,03/(0(17$&,21'(816,67(0$'(&26726325Ï5'(1(6 '(352'8&&,21 $'5,$1$$552<$9(0$5,1 -8$1*8,//(502%85,7,&$9(/(= 7UDEDMR'H*UDGR 7LWR'XDUWH 'RFHQWH)DFXOWDGGH,QJHQLHUtD,QGXVWULDO 81,9(56,'$'7(1&2/2*,&$'(3(5(,5$ )$&8/7$''(,1*(1,(5,$,1'8675,$/ 3(5(,5$ 1 2 7$%/$'(&217(1,'2 SiJ ,1752'8&&,21 0$5&2*(1(5$/<0(72'2/2*,&2 ,'(17,),&$&,21 1RPEUHGHOSUR\HFWR 'HVFULSFLyQ -867,),&$&,21 )2508/$&,21'(/352%/(0$ )RUPXODFLyQ &DXVDV 0$5&2&21&(378$/ 2%-(7,926 $17(&('(17(6 /,0,7$&,21(6 &RQVHFXHQFLDV 0$5&27(25,&2 0$5&27(25,&2 3 7HUPLQRORJtDGHODLQYHVWLJDFLyQ 7HUPLQRORJtDGHODHPSUHVD ',$*1267,&2,17(512 ÈUHDVGHODHPSUHVD ÈUHDFRQWDEOH\DGPLQLVWUDWLYD ÈUHDGH3URGXFFLyQ ÈUHDGH'LVHxR ÈUHDGH,PSUHVLyQ 0$5&20(72'2/2*,&2 ',6(f2'(/,1)250(),1$/ ',$*1267,&2 ',$*1267,&2(;7(512 ÈUHDGH(QFXDGHUQDFLyQ ÈUHDGHDFDEDGRV\HPSDTXH 352'8&726 (678',2'(7,(0326 ÈUHDGH,PSUHVLyQ *72 +DPDGD 3LQ]D ÈUHDGH(QFXDGHUQDFLyQ (678',2 4 6(*8,0,(172'((67$1'$5(6 &26726'(352'8&&,21 9RODQWHV 3URGXFFLyQYRODQWHV 3URGXFFLyQYRODQWHV 3URGXFFLyQYRODQWHV 7DUMHWDVGH3UHVHQWDFLyQ 3URGXFFLyQWDUMHWDV 3URGXFFLyQWDUMHWDV 3URGXFFLyQWDUMHWDV 3URGXFFLyQDILFKHV 3URGXFFLyQDILFKHV 3URGXFFLyQDILFKHV 3URGXFFLyQSOHJDEOHVWDPDxRFDUWD 3URGXFFLyQSOHJDEOHVWDPDxRRILFLR 3URGXFFLyQSOHJDEOHVWDPDxRFDUWD 3URGXFFLyQSOHJDEOHVWDPDxRRILFLR $ILFKHV 3OHJDEOHV )DFWXUDV\UHFLERVGHFDMD 3URGXFFLyQWDORQDULRV 3URGXFFLyQWDORQDULRV 3URGXFFLyQWDORQDULRV 35238(67$ 5 35238(67$*(1(5$/ 0DWHULDOHV 0DWHULDOHV'LUHFWRV 3DSHO 3ODQFKDV1HJDWLYRV&RORU.H\ 7LQWDV 0DQRGHREUDLQGLUHFWD &RVWRV,QGLUHFWRVGHIDEULFDFLyQ 3/$1($&,21'(/$,03/(0(17$&,21 )DVHV 3UHSDUDFLyQSDUDODLPSOHPHQWDFLyQGHOVLVWHPD ,PSOHPHQWDFLyQ 6HJXLPLHQWR 0DWHULDOHVLQGLUHFWRV 0DQRGH2EUD 0DQRGHREUDGLUHFWD ,QGXFFLyQDLQWHJUDQWHVGHODHPSUHVD 2WURVHVWXGLRVFRPSOHPHQWDULRV &URQRJUDPD (9$/8$&,21),1$1&,(5$'(/$,03/(0(17$&,21 '(/6,67(0$'(&26726325Ï5'(1(6'(352'8&&,21 35(6838(672'(/$,03/(0(17$&,21 3UHFLRVGHOSUR\HFWR ,QYHUVLRQHV 6 ,QYHUVLRQHV)LMDV ,QYHUVLRQHVGLIHULGDV 3UHVXSXHVWRGHLQYHUVLRQHV )OXMRQHWRGHLQYHUVLRQHV &RVWRV (9$/8&$&,21),1$1&,(5$'(/$,03/(0(17$&,21 )OXMRGHRSHUDFLRQHV )OXMRQHWRGHFDMD ,QJUHVRV 3UHVXSXHVWRGHLQJUHVRV\FRVWRV (9$/8$&,21),1$1&(5$'(/$(035(6$6,1 ,03/(0(17$&,21 3UHVXSXHVWRV &RVWRV ,QJUHVRV )OXMRQHWRRSHUDFLRQDO $QiOLVLVGHVHQVLELOLGDGFRQOD9DULDEOH9HQWDV 9HQWDV $1$/,6,6'(6(1&,%,/,'$' 3UHVXSXHVWRGHLQJUHVRV\JDVWRV )OXMRQHWRGHFDMD $QiOLVLVGHVHQVLELOLGDGFRQOD9DULDEOH&RVWRV 9HQWDV &RVWRVGHRSHUDFLyQ 7 3UHVXSXHVWRGHLQJUHVRV\JDVWRV )OXMRQHWRGHFDMD $QiOLVLVGHVHQVLELOLGDGFRQDXPHQWRHQ&RVWRV\9HQWDV 9HQWDV 3UHVXSXHVWRGHLQJUHVRV\JDVWRV )OXMRQHWRGHFDMD &RVWRVGHRSHUDFLyQ 5(&20(1'$&,21(6 &21&/86,21(6 %,/%,2*5$),$ $1(;26 8 /,67$'(7$%/$6 SiJ 7DEOD0DTXLQDULD 7DEOD0DWUL]'2)$ 7DEOD$FWLYRV)LMRVGHODHPSUHVD 7DEOD7RPDGHGDWRVGHODVDFWLYLGDGHV 7DEOD7LHPSRVGHLPSUHVLyQ 7DEOD)RUPDWRGHWRPDGHWLHPSRViUHDHQFXDGHUQDFLyQ 7DEOD&yGLJRGHRSHUDFLRQHV 7DEOD&RVWRVGHSURGXFFLyQYRODQWHV 7DEOD&RVWRVGHSURGXFFLyQYRODQWHV 7DEOD&RVWRVGHSURGXFFLyQYRODQWHV 7DEOD&RVWRV3URGXFFLyQ9RODQWHV 7DEOD&RVWRVGHSURGXFFLyQWDUMHWDV 7DEOD&RVWRVGHSURGXFFLyQWDUMHWDV 7DEOD&RVWRVGHSURGXFFLyQWDUMHWDV 7DEOD&RVWRVGHSURGXFFLyQ7DUMHWDV&RPHUFLDOHV\GH 3UHVHQWDFLyQ 7DEOD&RVWRVGHSURGXFFLyQDILFKHV 7DEOD&RVWRVGHSURGXFFLyQDILFKHV 7DEOD&RVWRVGHSURGXFFLyQDILFKHV 7DEOD&RVWRVGHSURGXFFLyQGHORV$ILFKHV 7DEOD&RVWRVGHSURGXFFLyQSOHJDEOHVWDPDxRRILFLR 7DEOD&RVWRVGHSURGXFFLyQSOHJDEOHVWDPDxRFDUWD 7DEOD&RVWRVGHSURGXFFLyQSOHJDEOHVWDPDxRRILFLR 7DEOD&RVWRVGHSURGXFFLyQGH3OHJDEOHV 7DEOD&RVWRVGHSURGXFFLyQWDORQDULRV 7DEOD&RVWRVGHSURGXFFLyQSOHJDEOHVWDPDxRFDUWD 9 7DEOD&RVWRVGHSURGXFFLyQWDORQDULRV 7DEOD&RVWRVGHSURGXFFLyQWDORQDULRV 7DEOD&RVWRVGHSURGXFFLyQ7DORQDULRV 7DEOD5HFXUVRVKXPDQRVGHODHPSUHVD 7DEOD6DODULRV0DQRGH2EUD'LUHFWD 7DEOD&URQRJUDPDGHDFWLYLGDGHVSDUWH 7DEOD&URQRJUDPDGHDFWLYLGDGHVSDUWH 7DEOD'HSUHFLDFLyQGHODVLQYHUVLRQHVILMDVLPSOHPHQWDFLyQ 7DEOD)OXMRQHWRGHLQYHUVLRQHVLPSOHPHQWDFLyQ 7DEOD&RVWRVGHRSHUDFLyQLPSOHPHQWDFLyQ 7DEOD3UHVXSXHVWRGHLQYHUVLRQHV LPSOHPHQWDFLyQ 7DEOD3UHVXSXHVWRGH9HQWDVPLOORQHVGHSHVRVLPSOHPHQWDFLyQ 7DEOD3UHSXHVWRGHLQJUHVRV\FRVWRVLPSOHPHQWDFLyQ 7DEOD)OXMRQHWRGH2SHUDFLRQHVLPSOHPHQWDFLyQ 7DEOD)OXMRQHWRGHFDMDLPSOHPHQWDFLyQ 7DEOD&RVWRVGH2SHUDFLyQ VLQLPSOHPHQWDFLyQ 7DEOD)OXMRQHWRGHFDMDVLQLPSOHPHQWDFLyQ 7DEOD)OXMRQHWRRSHUDFLRQDOVLQLPSOHPHQWDFLyQ 7DEOD8WLOLGDGHVFRPSDUDGDVVLQLPSOHPHQWDFLyQ 7DEOD9HQWDV±$QiOLVLVVHQVLELOLGDGDXPHQWRYHQWDV 7DEOD&RVWRVGHRSHUDFLyQ±$QiOLVLVVHQVLELOLGDGDXPHQWRYHQWDV 7DEOD)OXMRQHWRGHRSHUDFLRQHV±$QiOLVLVVHQVLELOLGDGDXPHQWR YHQWDV 7DEOD)OXMRQHWRGHFDMD±$QiOLVLVVHQVLELOLGDGDXPHQWRYHQWDV 7DEOD&RVWRVGHRSHUDFLyQ±$QiOLVLVVHQVLELOLGDGDXPHQWRFRVWRV 7DEOD)OXMRQHWRRSHUDFLRQDO±$QiOLVLVVHQVLELOLGDGDXPHQWR FRVWRV 7DEOD)OXMRQHWRGHFDMD±$QiOLVLVVHQVLELOLGDGDXPHQWRFRVWRV 7DEOD)OXMRQHWRRSHUDFLRQDO$QiOLVLVVHQVLELOLGDGDXPHQWRHQ FRVWRV\YHQWDV 7DEOD)OXMRQHWRGHFDMD$QiOLVLVVHQVLELOLGDGDXPHQWRHQ 10 FRVWRV\YHQWDV 7DEOD(PSOHDGRVGHODHPSUHVD 7DEOD3DSHOHV 7DEOD)RUPDWR7LQWDV 7DEOD(VWDGRGH3HUGLGDV\*DQDQFLDVGHODHPSUHVD 7DEOD(VSHFLILFDFLRQHVGHOD%DODQ]D 7DEOD1RPLQD$xR 7DEOD1RPLQDDxR 7DEOD1RPLQDDxR 7DEOD%DODQFH*HQHUDOGHOD(PSUHVD 7DEOD1RPLQDSUHVXSXHVWDGDHQODLPSOHPHQWDFLyQGHO 6LVWHPDGHFRVWRV 11 /,67$'(),*85$6 SiJ )LJXUD(OHPHQWRVGHOFRVWRGHXQSURGXFWR )LJXUD2UJDQLJUDPDGHODHPSUHVD )LJXUD'LVWULEXFLyQGHSODQWDGHODHPSUHVD )LJXUD3URFHVRGHODHPSUHVD )LJXUD'LDJUDPDGH3URFHVR 3URGXFWLYR )LJXUDÈUHDGH3URGXFFLyQ )LJXUD'LDJUDPDGHRSHUDFLRQHVGHOSURFHVRSURGXFWLYR )LJXUD2UGHQGHSURGXFFLyQDQWLJXD )LJXUD'LDJUDPDGH3URFHVRGHOÈUHDGHGLVHxR )LJXUD'LDJUDPDGH3URFHVRVGHOÈUHDGHLPSUHVLyQ )LJXUD'LDJUDPDGH3URFHVRGH(QFXDGHUQDFLyQ )LJXUD'LDJUDPDGHRSHUDFLRQHV)XQFLRQDPLHQWRFRQWDEOH )LJXUD'LDJUDPDGHRSHUDFLRQHV)XQFLRQDPLHQWRFRPHUFLDO )LJXUD'LDJUDPDGHRSHUDFLRQHV3XEOLFLGDGR )LJXUDPRYLPLHQWRVHQHOiUHDGHHQFXDGHUQDFLyQ )LJXUDPRYLPLHQWRVHQHOiUHDGHHQFXDGHUQDFLyQ )LJXUDPRYLPLHQWRVHQHOiUHDGHHQFXDGHUQDFLyQ )LJXUD)RUPDWRGHSURGXFFLyQLPSOHPHQWDGR )LJXUD&RQWUROGHODSURGXFFLyQ )LJXUD'LVHxRHQSROLFURPtD )LJXUD'LVHxRHQDPDULOOR )LJXUD'LVHxRHQ&LDQ )LJXUD'LVHxRHQPDJHQWD )LJXUD'LVHx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tD )LJXUD'LDJUDPDGHRSHUDFLRQHV WDORQDULRVHQSROLFURPtD )LJXUD'LDJUDPDGHRSHUDFLRQHVKRMDVPHPEUHWHDGDV )LJXUD&RQWUROGHSURGXFFLyQ )LJXUD,PSXHVWRVVREUHODUHQWD )LJXUD%DODQ]DGLJLWDO2KDXV 13 $1(;26 SiJ $ (PSOHDGRVGHODHPSUHVD % &RORU.H\VHSDUDFLyQGHFRORUHV & 0RQWDMHV ' 3RUWDIROLRGHSURGXFWRV ( 7LSRVGHSDSHOHV ) )RUPDWRSDUDFDOFXORGHXWLOL]DFLyQGHWLQWDV * )RUPDWRGHFRQWUROGHFRVWRV + 0DTXLQDULDGHODHPSUHVD , %DODQFH*HQHUDO - (VWDGRGHUHVXOWDGRV . 'LDJUDPDGHRSHUDFLRQHVGHGLIHUHQWHVSURGXFWRV / )RUPDWRGH&RQWUROGH3URGXFFLyQ 0 7DEODGHLPSXHVWRVREUHODUHQWDDxRJUDYDEOH 1 &RWL]DFLyQEDODQ]DGLJLWDO 2 &RWL]DFLyQ7DEOHURLQGLFDGRUGHSURGXFFLyQ 3 14 1RPLQD3UHVXSXHVWDGD 5(680(1 /D OLWRJUDItD %ROtYDU HV XQD HPSUHVDOLWRJUiILFDGHGLFDGDDSURGXFLUSDSHOHUtD SXEOLFLGDG SURSDJDQGD \ FXDOTXLHU WLSR GH WUDEDMR LPSUHVR PHGLDQWH XQ SURFHVROLWRJUiILFR3RUWDOUD]yQGHQWURGHODHPSUHVDVHKL]RLQGLVSHQVDEOH FRQWDUFRQXQVLVWHPDGHFRVWRVH[DFWRTXHOHSHUPLWLHUDFRQRFHUGHPDQHUD FHUWHUDORVFRVWRVGHSURGXFLUXQGHWHUPLQDGRSURGXFWR 3DUWLHQGRGHOGLDJQRVWLFRLQLFLDOTXHVHOHUHDOL]yDODHPSUHVDVHLGHQWLILFDURQ XQDV YDULDEOHV GH LQYHVWLJDFLyQ \ DQiOLVLV FRPR IXHURQ HVWXGLR GH ODV DFWLYLGDGHV \ RSHUDFLRQHV GHQWUR GHO SURFHVRSURGXFWLYRPpWRGRV\WLHPSRV SURFHVRV\WLHPSRVHVWiQGDUHVGHSURGXFFLyQ &RQ ORV HVWXGLRV UHDOL]DGRV HQ ODV GLIHUHQWHV iUHDV GH OD HPSUHVD VH HVWDEOHFLHURQORVFRVWRVHVWiQGDUHVGHSURGXFFLyQSDUDORVSURGXFWRVTXHFRQ PD\RUIUHFXHQFLDVHUHDOL]DQGHQWURGHODHPSUHVD\VHGHMyHVWDEOHFLGDXQD IRUPXODSDUDTXHHQXQPRPHQWRGDGRVHSXHGDGHWHUPLQDUHOFRVWRHVWiQGDU GHXQSURGXFWRTXHQRVHHQFXHQWUHDQDOL]DGRGHQWURGHOHVWXGLR /D LQYHVWLJDFLyQ GHMR SODQWHDGDV ODV IDVHV SUHVXSXHVWRV DGTXLVLFLyQ GH DFWLYRV ILMRV \ UHQWDELOLGDG TXH WUDHUtD SDUD OD HPSUHVD OD LPSOHPHQWDFLyQ GH XQ VLVWHPD GH FRVWRV SRU RUGHQHV GH SURGXFFLyQ TXH QR VROR WUDH SDUD OD HPSUHVD RUJDQL]DFLyQ HILFLHQFLD \ HILFDFLD VLQR SULQFLSDOPHQWH HO FRQRFLPLHQWR UHDO GH VXV FRVWRV \ SRU OR WDQWR SRGHU EULQGDUOH D VXV FOLHQWHV XQSUHFLRFRPSHWLWLYR\KRQHVWR ,JXDOPHQWH VH UHDOL]y XQD HYDOXDFLyQ ILQDQFLHUD GH ORV SUHVXSXHVWRV GH OD LPSOHPHQWDFLyQ OD FXDO DUURMR XQD 7DVD ,QWHUQD GH 5HWRUQR 7,5 \ DO PLVPRWLHPSRVHHYDOXyFXDOHVVHULDQODVXWLOLGDGHVGHOD/LWRJUDItD%ROtYDUVLQ LPSOHPHQWDUHOHVWXGLRDGHPiVGHTXHVHKLFLHURQDQiOLVLVGHVHQVLELOLGDGHQ 15 GRQGHVHSUHVHQWDURQYDULRVSDQRUDPDVFRQDXPHQWRVHQYHQWDV\HQFRVWRV GHRSHUDFLyQ 16 680$5< /LWRJUDItD%ROt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tD %ROtYDU )XUWKHUPRUH WKH VWXG\ UHFRJQL]HV WKH LPSRUWDQFH RI NQRZLQJ WKH UHDO FRVWV LQYROYHG LQ SURGXFLQJ D JRRG DQG KRZ XVLQJ WKLV NQRZOHGJH ZLOO PDNH LW SRVVLEOHWRRIIHUDFKHDSHUDQGEHWWHUILQDOSURGXFWWRWKHILQDOFRVWXPHU 17 ,1752'8&&,21 /DVRUJDQL]DFLRQHVIXHURQFUHDGDVGHODFDSDFLGDGKXPDQDSDUDDVRFLDUVHFRQ XQILQFRP~QSHURDVRFLDUVHQRHVVXILFLHQWHUD]yQSDUDOOHYDUDDFDERWDOILQ SXHVXQDRUJDQL]DFLyQFXHQWDFRQPD\RUFRPSOHMLGDGTXHODPLVPDDVRFLDFLyQ HQVLDODVRFLDUVHORVVHUHVKXPDQRVFRPSUHQGHQTXHWUDEDMDUSRUXQPLVPR REMHWLYR UHTXLHUH DSURSLDUVH GH WDUHDV LQGLYLGXDOHV TXH FRQMXQWDPHQWH \ GLULJLGDV HQ VXV GLVWLQWDV HWDSDV SXHGHQ FUHDU XQD VLQHUJLD SDUD ORJUDQ REWHQHU XQ ELHQ FRP~Q 3RU OR WDQWR OD GLIHUHQFLD UDGLFD HQWUH FUHDU XQD RUJDQL]DFLyQ TXH SXHGD VREUHYLYLU \ ORJUDU XQ ILQ R OR TXH VHULD OR PLVPR VREUHYLYLUHQXQPHUFDGR 8Q PHUFDGR SXHGH VHU WDQ FRPSOHMR FRPR OD PLVPD RUJDQL]DFLyQ \ HV SUHFLVDPHQWH HO PHUFDGR TXLHQ GHILQH D XQD RUJDQL]DFLyQ (Q VXV LQLFLRV ORV PHUFDGRV HUDQ ORV TXH WHQGtDQ D DGDSWDUVH D ODV RUJDQL]DFLRQHV \ D VXV FRPSRQHQWHV DGHPiV GH TXH SULQFLSDOPHQWH VXV GHPDQGDQWHV GH ELHQHV \ VHUYLFLRV GHEtDQ DFRSODUVH D OR TXH ODV HPSUHVDV RIUHFtDQ $ PHGLGD TXH OD HFRQRPtDIXHFUHFLHQGR\ORVPHUFDGRVVHIXHURQH[SDQGLHQGRFRPHQ]DURQD VXUJLU RUJDQL]DFLRQHV TXH FRPHQ]DURQ D HQWHQGHU PHMRU HO IHQyPHQR GH H[SDQVLyQ GH HVWRV PHUFDGRV \ FRPHQ]DURQ D IRU]DU D WRGDV ODV RUJDQL]DFLRQHV D TXH VH DFRSODUDQ DO 0HUFDGR \ QR ORV PHUFDGRV D ODV RUJDQL]DFLRQHV (Q HO SUHVHQWH ODV RUJDQL]DFLRQHV KDQ HPSH]DGR D LQYROXFUDU PD\RUHV UHFXUVRV DO SHUIHFFLRQDPLHQWR GH VXV SURFHVRV SDUD SRGHU DFRSODUVH D XQ PHUFDGR FRPSHWLWLYR TXH DKRUD ODV URGHD FRQ PD\RU IXHU]D DGHPiV GH DGDSWDUVH D XQD GHPDQGD TXH SURSRUFLRQH PD\RU VDWLVIDFFLyQ DO FOLHQWH FRPSOHPHQWDGRVSRUYDULDEOHVFRPRXQEXHQSUHFLRFDOLGDG\VHUYLFLR 18 &RQ UHVSHFWR DO SUHFLR HV XQD YDULDEOH TXH PDUFD OD GLIHUHQFLD HQWUH SRGHU FRPSHWLU \ KDFHU GLQHUR /DV RUJDQL]DFLRQHV WLHQHQ TXH ORJUDU VHU HILFLHQWHV SDUD ORJUDU TXH ORV FRVWRV LPSOLFDGRV HQ SURGXFLU XQ ELHQ GLVPLQX\DQ D WDO SXQWRTXHOHSHUPLWDQDODHPSUHVDFRPSHWLU\DVXYH]REWHQHUXWLOLGDGHV/R DQWHULRU HV XQD WDUHD DUGXD \ D YHFHV FDVL LPSRVLEOH GH UHDOL]DU GHELGR D OD FRPSOHMLGDGGHORVSURFHVRVLQYROXFUDGRVHQODSURGXFFLyQGHODHPSUHVDSRU OR TXH ORV GLULJHQWHV GH ODV HPSUHVDV HQFDPLQDQ UHFXUVRV FRQ HO ILQ GH UHRUJDQL]DU \ DQDOL]DU SURFHVRV TXH ODV YXHOYDQ PDV FRPSHWLWLYDV \ HILFLHQWHV 3DUD HO WUDEDMR GH JUDGR ³,PSOHPHQWDFLyQ GH XQ 6LVWHPD GH &RVWRV SRU 2UGHQHV GH 3URGXFFLyQ´ VH ORJUy HQFRQWUDU HVWiQGDUHV GH SURGXFFLyQ PHGLDQWH HVWXGLRV GH DFWLYLGDGHV \ GH PRYLPLHQWRV ORV HVWiQGDUHV GH SURGXFFLyQ SHUPLWHQ D OD HPSUHVD D SDUWH GH SODQLILFDU \ SURJUDPDU OD SURGXFFLyQ FRQRFHU VXV FRVWRV GH pVWD IRUPD SRGHU RIUHFHU D VXV FOLHQWHV SUHFLRVFRPSHWLWLYRVTXHWHUPLQHQGHEULQGDUVDWLVIDFFLyQGHORVPLVPRV\SRU