800,000
6,931,200,000
390,000,000
15,296,042,303
13,812,885,041
13,812,885,041
581,960,770
30,886,970
1,964,738,547
610,074,470
105,920,826
6,034,018,759
135,577,009
610,074,470
105,920,826
6,034,018,759
2,577,586,287
6,885,591,065
6,750,014,055
3,500,000,000
2,500,000,000
8,577,586,287
6,885,591,065
6,750,014,055
6,500,000,000
42,729,397
384,564,579
-208,837,961
6,718,456,015
15,296,042,302
-1
6,500,000,000
42,729,397
136,828,407
247,736,172
6,927,293,976
13,812,885,041
0
6,500,000,000
15,203,156
136,828,407
410,839,423
7,062,870,986
13,812,885,042
1
T311
20,000
80,818
1,616,360,000
AO
15
2,011
2,012
2,013
2,014
80,818
205,932
16,750
270,000
1,616,360,000
T311
1116760096
499,599,904
T311
270,000
0.0320
0.0250
8,640
6,750
12,480
28,080
297,367,200
T311
270,000
2.80
150
756,000.00
40,500,000
1,758
19.00
2,098,548,000
T311
756,000
40,500,000
$
$
2,845,611,621.72
2,843,447,276.40
387,762
7,371,200
500,300
13,400,000
643,462
34,471,200
1,758
19
1,786,158,996
T311
39,520
8,640
6,750
15,390
608,212,800
520,889,850
7,798,735
5,027,132
45,561,600
25,000,000
119,675,000
723,952,317
1,332,165,117
T311
52,222,800
7,834,320
12,011,424
17,225,317
11,103,587
2,000,000
20,800,000
32,500,000
27,000,000
182,697,448
32,733,750
10,571,761
6,814,648
32,400,000
10,967,400
7,069,680
1.00%
16,163,600
60,000,000
20,000,000
52,000,000
73,050,000
321,770,839
504,468,287
T311
1,786,158,996
1,134,127,400
821,738,396
2,098,548,000
297,367,200
1,332,165,117
$ 3,728,080,317
234,293,655
2,845,613,068
1,116,760,904
T311
1,616,360,000
1,116,760,904
499,599,096
504,468,287
-4,869,191
144,375,000
30,940,000
-180,184,191
-180,184,191
-180,184,191
T311
1,131,452,000
1,360,675,322
2,898,910,495
123,760,000
5,514,797,817
1,428,927,197
489,874,375
297,367,200
1,207,462,985
346,930,372
1,925,000,000
144,375,000
5,839,937,130
-325,139,313
336,805,656
11,666,343
T311
11,666,343
484,908,000
2,845,613,068
821,738,396
4,163,925,807
200,000,000
2,000,000,000
2,850,000,000
1,755,000,000
182,000,000
1,300,000,000
322,000,000
80,000,000
-1,538,075,000
7,150,925,000
422,500,000
11,737,350,807
357,231,799
75,905,780
2,898,910,495
3,332,048,074
1,925,000,000
5,257,048,074
6,500,000,000
15,203,156
136,828,407
-171,728,830
6,480,302,733
11,737,350,807
0
IPC
IPP
3.80%
3.11%
3.00%
2.90%
INFLACIN
4.74%
4.00%
3,727,890,000
3.80%
PRONOSTICO DE VE
# DE EMPRESAS
Ao
2010
2011
2012
2013
2014
2015
9
Trimestre
Indice de Temporada
Ventas Historicas
(Cajas)
0.90
179,985
1.04
229,603
3
4
3
4
0.94
1.12
187,760
0.90
204,140
1.04
263,467
3
4
7
8
0.94
1.12
0.90
10
1.04
3
4
11
12
0.94
1.12
13
0.95
14
1.10
3
4
15
16
0.91
1.04
17
0.95
18
1.10
3
4
1
2
3
4
19
20
17
18
19
20
0.91
1.04
0.90
1.04
0.94
1.12
247,590
PRONOSTICO DE VENTAS
Ventas de la
Industria
Ventas
Desestacionalizadas
1,619,865
1,799,850
2,066,427
1,986,949
1,689,840
2,228,310
1,797,702
1,989,563
1,837,260
2,041,400
2,371,203
2,280,003
Proyeccin Ventas
de la Industria
Participacin en
el Mercado
1,865,002
1,655,426
1,753,102
1,854,077
4.61%
13.98%
2,169,519
1,952,567
10.83%
2,037,550
2,119,052
10.34%
2,210,616
2,078,258
2,077,979
2,327,649
10.59%
10.42%
2,130,864
2,015,871
11.20%
2,152,127
2,375,913
11.20%
2,173,391
2,194,654
1,975,468
2,284,740
11.20%
11.20%
2,215,917
2,096,334
11.45%
2,237,180
2,469,810
11.45%
2,258,444
2,279,707
2,215,917
2,237,180
2,258,444
2,279,707
2,052,776
2,373,285
1,994,325
2,326,667
2,122,937
2,553,272
11.45%
11.45%
12.00%
12.00%
12.00%
12.00%
Ventas
Proyectadas
Empresa
80,818
259,200
211,463
219,110
220,058
242,541
225,778
266,102
221,252
255,891
240,030
282,793
235,043
271,741
239,319
279,200
254,752
306,393
0.12
0.1145
Tanques
Costo historico
Cantidad
Total
Depre tm
Depre acumulada
Valor en libros
Precio venta
Perdida
91,000,000
2
182,000,000
4,550,000
27,300,000
154,700,000
123,760,000
30,940,000
POLITIK DE INVENTARIOS PT
AO 2010
CAPACIDAD x DIA
TRIM 3
TOTAL
TRIM 4
3,750
2
7,500
2
MP
CEBADA Kg
LUPULO Grs
PROD x DIA
3,750
3,750
REQ
2.80
150.00
AO 2012
TOTAL
7,500
7,500
POLITIK INVENTARIO MP
REQ x DIA
TRIM 3
10,500
2
562,500
2
TOTAL
21,000
1,125,000
AO 2013
7,500
TRIM 4
2
2
TOTAL
21,000
1,125,000
PRECIO
20,000
T3
POLITICA DE INVENTARIO
IF MATERIA PRIMA CEBADA
IF MATERIA PRIMA LUPULO
MANTENIMIENTO
CONTROL DE CALIDAD
GASTOS GENERALES DE ADMON
COMISION SOBRE VENTAS
PUBLICIDAD
INVESTIGACION Y DESARROLLO
VENTA DE ACTIVOS FIJOS
COSTO HISTORICO
DEPRECIACION
VALOR REAL
VENTA 80%
PERDIDA 20%
VALOR DE VENTA
SOBREGIRO
15
387,762
7,371,200
45,561,600
25,000,000
20,800,000
1%
60,000,000
20,000,000
18,800
T4
6
579,456
17,640,500
45,561,600
25,000,000
20,800,000
1%
60,000,000
25,000,000
182,000,000
27,300,000
154,700,000
123,760,000
30,940,000
123,760,000
2,898,910,495
3,135,108,264
CALCULO DE WACC
FUENTE
CREDITO DE LARGO PLAZO
BONOS
PATRIMONIO
TOTAL
VALOR DE LA FUENTE
2,500,000,000
2,500,000,000
4,938,278,556
9,938,278,556
$
$
$
$
$
$
2,014
10,413,848,806
(1,130,464,831)
4,948,919,128
494,891,913
3,323,562,384
2,658,849,907
664,712,477
3.00%
28.53%
2012
AO 0
4,938,278,556
-4,938,278,556
24.97%
($ 3,539,752,685)
-16.20%
O DE LARGO PLAZO
NTA
Trimestres
5.93%
4.87%
14.18%
24.97%
BONOS
27% NTV
4 Trimestres
0.0675
ET
33%
4.52%
18.09%
19.35%
80%
20%
2013
2014
2015
18,864,874,178
18,827,663,654
2,658,849,907
20,179,209,695
12,394,474,769
2,738,615,404
21,495,028,343
18,156,194,552
2,820,773,867
-2,621,639,384
5,046,119,522
12,868,396,735
518,059,924
AO 1
AO 2
PRECIOS
EMPRESAS
1
2
3
LA ANTORCHA DE DEMETER
5
6
7
8
9
PROMEDIO
PORCENTAJE
EMPRESAS
1
2
3
LA ANTORCHA DE DEMETER
5
6
7
8
9
PROMEDIO