ORWDQWRJDUDQWL]DUODSHUPDQHQFLD\ILGHOLGDGGHHVWRVFRQODOLWRJUDItD%ROtYDU 3RU OR DQWHULRU HV LPSUHVFLQGLEOH SDUD OD HPSUHVD QR VROR FRQWDU FRQ ORV HVWiQGDUHV\DQiOLVLVREWHQLGRVGHQWURGHOHVWXGLRVLQRWDPELpQLPSOHPHQWDU HO VLVWHPD GH FRVWRV SRU yUGHQHV GH SURGXFFLyQ TXH SHUPLWD FRQWURODU GH PDQHUD HILFLHQWH ORV FRVWRVGHODHPSUHVD3RUWDOUD]yQHOWUDEDMRGHJUDGR GHMy SODQWHDGDV ODV IDVHV GH OD LPSOHPHQWDFLyQ FRPSUD GH DFWLYRV SUHVXSXHVWRV \ HYDOXDFLyQ ILQDQFLHUD GH OD LPSOHPHQWDFLyQ GHO VLVWHPD GH FRVWRV SRU yUGHQHV GH SURGXFFLyQ SDUD TXH OD HPSUHVD DQDOLFH \ WRPH OD GHFLVLyQGHLPSOHPHQWDUGLFKRVLVWHPD 19 0$5&2*(1(5$/<0(72'2/2*,&2 ,'(17,),&$&,21 1RPEUHGHOSUR\HFWR ,03/(0(17$&,21 '( 81 6,67(0$ '( &26726 325 25'(1(6 '( 352'8&&,21 'HVFULSFLyQ (O HVWXGLR SUHVHQWDGR HQ HVWH SUR\HFWR VH UHDOL]y GHQWUR GH XQD HPSUHVD OLWRJUiILFD/DHPSUHVDHVWiXELFDGDHQODFLXGDGGH3HUHLUD\DFWXDOPHQWHHV UHFRQRFLGDGHQWURGHOJUHPLRSRUWHQHUPiVGHDxRVGHH[SHULHQFLD3RUOR DQWHULRU HV LPSRUWDQWH VDEHU TXH OD /LWRJUDItD %ROtYDU HV XQD HPSUHVD GHGLFDGD D OD LPSUHVLyQ GH WRGR WLSR GH SDSHOHUtD FRPR SDSHOHUtD GH XQD HPSUHVD KRMDV FDUWD IDFWXUDV UHFLERV GH FDMD VREUHV SXEOLFLGDG \ SURSDJDQGD DILFKHV YRODQWHV HWLTXHWDV WDUMHWDV FRPHUFLDOHV \ HQ JHQHUDO FXDOTXLHUWLSRGHWUDEDMRLPSUHVR\DVHDHQXQDGRVWUHVWLQWDVRSROLFURPtD (Q OD HPSUHVD /LWRJUDItD %ROtYDU HO HVWXGLR VH FRQFHQWUy SULQFLSDOPHQWH HQ HO iUHD GH SURGXFFLyQ HQ GRQGH VH LPSOHPHQWR XQ VLVWHPD GH FRVWRV SRU yUGHQHV GH SURGXFFLyQ 3DUD OD LPSOHPHQWDFLyQ VH KL]R QHFHVDULR XQ HVWXGLR WDQWR GH WLHPSRV FRPR GH FRVWRV HVWiQGDUHV \ XQ VHJXLPLHQWR GXUDQWH DOJXQRVPHVHVSDUDORJUDUXQDSURSXHVWDDGHFXDGDGHODLPSOHPHQWDFLyQGHO VLVWHPDGHFRVWRVSRUyUGHQHVGHSURGXFFLyQ (O HVWXGLR WXYR XQD GXUDFLyQ DSUR[LPDGD GH PHVHV WLHPSRHQHOFXDOVH KL]RXQDHVWUXFWXUDGHFRVWRVFRUUHFWDFRQODFXDOOD/LWRJUDItD%ROtYDUSXHGH UHDOL]DUFRWL]DFLRQHVH[DFWDV\SRVLFLRQDUVHDXQPiVHQHOPHUFDGROLWRJUiILFR DFWXDO 20 2%-(7,926 2EMHWLYRJHQHUDO 'HWHUPLQDUORVFRVWRVGHODHPSUHVD/LWRJUDItD%ROtYDUHQODSURGXFFLyQ GHXQSURGXFWR 2EMHWLYRV(VSHFtILFRV • ,GHQWLILFDUODVDFWLYLGDGHV\SURFHVRVGHFDGDXQRGHORVLQWHJUDQWHVGHO iUHDSURGXFWLYDGHODHPSUHVD • (VWDEOHFHUWLHPSRVHVWiQGDUHVGHSURGXFFLyQ • 1RUPDOL]DU HO SURFHVR SURGXFWLYR ORJUDQGR XQD SODQLILFDFLyQ GH OD SURGXFFLyQ • ,PSOHPHQWDUGHOVLVWHPDGHFRVWRVSRUyUGHQHVGHSURGXFFLyQ -867,),&$&,21 (O VHFWRU OLWRJUiILFR \ WLSRJUiILFR GHQWUR GH OD UHJLyQ HV XQ VHFWRU FDUHQWH GH SURFHVRVSURGXFWLYRVHVWDQGDUL]DGRV6RQSRFDVODVHPSUHVDVGHODUHJLyQTXH FXHQWDQ FRQ HVWXGLRV GH PpWRGRV \ WLHPSRV HVWDQGDUL]DFLyQ GH FRVWRV VLVWHPD GH FRWL]DFLRQHV HILFLHQFLD HQ ODSURGXFFLyQVLVWHPDGHFRVWRVHQWUH RWURV3RUWDOUD]yQODHPSUHVD/LWRJUDItD%ROtYDUQRSRGtDVHUODH[FHSFLyQ $FWXDOPHQWH OD OLWRJUDItD %ROtYDU FXHQWD FRQ XQ SUHVWLJLR GHQWUR GH OD FLXGDG TXHOHKDQGDGRGHQWURGHOVHFWRUDxRVGHIXQFLRQDPLHQWR\VREUHWRGRGH H[SHULHQFLD SHUR DO PLVPR WLHPSR OD HPSUHVD KD VHQWLGR OD QHFHVLGDG GH PHMRUDU VX SURFHVR SURGXFWLYR SDUD DVt ORJUDU GHVGH EDVHV UHDOHV VHU PDV 21 FRPSHWLWLYRGHQWURGHXQPHUFDGRHQGRQGHVHKDYXHOWRPDVLPSRUWDQWHSDUD ODVHPSUHVDVDFDSDUDUFOLHQWHVTXHREWHQHUXQDYHUGDGHUDXWLOLGDG 3RU OR DQWHULRU VH KL]R LPSUHVFLQGLEOH HVWDEOHFHU HVWiQGDUHV GHQWUR GH OD HPSUHVD TXH OH SHUPLWLHUDQ YROYHU PiV HILFLHQWHV ORV SURFHVRV \ GH HVWD PDQHUD VDFDUOH HO PHMRU SURYHFKR D WRGD OD LQIUDHVWUXFWXUD FRQ OD TXH DFWXDOPHQWHFXHQWDODHPSUHVD 3RU WDO UD]yQ SDUD OD LQYHVWLJDFLyQ VH KL]R QHFHVDULR UHFROHFWDU WDQWR LQIRUPDFLyQKLVWyULFDGHODHPSUHVD\GHOVHFWRUOLWRJUiILFR\DOPLVPRWLHPSR UHFROHFWDU LQIRUPDFLyQ SULPDULD 'HQWUR GH OD LQIRUPDFLyQ SULPDULD OD LQYHVWLJDFLyQFRQWyFRQODLQJHQLHUtDGHPpWRGRVSDUDODHVWDQGDUL]DFLyQGHOD SURGXFFLyQHQODTXHVHXWLOL]yODWRPDGHWLHPSRV\HODQiOLVLVGHODVGLVWLQWDV DFWLYLGDGHV TXH UHDOL]DQ FDGD XQR GH ORV WUDEDMDGRUHV GH OD HPSUHVD ,JXDOPHQWH VH LPSOHPHQWDURQ GLVWLQWRV IRUPDWRV SDUD DVt OOHYDU FRQWUROHV HQ HOSURFHVR\SRGHUOOHJDUDDILQDUGDWRVFRVWRV\WLHPSRV $17(&('(17(6 /D OLWRJUDItD %ROtYDU IXH FUHDGD HQ HO DxR GH SRU HO VHxRU -RUJH 0DUtQ DFWXDOSURSLHWDULR(OQRPEUHGHODHPSUHVDVHKL]RHQKRPHQDMHDOOLEHUWDGRU 6LPyQ%ROtYDU(QXQFRPLHQ]RODHPSUHVDVHXELFRHQODFDUUHUDVpSWLPDFRQ FDOOH HQ WRGR HO FHQWUR GH OD FLXGDG \ FRPHQ]y RIUHFLHQGR D VXV FOLHQWHV WUDEDMRV GH WLSR WLSRJUiILFR FRQWDQGR SDUD HO SURFHVR FRQ GRV PDTXLQDV &KDQGOHUGH\XQDWDUMHWHUD\XQDJXLOORWLQDGHSDODQFDIXHHQHVWH VLWLRGRQGHODHPSUHVDVHHVWDEOHFLyORVSULPHURVDxRV $xRVPDVWDUGHODHPSUHVDSDVRGHODSULPHUDXELFDFLyQDXQORFDODOTXLODGR HQ OD FDUUHUD VpSWLPD HQWUH FDOOHV \ 'XUDQWH HO WLHPSR TXH VH HVWDEOHFLyDOOtVHDGTXLULHURQSLQ]DV*XWHPEHUJ\XQD0HUFHGHVGHó\DO PLVPRWLHPSRVHLQWURGXMRDOSURFHVRSURGXFWLYRODLPSUHVLyQOLWRJUiILFDFRQOD DGTXLVLFLyQ GH XQD PDTXLQD 0XOWLOLWK 'HQWUR GH HVWH SHULRGR OD 7LSRJUDItD 22 %ROtYDU QRPEUH GH OD pSRFD VH FRQVDJUR FRPR XQD HPSUHVD LPSRUWDQWH GHQWURGHODFLXGDG\DTXHSURSRUFLRQDEDDVXVFOLHQWHVVDWLVIDFFLyQFDOLGDG\ EXHQVHUYLFLR &RQ HO SRVLFLRQDPLHQWR TXH LED WHQLHQGR OD HPSUHVD ORJUR WHQHU XQ FDSLWDO VXILFLHQWHSDUDFRPSUDUXQORWHHQODFDOOHHQWUHFDUUHUD\FRQVWUXLU DOOt XQ ORFDO GH PA HQ GRQGH TXHGDURQ PDV DPSOLRV \ SXGLHURQ LPSOHPHQWDU DXQ PDV HO SURFHVR OLWRJUiILFR \ GHMDU HO WLSRJUiILFR VROR SDUD XQDV GHWHUPLQDGDV DFWLYLGDGHV 3DUD WDO ILQ OD HPSUHVD DGTXLULy YDULDV PDTXLQDVOLWRJUiILFDVSDUDHOSURFHVRGHLPSUHVLyQGHWUDEDMRVDXQDRYDULDV WLQWDVRSROLFURPtDV\IXHGHMDQGRDODVPDTXLQDVWLSRJUiILFDVSDUDQXPHUDU UHSXMDU\WURTXHODU,JXDOPHQWHSRUHOFDPELRGHILQLWLYRDOLWRJUDItDRIIVHWVH KL]R QHFHVDULR DGTXLULU XQ FRPSXWDGRU $SSOH SDUD HO GLVHxR JUDILFR GH ORV GLVWLQWRV WUDEDMRV \ DVt SRGHU HQYLDU HVWH GLVHxR D IRWRPHFiQLFD $GLFLRQDOPHQWH VH LQFRUSRUR D OD HPSUHVD HO VHUYLFLR GH SDSHOHUtD WDQWR SDUD ORVFOLHQWHVGHODOLWRJUDItDFRPRSDUDQXHYRVFOLHQWHV 'XUDQWH ORV VLJXLHQWHV DxRV GH XELFDFLyQ HQ HO ORFDO SURSLR OD /LWRJUDItD %ROtYDUVHFRQVDJURDXQPiVGHQWURGHODFLXGDGORJUDQGRSURGXFLUSDSHOHUtD D LPSRUWDQWHV FOLHQWHV GHQWUR GH OD UHJLyQ OR TXH KL]R TXH FDGD YH] OD HPSUHVD VH KLFLHUD PDV VyOLGD (Q )HEUHUR GH IHFKDGHOWHUUHPRWRTXH VDFXGLyDODFLXGDGGH3HUHLUDODHPSUHVDVHYLRDIHFWDGDSRUHOVLVPRORTXH OOHYR D FRORFDU YDULDV FROXPQDV GHQWUR GH ODV LQVWDODFLRQHV SDUD PD\RU VHJXULGDG $xRV PDV WDUGH OD HPSUHVD UHFXSHUDGD SDUFLDOPHQWH SRU ODV SHUGLGDV TXH KDEtDGHMDGRHOVLQLHVWURYLQRHOWHUUHPRWRGH(QHURGHHQHVWDRFDVLyQ ODV LQVWDODFLRQHV TXHGDURQ SDUFLDOPHQWH GHVWUXLGDV \ OD DOFDOGtD PXQLFLSDO GHFLGLyTXHGLFKRVSUHGLRVSDVDUtDQDUHQRYDFLyQXUEDQD\VHFRQYHUWLUtDQHQ SDUTXHV /D HPSUHVD FRPHQ]y XQD FULVLV HFRQyPLFD \ SURFHGLy HQWRQFHV D YHQGHUYDULDVPDTXLQDVDFDEDUFRQODSDSHOHUtDSDVDUDXQORFDODOTXLODGR\ 23 YHQGHUODVLQVWDODFLRQHVHQGRQGHHVWDEDRFXSDGDODHPSUHVD3RUORWDQWROD HPSUHVDVHXELFRHQODFDUUHUDHQWUHFDOOHV\HQGRQGHVHHQFXHQWUD DFWXDOPHQWH (Q HVWH PRPHQWR OD OLWRJUDItD %ROtYDU FXHQWD FRQ WUDEDMDGRUHV GH ORV FXDOHV VH RFXSDQ GHO iUHD GH SURGXFFLyQ \ GHO iUHD DGPLQLVWUDWLYD \ ILQDQFLHUDDQH[R$/DHPSUHVDFXHQWDSDUDHOSURFHVRGHLPSUHVLyQFRQXQ HTXLSR FRPSOHWR GH GLVHxR JUDILFR SDUD ORV UHTXHULPLHQWRV GHO FOLHQWH FRQ PDTXLQDV OLWRJUiILFDV OD *72 SDUD WUDEDMRV GH DOWtVLPD FDOLGDG JUDQGHV YRO~PHQHVRSROLFURPtDV\OD+DPDGDSDUDWUDEDMRVGHPHQRUHVYRO~PHQHV\ TXH VHDQ GH XQD R GRV WLQWDV ,JXDOPHQWH VH FXHQWD FRQ XQD PDTXLQD WLSRJUiILFD HQ OD FXDO VH KDFHQ WUDEDMRV GH UHSXMDGRV WURTXHODGRV \ QXPHUDFLRQHV \ XQD JXLOORWLQD /D HPSUHVD FXHQWD FRQ ORV HOHPHQWRV QHFHVDULRVSDUDSRGHUEULQGDUDOFOLHQWHXQSURGXFWRWHUPLQDGRGHDOWDFDOLGDG GHQWUR GH OD HQFXDGHUQDFLyQ FRPR OR VRQ FRVHGRUD HPEORFDGRUD SHUIRUDGRUDHQWUHRWUDV 7DEOD0DTXLQDULD $5($ 0$48,1$ ',6(f2*5$),&2 &RPSXWDGRU ,PSUHVRUD/DVHU 6FDQQHU 4XHPDGRU ,035(6,21 *XLOORWLQD *72 +DPDGD 3LQ]D (1&8$'(51$&,21 &RVHGRUD 3HUIRUDGRUD (PEORFDGRUD )XHQWH/LWRJUDItD%ROtYDU 24 1RREVWDQWHODHPSUHVDFXHQWDFRQXQDEXHQDLQIUDHVWUXFWXUDHQHOSURFHVR SURGXFWLYR SHUR DO PLVPR WLHPSR QR KDEtD VXIULGR QLQJ~Q FDPELR GHVGH HO PRPHQWRGHODFUHDFLyQGHODHPSUHVDORTXHKDFLDTXHWRGRVORVSURFHVRVGH OD HPSUHVD IXHUDQ HPStULFRV \ UHDOL]DGRV FRQ EDVH HQ OD H[SHULHQFLD TXH DSRUWDED FDGD XQR GH ORV WUDEDMDGRUHV D VX GHWHUPLQDGD DFWLYLGDG ,JXDOPHQWH HO VLVWHPD GH FRVWRV HUD WRWDOPHQWH HPStULFR QR KDEtD QLQJXQD EDVH VyOLGD VREUH OD FXDO OD HPSUHVD SXGLHUD FRWL]DU D VXV FOLHQWHV \ DVt FRQRFHU UHDOPHQWH FXDOHV HUDQ VXV FRVWRV GH SURGXFFLyQ \ GH HVWD PDQHUD SRGHU REWHQHU XQD XWLOLGDG \ DO PLVPR WLHPSR VHU FRPSHWLWLYR /D HPSUHVD SDUD GHGXFLU ORV FRVWRV GHQWUR GH XQD FRWL]DFLyQ KDFLD QRUPDOPHQWH OR VLJXLHQWH 3UHFLR3DSHO3ODQFKD'LVHxR0RQWRHPStULFRSDUD022SHUDULRV 0RQWRHPStULFRSDUD02(QFXDGHUQDFLyQ[ (OSUHFLRSDUDXQGHWHUPLQDGRFOLHQWHORYDULDEDQFDPELDQGRHOSRUFHQWDMHGH UHQWDELOLGDG /D HPSUHVD GXUDQWH HVWRV ~OWLPRV DxRV FDOFXOD TXH KD LGR SHUGLHQGR HQWUH HO \ HO GH ORV FOLHQWHV LPSRUWDQWHV \ UHSUHVHQWDWLYRV \D TXH RWUDV HPSUHVDV GH OD FRPSHWHQFLD RIUHFHQ SDTXHWHV PXFKR PDV DWUDFWLYRV \ IDYRUDEOHV TXH GHMDURQ D OD /LWRJUDItD VLQ XQD EDVH FRQFUHWDSDUDSRGHUFRPSHWLUFRQXQEXHQSUHFLR /,0,7$&,21(6 (OHVWXGLRSUHWHQGtDGHVGHXQSULQFLSLRLPSOHPHQWDUXQVLVWHPDGHFRVWRVSRU yUGHQHV GH SURGXFFLyQ 3DUD WDO LPSOHPHQWDFLyQ VH KDFLD QHFHVDULR UHDOL]DU GLIHUHQWHV HVWXGLRV TXH SHUPLWLHUDQ HQWUHJDU D OD HPSUHVD KHUUDPLHQWDV QHFHVDULDV SDUD FRQRFHU UHDOPHQWH FRVWRV \ SUHFLRV GH VXV SURGXFWRV \ DO PLVPRWLHPSRORJUDUXQDSODQLILFDFLyQDGHFXDGDGHVXSURGXFFLyQFRQWLHPSRV HVWiQGDU \ DVt SRGHU EULQGDUOH D VXV FOLHQWHV PD\RU VDWLVIDFFLyQ SRU 25 HQWUHJDUOHV VLHPSUH ORV WUDEDMRV HQ OD IHFKD GH HQWUHJD SDFWDGD GHVGH HO SULQFLSLR 3RUORDQWHULRUORTXHVHORJURFRQHOHVWXGLRIXHSUHFLVDPHQWHLGHQWLILFDUXQRV HVWiQGDUHVGHSURGXFFLyQTXHSHUPLWLHUDQDODHPSUHVDUHDOL]DUSODQLILFDFLRQHV \ GHWHUPLQDU ORV FRVWRV UHDOHV GH SURGXFFLyQ 3HUR HV LPSRUWDQWH PHQFLRQDU TXH OD OLWRJUDItD %ROtYDU HV XQD HPSUHVD GLULJLGD GHVGH HO FRPLHQ]R SRU VX SURSLHWDULR(QHVWRVFDVRVHQGRQGHHOSURSLHWDULRIXHTXLHQYLRSURJUHVDUVX HPSUHVD FRQ FRQRFLPLHQWRV HPStULFRV SRU OR TXH HV GLItFLO GHPRVWUDUOH TXH FRQ HVWXGLRV GH LQJHQLHUtD VH ORJUy FRQRFHU FRVWRV UHDOHV TXH HQ DOJXQRV FDVRVDXPHQWDURQRGLVPLQX\HURQFRQUHODFLyQDORVFRVWRVFRQORVTXHDQWHV GHOHVWXGLRVHFRWL]DEDHQODHPSUHVD 6HKDFHHQPXFKDVRFDVLRQHVGLItFLOGHPRVWUDUDSHUVRQDVTXHOOHYDQSRUDxRV PDQHMDQGRODHPSUHVDFRPRHOORVPLVPRVFUHtDQTXHGHEtDVHUFDPELDUOHVOD PHQWDOLGDG \ GHPRVWUDUOHV FRQ IXQGDPHQWRV WHyULFRV \ SUiFWLFRV TXH HO HVWXGLRWUDHPXFKRVEHQHILFLRVDODHPSUHVDSRUTXHDXQTXHDKRUDORVFRVWRV UHDOHVKDQGLVPLQXLGRFRQUHODFLyQDORTXHVHSHQVDEDDQWHVGHOHVWXGLRHVWR QR VLJQLILFD TXH VH GHEH UHEDMDU HO SUHFLR DO FOLHQWH VLQR SRU HO FRQWUDULR VLJQLILFDTXHSDUDFRPSHWLUHQHOPHUFDGRVHSXHGHWUDEDMDUFRQXQPDUJHQ GHXWLOLGDGPD\RUSDUDODHPSUHVD ,JXDOPHQWH VH HQFXHQWUDQ WUDEDMDGRUHV TXH OOHYDQ YDULRV DxRV WUDEDMDQGR GHQWUR GH OD HPSUHVD \ TXH FRQ ORV DxRV VH KDQ DGXHxDQGR \ DSURSLDGR GH VXV IXQFLRQHV 3RU HVWD UD]yQ HV GLItFLO UHDOL]DU FDPELRV GHQWUR GH VXV IXQFLRQHV \ GH ODV DFWLYLGDGHV TXH KDELWXDOPHQWH UHDOL]DEDQ GHQWUR GH OD HPSUHVD $O FRPLHQ]R GHO HVWXGLR IXH GLItFLO FDPELDU KiELWRV FRPR OR IXH HO TXH WUDWDUDQ GH VHJXLU ORV SURFHVRV VLHPSUH GH OD PLVPD PDQHUD SDUD DVt SRGHU KDFHU OD PHGLFLyQ GH ORV WLHPSRV GH ODV DFWLYLGDGHV WDPELpQ FRQ OD LPSOHPHQWDFLyQ GH IRUPDWRV HQ PXFKDV RFDVLRQHV QR HUDQ OOHQDGRV GH PDQHUD FRUUHFWD ,QFOXVR HQ ORV PRPHQWRV HQ TXH QR HVWDEDQ SUHVHQWHV ORV 26 HQFDUJDGRVGHOHVWXGLRHOiUHDGHSURGXFFLyQGHQXHYRODHPSUHVDIXQFLRQDED FRPRORYHQLDKDFLHQGR 6HFUHHHQWRQFHVTXHDXQTXHSDUWHGHODHPSUHVDKDSHUFLELGRORVEHQHILFLRV GHO HVWXGLR HQ PXFKDV RFDVLRQHV D ORV WUDEDMDGRUHV VH OHV GLILFXOWD VDFDU HO WLHPSR QHFHVDULR SDUD OOHQDU ORV UHVSHFWLYRV IRUPDWRV TXH D\XGDQDWHQHUXQ VHJXLPLHQWR GH OD SURGXFFLyQ \ HVWDU UHYLVDQGR \ FRPSUREDQGR ORV WLHPSRV HVWiQGDUHV 7RGRORDQWHULRUVHUHVXPHHQTXHHVQHFHVDULRTXHODHPSUHVDFXHQWHFRQXQ -HIH GH 3URGXFFLyQ TXH QR WHQJD TXH FDUJDU FRQ WDQWDV IXQFLRQHV TXH LQYROXFUHQHOiUHDGHSURGXFFLyQ\DOJXQDVIXQFLRQHVDGPLQLVWUDWLYDVVLQRTXH SRU HO FRQWUDULR SXHGD GHGLFDUVH D IRQGR FRQ OD SURGXFFLyQ GH OD HPSUHVD \ SXHGD YHULILFDU \ FXPSOLU FRQ ODV YHUGDGHUDV IXQFLRQHV GH XQ MHIH GH SURGXFFLyQ ORJUDQGR HQWRQFHV PHGLDQWH ORV HVWiQGDUHV GH SURGXFFLyQ REWHQLGRV SRU HO HVWXGLR SODQLILFDU OD SURGXFFLyQ \ KDFHUOH VHJXLPLHQWR D ORV WUDEDMDGRUHVSDUDTXHHVWRVFXPSODQHQWUHRWUDVPXFKDVFRVDVFRQODVQXHYDV DFWLYLGDGHV TXH VH UHTXLHUHQ SDUD TXH HO VLVWHPD GH FRVWRV SXHGD LPSOHPHQWDUVHGHILQLWLYDPHQWH 1R REVWDQWH FHQWUiQGRQRV HQ OD VLWXDFLyQ HFRQyPLFDHQODTXHVHHQFXHQWUD ODOLWRJUDItDHVGLItFLODFRUWRSOD]RTXHVHSXHGDFRQWUDWDUQXHYRSHUVRQDOTXH SXHGDGHGLFDUVHFRPSOHWDPHQWHDODVIXQFLRQHVGHXQMHIHGHSURGXFFLyQ3RU OR TXH VH FUHH TXH OD PD\RU OLPLWDFLyQ TXH VH HQFXHQWUD SDUD TXH OD LPSOHPHQWDFLyQ GHO VLVWHPD GH FRVWRV VHD DGHFXDGD HV OD GLILFXOWDG HFRQyPLFDFRQODTXHFXHQWDODHPSUHVDSDUDFRQWUDWDUQXHYRSHUVRQDO\DVt UHDOL]DUXQUHGLVHxRGHIXQFLRQHVDGHFXDGR )2508/$&,21'(/352%/(0$ )RUPXODFLyQ 27 (O VHFWRU OLWRJUiILFR KD WHQLGR XQ DXPHQWR VLJQLILFDWLYR HQ FXDQWR D FRPSHWHQFLD GXUDQWH ORV ~OWLPRV DxRV HVWD FRPSHWHQFLD KD ORJUDGR TXH GHQWUR GHO JUHPLR FDGD XQD GH ODV HPSUHVDV VH HVPHUHQ SRU EULQGDUOH D VXV FOLHQWHV WUDEDMRV GH PX\ DOWD FDOLGDG \ D XQ EDMR SUHFLR /R DQWHULRU HQ FRQGLFLRQHVQRUPDOHVVHULDPX\EXHQRSDUDHOFOLHQWH3HURUHDOPHQWHTXLHQHV VH HVWiQ YLHQGR DIHFWDGRV SRU HVWD FRPSHWHQFLD VRQ ODV PLVPDV HPSUHVDV OLWRJUiILFDV TXLHQHV FRQ WDO GH UHWHQHU R FRQVHJXLU XQ QXHYR FOLHQWH KDQ WRPDGRODGHFLVLyQGHEULQGDUOHDOFOLHQWHSUHFLRVSRUGHEDMRGHORVFRVWRV $QWHHVWDSUREOHPiWLFDODOLWRJUDItD%ROtYDUQRIXHODH[FHSFLyQ3RFRDSRFRVH IXHURQ SHUGLHQGR FOLHQWHV LPSRUWDQWHV GH OD HPSUHVD OR TXH UHSHUFXWLy LQPHGLDWDPHQWH HQ OD VLWXDFLyQ HFRQyPLFD GH ODHPSUHVD3XHVDOQRFRQWDU FRQFRVWRVUHDOHVSDUDFRPSHWLUFRQSUHFLR\DVtSRGHUFRQVHUYDU\FRQVHJXLU QXHYRV FOLHQWHV VH YLR OD QHFHVLGDG GH HQFRQWUDU XQ VLVWHPD GH FRVWRV TXH D\XGDUDDODHPSUHVDDFRQRFHUVXVYHUGDGHURVFRVWRV ,JXDOPHQWHDOFRPHQ]DUHOGLDJQRVWLFRGHQWURGHODHPSUHVDVHLGHQWLILFRTXH HOVLVWHPDGHFRVWRVPDVDGHFXDGRSDUDODHPSUHVDHUDHOVLVWHPDGHFRVWRV SRU RUGHQHV GH SURGXFFLyQ SXHV GHQWUR GH OD OLWRJUDItD FDGD XQR GH ORV WUDEDMRVHVQHWDPHQWHLQGHSHQGLHQWHORVDWULEXWRVTXHFDGDFOLHQWHOHSRQHD ORV WUDEDMRV ORV KDFH WRWDOPHQWH ~QLFRV /RDQWHULRUVHGHEHDTXHFDGDXQR GH ORV WUDEDMRV WLHQH WLSRV GH SDSHOHV WDPDxR GH SDSHO Q~PHUR GH WLQWDV FRORUHVGHWLQWDVHQFXDGHUQDFLyQ\ILQDOLGDGHVGLVWLQWDV3RUWDOUD]yQSDUD GLFKRHVWXGLRVHKDFLDQHFHVDULRFRQWDUFRQHOVLVWHPDGHFRVWRVSRURUGHQHV GHSURGXFFLyQHQFRQWUDQGRSULPHURHVWiQGDUHVGHSURGXFFLyQ (V LPSRUWDQWH PHQFLRQDU TXH D SDUWH GH LPSOHPHQWDU XQ VLVWHPD GH FRVWRV SRU VHU OD OLWRJUDItD XQD HPSUHVD QHWDPHQWH HPStULFD VH GHVFXEULHURQ SUREOHPDVFRPRORVWLHPSRVGHHQWUHJDGHORVSURGXFWRV7RGRHVWRGHULYDGR GH OD IDOWD GH XQ VLVWHPD GH FRVWRV TXH SHUPLWLHUD QR VROR FRQRFHU FRVWRV UHDOHV GH SURGXFFLyQ VLQR WDPELpQ ORV WLHPSRV HVWiQGDU GH SURGXFFLyQ SDUD 28 KDFHU SRVLEOHV OD SODQLILFDFLyQ GH OD SURGXFFLyQ \ DO PLVPR WLHPSR XQ VHJXLPLHQWRDIRQGRGHFDGDXQRGHORVGHVHPSHxRVGHORVGLVWLQWRVRSHUDULRV GHODHPSUHVD 3UREOHPD&RQFUHWR/DHPSUHVDDOXWLOL]DUFRQRFLPLHQWRVHPStULFRVHQWRGRV VXV SURFHVRV GHVFRQRFH ORV GLIHUHQWHV FRVWRV TXH DIHFWDQ XQ GHWHUPLQDGR SURGXFWRORTXHKDFHTXHVHFDUH]FDGHXQDEDVHUHDOSDUDILMDUXQDPDUJHQ GHXWLOLGDGTXHSHUPLWDFRPSHWLUFRQSUHFLRGHQWURGHOPHUFDGR &DXVDV $OFRPHQ]DUODJXHUUDGHSUHFLRVGHQWURGHOVHFWRUOLWRJUiILFRODVROXFLyQTXH HQFRQWUDURQPXFKDVHPSUHVDVGHODFRPSHWHQFLDIXHHOGHUHEDMDUVXVSUHFLRV \KDVWDHQPXFKDVRFDVLRQHVVDFULILFDUSDUWH\KDVWDWRGDVXXWLOLGDGFRQHOILQ GH DFDSDUDU FOLHQWHV SDUD GHVSXpV FXDQGR \D DSDUHQWHPHQWH WXYLHUDQ D ORV FOLHQWHVVHJXURVJDQDUVREUHYRO~PHQHVGHYHQWD /R DQWHULRU IXH SRVLEOH SDUD HPSUHVDV TXH HVWXYLHUDQ HFRQyPLFDPHQWH HVWDEOHV3HURHQHOFDVRGHODOLWRJUDItD%ROtYDUWRGRIXHGLVWLQWRSXHVFRPR VHVDEHOXHJRGHORVGRVWHUUHPRWRVGHORVDxRV\ODHPSUHVDVHYLR HQIUHQWDGD D XQD VLWXDFLyQ HFRQyPLFDPHQWH GLItFLO OR TXH KDFLD TXH SDUD OD HPSUHVD IXHUD WRWDOPHQWH LPSRVLEOH UHEDMDU SUHFLRV DO SXQWR GH VDFULILFDU XWLOLGDG PDV D~Q FXDQGR QR VH WHQLD FHUWH]D GH ORV YHUGDGHURV FRVWRV SDUD GHHVWHPRGRSRUORPHQRVRIUHFHUOHDHOFOLHQWHDSDUWHGHXQDPX\EXHQD FDOLGDGXQSUHFLRUD]RQDEOHGHQWURGHORVOLPLWHVSRVLEOHVSDUDODHPSUHVD 3RU RWUR ODGR VH VDEH TXH SDUD OD FRPSHWHQFLD GHO VHFWRU HV SRVLEOH HQ PXFKRV FDVRV GDU SUHFLRV WDQ EDMRV GHQWUR GHO PHUFDGR \D TXH FRQVLJXHQ JUDQGHV UHEDMDV HQ PDWHULDV SULPDV FRPR HO SDSHO FRPSUiQGROH DO SURYHHGRUD JUDQGHV YRO~PHQHV GHO DUWtFXOR (Q HVWH FDVR SRU ODV PLVPDV UD]RQHV DQWHULRUHV OD VLWXDFLyQ HFRQyPLFD GH OD HPSUHVD LPSLGH HQ PXFKRV FDVRV WHQHU HO FDSLWDO VXILFLHQWH SDUD LQYHUWLU \ SRGHU FRPSUDU JUDQGHV 29 FDQWLGDGHVGHSDSHOTXHKDJDQTXHHOSURYHHGRURWRUJXHJUDQGHVGHVFXHQWRV /R DQWHULRU UHSHUFXWH LQGLVFXWLEOHPHQWH HQ HO FRVWR ILQDO GH ORV SURGXFWRV SXHVVHVDEHTXHGHQWURGHODVPDWHULDVSULPDVGHOSURFHVROLWRJUiILFRXQDGH ODVPiVUHSUHVHQWDWLYDVHVHOSDSHO &RQVHFXHQFLDV /D OLWRJUDItD %ROtYDU HV XQD HPSUHVD QHWDPHQWH HPStULFD SHUR FRQ OD LPSOHPHQWDFLyQ GH QXHYDV WHFQRORJtDV \ FRQ HO DXPHQWR GH OD FRPSHWHQFLD SDUDWRGDHPSUHVDVHYXHOYHQHFHVDULRFRQWDUFRQODVKHUUDPLHQWDVQHFHVDULDV SDUDQRVROREULQGDUOHDOFOLHQWHXQSUHFLRFRPSHWLWLYRVLQRWDPELpQSDUDTXH OD HPSUHVD FRQR]FD HO FRVWR H[DFWR \ GH HVWD PDQHUD SRGHU HVWDEOHFHU XQ PDUJHQGHXWLOLGDGTXHOHSHUPLWDVHUFRPSHWLWLYR (VWDV IXHURQ ODV UD]RQHV SULQFLSDOHV TXH OOHYDURQ D DO HPSUHVD D VHQWLU OD QHFHVLGDG GH UHDOL]DU GLFKR HVWXGLR SXHV FRQRFLHQGR XQ FRVWR H[DFWR GH ORV GLIHUHQWHV SURGXFWRV TXH VH UHDOL]DQ GHQWUR OD HPSUHVD VH SRGUtD FRQRFHU UHDOPHQWHODXWLOLGDGREWHQLGD\VHSRGUtDWHQHUXQDEDVHVXILFLHQWHSDUDVDEHU KDVWDTXHSXQWRVHSRGUtDFRPSHWLUFRQSUHFLR $GHPiV GH FRQRFHU HO FRVWR H[DFWR GHO SURGXFWR VH REVHUYDURQ YDULDV LUUHJXODULGDGHV GHQWUR GH OD HPSUHVD FRPR OD SODQHDFLyQ GH OD SURGXFFLyQ GHULYDGR GH OD DXVHQFLD GH WLHPSRV HVWiQGDUHV GH SURGXFFLyQ 3DUD OD HPSUHVD DQWHV GHO HVWXGLR HUD LPSRVLEOH GDUOH XQD IHFKD H[DFWD DO FOLHQWH SDUD OD HQWUHJD GHO SURGXFWR VH SDUWtD GH OD H[SHULHQFLD SDUD SURQRVWLFDU HO WLHPSRSHURQRVHFRQWDEDFRQXQHVWXGLRGHWLHPSRVTXHSHUPLWLHUDSODQHDU DGHFXDGDPHQWHODSURGXFFLyQ ,JXDOPHQWH D OD PDQR GH OD SODQHDFLyQ GH OD SURGXFFLyQ VH KDFH QHFHVDULR UHDOL]DU H LPSOHPHQWDU GLIHUHQWHV IRUPDWRV TXH SHUPLWHQ UHDOL]DU XQ VHJXLPLHQWRDFHUFDGHWLHPSRV\FRVWRVGHODSURGXFFLyQ 30 0$5&27(25,&2 0$5&27(25,&2 &RQHOSDVDUGHORVDxRVODVPLVPDVRUJDQL]DFLRQHVKDQLGRDGRSWDQGRGHQWUR GH VXV SURFHVRV KHUUDPLHQWDV TXH OHV SHUPLWDQ PHMRUDU FDGD YH] PiV VXV RSHUDFLRQHV 3DUD WDO ILQ GLFKDV HPSUHVDV KDQ LGR HYROXFLRQDQGR WUDV ORV SUREOHPDV TXH VH OHV YD\DQ SUHVHQWDQGR OR TXH IXH KDFLHQGR TXH GHVFXEULHUDQ ORV HUURUHV \ IXHUDQ DGTXLULHQGR SRFR D SRFR SRU PHGLR GH OD H[SHULHQFLD RUJDQL]DFLRQHV \ SURFHVRV PDV HILFLHQWHV \ SRU OR WDQWR PDV FRPSHWLWLYDV 'HQWUR GH ODV KHUUDPLHQWDV TXH IXHURQ XWLOL]DQGR ODV HPSUHVDV VH FUHR OD QHFHVLGDG GH LQYROXFUDU GHQWUR GH ODV HPSUHVDV D OD FRQWDELOLGDG \D TXH HVWDVQHFHVLWDQFODVLILFDUORVKHFKRVHFRQyPLFRVRFXUULGRVGHQWURGHOQHJRFLR 7RGR HVWR FRQ HO ILQ GH TXH ODV HPSUHVDV FRQR]FDQSRUPHGLRGHUHVXOWDGRV QXPpULFRV FXDO HV HO UHQGLPLHQWR HFRQyPLFR GHO SURFHVR SURGXFWLYR TXH VH OOHYDDFDERHQFDGDXQDHOODV 'HSHQGLHQGR GHO WLSR \ GH SURGXFWRV TXH YHQGD XRIUH]FDODHPSUHVDH[LVWH XQ WLSR GH FRQWDELOLGDG 6RQ WUHV ORV WLSRV GH FRQWDELOLGDGHV XQD SDUD QHJRFLRV GH VHUYLFLRV QHJRFLRV FRPHUFLDOHV \ RWUD SDUD QHJRFLRV GH PDQXIDFWXUD3DUDORVQHJRFLRVGHVHUYLFLRVODVHPSUHVDVVHGHGLFDQDYHQGHU VHUYLFLRV FRPR VHUYLFLRV S~EOLFRV DJHQFLDV GH YLDMHV HQWUH RWUDV /RV QHJRFLRVFRPHUFLDOHVVHHQFDUJDQGHFRPSUDUSURGXFWRV\OXHJRYHQGHUORVD FOLHQWHV GHQWUR GH HVWH SURFHVR QR H[LVWH WUDQVIRUPDFLRQHV GHO SURGXFWR WDO FRPR VH FRPSUD DVt PLVPR HV YHQGLGR DO FOLHQWH < ORV QHJRFLRV GH PDQXIDFWXUD TXLHQHV VRQ ORV HQFDUJDGRV GH FRPSUDU PDWHULDV SULPDV \ 1 ZZZJHVWLRSROLVFRP 31 GHQWUR GHO SURFHVR SURGXFWLYR FRQYHUWLU HVWD PDWHULD SULPD HQ SURGXFWRV ILQDOHV &RPRHOHVWXGLRVHFRQFHQWUDHQXQDHPSUHVDGHPDQXIDFWXUDVHKDEODUiGH OD FRQWDELOLGDG HQ ORV QHJRFLRV GH PDQXIDFWXUD (V LQGLVSHQVDEOH FRQWDU FRQ XQ VLVWHPD GH FRVWRV TXH D\XGH D GHWHUPLQDU FXDQWR FXHVWD SURGXFLU XQ GHWHUPLQDGRSURGXFWR/DPDQLSXODFLyQGHORVFRVWRVHVSUHFLVDPHQWHORTXH KDFHSRVLEOHGHWHUPLQDUHOFRVWRXQLWDULRGHORVSURGXFWRV /D FRQWDELOLGDG GH FRVWRV HV XQD GH ODV SDUWHV HVSHFLDOL]DGDV GH OD FRQWDELOLGDG JHQHUDO /RV ILQHV SULQFLSDOHV TXH WLHQH OD FRQWDELOLGDG GH FRVWRV VRQORVVLJXLHQWHV • 'HWHUPLQDUHOFRVWRGHSURGXFLUXQDUWtFXORFRQHOILQGHGHWHUPLQDUVX YHUGDGHURSUHFLRGHYHQWD • 'HWHUPLQDU HO FRVWR GH ORV LQYHQWDULRV GH SURGXFWRV WHUPLQDGRV SDUD XQDFRUUHFWDHODERUDFLyQGHO%DODQFH*HQHUDO • 'HWHUPLQDUHOFRVWRGHORVSURGXFWRVRVHUYLFLRVYHQGLGRVFRQHOILQGH SRGHU FDOFXODU OD XWLOLGDG R SpUGLGD HQ HO SHULRGR \ SRGHU SUHSDUDU HO (VWDGRGH5HVXOWDGRV • 'RWDU GH XQD KHUUDPLHQWD ~WLO D OD DGPLQLVWUDFLyQ SDUD OD SODQHDFLyQ \ FRQWUROVLVWHPiWLFRGHORVFRVWRVGHSURGXFFLyQ • 6HUYLU GH IXHQWH GH LQIRUPDFLyQ GH FRVWRV SDUD HVWXGLRV HFRQyPLFRV \ WRPDGHGHFLVLRQHV /D FRQWDELOLGDG GH FRVWRV VH HQFDUJD GH SUHGHWHUPLQDU UHJLVWUDU DFXPXODU FRQWURODU DQDOL]DU H LQWHUSUHWDU OD LQIRUPDFLyQ UHODFLRQDGD FRQ ORV FRVWRV GH +$5*$'21%HUQDUG-3ULQFLSLRVGH&RQWDELOLGDG3 ZZZFHFRHFRFDWLHDFFU 32 SURGXFLUSDUDDVtEULQGDULQIRUPDFLyQUHOHYDQWHVXILFLHQWH\RSRUWXQDSDUDOD DGRSFLyQ GH GHFLVLRQHV DGHFXDGDV SRU SDUWH GH OD JHUHQFLD GLULJLGDV IXQGDPHQWDOPHQWH D OD PD[LPL]DFLyQ HQ HO XVR GH ORV UHFXUVRV GH OD HPSUHVD 'H HVWD IRUPD OD FRQWDELOLGDG GH FRVWRV SURSRUFLRQD D ODV HPSUHVDV OD SRVLELOLGDG GH GHWHUPLQDU HO FRVWR GH SURGXFLU XQ SURGXFWR QR DO ILQDO GHO SHUtRGR GH RSHUDFLRQHV FRPR OR KDFH OD FRQWDELOLGDG JHQHUDO VLQR DO PLVPR WLHPSRTXHVHOOHYDDFDERODIDEULFDFLyQGHOSURGXFWRDVtODJHUHQFLDSXHGH HMHUFHUXQFRQWUROHIHFWLYR\HILFLHQWHGHORVUHFXUVRVVLWLHQHDVXGLVSRVLFLyQ LQPHGLDWD ODV FLIUDV GHWDOODGDV GH PDWHULDV SULPDV PDQR GH REUD \ FRVWRV LQGLUHFWRVGHIDEULFDFLyQGHFDGDSURGXFWR 'HQWURGHODFRQWDELOLGDGGHFRVWRVH[LVWHQEiVLFDPHQWHVLVWHPDVGHFRVWRV SULQFLSDOHV ORV TXH VH GLYLGHQ VHJ~Q OD XQLGDG GH FRVWHR HV GHFLU VRQ FDUDFWHUL]DGRVVHJ~QODXQLGDGSDUDODFXDOVHYDDDFXPXODUORVFRVWRV\SRU OD PRGDOLGDG GH OD SURGXFFLyQ 3RU OR WDQWR GHQWUR GH ODV HPSUHVDV SXHGHQ WHQHUXQVLVWHPDGHFRVWRVSRUyUGHQHVGHSURGXFFLyQRXQVLVWHPDGHFRVWRV SRUSURFHVR &RPR VH VDEH GHQWUR GH OD HPSUHVD HVWXGLDGD FDGD SURGXFWR WLHQH FDUDFWHUtVWLFDV\DWULEXWRVGLVWLQWRVSRUORTXHHOVLVWHPDGHFRVWRVQHFHVDULR DHVWXGLDUHVHOVLVWHPDGHFRVWRVSRUyUGHQHVGHSURGXFFLyQ /RV FRVWRV SRU yUGHQHV GH SURGXFFLyQ VXHOHQ XVDUVH FXDQGR ORV SURGXFWRV SURGXFLGRV VRQ LQGHSHQGLHQWHV GH ORV GHPiV SHUR XVDQ ORV PLVPRV UHFXUVRV WpFQLFRV \ KXPDQRV SDUD VX UHVSHFWLYD SURGXFFLyQ HV GHFLU VH XVD HQ HPSUHVDV PDQXIDFWXUHUDV TXH SURGXFHQ GH DFXHUGR D HVSHFLILFDFLRQHV GHO FOLHQWH 'HQWUR GH HVWH VLVWHPD VH FRQVLGHUD LPSRUWDQWH UHDOL]DU FRQWUROHV 33 PX\GHWDOODGRVDODVyUGHQHVGHWUDEDMRDGHPiVGHFRQWURODUORVPDWHULDOHV\ ODPDQRGHREUDSDUDFDGDRUGHQGHWUDEDMR /RVHOHPHQWRVGHOFRVWRGHXQSURGXFWRHVWiQFRPSXHVWRVSRU0DQRGHREUD PDWHULDOHV \ ORV FRVWRV LQGLUHFWRV SRU IDEULFDFLyQ $ FRQWLQXDFLyQ VH SUHVHQWD XQFXDGURTXHORH[SOLFDPHMRU )LJXUD(OHPHQWRVGHOFRVWRGHXQSURGXFWR )XHQWH$XWRUHV 3DUDORJUDUODPD\RUHILFDFLDGHQWURGHODVHPSUHVDVKD\TXHWHQHUHQFXHQWD TXHODXWLOLGDGWRWDOGHODHPSUHVDHVWiVXMHWDDODUHODFLyQHQWUHORVFRVWRVGH SURGXFFLyQ \ HO LQJUHVR WRWDO GH XQ SHULRGR GHWHUPLQDGR 7DPELpQ HV LPSRUWDQWH VDEHU TXH SDUD ORJUDU pVWD HILFDFLD VH GHEHQ FRQVLGHUDU ORV GLIHUHQWHVUHFXUVRVWpFQLFRV\KXPDQRVGHODHPSUHVDSDUDQRVREUHSDVDUORV OtPLWHVGHODFDSDFLGDGSURGXFWLYD 8QD HPSUHVD SXHGH ORJUDU HO Pi[LPR QLYHO GH SURGXFFLyQ FXDQGR ORJUD FRPELQDU ORV IDFWRUHV GH SURGXFFLyQ GH WDO IRUPD TXH ORV FRVWRV GH SURGXFLU 34 XQDXQLGDGUHVXOWHQVLHQGRORVPiVEDMRVSRVLEOHVSDUDODSURSLDHPSUHVD$O PLVPR WLHPSR OD HPSUHVD GHEH LQWURGXFLUGHQWURGHOSURFHVRFRQRFLPLHQWRV HVWXGLRV\UHFXUVRVTXHD\XGHQDYROYHUVHPDVFRPSHWLWLYRV 3DUDFXDOTXLHUHPSUHVDHVGHYLWDOLPSRUWDQFLDHOFRQRFHUORVFRVWRVUHDOHVGH ORV GLIHUHQWHV SURFHVRV SDUD FXDOTXLHU WRPD GH GHFLVLRQHV SXHV FRQ XQ LQFUHPHQWR \ DXPHQWR GH ORV FRVWRV LQPHGLDWDPHQWH VH YH UHSHUFXWLGR GHQWUR GH ODV XWLOLGDGHV GH OD HPSUHVD 3RU WDO UD]yQ ODV HPSUHVDV GHEHQ WRPDU GHFLVLRQHV FRQ UHVSHFWR D SURGXFFLyQ FDQWLGDG GH YHQWDV \ SUHFLR WHQLHQGRHQFXHQWDHQSULPHUDLQVWDQFLDDOFRVWR 0$5&2&21&(378$/ 7HUPLQRORJtDGHODLQYHVWLJDFLyQ 3DUD XQDPD\RUFRPSUHVLyQDFHUFDGHOWHPDGHOSUR\HFWRGHLQYHVWLJDFLyQD FRQWLQXDFLyQ VH GHILQHQ ORV FRQFHSWRV PDV XWLOL]DGRV \ SUDFWLFDGRV HQ HO HVWXGLRWDQWRHQHOiPELWRGHORVFRVWRVFRPRGHWLHPSRVHVWiQGDUHV (VWXGLR GH WLHPSRV +HUUDPLHQWD TXH VH XWLOL]D SDUD GHWHUPLQDU HO WLHPSR SURPHGLRHQTXHXQWUDEDMDGRUFDOLILFDGRUHDOL]DXQDWDUHD 7LHPSR UHDO 6H GHILQH FRPR HO WLHPSR SURPHGLR GHO RSHUDULR GXUDQWH XQ HVWXGLRGHWLHPSRVHQXQDWDUHD 7LHPSR HVWiQGDU 7LHPSR UHTXHULGR SDUD TXH XQ RSHUDULR FDOLILFDGR SOHQDPHQWH FDOLILFDGR DGLHVWUDGR \ WUDEDMDQGR D XQ ULWPR QRUPDO OOHYD D FDERXQDGHWHUPLQDGDRSHUDFLyQ )DWLJD (VWDGR ItVLFR R PHQWDO GHO WUDEDMR TXH LQIOX\HQ HQ VX GHVHPSHxR KDELWXDO 35 &RVWRV GH SURGXFFLyQ 6RQ ORV TXH VH JHQHUDQ HQ FXDOTXLHU SURFHVR SURGXFWLYR HQ GRQGH VH KDJDQ WUDQVIRUPDFLyQ GH PDWHULD SULPD SDUD ILQDOPHQWH FRQVHJXLU XQ SURGXFWR WHUPLQDGR (QWUH ORV FRVWRV GH SURGXFFLyQ VH HQFXHQWUDQ FRVWRV GH PDWHULD SULPD FRVWRV GH PDQR GH REUD \ FRVWRV JHQHUDOHVGHIDEULFDFLyQ (OHPHQWRVGHOFRVWRGHSURGXFFLyQ/RVHOHPHQWRVTXHFRPSRQHQHOFRVWR GHSURGXFFLyQVRQODPDWHULDSULPDPDQRGHREUD\ORVFRVWRVLQGLUHFWRVGH IDEULFDFLyQ 0DWHULDOHV GLUHFWRV 6RQ ORV TXH YDQ GLUHFWDPHQWH LQYROXFUDGRV FRQ HO SURGXFWR HV GHFLU HVWRV PDWHULDOHV KDFHQ SDUWH GHO SURGXFWR WHUPLQDGR ,JXDOPHQWH HVWH WLSR GH PDWHULDOHV VRQ ORV TXH SRU VX YDORU FXDOLWDWLYR \ FXDQWLWDWLYRGHQWURGHOSURGXFWRSXHGHQFDWDORJDUVHFRPRGLUHFWRV 0DWHULDOHV LQGLUHFWRV 6RQ ORV PDWHULDOHV XVDGRV HQ OD IDEULFDFLyQ GH XQ SURGXFWR TXH QR KDFHQ SDUWH GH ORV PDWHULDOHV GLUHFWRV \ TXH HQ PXFKRV FDVRV VXV FRVWRV SRU VHU WDQ SRFR UHSUHVHQWDWLYRV GHQWUR GHO SURGXFWR VRQ PX\GLItFLOHVGHFDOFXODU 0DQR GH REUD GLUHFWD +DFHQ SDUWH GH OD PDQR GH REUD GLUHFWD DTXHOORV WUDEDMDGRUHV TXH GH PDQHUD GLUHFWD WUDEDMDQ GHQWUR GH OD HPSUHVD HQ OD IDEULFDFLyQGHORVSURGXFWRV'LFKRVWUDEDMDGRUHVVRQTXLHQHVVHHQFDUJDQGH ODWUDQVIRUPDFLyQGHODVPDWHULDOHVGLUHFWRVHQSURGXFWRVWHUPLQDGRV 0DQR GHREUDLQGLUHFWD6RQFRQVLGHUDGRV02,DTXHOORVWUDEDMDGRUHVGHOD HPSUHVDTXHQRWLHQHQDFWLYLGDGHVGLUHFWDVFRQODIDEULFDFLyQGHOSURGXFWRHV GHFLU KDFHQ SDUWH GH OD 02, D TXLHQHV QR VH FRQVLGHUDQ FRPRPDQRGHREUD GLUHFWD 36 &RVWRV LQGLUHFWRV GH IDEULFDFLyQ &RPR VX QRPEUH OR GLFH ³FRVWRV LQGLUHFWRV´KDFHQSDUWHGHHVWRVFRVWRVORVPDWHULDOHVLQGLUHFWRV\ODPDQRGH REUD LQGLUHFWD ,JXDOPHQWH FRVWRV FRPR VHUYLFLRV S~EOLFRV DUUHQGDPLHQWRV VHJXURV GHSUHFLDFLRQHV HQWUH RWRV FRPSRQHQ ORV FRVWRV LQGLUHFWRV GH IDEULFDFLyQ&,) 'LFKRVFRVWRVVRQGLItFLOPHQWHDVLJQDEOHVHQXQDRUGHQGHSURGXFFLyQ\DTXH VX FXDQWLILFDFLyQ HV GLItFLO GHQWUR GH FDGD XQR GH ORV SURGXFWRV 'HQWUR GHO HVWXGLRHVGLItFLOFRQRFHUHQTXHSURSRUFLyQODHQHUJtDORVOXEULFDQWHVSDUDODV PDTXLQDV OLWRJUiILFDV HO SHJDQWH TXH VH XWLOL]D SDUD HPEORFDU R OD JDVROLQD TXH VH XVDSDUDODYDUODVPDTXLQDVHQWUHRWURVDIHFWDQHOFRVWRWRWDOGHXQ GHWHUPLQDGR WUDEDMR /D HPSUHVD SXHGH FRQRFHU HVWRV FRVWRV GHQWUR GH XQ SHULRGR GHWHUPLQDGR SHUR HV GLItFLO DVLJQDU GLFKR FRVWR JHQHUDO D FDGD SURGXFWR\PDVD~QFXDQGRVHWUDWDGHXQDOLWRJUDItDHQGRQGHFDGDRUGHQGH SURGXFFLyQWLHQHDWULEXWRVFRPSOHWDPHQWHLQGHSHQGLHQWHV\~QLFRV 7DVD SUHGHWHUPLQDGD /RV FRVWRV LQGLUHFWRV GH IDEULFDFLyQ SRU VX QDWXUDOH]D WDQ FRPSOHMD VH KDFHQ GLItFLOHV GH DVLJQDU D ORV FRVWRV GH SURGXFFLyQSRUWDOUD]yQH[LVWHXQDIRUPXODTXHUHODFLRQDORV&,)FRQHOQLYHO GHSURGXFFLyQSUHVXSXHVWDGRSDUDDVtFRQRFHUODWDVDSUHGHWHUPLQDGD (Q OR TXH UHILHUH D HO QLYHO GH SURGXFFLyQ SUHVXSXHVWDGR VH GHEH WHQHU SUHVHQWH OD FDSDFLGDG LQVWDODGD \ UHDO GH OD HPSUHVD SDUD WDO ILQ HVWH SUHVXSXHVWR GHEH VHU H[SUHVDGR HQ GLIHUHQWHV XQLGDGHV FRPR OR VRQ XQLGDGHV GH SURGXFWR KRUD GH PDQR GH REUD GLUHFWD PDQR GH REUD GLUHFWD KRUDV PDTXLQD HQWUH RWUDV < SDUD HO SUHVXSXHVWR GH FRVWRV JHQHUDOHV GH IDEULFDFLyQ\DFRQRFLHQGRODEDVHSDUDHOFDOFXORGHODWDVDVHSXHGHSURFHGHU D FDOFXODU ORV FRVWRV JHQHUDOHV GH IDEULFDFLyQ TXH FRUUHVSRQGHQ D DO QLYHO GH SURGXFFLyQSUHVXSXHVWDGR 37 &RVWRVILMRV6RQDTXHOORVTXHQRVHYHQDIHFWDGRVSRUORVGLIHUHQWHVQLYHOHV GHSURGXFFLyQHVGHFLUVtODSURGXFFLyQGHODHPSUHVDDXPHQWDRGLVPLQX\H QR VH YH DIHFWDGR HVWH FRVWR SRU HO FRQWUDULR SHUPDQHFHUi FRQVWDQWH GHQWUR GH XQ SHULRGR GHWHUPLQDGR /R DQWHULRU VLHPSUH \ FXDQGR ORV QLYHOHV GH SURGXFFLyQ GHQWUR GHO SHULRGR VH HQFXHQWUHQ GHQWUR GHO UDQJR HVWDEOHFLGR GHVGH HO LQLFLR GHO SHULRGR (Q HO PRPHQWR HQ HO TXH OD HPSUHVD GHVHD R SODQHH DXPHQWDU VX FDSDFLGDG SURGXFWLYD D IXWXUR GHEH FRQVLGHUDU KDFHUXQ UHDMXVWH D VXV FRVWRV ILMRV SDUD DVt FRQWDU FRQ OD LQIUDHVWUXFWXUD QHFHVDULD SDUDFXPSOLUVXVPHWDVSURGXFWLYDV 'H LJXDO IRUPD HVWRV FRVWRV VRQ GH VXPD LPSRUWDQFLD HQ OD HPSUHVD SXHV FRQ EDVH D HVWRV FRVWRV OD SURGXFFLyQ VH SURJUDPD SODQHD \ HMHFXWD (QWUH HVWRV FRVWRV VH HQFXHQWUDQ ORV VDODULRV GH SHUVRQDO HMHFXWLYR DOTXLOHU GH SODQWDGHSUHFLDFLyQVHJXURVHQWUHRWURV &RVWRV YDULDEOHV 6RQ DTXHOORV TXH VH YHQ DIHFWDGRV GLUHFWDPHQWH FRQ ODV YDULDFLRQHVGHQWURGHODSURGXFFLyQ(QHVWRVFRVWRVLQIOX\HQODPDQRGHREUD \ODPDWHULDSULPD /D GLIHUHQFLD TXH H[LVWH HQWUH FRVWRV ILMRV \ YDULDEOHV VH DSOLFD SDUD SUHVXSXHVWRV D FRUWR SOD]R SXHV VL OR FRQVLGHUDPRV D ODUJR SOD]R HQWRQFHV SXHGH GHFLUVH TXH WRGRV ORV FRVWRV VRQ YDULDEOHV SXHVWR TXH HV SRVLEOH DXPHQWDURGLVPLQXLUODFDSDFLGDGGHSURGXFFLyQ &RVWRV GLUHFWRV 3XHGHQ VHU IiFLOPHQWH LGHQWLILFDGRV GHQWUR HVWiQ OD PDQR GHREUDGLUHFWD\ODPDWHULDSULPDGLUHFWD &DSDFLGDGLQVWDODGD&DSDFLGDGUHODFLRQDGDFRQODFDSDFLGDGTXHWLHQHQORV DFWLYRV TXH OD HPSUHVD SRVHH (V GHFLU WRGDV OD PDTXLQDV GH OD HPSUHVD WLHQHQXQDFDSDFLGDGGHSURGXFFLyQFRQODFXDOODHPSUHVDSXHGHSODQLILFDUVX SURGXFFLyQ SDUD XQ GHWHUPLQDGR SHULRGR ,JXDOPHQWH HV YDOLGR DFODUDU TXH HVWD FDSDFLGDG QXQFD SRGUi VHU XWLOL]DGD DO GHELGRDIDFWRUHVH[WHUQRV 38 TXH QR SHUPLWHQ TXH HVWD FDSDFLGDG SXHGD VHU XWLOL]DGD QL HQ FLUFXQVWDQFLDV RSWLPDVGHSURGXFFLyQ &DSDFLGDG UHDO /D FDSDFLGDG UHDO HV XQ SRUFHQWDMH GHQWUR GH OD FDSDFLGDG LQVWDODGD GHELGR D IDFWRUHV TXH LQWHUYLHQHQ GHQWUR GHO SURFHVR SURGXFWLYR 1RUPDOPHQWHVHFRQVLGHUDTXHODFDSDFLGDGUHDOHVDSUR[LPDGDPHQWHXQ GH OD FDSDFLGDG LQVWDODGD /D FDOLGDG UHDO HV UHVXOWDGR HQWRQFHV GH IDFWRUHV FRPRHOKXPDQRGHVJDVWHGHODVPDTXLQDVGHPRUDVPDQWHQLPLHQWRVIDWLJD GHWUDEDMDGRUHVUHQGLPLHQWRGHVSOD]DPLHQWRVHQWUHRWURV 7HUPLQRORJtDGHODHPSUHVD $FRQWLQXDFLyQVHGHVFULEHQORVGLIHUHQWHVWpUPLQRVXVDGRVHQODHPSUHVDFRQ UHVSHFWRDVXDFWLYLGDG\SURFHVRSURGXFWLYR $OLVWDPLHQWR 3UHSDUDFLyQ GH OD PDTXLQD OLWRJUiILFD TXH DEDUFD PRQWDMH GH SDSHO PRQWDMH GH SODQFKD HQWLQWDGD \ JUDGXDFLyQ \ FDOLEUDFLyQ SDUD SURFHGHUDVDFDUODSULPHUDSUXHED %DUQL]DGR $SOLFDFLyQ GH EDUQL] SDUD TXH WUDV HO SURFHVR GH LPSUHVLyQ GH FXDOTXLHU GRFXPHQWR DGTXLHUD XQ DVSHFWR PiV FXLGDGR \ DWUDFWLYR (O EDUQL] SXHGH VHU PDWH R EULOOR 'HSHQGLHQGR GH FXiO VH DSOLTXH VH FRQVHJXLUiQ ORV HIHFWRVGHVHDGRV &DMD WLSRJUiILFD &DMyQ GH PDGHUD R GH SOiVWLFR GH IRUPD UHFWDQJXODU VXEGLYLGLGR HQ FDMHWLQHV R FRPSDUWLPHQWRV HQ ORV TXH HVWiQ GLVSXHVWRV \ RUGHQDGRV WRGRV ORV FDUDFWHUHV VXHOWRV R PRYLEOHV GHO PLVPR FXHUSR GH XQD GHWHUPLQDGD VHULH \ IDPLOLD \ HO VXUWLGR GH EODQFRV WLSRJUiILFRV SDUD HO HVSDFLDGRSDUDHOVDQJUDGR\SDUDFRPSOHWDUODVOtQHDVFRUWDV &DOLEUH(OHVSHVRUGHOSDSHOGDGRHQJUDPRVP 39 &RORUNH\(VXQPpWRGRHQHOFXDOVHVXSHUSRQHQFXDWURKRMDVVHSDUDGDVGH SHOtFXODGHFRODU\VHPRQWDQVREUHSDSHOEODQFRSDUDFUHDUODLPDJHQFRQVXV GLVWLQWRV FRORUHV (VWR VH XVD SDUD TXH HO RSHUDULR GH OD PDTXLQD OLWRJUiILFD DQDOLFH FRPR GHEH TXHGDU HO WUDEDMR FRQ FDGD FRORULPSUHVRHQ HO $QH[R % VHPXHVWUDXQGLVHxRHQVXFRORUHVEiVLFRV&0<. &0<. &LDQ PDJHQWD DPDULOOR \ QHJUR VRQ ODV FXDWUR WLQWDV XWLOL]DGDV HQ HO SURFHVR GH LPSUHVLyQ SRU FXDWULFURPtD /D FRPELQDFLyQ GH HVWRV FRORUHV HQ GLIHUHQWHVSURSRUFLRQHVGDFRPRUHVXOWDGRWRGRVORVFRORUHV\PDWLFHV &RPSDJLQDU 3URFHVR PHGLDQWH HO FXDO XQ RSHUDULR XQH FRQ VX QXPHUDFLyQ UHVSHFWLYD HO RULJLQDO \ OD FDQWLGDG GH FRSLDV UHTXHULGDV SRU HO FOLHQWH HQ WDORQDULRV\DVHDGHIDFWXUDVUHFLERVFRPSUREDQWHVHQWUHRWURV &RVHU3HJDUWDORQDULRVFDUWLOODVOLEURVRFXDOTXLHUSURGXFWRTXHORUHTXLHUD FRQXQRVJDQFKRVHQPDWHULDOGHDODPEUH (PEORFDU(QHOPRPHQWRHQTXHORVWDORQDULRV\DKDQVLGRFRPSDJLQDGRV\ UHYLVDGRV VH RUJDQL]DQ FRUUHFWDPHQWH SDUD XQWDUOHV HO SHJDQWH \D VHD HQ OD SDUWHVXSHULRURHQHOFRVWDGR\DVtHVWRVTXHGDUHPEORFDGRV (QFXDGHUQDFLyQ ÈUHD HQ OD FXDO \D LPSUHVR HO SDSHO SRU OD PDTXLQD OLWRJUiILFD \R PDTXLQD WLSRJUiILFD VH GDQ ORV DFDEDGRV ILQDOHV GHO WUDEDMR (VWDiUHDLQYROXFUDFRPSDJLQDUSHUIRUDUFRVHUUHYLVDUSOHJDUHQWUHRWUDV )RWRPHFiQLFD3URFHVRGHVHSDUDFLyQGHORVFXDWURFRORUHVFDGDXQRHQVXV GLIHUHQWHV SRUFHQWDMHV 7UDV HO SURFHVR GH IRWRPHFiQLFD VH REWLHQHQ FXDWUR SRVLWLYRV XQR SDUD FDGD FRORU \ XQD SUXHED GH FRORU TXH VH XWLOL]DUiQ SRVWHULRUPHQWHSDUDHOSURFHVRGHLPSUHVLyQ 40 /LWRJUDItD (VWH SURFHVR VH FRQVLGHUD SODQR JUiILFR HV GHFLU XVD XQD VXSHUILFLH GH LPSUHVLyQ SODQD (O iUHD GH OD LPDJHQ VH WUDWD TXtPLFDPHQWH SDUDTXHDFHSWHODWLQWD\UHFKDFHHODJXDHQWDQWRTXHHOiUHDVLQLPDJHQVH WUDWDSDUDDFHSWDUHODJXD\UHFKD]DUODWLQWD /LWRJUDItD 2))6(7 3URFHGLPLHQWR GH LPSUHVLyQ SODQRJUiILFD LQGLUHFWD HQ HO TXH OD LPDJHQ VH WUDQVILHUH GH XQD IRUPD HQWLQWDGD D XQ FLOLQGUR LQWHUPHGLR UHYHVWLGRFRQXQDPDQWLOODGHFDXFKR\GHpVWHDOVRSRUWHGHLPSUHVLyQSDSHO FDUWyQ KRMDODWD PDGHUD HWF&RPRHOFDXFKRVHDGDSWDPHMRUTXHODIRUPD UtJLGDDODHVWUXFWXUDGHOVRSRUWHGHLPSUHVLyQHOSURFHGLPLHQWRRIIVHWSHUPLWH REWHQHU PHMRUHV UHVXOWDGRV KDVWD HQ SDSHOHV \ FDUWRQHV UXJRVRV \ VREUH VRSRUWHV GXURV FRPR PHWDO PDGHUD HWF HQ FRPSDUDFLyQ FRQ OD LPSUHVLyQ SODQRJUiILFDGLUHFWD /DV IRUPDV HPSOHDGDV VRQ SLHGUDV OLWRJUiILFDV SODQFKDV GH FLQF R GH DOXPLQLR SODQFKDV SROLPHWiOLFDV KRMDV GH PDWHULDOHV GH SOiVWLFRV /D LPSUHVLyQVHKDFHFDVLH[FOXVLYDPHQWHHQPiTXLQDVURWDWLYDVGHSOLHJRVRGH ERELQDGHXQRRGHYDULRVFRORUHV\WDPELpQGHEODQFR\UHWLUDFLyQDODYH]HQ XQD VROD SDVDGD GHO SDSHO SRU OD PiTXLQD /DV DOWDV YHORFLGDGHV FDUDFWHUtVWLFDVGHOSURFHGLPLHQWRRIIVHWVRQSRVLEOHVWDPELpQHQODLPSUHVLyQ GHSROLFURPtDVGHELGRDODUHGXFLGDKXPHFWDFLyQGHODVIRUPDVHQODLPSUHVLyQ LQGLUHFWD\SRUWDQWRDODPD\RUHVWDELOLGDGGLPHQVLRQDOGHOSDSHO 1HJDWLYRV 3HOtFXOD