PRECIOS
TRIMESTRE 1
TRIMESTRE 2
TRIMESTRE 3
TRIMESTRE 4
17,215
17,215
20,000
18,800
PARTICIPACION
MERCADO
TRIMESTRE 1
TRIMESTRE 2
TRIMESTRE 3
TRIMESTRE 4
11.11%
11.11%
4.61%
13.98%
OBSERVACIONES:
1,955,000
1,751,787
DEMANDA INSATISFECHA
203,213
2,189,600
1,854,020
DEMANDA INSATISFECHA
335,580
ELASTICIDAD PRECIO
PRECIO
T32011
T42011
$
$
20,000
18,800
VARIACION PRECIO
VARIACION CANTIDADES (VOL VENTAS)
ELASTICIDAD PRECIO
-0.06
2.21
-36.83
ELASTICIDAD DE LA PUBLICIDAD
PUBLICIDAD
T32011
T42011
56,000,000
60,000,000
VARIACION PUBLICIDAD
VARIACION CANTIDADES (VOL VENTAS)
ELASTICIDAD PUBLICIDAD
0.07
2.21
30.90
ELASTICIDAD DE INGRESO
INGRESO
T32011
T42011
VARIACION INGRESO
VARIACION CANTIDADES (VOL VENTAS)
ELASTICIDAD INGRESO
1,616,360,000
4,872,960,000
2.01
2.21
1.10
TRIMESTRE
T22011
T32011
T42011
20,000,000
20,000,000
0.00
2.21
#DIV/0!
VOLUMEN DE VENTAS
VENTAS
TRIMESTRE
T32011
T32011
T42011
T42011
204,140
263,467
80,818
259,200
PROMEDIO DE VENTAS
TRIMESTRE
VENTAS UNIDADES
T12011
T21011
T32011
T42011
195,040
231,467
208,803
259,200
PROMEDIO DE VENTAS
TRIMESTRE
VENTAS UNIDADES
204,140
263,467
80,818
259,200
T12011
T21011
T32011
T42011
total
807,625
ELASTICIDAD PRECIO
PRECIO
T12012
T22012
$
$
18,800
19,000
VARIACION PRECIO
VARIACION CANTIDADES (VOL VENTAS)
ELASTICIDAD PRECIO
-0.011
-0.04
3.36
ELASTICIDAD PRECIO
PRECIO
T32012
T42012
$
$
VARIACION PRECIO
VARIACION CANTIDADES (VOL VENTAS)
ELASTICIDAD PRECIO
19,000
19,050
-0.003
-0.10
36.99
ELASTICIDAD DE LA PUBLICIDAD
PUBLICIDAD
T32011
T42011
VARIACION PUBLICIDAD
56,000,000
60,000,000
1.05
#VALUE!
ELASTICIDAD DE LA PUBLICIDAD
PUBLICIDAD
T12012
T22012
VARIACION PUBLICIDAD
VARIACION CANTIDADES (VOL VENTAS)
ELASTICIDAD PUBLICIDAD
100,000,000
100,000,000
0.00
0.04
#DIV/0!
ELASTICIDAD DE LA PUBLICIDAD
PUBLICIDAD
T32012
T42012
VARIACION PUBLICIDAD
VARIACION CANTIDADES (VOL VENTAS)
ELASTICIDAD PUBLICIDAD
128,000,000
145,587,696
0.13
0.10
0.76
T310
T410
19,000
18,800
17,450
20,000
19,300
17,900
18,500
18,500
21,168
18,958
20,000
19,150
17,900
18,800
19,500
19,200
20,000
19,000
18,500
19,117
T310
11.16%
14.80%
13.49%
4.61%
15.18%
12.19%
10.36%
T410
5.77%
10.25%
13.98%
13.98%
8.75%
6.69%
8.67%
13.70%
4.53%
11.11%
17.92%
13.98%
11.11%
T410
297,176
80,818
418,776
259,200
T410
7,872,988,800
6,879,014,000
PRECIOS AO 2011
20,500
20,000
19,500
19,000
18,500
18,000
17,500
20,000
17,500
17,000
17,215
17,215
TRIMESTRE 1
TRIMESTRE 2
16,500
16,000
15,500
TRIMESTRE 3
MK AO 2011
16.00%
14.00%
12.00%
10.00%
11.11%
11.11%
8.00%
6.00%
4.00%
4.61%
2.00%
0.00%
TRIMESTRE 1
TRIMESTRE 2
TRIMESTRE 3
LTADO LA ANTORCHA DE DEMETER S.A PRESENTA UN TIPO DE ELASTICIDAD ELASTICA ESTO QUIERE DECIR QUE LA DEMAN
ENTO O DECREMENTO EN EL PRECIO CONDUCIRA A UN INCREMENTO O DECREMENTO EN EL INGRESO.
O PARA LA ANTORCHA DE DEMETER S.A ES ELASTICA PORQUE LA GENTE NO PUEDE CONSUMIR MS POR EL HECHO DE QU
O
CANTIDADES (VOLUMEN EN VENTAS)
80,818
259,200
ICIDAD
CANTIDADES (VOL. VENTAS)
80,818
259,200
7%
221%
ESO
CANTIDADES (VOL. VENTAS)
80,818
259,200
201%
221%
DESARROLLO
CANTIDADES (VOL. VENTAS)
80,818.00
259,200.00
0%
221%
RCADO
VARIACION %
-58.51%
203.25%
AS
VARIACION %
29.06%
220.72%
TAS
PROMEDIO
213,254
234,002
TAS
PROMEDIO
201,906
O
CANTIDADES (VOLUMEN EN VENTAS)
211,463
219,110
O
CANTIDADES (VOLUMEN EN VENTAS)
220,058
242,541
ICIDAD
CANTIDADES (VOL. VENTAS)
80,818
259,200
ICIDAD
CANTIDADES (VOL. VENTAS)
211,463
219,110
ICIDAD
CANTIDADES (VOL. VENTAS)
220,058
242,541
473,587,696
18,800
Series1
TRIMESTRE 4
13.98%
Series1
TRIMESTRE 4
PRECIO 1
PRECIO 2
20,000
18,800
VARIACION PRECIO
VARIACION CANTIDAD
ELASTICIDAD DEL PRECIO
-6%
221%
-36.79
CANTIDAD
80,818
259,200
VENTAS
80,818 $
99,264,976 $
122725.33%
17,181.55
PUBLICIDAD
56,000,000
60,000,000
7.14%
VENTAS AO 2011
300,000
250,000
200,000
VENTAS
TRIMESTRE 1
TRIMESTRE 2
TRIMESTRE 3
204,140
263,467
80,818
263,467
259,200
204,140
150,000
100,000
50,000
80,818
TRIMESTRE 4
259,200
80,818
50,000
TRIMESTRE 1
TRIMESTRE 2
TRIMESTRE 3
TRIMESTRE 4
259,200
Series1
TRIMESTRE 4
INDICADORES FINANCIEROS T3 Y T4
ROA
ROE
ROI
MARGEN DE CONTRIBUCION
MARGEN DE UTILIDAD NETA
RAZON CORRIENTE
CAPITAL DE TRABAJO NETO
PRUEBA ACIDA
NIVEL DE ENDEUDAMIENTO EXTERNO
TRIMESTRE 3
TRIMESTRE 4
-0.04%
5.95%
-2.78%
8.25%
-0.06%
11.63%
-5980
5,467
-11.15%
11.96%
1.25
0.96
831,877,733
-258,329,014
0.15
0.22
44.79%
48.87%
Fecha
T112
T212
T312
T412
T113
T213
T313
T413
T114
3,500,000,000
8
Trimestres
7.5%
TA
1
Trimestres
Periodo
0
1
2
3
4
5
6
7
8
Cuota
262,500,000
262,500,000
725,000,000
687,500,000
650,000,000
612,500,000
575,000,000
537,500,000
500,000,000
2013
Gastos Financieros
sobre giro
credito corto plazo
credito de laplaza
bonos
Monto
511,870,184
2,200,000,000
2,500,000,000
2,500,000,000
Interese
38390263.8
187000000
187500000
168750000
Inters
262,500,000
262,500,000
225,000,000
187,500,000
150,000,000
112,500,000
75,000,000
37,500,000
0
Amortizacion
0
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
500,000,000
Saldo
3,500,000,000
3,500,000,000
3,000,000,000
2,500,000,000
2,000,000,000
1,500,000,000
1,000,000,000
500,000,000
0
654,526,479
2,500,000,000
4,070,017,929
2,500,000,000
0.075
0.06
0.0725
612951076
187500000
244201076
181250000
-41,575,403