TXH VH REWLHQH DO IRWRJUDILDU RULJLQDOHV FRQ OD FiPDUD 7DPELpQOD]RQDGHLPSUHVLyQTXHDSDUHFHEODQFDVREUHIRQGRQHJUR 3ODQFKD HOHFWURHVWiWLFD /D SODQFKD HOHFWURVWiWLFD HV XQD SODFD RIIVHW GH SDSHOUHFXELHUWDFRQy[LGRGH]LQF 3ROLFURPtD3URFHVRGHUHSURGXFFLyQDWRGRFRORUSRUVHSDUDFLyQGHLPDJHQ HQWUHVFRORUHVSULPDULRVF\DQPDJHQWD\DPDULOORPiVHOQHJUR&DGDXQR 41 GHORVFXDWURFRORUHVVHFRORFDHQXQDSODQFKDVHSDUDGDTXHDOLPSULPLUVREUH ODVRWUDVUHSURGXFHHOHIHFWRGHWRGRVORVFRORUHVGHORULJLQDO 5HJLVWUR 3URFHGLPLHQWR XWLOL]DGR SDUD HQFDMDU HO FRQWRUQR GH FDGD XQR GH ORV FRORUHV HQ HO OXJDU H[DFWR TXH OHV FRUUHVSRQGH HQ DTXHOORV FDVRV HQ TXH ORVFRORUHVVHHVWDPSHQFRQYDULDVPDWULFHVGLIHUHQWHV 6HSDUDFLyQGHFRORUHV3URFHVRPHGLDQWHHOFXDOXQGLVHxRDFRORUGHEHVHU FRQYHUWLGR D ORV FXDWUR FRORUHV &0<. (VWR VH FRQVLJXH VHSDUDQGR HO RULJLQDO HQ WUHV FRORUHV FLDQ PDJHQWD \ DPDULOOR D ORV TXH VH DxDGH HO QHJUR SDUD GDUXQGHWDOOHPDVILQR\DxDGLUGHQVLGDGDODV]RQDVRVFXUDV(VWDRSHUDFLyQ WLHQH FRPR QRPEUH SROLFURPtD \ GD FRPR UHVXOWDGR FXDWUR SHOtFXODV HO DQH[R%PXHVWUDXQGLVHxRHQVXVFRORUHVEiVLFRV 7LSRJUDItD /D WLSRJUDItD HV FRQVLGHUDGD FRPR XQ SURFHVR GH UHOLHYH HQ GRQGH ODV LPiJHQHV VH LPSULPHQ D WUDYpV GH EORTXHV GH WLSRJUDItD HV GHFLU SODQFKDVTXHWLHQHQXQDVXSHUILFLHVREUHVDOLHQWHSDUDHOiUHDGHODLPDJHQ/D VXSHUILFLH TXH VREUHVDOH VH HQWLQWD PHGLDQWH URGLOORV \ D FRQWLQXDFLyQ VH DSULHWDFRQWUDHOSDSHOSDUDHIHFWXDUODLPSUHVLyQ 0$5&20(72'2/2*,&2 3DUDODUHDOL]DFLyQGHOHVWXGLRIXHQHFHVDULRFRQRFHUPX\DIRQGRODViUHDVGH OD HPSUHVD SHUR SULQFLSDOPHQWH HO iUHD SURGXFWLYD /D SULPHUD IDVH VH FRQFHQWURHQREVHUYDU\HQDGHQWUDUVHGHQWURGHODVGLVWLQWDVDFWLYLGDGHVGHO SURFHVRQRVRORSDUDWHQHUFRQRFLPLHQWRVPDVDFHUWDGRVVLQRWDPELpQSDUD JDQDUVHODFRQILDQ]DGHORVHPSHODGRVTXLHQHVHQXQFRPLHQ]RVHPRVWUDURQ UHDFLRV DO HVWXGLR SXHVHVWRVVLHPSUHSLHQVDQTXHHVWRVHVWXGLRVVHFHQWUDQ HQHYDOXDUORV\QRHQH[DPLQDUDWRGDODHPSUHVDFRPRXQFRQMXQWR 7HQLHQGRHOGLDJQRVWLFRGHODHPSUHVDVHSURFHGLyDUHDOL]DUODPDWUL]'2)$ OD FXDO DUURMR HQ TXH SXQWRV GH OD HPSUHVD VH QHFHVLWDED FRQ PDV XUJHQFLD 42 UHDOL]DU HVWXGLRV (VWR VLUYLy SDUD KDFHU XQ OLQHDPLHQWR LQLFLDO GH ODV DFWLYLGDGHVTXHVHUHDOL]DUtDQHLPSOHPHQWDUtDQGHQWURGHODRUJDQL]DFLyQ 3DUD GLFKRV HVWXGLRV VH KL]R QHFHVDULR UHDOL]DU GLIHUHQWHV WDEODV SDUD OD UHFROHFFLyQ\DQiOLVLVDGHFXDGRGHORVGDWRV$OPLVPRWLHPSRPLHQWUDVVHOH KDFLD XQ VHJXLPLHQWR DO HVWXGLR VH LPSOHPHQWDURQ YDULRV IRUPDWRV TXH SHUPLWLHURQ FRQWDU FRQ PDV GDWRV SDUD FRQYHUWLU ORV WLHPSRV HVWDEOHFLGRV HQ GDWRVPDVFHUWHURV ',6(f2'(/,1)250(),1$/ (OGLVHxRGHOLQIRUPHILQDOHVHOVLJXLHQWH • 'LDJQRVWLFRGHODHPSUHVD D ÈUHDVGHODHPSUHVD E 3URGXFWRV • (VWXGLR D 7LHPSRVHVWiQGDUHV E 6HJXLPLHQWR F &RVWRV • 3URSXHVWD D 0DWHULDOHV E 0DQRGHREUD F &RVWRVLQGLUHFWRVGHIDEULFDFLyQ G 3ODQHDFLyQGHODLPSOHPHQWDFLyQ • (YDOXDFLyQILQDQFLHUDGHODLPSOHPHQWDFLyQ D 3UHVXSXHVWRV E (YDOXDFLyQ F $QiOLVLVGHVHQVLELOLGDG 43 ',$*1Ï67,&2 7DEOD0$75,='2)$ '(%,/,'$'(6 $0(1$=$6 • $XVHQFLDGHIXQFLRQHVGHILQLGDV • /DGHPDQGDVHKDFRQYHUWLGRHQ XQR GH ORV SUREOHPDV PDV • 'HVHTXLOLEULRGHIXQFLRQHVGHQWUR JUDYHVGHOVHFWRU GHORVHPSOHDGRV • &RQWDELOLGDG FRPHUFLDO VDELHQGR • &RPSHWHQFLD GHSUHFLRVEDMRV • $XVHQFLDGHXQDSROtWLFDSUHFLRV • ,QFXPSOLPLHQWR HQ HO WLHPSR GH • 3URGXFWRV VXVWLWXWRV PXFKRV FOLHQWHV HQWUHJD SHUPDQHQWH GH DFDSDUDU FOLHQWHV VREUHSDVDQ ORV OLPLWHV TXHODHPSUHVDHVSURGXFWLYD • &RQWURO SRU KDQ RSWDQGR SRU LPSULPLU GHVGH VX FRPSXWDGRU ODV VXVIRUPDWRVFRQWDEOHV RUGHQHVGHSURGXFFLyQ • &XHOORV GH ERWHOOD HQ HO iUHD GH • 3URGXFWRV VXVWLWXWRV &RPSHWHQFLD (QFXDGHUQDFLyQ TXH RIUHFH PHQRUHV SUHFLRV SXHV FXHQWDQ • 'HVFRQRFLPLHQWRGHORVFRVWRVGH FRQ XQ SURFHVR GH SURGXFFLyQ SURGXFFLyQ GLVWLQWD \ FRQ XQD FDOLGDG PX\ SDUHFLGD D OD GH OD SURGXFFLyQ OLWRJUiILFD 2325781,'$'(6 )257$/(=$6 • &RPSUDQGR JUDQGHV FDQWLGDGHV • 3URFHVRFRQHOFOLHQWH GH • 3ROtWLFDGHFDUWHUD • /D HPSUHVD SHUWHQHFH FRRSHUDWLYDV D pVWRV FRRSHUDWLYDVGHLPSUHVRUHV SULPD GH RWRUJDQ D ODV LPSUHVRUHV JUDQGHV GHVFXHQWRVDVXVDVRFLDGRV • /D PDTXLQDULD FRQ OD TXH FXHQWD OD HPSUHVD SHUPLWH SURGXFLU PDWHULD • &UHFLPLHQWR GHO GH OD WUDEDMRVGHH[FHOHQWHFDOLGDG LQGXVWULDJUDILFD 44 • ÈUHD GH GLVHxR JUDILFR TXH • 6HPLQDULRV GLFWDGRV SRU FXPSOH FRQ ODV H[SHFWDWLYDV GHO $1',*5$) \ &,*5$) SDUD FOLHQWH PHMRUDU OD SURGXFWLYLGDG GH ODV HPSUHVDVGHOVHFWRU • &RQRFLPLHQWR GH ODV FDSDFLGDGHV \ FXDOLGDGHV TXH WLHQH OD • &OLHQWHVSRWHQFLDOHVGHQWURGHOD UHJLyQ PDTXLQDULD • &RQRFLPLHQWR GHO SURFHVR SURGXFWLYR • 3HUVRQDO FDOLILFDGR SDUD PDQHMDU ODVGLIHUHQWHVPDTXLQDV • $PSOLRSRUWDIROLRGHSURGXFWRV • 7UD\HFWRULDGHODHPSUHVDGHQWUR GHODFLXGDG )XHQWH$XWRUHV ',$*1267,&2(;7(512 /D LQGXVWULD GH ODV DUWHV JUDILFDV GXUDQWH ORV ~OWLPRV DxRV KD WHQLGR XQ DXPHQWR VLJQLILFDWLYR 6HJ~Q GDWRV GHO '$1( OD SURGXFFLyQ JUDILFD WXYR XQ DXPHQWRGHOORFXDOVHGHEHSULQFLSDOPHQWHDOFUHFLPLHQWRGHHPSUHVDV GH SURGXFFLyQ HGLWRULDOVHJXLGRSRUODVHPSUHVDVGHSURGXFFLyQGHSURGXFWRV SXEOLFLWDULRV \ FRPHUFLDOHV ÒQLFDPHQWH VH SUHVHQWR XQ OHYH GHFUHFLPLHQWR GHQWUR GH OD LQGXVWULD JUDILFD HQ HPSUHVDV GHGLFDGDV D SURGXFWRV GH HPSDTXHV\HWLTXHWDV (VLPSRUWDQWHVDEHUTXHDXQTXHVHVDEHTXHHOVHFWRUOLWRJUiILFRHVXQVHFWRU SHTXHxRFRPSDUDGRFRQVHFWRUHVHGLWRULDOHVLJXDOPHQWHHVJUDWLILFDQWHVDEHU TXH GHQWUR GHO SDtV VH HVWi SUHVHQWDQGR XQ SDQRUDPD DOHQWDGRU 6HJ~Q OD (2,& (PSUHVD GH 2SLQLyQ ,QGXVWULDO &RQMXQWD ORV SULQFLSDOHV SUREOHPDV GHO 4 ZZZDQGLJUDIRUJ 45 VHFWRUVRQHOFDSLWDOGHWUDEDMRODGHPDQGDODUHFXSHUDFLyQ GHFDUWHUDODUHQWDELOLGDGHQWUHRWURV ,JXDOPHQWHVHJ~QOD(,2&ORVDQWHULRUHVSUREOHPDVDIHFWDQSULQFLSDOPHQWHD HPSUHVDV GHGLFDGDV D SURGXFLU HPSDTXHV \ HWLTXHWDV FRQ XQ OR TXH LQGLFD TXH DXQTXH ORV VHFWRUHV OLWRJUiILFRV WLHQHQ XQD SURSRUFLyQ GH YHQWDV PHQRUDRWURVVHFWRUHVHVEXHQLQGLFLRFRQWDUFRQHVWRVSDQRUDPDV(VGHEHU GH FDGD HPSUHVD VDFDU SURYHFKR GH ODV GLVWLQWDV IRUWDOH]DV TXH WLHQH FDGD XQDHQVXHQWRUQRUHJLRQDO 'HQWUR GH OD UHJLyQ VRQ SRFDV ODV HPSUHVDV HGLWRULDOHV SRU HO FRQWUDULR KD\ VLQ Q~PHUR GH HPSUHVDV WLSRJUiILFDV \ OLWRJUiILFDV &DGD YH] VH YH PiV HO DXPHQWRGHSHUVRQDVTXHFUHDQPLFURHPSUHVDVOLWRJUiILFDV\RWLSRJUiILFDVHQ VXV SURSLDV YLYLHQGDV OR TXH KDFH TXH HPSUHVDV SHTXHxDV SHUR OHJDOPHQWH FRQVWLWXLGDV YHDQ XQD GLVPLQXFLyQ VLJQLILFDWLYD GHQWUR GH VXV YHQWDV QR VROR SRU OD VREUH RIHUWD GH SURGXFWRV VLQR WDPELpQ SRUTXH ODV PDTXLQDV GH ODV PLFURHPSUHVDV VRQ PDQHMDGDV SRU VXV SURSLRV HPSUHVDULRV \ IXQFLRQDQ GHQWUR GHVXVSURSLDVFDVDVORTXHSHUPLWHTXHVLQFRQWDELOL]DUHVWRVJDVWRV SXHVRIUH]FDQDORVFOLHQWHVXQSUHFLRPHQRU 'H LJXDO IRUPD HPSUHVDV OHJDOPHQWH FRQVWLWXLGDV SXHGHQ RIUHFHU D JUDQGHV FOLHQWHV SURGXFWRV GH XQD PHQRU FDOLGDG \ FRQ XQD PD\RU UDSLGH] SRU OD PDTXLQDULDFRQODTXHVHFXHQWD 'HQWURGHODFLXGDGGH3HUHLUDVHSXHGHKDEODUTXHH[LVWHQDSUR[LPDGDPHQWH HPSUHVDV GHO WLSR GH OD /LWRJUDItD %ROtYDU HV GHFLU HPSUHVDV GHGLFDGDV D SURGXFLU SURGXFWRV FRPR GRFXPHQWRV SDUD OD FRQWDELOLGDG GH ODV HPSUHVDV SXEOLFLGDG HQWUH RWURV 'LFKDV HPSUHVDV KDQ LGR SRFR D SRFR LQYROXFUDQGR VLVWHPDV GH FRVWRV TXH OHV SHUPLWDQ VHU PiV FRPSHWLWLYRV \ RIUHFHU SUHFLRV PiV OODPDWLYRV SDUD ORV FOLHQWHV SDUD ODV LPSOHPHQWDFLRQHV LJXDOPHQWH KDQ WHQLGR TXH LQFOXLU GHQWUR GHO SHUVRQDO D SHUVRQDV FDOLILFDGDV TXH SXHGDQ 46 UHDOL]DU GLFKRV HVWXGLRV 7DPELpQ VH SXHGH FRQVLGHUDU TXHODPD\RUtDGHODV HPSUHVDV \D FXHQWDQ FRQ VRIWZDUH GH FRWL]DFLRQHV SDUD YROYHU ORV SURFHVRV PXFKRPiViJLOHV 3RU RWUR ODGR ODV HPSUHVDV KDQ LGR EXVFDQGR HVWUDWHJLDV FRQ UHVSHFWR D OD FRQVHFXFLyQ GH ODV PDWHULDV SULPDV TXH KDJDQ TXH VXV FRWL]DFLRQHV WHQJDQ XQD GLVPLQXFLyQ UHSUHVHQWDWLYD OR TXH UHSHUFXWH LQGLVFXWLEOHPHQWH HQ ORV SUHFLRV RIUHFLGRV ORJUDQGR GH HVWD IRUPD DFDSDUDU ORV FOLHQWHV SRWHQFLDOHV 'HQWUR GH HVWDV HVWUDWHJLDV HVWiHOFRPSUDUJUDQGHVFDQWLGDGHVGHPDWHULDV SULPDVFRPRHOSDSHOORJUDQGRGHHVWDIRUPDTXHORVGLVWULEXLGRUHVSDSHOHURV RWRUJXHQ GHVFXHQWRV VLJQLILFDWLYRV OR TXH KDFH TXH HO FOLHQWH VH YHD EHQHILFLDGRFRQGLFKRVFRVWRVSXHVFRPRVHKDGLFKRYDULDVYHFHVGHQWURGHO SURFHVR SURGXFWLYR GH XQD OLWRJUDItD XQR GH ORV FRVWRV PDV UHOHYDQWHV HV HO SDSHO ,JXDOPHQWH HV LPSRUWDQWH PHQFLRQDU TXH RUJDQL]DFLRQHV FRPR $1',*5$) < &,*5$) GXUDQWH ORV ~OWLPRV DxRV KD UHDOL]DGR VHPLQDULRV \ FDSDFLWDFLRQHV VREUHHOPDQHMRHILFLHQWHGHODViUHDVDGPLQLVWUDWLYDVFRQWDEOHV\SURGXFWLYDV GHHPSUHVDVSHTXHxDVGHOVHFWRU'HQWURGHORVVHPLQDULRVHVWiHOSDTXHWHGH ODLPSOHPHQWDFLyQGHVLVWHPDVGHFRVWRVEDVDGRHQ$FWLYLGDGHVFRVWRV$%& TXH DOJXQDV HPSUHVDV GH OD FLXGDG \D KDQ LPSOHPHQWDGR FRQ OD D\XGD GH HVWDVRUJDQL]DFLRQHV ',$*1267,&2,17(512 *HQHUDOPHQWHODVHPSUHVDVVHHQFXHQWUDQGLYLGLGDVHQGLVWLQWDViUHDVGHQWUR GHOD/LWRJUDItD%ROtYDUSRUVHUXQDHPSUHVDWDQWRSHTXHxDFRPRIDPLOLDUODV ~QLFDViUHDVDSDUHQWHPHQWHYLVLEOHVVRQODVGHSURGXFFLyQ\DGPLQLVWUDWLYD 3RU OR DQWHULRU HQ HO VLJXLHQWH RUJDQLJUDPD VH PXHVWUD OD HVWUXFWXUD RUJDQL]DFLRQDOGHODHPSUHVD 47 )LJXUD25*$1,*5$0$/,72*5$),$%2/,9$5 )XHQWH/LWRJUDItD%ROtYDU /DHPSUHVDFXHQWDHQWRWDOFRQHPSOHDGRV'HORVFXDOHVKDFHQSDUWHGH iUHDDGPLQLVWUDWLYD\FRQWDEOH\GHOiUHDGHSURGXFFLyQ(QHODQH[R$VH HQFXHQWUD XQ FXDGUR FRQ ORV GLIHUHQWHV FDUJRV TXH H[LVWHQ GHQWUR GH OD HPSUHVD ,JXDOPHQWH SRU OD QDWXUDOH]D GH OD HPSUHVD FDGD XQR GH ORV LQWHJUDQWHVHPStULFDPHQWHFRQRFtDQFXDOHVHUDQVXVIXQFLRQHV3RUODDXVHQFLD GH IXQFLRQHV GHILQLGDV HQ ODV GLIHUHQWHV iUHDV GH OD HPSUHVD ORV HPSOHDGRV HMHUFtDQ WDUHDV TXH HQ PXFKRV FDVRV QR OHV FRPSHWtDQ (VWR KDFLD TXH VH UHWUD]DUDQHQVXVODERUHVUHDOHV\TXHVHVLQWLHUDQHQFRQILDQ]DSDUDUHDOL]DU WDUHDVQRFRUUHVSRQGLHQWHVDVXWUDEDMR$OPLVPRWLHPSRFDUJRVLPSRUWDQWHV 48 \VXVWDQFLDOHVGHQWURGHODHPSUHVDWHQtDQXQJUDQGHVHTXLOLEULRGHIXQFLRQHV ORTXHKDFLDTXHQRVHWHUPLQDUDQGHKDFHUODVWDUHDVFRUUHVSRQGLHQWHVRHQ PXFKRV FDVRV TXH ODV ILQDOL]DUDQ SHUR TXH QR FXPSOLHUDQ ODV H[SHFWDWLYDV GHVHDGDV 3RU WDO UD]yQ HQ HO GLDJQRVWLFR LQLFLDO GH OD HPSUHVD HQ SULPHUD LQVWDQFLDVHSDUWLySRUDQDOL]DUFDGDSXHVWRGHWUDEDMR\GHHVWHPRGRSRGHU FRPHQ]DUDDQDOL]DUGHWHQLGDPHQWHFDGDiUHDGHQWURGHODHPSUHVD ,JXDOPHQWH SDUD PD\RU FRPSUHQVLyQ GHO IXQFLRQDPLHQWR GH OD HPSUHVD VH PRVWUDUi OD GLVWULEXFLyQ GH ODV iUHDVGHQWURGHODHPSUHVDSDUWLHQGRGHTXH OD HPSUHVD DFWXDOPHQWH VH HQFXHQWUD XELFDGD D WUHV FXDGUDV GHO 3DUTXH HO /DJR GH OD FLXGDG GH 3HUHLUD $ FRQWLQXDFLyQ VH PXHVWUD OD GLVWULEXFLyQ GH SODQWDGHODOLWRJUDItD%ROtYDU )LJXUD',675,%8&,21'(3/$17$ 25 7 5 BATERIA SANITARIA CUARTO OSCURO PAPEL JEFE DE PRODUCCION AUXILIAR CONTABLE AREA ENCUADERNACION 9 ATENCION AL CLIENTE GERENTE AREA DE DISEÑO GTO PINZA HAMADA GUILLOTINA TINTAS PRODUCTO TERMINADO FA CT UR AC IO N 20 )XHQWH$XWRUHV 7HQLHQGR GHILQLGR ODV iUHDV GH OD HPSUHVD \ HQ GRQGH HVWiQ XELFDGDV D FRQWLQXDFLyQVHDQDOL]DUDFDGDXQDGHHOODV 49 $5($6'(/$(035(6$ $5($&217$%/(<$'0,1,675$7,9$ (O iUHD HVWD FRQVWLWXLGD SRU FXDWUR SHUVRQDV HO JHUHQWH GH OD HPSUHVD HO FRQWDGRUODDX[LOLDUFRQWDEOH\HOGRPLFLOLR (Q XQ SULQFLSLR OD HPSUHVD IXH FRQVWLWXLGD FRPR VRFLHGDG SHUR SRU UD]RQHV SHUVRQDOHVORVGXHxRVGHFLGLHURQGHMDUODDQRPEUHGHXQDVRODSHUVRQDTXLHQ HV DFWXDOPHQWH HO JHUHQWH GH OD HPSUHVD ,JXDOPHQWH OD HPSUHVD VLHPSUH OOHYRXQDFRQWDELOLGDGFRPHUFLDOVLQWHQHUHQFXHQWDODSDUWHSURGXFWLYDGHOD HPSUHVD6HWHQLDHQFXHQWDSDUDORVLQYHQWDULRVLQLFLDOHV\ILQDOHV~QLFDPHQWH D HO SDSHO SHUR HO SDSHO HQ ERGHJD QR VH WHQLD HQ FXDQWD HO SURFHVDPLHQWR TXHVHOHKDFLDDOHOSDSHO\HOYDORUTXHDGTXLUtDDHOVHUWUDQVIRUPDGRHQORV GLIHUHQWHVSURGXFWRVTXHVHKDFHQHQODHPSUHVD$OPLVPRWLHPSRVHGHMDED D XQ ODGR PDWHULDV SULPDV LPSRUWDQWHV FRPR OR VRQ ODV WLQWDV LQVXPRV SDUD SURGXFFLyQ LQVXPRV SDUD HQFXDGHUQDFLyQ LQVXPRV SDUD HO GLVHxR HQWUH RWURV /D HPSUHVD SRU DxRV LJQRUR HO YDORU TXH SRGUtDQ WHQHU ORV SURGXFWRV WHUPLQDGRV \ HQ SURFHVR SRU OR WDQWR FRQVLGHUy TXH HVWH SURFHGLPLHQWR HUD HODGHFXDGR (O VHUYLFLR TXH VH OH SUHVWD DO FOLHQWH HQ XQ SULQFLSLR HVWD D FDUJR GHO iUHD FRQWDEOH \ DGPLQLVWUDWLYD TXLHQ DVHVRUD \ PXHVWUD ORV GLIHUHQWHV WLSRV GH WUDEDMRVTXHVHSXHGHQDGDSWDUDODVQHFHVLGDGHVTXHFDGDFOLHQWHWHQJD'H LJXDO IRUPD VRQ HOORV ORV HQFDUJDGRV GH UHFLELU HO SURGXFWR HQWUHJDGR SRU SURGXFFLyQ \ HQWUHJiUVHOR D ORV FOLHQWHV \ GH HVWD IRUPD KDFHU OD FRUUHVSRQGLHQWHIDFWXUDFLyQ\UHFROHFFLyQGHFDUWHUD )LJXUD3URFHVRGHODHPSUHVD 50 &/,(17( Por intermedio área cartera y administrativa 3(','2 Pasa a Producción y este elabora la area administrativa entrega producto terminado y hace recoleccion de cartera 25'(1'( 352'8&&,Ð1 352'8&72 )XHQWH$XWRUHV &RQUHVSHFWRDODFRQWDELOLGDGFRQODTXHYLHQHWUDEDMDQGRODHPSUHVDGHVGH KDFH YDULRV DxRV VH DJUXSR HQ YDULRV IDFWRUHV OD FRQWDELOLGDG \ VH DQDOL]y FDGDLQWHJUDQWHGHODFRQWDELOLGDG • 9HQWDV&RQUHVSHFWRDODVYHQWDVODHPSUHVDQRWLHQHQLQJ~QWLSRGH SROtWLFD HVWDEOHFLGD SDUD GHVFXHQWRV VLQ QLQJXQD SROtWLFD GHILQLGD SDUD HOSUHFLRGHXQSURGXFWRODHPSUHVDVHEDVDHQIDFWRUHVFRPSHWLWLYRV HVGHFLUFXDQGRVHWUDWDGHXQFOLHQWHSRWHQFLDOPHQWHLPSRUWDQWHSDUD ODHPSUHVDVHKDFHXQGHVFXHQWRUD]RQDEOH(VHQHVWHSXQWRHQGRQGH ODHPSUHVDSXHGHHQPXFKDVRFDVLRQHVHVWDUSHUGLHQGRWRGDVXXWLOLGDG R WDPELpQ SHUGHU XQ FOLHQWH SXHV FRPR OD HPSUHVD QR FXHQWD FRQ XQ VLVWHPD GH FRVWRV GHILQLGR SRU HQGH QR VH SXHGH HVWDEOHFHU XQ PDUJHQ GH XWLOLGDG GHILQLGR SDUD HQWUDU D GHILQLU XQD SROtWLFD GH GHVFXHQWRVDFOLHQWHVHVSHFLDOHV 3RU RWUR ODGR FRPR SROtWLFD GH FDUWHUD VH WLHQHQ GtDV OD HPSUHVD RWRUJDHOEHQHILFLRGHODSROtWLFDDFOLHQWHVLPSRUWDQWHV\FRQRFLGRV 51 • &RPSUDV /DV FRPSUDV GH PDWHULDV SULPDV FRPR OR VRQ HO SDSHO \ ODV WLQWDV SULQFLSDOPHQWH OD HPSUHVD SHUWHQHFH D FRRSHUDWLYDV GH LPSUHVRUHV ODV FXDOHV EULQGDQ GHVFXHQWRV D VXV DVRFLDGRV 'H LJXDO IRUPD ORV GHVFXHQWRV YDQ OLJDGRV FRQ ODV FDQWLGDGHV GHO SHGLGRSRUOR TXH HQ OD VLWXDFLyQ GH OD HPSUHVD QR VH KDFH SRVLEOH EHQHILFLDUVH GHPDVLDGRSRUWDOHVGHVFXHQWRV • *DVWRV GH YHQWD (Q OR TXH UHVSHFWD D HVWH SXQWR FRPR OD /LWRJUDItD %ROtYDUQRFXHQWDFRQSROtWLFDVGHYHQWDIXHUWHVQRFXHQWDFRQPXFKRV JDVWRV GH YHQWD VLPSOHPHQWH LQFXUUH HQ JDVWRV FRPR OR SXHGHQ VHU SXEOLFLGDG WDUMHWDV FRPHUFLDOHV DOPDQDTXHV DQXDOHV SHQGRQHV HQWUH RWURV\HQJDVWRVGHHQWUHJD • *DVWRVDGPLQLVWUDWLYRV6LHQGRODVLWXDFLyQHFRQyPLFDGHODHPSUHVDQR OD PHMRU SRU OR TXH FDGD DxR OD DGPLQLVWUDFLyQ \R HO JHUHQWH QR VLHPSUH WRPDQGR ODV GHFLVLRQHV PDV DFHUWDGDV WUDWD GH GLVPLQXLU ORV JDVWRV DGPLQLVWUDWLYRV (QWUH ORV JDVWRV TXH VH UHILHUHQ D HVWH SXQWR HVWiQ ORV LPSXHVWRV DOTXLOHU GH ORFDO VHUYLFLRV DJXD OX] WHOpIRQRV VDODULRV GH HPSOHDGRV GHO iUHD FRQWDEOH \ DGPLQLVWUDWLYD GHSUHFLDFLyQ HQWUHRWURV • $FWLYRV )LMRV /RV DFWLYRV ILMRV FRQ ORV TXH FXHQWD OD HPSUHVD HVWiQ GHVFULWRVHQODVLJXLHQWHWDEOD 7DEOD$FWLYRV)LMRVGHODHPSUHVD $&7,926),-26 $5($ $5($',6(f2 (48,32 &RPSXWDGRU 52 9$/25 6FDQQHU ,PSUHVRUD 4XHPDGRU *72 +DPDGD 3LQ]D 3HUIRUDGRUD &RVHGRUD *XLOORWLQD $5($'(,035(6,21 $5($'((1&8$'(51$&,21 $5($$&$%$'26),1$/(6 )XHQWH/LWRJUDItD%ROtYDU $5($'(352'8&&,21 (OSURFHVRLQLFLDOGHODOLWRJUDItD%ROtYDUFRQVLVWtDHQORVVLJXLHQWHVSDVRV )LJXUD'LDJUDPDGH3URFHVR 53 PROCESO DE PRODUCCION GENERAL CLIENTE ORDEN DE PRODUCCION: atributos del cliente DISEÑO IMPRESION LITOGRAFIA TIPOGRAFIA 1,2,3 COLORES NUMERACION POLICROMIA TROQUELADO REPUJADO ENCUADERNACION REFILADO EMPAQUE ENTREGA )XHQWH$XWRUHV /RV SURFHVRV GHO GLDJUDPD SUHVHQWDGRV HQ OD ILJXUD 1R QR WHQtDQ XQ RUGHQFRQVHFXWLYRDGHPiVODSURJUDPDFLyQGHFDGDRUGHQGHSURGXFFLyQQR FRQWDED FRQ FULWHULRV FODURV VLQR SRU HO FRQWUDULR OD SURJUDPDFLyQ VH KDFLD SRU IHFKD GH HQWUHJD GHO WUDEDMR SRU FXPSOLPLHQWR FRQ XQ GHWHUPLQDGR FOLHQWH SRU LPSRUWDQFLD GHO FOLHQWH SDUD OD HPSUHVD \ SRU FRQVLGHUDFLRQHV 54 SURSLDV GHO MHIH GH SURGXFFLyQ &DGD WUDEDMR SDVDED SRU FDGD XQR GH ORV SURFHVRVGHVFULWRVSHURHQPXFKRVFDVRVVHVDOWDEDQGHWHUPLQDGRVSURFHVRV \D TXH FRQ OD DXVHQFLD GH WLHPSRV GH SURGXFFLyQ HQPXFKDV RFDVLRQHV VHOH LQFXPSOtD DO FOLHQWH HQWRQFHV OD HPSUHVD SRU FXPSOLUOH FRQ XQD GHWHUPLQDGD IHFKD GH HQWUHJD VLPSOHPHQWH GHVSOD]DED RWUR WUDEDMR HQ FROD FRQYLUWLHQGR HVWHVXFHVRHQXQFLUFXORYLFLRVR 3RUWDOUD]yQVHYLRQHFHVDULRGHVFRPSRQHUHOSURFHVRSURGXFWLYRSRUiUHDV\ GH HVWD PDQHUD DSURSLDUVH GH FDGD XQR GH ORV SURFHVRV \ GH ODV DFWLYLGDGHV TXHVHOOHYDQDFDERHQFDGDXQDGHHOODVSDUDDVtSRGHUFRQRFHUODVPDVD IRQGR )LJXUDÈUHDGH3URGXFFLyQ )XHQWH$XWRUHV $ FRQWLQXDFLyQ VH PRVWUDUD HO SURFHVR SURGXFWLYR JHQHUDO GH OD HPSUHVD SRU PHGLRGHXQGLDJUDPDGHRSHUDFLRQHV 55 )LJXUD'LDJUDPDGHRSHUDFLRQHVGHOSURFHVRSURGXFWLYR 56 )XHQWH$XWRUHV (VLPSRUWDQWHFRQRFHUDQWHVGHDGHQWUDUVHHQFDGDXQDGHODViUHDVGHOiUHD SURGXFWLYDHOIRUPDWRGHRUGHQGHSURGXFFLyQTXHVHXVDEDDQWHVGHOHVWXGLR \ GH HVWH PRGR DQDOL]DU ORV HOHPHQWRV FRUUHFWRV FRQ OR TXH FRQWDED DQWHULRUPHQWH OD HPSUHVD \ ORV HUURUHV HQ ORV FXDOHV IXH FD\HQGR HO MHIH GH SURGXFFLyQ SXHV HVWD SHUVRQD DO HVWDU FDUJDGD GH DFWLYLGDGHV \ GH WDUHDV GHMR TXH FRQ HO WLHPSR VH IXHUDQ GHMDQGR GH OOHQDU HVSDFLRV LPSRUWDQWHV GHQWUR GH OD KRMD GH RUGHQ GH SURGXFFLyQ TXH VLUYHQ SDUD UHDOL]DU DQiOLVLV \ VHJXLPLHQWRVDORVSURGXFWRVUHDOL]DGRV )LJXUD2UGHQGHSURGXFFLyQ 57 )XHQWH/LWRJUDItD%ROtYDU $5($'(',6(f2 (Q HO PRPHQWR HQ TXH HO MHIH GH SURGXFFLyQ OOHQD OD RUGHQ GH SURGXFFLyQ )LJXUD HV HQWUHJDGD DO iUHD GH GLVHxR (V DTXt HQ GRQGH VH SODVPDQ HQ GLVHxRV ORV GHVHRV GHO FOLHQWH \ HQ GRQGH VH FRQYLHUWHQ ORV GLVHxRV HQ QHJDWLYRV\SODQFKDVSDUDODSRVWHULRULPSUHVLyQGHOSDSHOFRQORVGLVHxRV(Q HOVLJXLHQWHGLDJUDPDVHPXHVWUDQODVRSHUDFLRQHVTXHVHVLJXHQHQHOiUHDGH GLVHxR )LJXUD'LDJUDPDGH3URFHVRGHOÈUHDGHGLVHxR PROCESO DEL AREA DE DISEÑO ORDEN DE PRODUCCION DISEÑO EN SOFTWARE CONTROL Y REVISION MONTAJE TRABAJO EN POLICROMIA TRABAJO EN 1,2,3 COLORES IMPRIMIR PLANCHAS SEPARACION DE COLORES CMYK NEGATIVOS IMPRIMIR PLANCHAS 58 )XHQWH$XWRUHV 2UGHQ GH SURGXFFLyQ /D RUGHQ GH SURGXFFLyQ VH UHDOL]D \ VH OOHQD FXPSOLHQGRODVH[SHFWDWLYDVQHFHVLGDGHV\UHTXHULPLHQWRVGHOFOLHQWH 'LVHxRGHDUWH3DUDHOIXQFLRQDPLHQWRDGHFXDGRGHHVWDiUHDVHKDFH QHFHVDULR FRQWDU FRQ SURJUDPDV R VRIWZDUHV GH GLVHxR JUDILFR HQ OD OLWRJUDItD %ROtYDU ORV SDTXHWHV PDV XVDGRV VRQ ORV GH &25(/ '5$: 3$*( 0$.(5 \ )5(( +$1' 3DUD UHDOL]DU FDGD GLVHxRHO GLVHxDGRU VH YDOHGHHVWRVSURJUDPDV\SDUDSODVPDUHQHOGLVHxRORUHTXHULGRSRUHO FOLHQWHFRQODLPDJLQDFLyQ\FRQRFLPLHQWRGHOGLVHxDGRU 0RQWDMH WHQLHQGR HQ FXHQWD OD FDSDFLGDG GH OD PDTXLQD HQ OD TXH SUHYLDPHQWH HO MHIH GH SURGXFFLyQ D SODQHDGR SURGXFLU HO SURGXFWR VH SURFHGHDKDFHUXQPRQWDMHSDUDPLQLPL]DUHOWLHPSRGHLPSUHVLyQ(V GHFLU VDELHQGR HO iUHD Pi[LPD GH LPSUHVLyQ GH XQD PDTXLQD VH SXHGHQ KDFHU PRQWDMHV GREOHV \ FXiGUXSOHV GH XQ GHWHUPLQDGR SURGXFWR HQ HO DQH[R & VH SXHGH REVHUYDU FRPR VRQ UHDOL]DGRV ORV PRQWDMHV 3ROLFURPtD 3DUD ORV SURGXFWRV TXH VHDQ HQ SROLFURPtD HV QHFHVDULR SUHVHQWDU XQ QHJDWLYR \ XQD SODQFKD SRU FDGD XQR GH ORV FRORUHV EiVLFRV&0<. $5($'(,035(6,Ï1 'HQWURGHOSURFHVRGHLPSUHVLyQODHPSUHVDFXHQWDFRQGRVWLSRVGHPDTXLQDV SDUD KDFHUOR OD +DPDGD \ OD *72 /D HPSUHVD FXHQWD FRQ SROtWLFDV HVWDEOHFLGDV SDUD OD UHDOL]DFLyQ GH GHWHUPLQDGRV WUDEDMRV HQ FDGD XQD GH ODV PDTXLQDV ,JXDOPHQWH VH VDEH TXH OD FDOLGDG GH OD PDTXLQD *72 HV PXFKR PHMRUQRVRORSRUORVDWULEXWRVGHODPDTXLQDVLQRWDPELpQSRUTXHHORSHUDULR TXHODPDQHMDHVXQRSHUDULRFDOLILFDGR 59 (QODOLWRJUDItD%ROtYDUODHWDSDGHLPSUHVLyQYDGHVGHHOPRPHQWRHQTXHVH UHFLEHODRUGHQGHSURGXFFLyQSDUDUHDOL]DUHOUHVSHFWLYRDQiOLVLVGHODFDQWLGDG GH SDSHO TXH VH UHTXLHUH KDVWD HO PRPHQWR HQ HO TXH HO RSHUDULR SDVD HO WUDEDMR LPSUHVR DO iUHD GH HQFXDGHUQDFLyQ 3RU OR WDQWR HQ OD HWDSD GH LPSUHVLyQ YD LQFOXLGR HO FRUWH GHO SDSHO OD SUHSDUDFLyQ GH OD PDTXLQD OD LPSUHVLyQ GHO WUDEDMR FRQ ORV GLVWLQWRV FRORUHV FRORUHV EiVLFRV &0<. QHJUR D]XO DPDULOOR \ URMR OD QXPHUDFLyQ GHO WUDEDMR UHSXMDGR WURTXHODGR \ ODPLQDGRHQWUHRWURV 3RU RWUR ODGR FRPR HO SURFHVR GH LPSUHVLyQ SDUD DPEDV PDTXLQDV HV PX\ VLPLODUHOVLJXLHQWHGLDJUDPDGHRSHUDFLRQHVPXHVWUDFODUDPHQWHHOSURFHVR )LJXUD'LDJUDPDGH3URFHVRVGHOÈUHDGHLPSUHVLyQ 60 )XHQWH$XWRUHV $5($'((1&8$'(51$&,21 (OiUHDGHHQFXDGHUQDFLyQWLHQHXQDVGHWHUPLQDGDVDFWLYLGDGHVVHJ~QHOWLSR GH HVSHFLILFDFLRQHV TXH WUDLJDODRUGHQGHSURGXFFLyQVHSXHGHQHQFDUJDUGH UHDOL]DU DFWLYLGDGHV FRPR UHYLVDU FRQWDU FRPSDJLQDU HPEORFDU FRVHU HQWUH RWURV(VYDOLGRDFODUDUTXHSRUPDVVHQFLOORTXHVHDHOWUDEDMRTXHSDVHSRU HO iUHD GH HQFXDGHUQDFLyQ HO PHQRU UHTXHULPLHQWR TXH VH WLHQH HV TXH VHD UHYLVDGR SDUD SRGHU SDVDU D OD VLJXLHQWH HWDSD ,JXDOPHQWH VH VDEH TXH HV SUHFLVDPHQWHHQHVWDiUHDHQGRQGHVHSUHVHQWDQPD\RUHVFXHOORVGHERWHOOD GHQWURGHWRGRHOSURFHVRSURGXFWLYR ,JXDOPHQWH HV HQ HVWD iUHD HQ GRQGH VH SUHVHQWD PD\RU Q~PHUR GH RSHUDFLRQHV \ WDUHDV HV LPSRUWDQWH DFODUDU TXH HV GLItFLO GHPRVWUDU JUiILFDPHQWH HO SURFHVR GH HQFXDGHUQDFLyQ SXHV FDGD WUDEDMR FRQ VXV UHVSHFWLYRVUHTXHULPLHQWRVSDVDSRUGLIHUHQWHVDFWLYLGDGHVGHQWURGHOSURFHVR GHHQFXDGHUQDFLyQ )LJXUD'LDJUDPDGH3URFHVRGH(QFXDGHUQDFLyQ 61 )XHQWH$XWRUHV $5($'($&$%$'26<(03$48( (Q HVWD iUHD VH HQFXHQWUD OD UHILODGD GH ORV GLVWLQWRV WUDEDMRV LPSUHVRV \ SDVDGRVSRUHQFXDGHUQDFLyQ\VXSRVWHULRUHPSDTXH 352'8&726 /RV GLIHUHQWHV SURGXFWRV TXH SXHGH UHDOL]DU OD HPSUHVD VH EDVDQ HQ OD LPSUHVLyQ RIIVHW R OLWRJUiILFD GH GLVWLQWRV SDSHOHV KDVWD GH ó GH SOLHJR \ OD LPSUHVLyQWLSRJUiILFDWUDEDMRVQXPHUDGRVUHSXMDGRVWURTXHODGRV 6RQ PXFKRV ORV SURGXFWRV TXH VH UHDOL]DQ GHQWUR GH OD HPSUHVD SRU OR TXH FDGD XQR GH HOORV WLHQH GLIHUHQWHV DWULEXWRV \ FRQVLGHUDFLRQHV HVSHFLDOHV TXH FRQGLFLRQD FDGD FOLHQWH 'H LJXDO IRUPD SDUD XQD PD\RU FRPSUHQVLyQ VH GHFLGLyDJUXSDUGLFKRVWUDEDMRVGHWDOIRUPDTXHFXPSOLHUDQHOPD\RUQ~PHUR GHSURFHVRV\RSHUDFLRQHVORVFXDOHVVHGHVFULELUiQDFRQWLQXDFLyQ )XQFLRQDPLHQWR FRQWDEOH IDFWXUDV UHFLERV GH FDMD FRPSUREDQWHV GH HJUHVRRUGHQGHSHGLGRHQWUHRWURV )XQFLRQDPLHQWR FRPHUFLDO +RMDV PHPEUHWHDGDV VREUHV WDUMHWDV FRPHUFLDOHVHWLTXHWDV 3XEOLFLGDG9RODQWHVDILFKHVSOHJDEOHVHQWLQWDVRSROLFURPtDUHYLVWDV 3XEOLFLGDGYRODQWHVSOHJDEOHVHQRWLQWDV 3DUDFDGDXQRGHORVDQWHULRUHVJUXSRVGHSURGXFWRVVHUHDOL]DUDQGLDJUDPDV GHRSHUDFLRQHVORVGLDJUDPDVVHPXHVWUDQDFRQWLQXDFLyQ )LJXUD'LDJUDPDGHRSHUDFLRQHV)XQFLRQDPLHQWRFRQWDEOH 62 'LDJUDPDGH2SHUDFLRQHV)XQFLRQDPLHQWR&RQWDEOH Diseño Plancha Corta r pa pel Impresión Si es en Si es en la Ham ada la GTO Numera r en Pinza Compa ginar Coser Emblocar Encintar Numera r ta lona rios Refilar Empa car )XHQWH$XWRUHV )LJXUD'LDJUDPDGHRSHUDFLRQHV)XQFLRQDPLHQWRFRPHUFLDO 63 'LDJUDPDGH2SHUDFLRQHV)XQFLRQDPLHQWR&RPHUFLDO Diseño Plancha Corta r pa pel Impresión Revision Refilar Empa car )XHQWH$XWRUHV )LJXUD'LDJUDPDGHRSHUDFLRQHV3XEOLFLGDGR 'LDJUDPDGH2SHUDFLRQHV3XEOLFLGDG Diseño Plancha Corta r pa pel Impresión Troquelar o repuja r Ba rnizado Refilar Revision Plegar Empa car )XHQWH$XWRUHV 64 'HQWURGHODQH[R'VHPXHVWUDORVGLIHUHQWHVWLSRVGHWUDEDMRVTXHVHKDFHQ HQ OD HPSUHVD 'H LJXDO IRUPD FDGD RUGHQ GH SURGXFFLyQ WLHQH DWULEXWRV SDUHFLGRVDORVGLDJUDPDVDQWHULRUHVSHURFRPRVRQSURGXFWRVGLIHUHQWHVFDGD XQRSXHGHWHQHUYDULDFLRQHVHQVXVRSHUDFLRQHV 65 (678',2 &RPR VH KD YHQLGR FRPHQWDQGR GHQWUR GH OD /LWRJUDItD %ROtYDU WRGRV ORV SURFHVRVVRQQHWDPHQWHHPStULFRV/DSURJUDPDFLyQGHODSURGXFFLyQVHKDFH SRU OR WDQWR XQ SRFR GLVSHQGLRVD SXHVHOMHIHGHSURGXFFLyQDOWHQHUWLHPSRV LPSUHFLVRVHLUUHDOHVGHODSURGXFFLyQHQPXFKDVRFDVLRQHVLQFXPSOHDOFOLHQWH HQ VXV WUDEDMRV 7DO YH] VHD HVWD OD UD]yQ SRU OD TXH HQ HO JUHPLR GH ODV OLWRJUDItDVVHDWDQFRP~QHOLQFXPSOLPLHQWRHQODVIHFKDVGHHQWUHJDSXHVHQ UHDOLGDG VRQ PX\ SRFDV ODV OLWRJUDItDV GH OD UHJLyQ TXH FXHQWDQ FRQ HVWXGLRV GHPpWRGRV\WLHPSRVTXHD\XGHQQRVRORDFXPSOLUOHDWLHPSRFRQHOWUDEDMR DO FOLHQWH VLQR SRU HO FRQWUDULR D FRQRFHU D SOHQLWXG FXDOHV VRQ ORV FRVWRV UHDOHVGHXQGHWHUPLQDGRWUDEDMR 'HQWURGHODOLWRJUDItD%ROtYDUFRQEDVHDORVDxRVGHH[SHULHQFLD\WUD\HFWRULD GH OD HPSUHVD ODV FRWL]DFLRQHV VH KDQ KHFKR FRQ FiOFXORV \D HVWDEOHFLGRV OR FXDO QR VROR DIHFWD OD GHWHUPLQDFLyQ GH ORV LQJUHVRV \ ODV XWLOLGDGHV GH OD HPSUHVD VLQR TXH HQ PXFKRV RFDVLRQHV VH FDUHFH GH XQ FULWHULR YHUGDGHUR SDUD SRGHU FRPSHWLU FRQ SUHFLRV HQ XQ PHGLR HQ GRQGH OD JXHUUD GH SUHFLRV FDGDYH]HVWDPDVDJUHVLYD (678',2'(7,(0326 'HQWUR GHO HVWXGLR VH KL]R LPSUHVFLQGLEOH UHDOL]DU XQ DQiOLVLV GH PpWRGRV \ WLHPSRV SDUD GH HVWH PRGR QR VROR HVWDEOHFHU WLHPSRV HVWiQGDU VLQR WDPELpQ FRQRFHU HQ TXH SXQWRV GH OD SURGXFFLyQ KDEtD SUREOHPDV \ GH HVWH PRGR UHDOL]DU HVWXGLRV DGLFLRQDOHV TXH D\XGDUDQ D YROYHU OD SURGXFFLyQ PDV HILFLHQWH 3DUD OD WRPD GH GDWRV GHO HVWXGLR GH PpWRGRV \ WLHPSRV VH KL]R QHFHVDULR LPSOHPHQWDU GLIHUHQWHV IRUPDWRV GHQWUR GH OD SURGXFFLyQ TXH D\XGDUDQ QR 66 VROR D UHDOL]DU HO HVWXGLR VLQR WDPELpQ D RUJDQL]DU \ SODQHDU XQD SURGXFFLyQ GHQWURGHODHPSUHVD 7RGR OR DQWHULRU VH KL]R FRQ HO ILQ GH LPSOHPHQWDU GHQWUR GH OD HPSUHVD XQ VLVWHPDSRUyUGHQHVGHSURGXFFLyQTXHD\XGDUDDODPLVPDDWHQHUXQDYLVLyQ PiVDPSOLDVREUHFRVWRVWLHPSRV\SODQHDFLyQGHODSURGXFFLyQ 'HQWUR GHO GLDJQRVWLFR GH OD HPSUHVD VH SXGR FRQRFHU \ DSURSLDUVH GH FDGD SURFHVR SURGXFWLYR LJXDOPHQWH VH KL]R QHFHVDULR DSURSLDUVH GHO SURFHVR SURGXFWLYR \ HODERUDU GLDJUDPDV GH SURFHVRV \ GLDJUDPDV GH RSHUDFLRQHV SDUDSRVWHULRUPHQWHFRPHQ]DUHOHVWXGLR <D FRQRFLHQGR ODV GLVWLQWDV DFWLYLGDGHV TXH FRQWLHQHQ FDGD XQR GH ORV SURFHVRV GH SURGXFFLyQ VH FHQWUD HQWRQFHV HO HVWXGLRHQFRQRFHUFXDOHVVRQ ORVWLHPSRVHVWiQGDUGHFDGDXQRGHORVSURFHVRVSURGXFWLYRVHVLPSRUWDQWH DFODUDU TXH SDUD HVWRV WLHPSRV SRU OD QDWXUDOH]D GH ODV DFWLYLGDGHV VH WXYR TXH GHVFRPSRQHU HQ PRYLPLHQWRV PX\ SHTXHxRV GHQWUR GH iUHDV FRPR OD HQFXDGHUQDFLyQ\GHWDUHDVHQiUHDVFRPRLPSUHVLyQ ¾ÈUHDGHGLVHxR(VWDiUHDGHSHQGHHQVXPD\RUtDGHIDFWRUHVKXPDQRV SRU OR TXH SDUD HVWH HVWXGLR VH WRPR HO VXHOGR GHOGLVHxDGRU FRPR XQ ILMR\QRVHKLFLHURQHVWXGLRV\PpWRGRV\WLHPSRVHQHVWDiUHD ¾ÈUHD GH LPSUHVLyQ HQFXDGHUQDFLyQ \ DFDEDGRV \ HPSDTXH 3DUD FDGD XQDGHODVPDTXLQDV\RSHUDULRVVHUHDOL]RXQHVWXGLRGHWLHPSRV $5($'(,035(6,21 *72 /DV PDTXLQDV *72 \ +DPDGD VRQ ODV TXH KDFHQ GHQWUR GHO SURFHVR DFWLYLGDGHV PDV VLPLODUHV OD GLIHUHQFLD UDGLFD HQ OD FDOLGDG GHO WUDEDMR HO 67 QXPHURGHWLQWDVHOUHJLVWURGHOGLVHxR\ODFDQWLGDGGHWLUDMHV/DGHFLVLyQGH LPSUHVLyQHQXQDXRWUDPDTXLQDHVWDVXMHWDSRUHO-HIHGH3URGXFFLyQSXHV VHVDEHTXHORVWLHPSRVGHDOLVWDPLHQWRVRQPD\RUHVHQOD*72\DGHPiVHO VXHOGR GHO RSHUDULR HV PD\RU 3RU OR WDQWR FRQ OD GHVFRPSRVLFLyQ GH DFWLYLGDGHV D FRQWLQXDFLyQ VH PXHVWUD FRPR VH UHDOL]DURQ ORV FiOFXORV SDUD GHWHUPLQDUORVWLHPSRVUHDOHV D %XVFDU\FRQWDUSDSHO(ORSHUDULRUHFLEHODRUGHQGHSURGXFFLyQ\KDFH ORVFiOFXORVUHVSHFWLYRVGHODFDQWLGDGGHSDSHOTXHUHTXLHUHHOWUDEDMR (O RSHUDULR VH GLULJH KDFLD GRQGH HVWi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yQ K ,PSULPLU L 6L OD LPSUHVLyQ WLHQH PDV GH XQ FRORU VH YXHOYH D UHSHWLU ORV SDVRV GHVGHHOSXQWRG M 7UDQVSRUWHGHWUDEDMRSDUDVLJXLHQWHFRORURWUDQVSRUWHKDFLDVLJXLHQWH SURFHVR 68 7HQLHQGRHQFXHQWDODVDFWLYLGDGHVDQWHULRUHVVHWRPDURQGLIHUHQWHVWLHPSRV SDUD GLIHUHQWHV RUGHQHV GH SURGXFFLyQ 'LFKRV WLHPSRV VH UHFROHFWDURQ HQ OD VLJXLHQWH WDEOD VDELHQGR TXH SDUD OD DFWLYLGDG GH LPSULPLU PDV DGHODQWH VH PRVWUDUiODWDEODGRQGHVHUHFROHFWDURQORVGDWRV 7DEOD7RPDGHGDWRVGHODVDFWLYLGDGHV Orden de Produccion Actividad Hora Hora Inicial Final Tiros Tiempo basico (min) Tiempo Tiempo Suplementos (min) Real (min) Observaciones )XHQWH$XWRUHV 'HVSXpV GH GHWHUPLQDU ORV UHVSHFWLYRV WLHPSRV SDUD FDGD XQD GH ODV DFWLYLGDGHV GHVFULWDV DQWHULRUPHQWH VH UHFROHFWDURQ HQ OD VLJXLHQWH WDEOD ORV GDWRVSDUDODDFWLYLGDGGHLPSULPLUHVWRVHGHFLGLy\DTXHFXDOTXLHURUGHQGH SURGXFFLyQ VLQ LPSRUWDU ORV DWULEXWRV WLHQH TXH SDVDU SRU ODV DFWLYLGDGHV GH EXVFDU\FRQWDUSDSHOFRUWDUSDSHOSUHSDUDUWLQWDODYDUPDTXLQDPRQWDMHGH SODQFKD HQWLQWDU PDTXLQD \ FXDGUDU WLUDMH ODV DFWLYLGDGHV DQWHULRUHV VRQ FRQVWDQWHV\OR~QLFRTXHYDULDHVTXHGHSHQGLHQGRGHODFDQWLGDGGHFRORUHV TXHWHQJDHOWUDEDMRVHDQRFRORUHVVHGXSOLFDWULSOLFD\FXDGULSOLFD HVWHWLHPSR 7DEOD7LHPSRVGHLPSUHVLyQ Detalle Hora Hora Inicial Final Tiros Tiempo basico Tiempo Tiempo (min) Suplementos (min) Real (min) Observaciones )XHQWH$XWRUHV 3RU OR WDQWR SDUD GHWHUPLQDU HOWLHPSRGHSURGXFFLyQHQODPDTXLQD*72VH GHILQLyODVLJXLHQWHIRUPXOD 69 § (Basico_ corte) + ( Alistamiento × Numero_ t int as × Numerodecaras)· ¨ ¸ TimpGTO= ¨ § Tiraje · ¸ × 1,20 ¸ ¨ + ¨¨ t impresion¸¸ ¹ © © r ¹ 7RGRHVWRVDELHQGRTXH • %iVLFRGHFRUWH7LHPSREiVLFRHQFRQWUDGRHQHOHVWXGLR • $OLVWDPLHQWR7LHPSREiVLFRHQFRQWUDGRHQHOHVWXGLRSDUDOD*72 • 1XPHURGHWLQWDVHQODRUGHQGHSURGXFFLyQHVWDLQGLFDGRVLHOWUDEDMR OOHYDRHVXQDSROLFURPtDORTXHVHULDLJXDOORVFRORUHVSULPDULRV &0<. • 1XPHURGHFDUDV6LHOWUDEDMRYDLPSUHVRSRUXQVRORODGRGHOSDSHOR DPERVHQHVWHFDVRVRORSXHGHVHUy • 7LUDMH 1XPHUR GH WLUDMHV TXH GHEH KDFHU OD PDTXLQD VLQ WHQHU HQ FXDQWD FDUDV QL WLQWDV HV GHFLU XQ WUDEDMR GH WDORQDULRV SRU GXSOLFDGRWLHQHXQWRWDOGHWLURV • 7LHPSR GH LPSUHVLyQ WLHPSR EiVLFR HQFRQWUDGR HQ HO HVWXGLR SDUD OD *72SURSRUFLRQDODODYHORFLGDGGHODPDTXLQD • 6XSOHPHQWRV VH GHFLGLy TXH SDUD WRGRV ORV WLHPSRV VH YD D WUDEDMDU FRQXQWLHPSRVXSOHPHQWDULRGHOSDUDFXEULUDFWLYLGDGHVGLIHUHQWHV DODVFRPXQHVGHQWURGHOSURFHVR +$0$'$ ,JXDOFRPRVHKL]RSDUDORVWLHPSRVGHODPDTXLQD*72VHPRVWUDUiORPLVPR SDUD HVWD PDTXLQD 3DUWLHQGR GH OD GHVFRPSRVLFLyQ GHDFWLYLGDGHVHQWDUHDV VH ORJUR KDFHU HO HVWXGLR GLFKRV FiOFXORV VH KLFLHURQ SDUD FDGD XQD GH ODV VLJXLHQWHVDFWLYLGDGHV D %XVFDU\FRQWDUSDSHO(ORSHUDULRUHFLEHODRUGHQGHSURGXFFLyQ\KDFH ORVFiOFXORVUHVSHFWLYRVGHODFDQWLGDGGHSDSHOTXHUHTXLHUHHOWUDEDMR 70 (O RSHUDULR VH GLULJH KDFLD GRQGH HVWi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yQ K ,PSULPLU L 6L OD LPSUHVLyQ WLHQH PDV GH XQ FRORU VH YXHOYH D UHSHWLU ORV SDVRV GHVGHHOSXQWRG M 7UDQVSRUWHGHWUDEDMRSDUDVLJXLHQWHFRORURWUDQVSRUWHKDFLDVLJXLHQWH SURFHVR &RPR VH KL]R FRQ OD PDTXLQD *72 VH WRPDURQ ORV GDWRV GH WLHPSRV \ VH LQWURGXMHURQ HQ ODV WDEODV GH GDWRV \ VH UHDOL]y HO PLVPR SURFHGLPLHQWR SDUDDPERVFDVRV (VLPSRUWDQWHPHQFLRQDUTXHQRUPDOPHQWHHQOD+DPDGDODFDQWLGDGPi[LPD GH WLQWDV TXH VH GHEH LPSULPLU HQ GLFKD PDTXLQD VRQ (VWR VH GHEH D TXH FXDQGR VH WUDEDMD FRQ PDV GH WLQWDV HV PX\ LPSRUWDQWH HO UHJLVWUR GH ORV FRORUHV\HQHVWDPDTXLQDHQPXFKDVRFDVLRQHVHVWRQRVHORJUD 71 ,JXDOPHQWH HV EXHQR PHQFLRQDU TXH GHQWUR GHO JUHPLR OLWRJUiILFR HV FRP~Q SDJDU D ORV WUDEDMDGRUHV SRU FDQWLGDG GH WLUDMHV 'HQWUR GH OD /LWRJUDItD %ROtYDUHORSHUDULRGHHVWDPDTXLQDHVSDJDGRGHHVWDIRUPDVLQHPEDUJR VHGHFLGLyUHDOL]DUHOHVWXGLRSDUDUHIHUHQFLDVIXWXUDVGHODHPSUHVD &RQ HO HVWXGLR VH SXGR GHWHUPLQDU HO WLHPSR GH SURGXFFLyQ HQ OD PDTXLQD +DPDGDFRQODVLJXLHQWHIRUPXOD § (Basico_ corte) + ( Alistamiento × Numero_ t int as × Numerodecaras)· ¨ ¸ TimpH = ¨ § Tiraje · ¸ × 1,20 ¸ ¨ + ¨¨ t impresion¸¸ ¹ © © r ¹ 7RGRHVWRVDELHQGRTXH • %iVLFR GH FRUWH 7LHPSR EiVLFR HQFRQWUDGR HQ HO HVWXGLR SDUD OD PDTXLQD+DPDGD • $OLVWDPLHQWR7LHPSREiVLFRHQFRQWUDGRHQHOHVWXGLRSDUDOD+DPDGD • 1XPHURGHWLQWDVHQODRUGHQGHSURGXFFLyQHVWDLQGLFDGRVLHOWUDEDMR OOHYDRHVXQDSROLFURPtDORTXHVHULDLJXDOORVFRORUHVSULPDULRV &0<. • 1XPHURGHFDUDV6LHOWUDEDMRYDLPSUHVRSRUXQVRORODGRGHOSDSHOR DPERVHQHVWHFDVRVRORSXHGHVHUy • 7LUDMH 1XPHUR GH WLUDMHV TXH GHEH KDFHU OD PDTXLQD VLQ WHQHU HQ FXDQWDFDUDV\WDPSRFRODVWLQWDV (MHPSORXQWUDEDMRGHWDORQDULRVSRUGXSOLFDGRWLHQHXQWRWDOGH WLURV Tirajes = (Numerotalonarios )(50hojas ) * Cantidaddecopias 1XPHURGHWDORQDULRV &DQWLGDGGHFRSLDV2ULJLQDU\ODFRSLD (MHPSORDILFKHV 72 7LUDMH • 7LHPSR GH LPSUHVLyQ WLHPSR EiVLFR HQFRQWUDGR HQ HO HVWXGLR SDUD OD PDTXLQDDQDOL]DGDSURSRUFLRQDODODYHORFLGDGGHODPDTXLQD • 6XSOHPHQWRV VH GHFLGLy TXH SDUD WRGRV ORV WLHPSRV VH YD D WUDEDMDU FRQXQWLHPSRVXSOHPHQWDULRGHOSDUDFXEULUDFWLYLGDGHVGLIHUHQWHV DODVFRPXQHVGHQWURGHOSURFHVR 3,1=$ &RPRVHH[SOLFRDQWHULRUPHQWHODSLQ]DHVXQDPDTXLQDWLSRJUiILFDGLIHUHQWH GHOD+DPDGD\OD*72TXHVRQOLWRJUiILFDV'HQWURGHOSURFHVRSURGXFWLYRGH ODHPSUHVDVHWLHQHDHVWDPDTXLQDSDUDDFWLYLGDGHVGHQXPHUDFLyQFXDQGROD LPSUHVLyQ OLWRJUiILFD HV UHDOL]DGD HQ OD +DPDGD \ SDUD DFWLYLGDGHV FRPR UHSXMDGR\WURTXHODGR $ FRQWLQXDFLyQ VH GHVFULELUi ODV DFWLYLGDGHV \ WDUHDV TXH VH UHDOL]DQ HQ HVWH SXHVWRGHWUDEDMR D 2UJDQL]DUSDSHO(ORSHUDULRRUJDQL]DHOSDSHO\ORPRQWDDODPDTXLQD E 0RQWDMHGHQXPHUDGRUDFRQSHUIRUDGRUD6HRUJDQL]DHOPRQWDMHGHODV QXPHUDGRUDVHQODUDPD6HKDFHQORVDMXVWHVQHFHVDULRV6HKDFHQORV SULPHURVWLUDMHVSDUDFXDGUHGHODUDPD\GHODPDTXLQD F (QWLQWDUODPDTXLQD(VWDDFWLYLGDGHQHOHVWXGLRQRVHWXYRHQFXHQWD \DTXHODHQWLQWDGDVHUHDOL]D~QLFDPHQWHDOLQLFLDOHOGtDSDUDWUDEDMRV QXPHUDGRV\HQHOPRPHQWRHQTXHVHYDOODQDUHDOL]DUDFWLYLGDGHVGH UHSXMDGR\GHWURTXHODGR~QLFDPHQWHVHTXLWDHOURGLOORFRQODWLQWD G 0RQWDMH 7URTXHO 6H RUJDQL]D HO PRQWDMH GHO WURTXHO HQ OD UDPD 6H KDFHQORVDMXVWHVQHFHVDULRV6HKDFHQORVSULPHURVWLUDMHVSDUDFXDGUH GHODUDPD\GHODPDTXLQD H ,PSUHVLyQ 3XHVWD HQ PDUFKD GH OD PDTXLQD VH SXHGH QXPHUDU SHUIRUDUWURTXHODURUHSXMDU 73 I %DMDUPRQWDMH6HEDMDODUDPDGHODPDTXLQD\VHOOHYDHOSURGXFWRR WUDEDMRDSURFHVRVLJXLHQWH ,JXDO FRPR VH KL]R FRQ WRGD HO iUHD GH LPSUHVLyQ ORV GDWRV VH DOPDFHQDURQ GHQWUR GH ODV WDEODV \ \ FRQ ORV GDWRV EDVWR SDUD UHDOL]DU ORV FiOFXORV UHVSHFWLYRVGHORVWLHPSRVUHDOHVSDUDFDGDXQDGHODVDFWLYLGDGHVDQDOL]DGDV 'HQWUR GH ODV PDTXLQDV FRQ ODV TXH FXHQWD OD OLWRJUDIt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yQ SDUD OD PDTXLQDWLSRJUiILFD3LQ]DORVFXDOHVVHGHWHUPLQDQFRQODVLJXLHQWHIRUPXOD § § Tiraje · · ¸¸ ¸ ×1,20 Tr Pinza = ¨¨ (Montaje) + (Desmontar) + ¨¨ ¸ © t r impresion¹ ¹ © 7RGRHVWRVDELHQGRTXH • 0RQWDMH 7LHPSR EiVLFR SDUD OD 3LQ]D GH RUJDQL]DFLyQ GHO SDSHO \ SUHSDUDFLyQGHODUDPDHVGHFLUDFWLYLGDGHVD\E • 'HVPRQWDU 7LHPSR EiVLFR GH OD 3LQ]D HQ OR TXH VH UHILHUH D HO PRPHQWRGHVSXpVGHTXHVHWHUPLQDGHLPSULPLUXQWUDEDMR • 7LUDMH 1XPHUR GH WLUDMHV TXH GHEH KDFHU OD PDTXLQD VLQ WHQHU HQ FXDQWDFDUDV\WDPSRFRODVWLQWDV 74 • 7LHPSR GH LPSUHVLyQ WLHPSR EiVLFR HQFRQWUDGR HQ HO HVWXGLR SDUD OD PDTXLQDDQDOL]DGDSURSRUFLRQDODODYHORFLGDGGHODPDTXLQD • 6XSOHPHQWRV VH GHFLGLy TXH SDUD WRGRV ORV WLHPSRV VH YD D WUDEDMDU FRQXQWLHPSRVXSOHPHQWDULRGHOSDUDFXEULUDFWLYLGDGHVGLIHUHQWHV DODVFRPXQHVGHQWURGHOSURFHVR (VLPSRUWDQWHVDEHUTXHHQHOWLHPSRUHDOGHPRQWDMHH[LVWHXQDGLIHUHQFLDGH WLHPSRV SDUD FXDQGR VHUHDOL]DFDGDXQRGHORVSURGXFWRVTXHSDVDSRUHVWH SXHVWR GH WUDEDMR SRU OR TXH FRQ HO HVWXGLR VH REWXYLHURQ WLHPSRV UHDOHV XQR SDUD SURGXFWRV QXPHUDGRV \ RWUR SDUD SURGXFWRV UHSXMDGRV \ WURTXHODGRV $5($'((1&8$'(51$&,21 'HQWUR GH ODV iUHDV GH SURGXFFLyQ GH OD HPSUHVD HVWD IXH XQD GH ODV PiV GLVSHQGLRVDV SXHV SDUD SRGHU FXDQWLILFDU ORV WLHPSRV GH GHWHUPLQDGRV PRYLPLHQWRV IXH QHFHVDULR GHVFRPSRQHUODV HQ PLFURPRYLPLHQWRV SDUD GH HVWD PDQHUD DQDOL]DU HQ XQ WLHPSR GHWHUPLQDGR OD FDQWLGDG GH PLFUR PRYLPLHQWRVTXHVHUHDOL]DEDQ 7RGRVORVWLHPSRVWRPDGRVVHUHJLVWUDURQGHQWURGHWDEODVTXHUHJLVWUDEDQOD DFWLYLGDG OD KRUD ILQDO \ KRUD LQLFLDO \ HO Q~PHUR GH OD RUGHQ GH SURGXFFLyQ SDUD OXHJR FRQRFHU ORV DWULEXWRV GHO SURGXFWR DO FXDO VH OH DQDOL]DURQ ORV WLHPSRV $OLJXDOTXHSDUDHOiUHDGHSURGXFFLyQVHUHJLVWUDURQORVGDWRVREWHQLGRVHQ WDEODV SDUD VX SRVWHULRU DQiOLVLV WHQLHQGR HQ FXHQWD TXH ORV VXSOHPHQWRV VLJXHQ VLHQGR FRQVLGHUDGRV GH XQ 6H UHDOL]DURQ GLIHUHQWHV WDEODV SDUD FDGDXQRGHORVPRYLPLHQWRVVLJXLHQWHV &RQWDU &RUWDUFLQWD 75 (QFLQWDU &RVHUWDORQDULRV 1XPHUDUWDORQDULRV &RPSDJLQDU 3UHSDUDUSDUDHPEORFDU 8QWDUFROERQ 7DEOD)RUPDWRGHWRPDGHWLHPSRViUHDHQFXDGHUQDFLyQ Actividad Orden de producción Hora Inicial Hora Final Tiempo básico )XHQWH$XWRUHV (V LPSRUWDQWH DFODUDU TXH HQ OD WRPD GH WLHPSRV GH OD DFWLYLGDG GH FRPSDJLQDUVHWXYRHQFXHQWDPRYLPLHQWRVHVGHFLUTXHGHSHQGLHQGRGHO Q~PHURGHFRSLDVPiVHORULJLQDOVHWHQtDQHOQ~PHURGHPRYLPLHQWRV3DUD FDGD XQR GH ORV SURGXFWRV VHD FRQ y PRYLPLHQWRV VH REWXYLHURQ GLIHUHQWHVWLHPSRVSXHVSDUDODRSHUDULDDOWHQHUTXHPDQLSXODUPDVSDSHO \ WHQHU PDV PRYLPLHQWRV HV PDV OHQWD SRU OR TXH VH GHFLGLy WRPDU FRPR WLHPSREiVLFRSDUDFRPSDJLQDUDHOUHVXOWDGRGHOWLHPSRPD\RU$VtPLVPR ODDFWLYLGDGFRQWDUVHUHDOL]DHQRFDVLRQHVSDUDWDORQDULRVTXHVRORWLHQHQ RULJLQDO\QRWLHQHQFRSLDV\WDPELpQSDUDWUDEDMRVTXHWLHQHVHUUHYLVDGRV ~QLFDPHQWHFRPRORVRQWDUMHWDVYRODQWHVHQWUHRWURV 3DUD FRPSUHQGHU PHMRU HVWD DFWLYLGDG D FRQWLQXDFLyQ VH PRVWUDUD HQ XQD ILJXUD )LJXUDPRYLPLHQWRV 76 PRODUCTO COMPAGINADO 1 2 1:Original 2: Copia Producto compaginado: Cuando se realizan movimientos se coloca trabajo en ese lugar. OPERARIA 1 )XHQWH$XWRUHV )LJXUDPRYLPLHQWRV 2 1 3 4 OPERARIA )XHQWH$XWRUHV 77 1:Original 2: Copia 1 3. Copia 2 4: Producto compaginado: )LJXUDPRYLPLHQWRV 3 2 1 4 5 OPERARIA 1:Original 2: Copia 1 3. Copia 2 4: Copia 3 5:Producto compaginado: )XHQWH$XWRUHV 3RU OR WDQWR VH REWXYLHURQ GLIHUHQWHV WLHPSRV EiVLFRV SDUD FDGD XQD GH ODV DFWLYLGDGHV WHQLHQGR HQ FXHQWD TXH SDUD HO iUHD GH HQFXDGHUQDFLyQ VH HVWDEOHFLy VXSOHPHQWRV GHO $O PRPHQWR GH OD UHDOL]DFLyQ GH XQ GHWHUPLQDGRSURGXFWRVHFDUJDQVHJ~QORVUHTXHULPLHQWRVGHOSURGXFWR 6(*8,0,(172$7,(0326(67$1'$5(6 &RQRFLHQGR ORV WLHPSRV HVWiQGDU GH FDGD XQR GH ORV SURFHVRV HO HVWXGLR SURVLJXLy D KDFHU XQ VHJXLPLHQWR D GLFKRV WLHPSRV GXUDQWH XQ SHULRGR (Q HVWH SHULRGR VH LPSOHPHQWR XQ QXHYR IRUPDWR GH RUGHQHV GH SURGXFFLyQ DO TXH VHYHQLDXWLOL]DQGRHOQXHYRIRUPDWRHVSHFLILFDWRGRVORVUHTXHULPLHQWRV GHO FOLHQWH \ SURSRUFLRQD ODV KHUUDPLHQWDV QHFHVDULDV SDUD TXH GXUDQWH HO UHFRUULGR GHO SURGXFWR SRU HO SURFHVR SURGXFWLYR ORV GLIHUHQWHV RSHUDULRV 78 FRPSUHQGDQORVDFWLYLGDGHVTXHGHEHQUHDOL]DUVHDFDGDRUGHQGHSURGXFFLyQ \DOPLVPRWLHPSRHVWiFRQFHELGRGHWDOPDQHUDTXHSURSRUFLRQHFRQGLFLRQHV DSWDV SDUD TXH HO WUDEDMDGRU FRQR]FD \ VHSD GH XQD IRUPD VHQFLOOD ORV UHTXHULPLHQWRVGHOFOLHQWH (OIRUPDWRGHRUGHQGHSURGXFFLyQLPSOHPHQWDGRHVHOVLJXLHQWH )LJXUD)RUPDWRGHSURGXFFLyQLPSOHPHQWDGR 79 )XHQWH$XWRUHV 80 6H GHFLGLy FRQYHUWLU OD RUGHQ GH SURGXFFLyQ HQ XQD JXtD GXUDQWH WRGR HO SURFHVR TXH SHUPLWLHUD D ORV RSHUDULRV UHDOL]DU ODV DFWLYLGDGHV DGHFXDGDV (V SUHFLVDPHQWHHO-HIHGH3URGXFFLyQTXLHQGHEHOOHQDUODRUGHQGHSURGXFFLyQ \ KDFHU ORV FiOFXORV SHUWLQHQWHV ,JXDOPHQWH VH VXSULPLHURQ ORV FXDGURV HQ GRQGHHORSHUDULRGHEtDOOHQDUDOJXQRVGDWRV(VWRVHKL]RSULPHURSRUTXHHQ ODRUGHQGHSURGXFFLyQDQWLJXDQRVHYHQLDOOHQDQGRDGHFXDGDPHQWHDGHPiV GH TXH HO RSHUDULR VROR OD FRPSOHWDED FXDQGR TXHUtD \ WDPELpQ SRUTXH VH LPSOHPHQWR XQ IRUPDWR GH UHFROHFFLyQ GH GDWRV OODPDGRPLQXWDHQGRQGHHO RSHUDULR KDFLD XQ VHJXLPLHQWR GXUDQWH WRGD OD MRUQDGD SURGXFWLYD GH VXV PRYLPLHQWRV 7RGR IXH SRVLEOH \D TXH FRQ OD D\XGD GHO ORV GLVWLQWRV GLDJUDPDV GH RSHUDFLRQHV \ ORV GLDJQyVWLFRV TXH VH KLFLHURQ D ORV GLIHUHQWHV SXHVWRV GH WUDEDMR VH SXGR FRQRFHU ODV GLIHUHQWHV DFWLYLGDGHV \ RSHUDFLRQHV PDV FRPXQHVGHQWURGHOSURFHVRUHODFLRQDGDVQRVRORFRQODVDFWLYLGDGHVSURSLDV GHODSURGXFFLyQVLQRWDPELpQFRQRWURWLSRGHDFWLYLGDGHVFRPRORSXHGHQ VHUGHPRUDVVDOLGDVUHWUDVRVSRUIDOODVPHFiQLFDVUHXQLRQHVHQWUHRWURV /DVDFWLYLGDGHVGHSURFHVRVSURGXFWLYRVRLPSURGXFWLYRVVHGHILQLHURQGHXQD PDQHUD VLPSOH \ VH FRQYLUWLHURQ HQ FyGLJRV TXH SXGLHUDQ VHU OOHYDGRV D XQ FRQWURO GH WUDEDMR 3RU OR WDQWR D FRQWLQXDFLyQ VH PRVWUDUDQ ORV GLIHUHQWHV FyGLJRVTXHDGRSWRODHPSUHVDSDUDFDGDXQDGHODVGLIHUHQWHVDFWLYLGDGHVHQ HOiUHDGHLPSUHVLyQ\HQFXDGHUQDFLyQ 7DEOD&yGLJRGHRSHUDFLRQHV &2',*2 23(5$&,Ï1 &/$6( %XVFDU\FRQWDUSDSHO ,03/ 5HDOL]DUPHGLFLRQHV\FRUWDUSDSHO ,03/ 3UHSDUDUWLQWD ,03/ /DYDUPiTXLQD ,03/ 81 0RQWDMHGHODSODQFKD ,03/ (QWLQWDUPDTXLQD ,03/ &XDGUDUWLUDMH ,03/ ,PSUHVLyQ ,03/ 7UDQVSRUWHWUDEDMR ,03/ 0DQWHQLPLHQWRSUHYHQWLYR ,03/ &DPELRPROHWRQHV ,03/ &DPELRPDQWLOOD ,03/ 5HILODUWUDEDMR ,03/ 2WURVHVSHFLILTXH ,03/ 2UJDQL]DUSDSHO ,037 0RQWDMHQXPHUDGRUD\RSHUIRUDGRUD ,037 (QWLQWDUPDTXLQD ,037 0RQWDMHWURTXHO ,037 ,PSUHVLy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tD ,03 'DxRHQHOHTXLSR ,03 5HSDUDFLyQODPDTXLQD ,03 )DOWDLQIRUPDFLyQGHSURGXFWR ,03 )DOWDGHWUDEDMR ,03 3HUPLVRQRUHPXQHUDGR ,03 3HUPLVR(36 ,03 2WURVWLHPSRVLPSURGXFWLYRVHVSHFLILTXH ,03 )XHQWH$XWRUHV (O FXDGUR OR TXH PXHVWUD HV XQ FyGLJR SDUD FDGD XQD GH ODV iUHDV HV GHFLU ORVFyGLJRVSHUWHQHFLHQWHVDOFLHQLQGLFDQDFWLYLGDGHVGHLPSUHVLyQOLWRJUiILFD HO GRVFLHQWRV DFWLYLGDGHV GH LPSUHVLyQ WLSRJUiILFDV HO WUHVFLHQWRV DFWLYLGDGHV GH HQFXDGHUQDFLyQ HO FXDWURFLHQWRV DFWLYLGDGHV SHUVRQDOHV HO TXLQLHQWRV GHPRUDV \ HO VHLVFLHQWRV RWUDV DFWLYLGDGHV $O ODGR GH FDGD FyGLJR HVWD GHVFULWD OD DFWLYLGDG SDUD TXH FDGD RSHUDULR LQWURGX]FD HO FyGLJR FRUUHVSRQGLHQWH HQ HO IRUPDWR GH FRQWURO GH SURGXFFLyQ GHSHQGLHQGR GH OD DFWLYLGDGGHVHPSHxDGDHQXQGHWHUPLQDGRODSVRGHWLHPSR 3DUD OD SURGXFFLyQ ORV FyGLJRV VH FRQYLHUWHQ HQ OD EDVH SDUD TXH FDGD RSHUDULR FRQRFLHQGR \ DSURSLiQGRVH GHO QXHYR OHQJXDMH SXHGD OOHQDU HO IRUPDWR ³FRQWURO GH WUDEDMR´ HQ GRQGH GXUDQWH HO GtD FDGD XQR GH ORV 83 RSHUDULRV FRQ XQ IRUPDWR SURSLR OOHQH ODV FDVLOODV FRORFDQGR HO FyGLJR GH OD DFWLYLGDGVHJXLGRSRUHOQXPHURGHODRUGHQGHSURGXFFLyQ $ FRQWLQXDFLyQ VH PXHVWUD HQ XQD LPDJHQ SHTXHxD HO IRUPDWR &RQWURO GH OD SURGXFFLyQVHSXHGHREVHUYDUFRQGHWDOOHHQHO$QH[R/ )LJXUD&RQWUROGHODSURGXFFLyQ )XHQWH$XWRUHV &26726'(352'8&&,21 6H VDEH TXH ORV GLIHUHQWHV SURGXFWRV TXH VH SURGXFHQHQODOLWRJUDItD%ROtYDU YDQOLJDGRVDODVFDUDFWHUtVWLFDV\DWULEXWRVTXHFDGDFOLHQWHOHTXLHUHFRORFDU DOSURGXFWRVLQHPEDUJRWHQLHQGRHQFXHQWDTXHODHPSUHVDSURGXFHDOJXQRV 84 SURGXFWRV TXH OOHYDQ FDUDFWHUtVWLFDV VLPLODUHV VH HVWLPDURQ ORV FRVWRV SDUD ORVVLJXLHQWHVSURGXFWRV • 9RODQWHV • 7DUMHWDVGHSUHVHQWDFLyQ • $ILFKHV • 3OHJDEOHV • )DFWXUDV • 5HFLERVGH&DMD 92/$17(6 3DUD OD HVWDQGDUL]DFLyQ GH HVWHSURGXFWRVHWXYRHQFXHQWDTXHORVYRODQWHV TXHVHSURGXFHQGHQWURGHODHPSUHVDVRQGHWDPDxRòFDUWDQRUPDOPHQWH 3DUDORFXDOVHREWXYLHURQORVFRVWRVGHORVYRODQWHVGHODVLJXLHQWHIRUPD 3URGXFFLyQGHYRODQWHV 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Diseño Papel Plancha MO Impresión MO encuadernacion CIF TOTAL COSTOS $ $ $ $ $ $ Periodico 1 2 5.000 $ 5.000 $ 4.852 $ 4.852 $ 550 $ 1.100 $ 2.495 $ 4.990 $ 522 $ 522 $ 11.267 $ 18.797 $ Bond 75gm 1 2 5.000 $ 5.000 10.970 $ 10.970 550 $ 1.100 2.495 $ 4.990 522 $ 522 11.267 $ 18.797 $ 24.687 $ 30.805 $ Papel Tintas )XHQWH$XWRUHV 3URGXFFLyQGHYRODQWHV 7DEOD&RVWRVGHSURGXFFLyQ 85 35.263 $ 41.381 DETALLE Papel Tintas Diseño Papel Plancha MO Impresión MO encuadernacion CIF TOTAL COSTOS $ $ $ $ $ $ Periodico 1 2 5.000 $ 5.000 9.705 $ 9.705 550 $ 1.100 4.990 $ 9.980 1.043 $ 1.043 18.797 $ 33.797 $ 40.086 $ $ $ $ $ $ $ 60.627 $ Bond 75gm 1 2 5.000 $ 5.000 21.940 $ 21.940 550 $ 1.100 4.990 $ 9.980 1.043 $ 1.043 18.797 $ 33.797 52.321 $ 72.862 $ $ $ $ $ $ 2 5.000 18.205 2.202 9.980 1.565 20.696 $ 57.650 )XHQWH$XWRUHV 3URGXFFLyQGHYRODQWHV 7DEOD&RVWRVGHSURGXFFLyQ Diseño Papel Plancha MO Impresión MO encuadernacion CIF $ $ $ $ $ $ Periodico 1 2 5.000 $ 5.000 8.053 $ 8.053 1.101 $ 2.202 4.990 $ 9.980 1.565 $ 1.565 13.196 $ 20.696 TOTAL COSTOS $ 33.906 DETALLE Papel Tintas $ 47.498 $ $ $ $ $ $ Bond 1 5.000 18.205 1.101 4.990 1.565 13.196 $ 44.058 75gm )XHQWH$XWRUHV (QHVWH~OWLPRFDVRVHFRPLHQ]DDREVHUYDUFRPRDPD\RUHVFDQWLGDGHVORV SUHFLRVSXHGHQVHUPXFKRPHQRUHVODSODQLILFDFLyQGHODSURGXFFLyQHVODTXH FRQOOHYDDSURGXFLUGHXQDIRUPDPDVUiSLGD\HFRQyPLFDSDUDODHPSUHVD(Q ORV~OWLPRVYDORUHVSRUHMHPSOR\DVHSLHQVDHQUHDOL]DUHOSURGXFWRFDELGD ORTXHSHUPLWHTXHVHGLVPLQX\DHOWLHPSRGHLPSUHVLyQDODPLWDG 3RUORDQWHULRUORVFRVWRVGHORVYRODQWHVVRQ 7DEOD&RVWRV3URGXFFLyQ9RODQWHV 86 Volantes Cantidad 1000 1000 1000 1000 2000 2000 2000 2000 3000 3000 3000 3000 Tamaño Papel 1/2 carta Periodico 1/2 carta Periodico 1/2 carta Bond 75 1/2 carta Bond 75 1/2 carta Periodico 1/2 carta Periodico 1/2 carta Bond 75 1/2 carta Bond 75 1/2 carta Periodico 1/2 carta Periodico 1/2 carta Bond 75 1/2 carta Bond 75 Tintas 1 2 1 2 1 2 1 2 1 2 1 2 $ $ $ $ $ $ $ $ $ $ $ $ Costo 24.687 35.263 30.805 41.381 40.086 60.627 52.321 72.862 33.906 47.498 44.058 57.650 )XHQWH$XWRUHV 7$5-(7$6'(35(6(17$&,21 /DV WDUMHWDV GH SUHVHQWDFLyQ QRUPDOPHQWH WLHQHQ FP [ FP GH WDPDxR &RPR HVWH WDPDxR GH SDSHO HV WDQ SHTXHxR SDUD ODV PDTXLQDV OD OLWRJUDItD LPSULPHWRGDVODVWDUMHWDVFRPHUFLDOHVRGHSUHVHQWDFLyQDFDELGD'HLJXDO IRUPDVHFRQVLGHUDUiODFDUWXOLQD\HOSURSDOFRWHSDUDORVREWHQHUORVFRVWRV SXHVVRQORVSDSHOHVPDVXVDGRVSDUDHVWHWLSRGHSURGXFWRV 7DUMHWDV 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Diseño Papel Plancha MO Impresión MO encuadernacion CIF TOTAL COSTOS Papel Tintas $ $ $ $ $ $ Cartulina 1 2 5.000 $ 6.000 2.654 $ 2.654 550 $ 1.100 2.495 $ 4.990 261 $ 261 8.449 $ 10.182 $ 19.410 )XHQWH$XWRUHV 7DUMHWDV 87 $ 25.189 $ $ $ $ $ $ Propalcote 1 2 5.000 $ 6.000 2.769 $ 2.769 550 $ 1.100 2.495 $ 4.990 261 $ 261 8.449 $ 10.182 $ 19.525 $ 25.304 7DEOD&RVWRVGHSURGXFFLyQ DETALLE 1 5.000 5.309 550 2.495 522 8.449 Cartulina 2 $ 6.000 $ 5.309 $ 1.100 $ 4.990 $ 522 $ 10.565 $ $ $ 22.326 $ 28.488 $ 33.221 Papel Tintas Diseño Papel Plancha MO Impresión MO encuadernacion CIF $ $ $ $ $ $ TOTAL COSTOS $ $ 3 6500 5.309 1.650 4990 522 14.247 $ $ $ $ $ $ 1 5.000 5.537 550 2.495 522 8.449 Propalcote 2 $ 6.000 $ 5.537 $ 1.100 $ 4.990 $ 522 $ 10.565 3 $ 6.500 $ 5.537 $ 1.650 $ 4.990 $ 522 $ 14.247 $ 22.554 $ 28.716 $ 33.449 )XHQWH$XWRUHV 7DUMHWDV 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Papel Tintas Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF $ $ $ 1 5.000 15.926 1.101 $ $ $ 2.495 391 7.647 TOTAL COSTOS $ 32.561 Cartulina 2 3 Policromia $ 6.000 6500 6500 $ 15.926 $ 15.926 $ 15.926 $ 2.202 $ 3.303 $ 14.062 21251 $ 4.990 7485 22030 $ 522 $ 522 $ 1.565 $ 12.095 $ 16.543 $ 43.196 $ 41.737 $ 50.282 $ 124.530 $ $ $ 1 5.000 16.612 550 $ $ $ $ $ $ 2.495 522 7.647 $ $ $ Propalcote 2 3 Policromia 6.000 $ 6.500 $ 6.500 16.612 $ 16.612 $ 16.612 550 $ 550 $ 14.062 21251 4.990 $ 7.485 $ 22.030 522 $ 522 $ 1.565 12.095 $ 16.543 $ 43.196 $ 32.827 $ 40.771 $ 48.215 $ 125.216 )XHQWH$XWRUHV 3DUDODUHDOL]DFLyQGHWDUMHWDVFRPHUFLDOHVWDPELpQVHWXYRHQFXHQWDHO FRVWRGHODSURGXFFLyQGHODUWtFXORHQSROLFURPtD (QODVLJXLHQWHWDEODVHPXHVWUDORVFRVWRVGHODVWDUMHWDVGHSUHVHQWDFLyQHQ GLIHUHQWHVFDQWLGDGHVSDSHOHV\WLQWDV 7DEOD&RVWRVGHSURGXFFLyQ7DUMHWDV&RPHUFLDOHV\GH3UHVHQWDFLyQ 88 Tarjetas de presentacion Cantidad Tamaño Papel 500 Cartulina 500 Cartulina 500 Propalcote 500 Propalcote 1000 Cartulina 1000 Cartulina 1000 Cartulina 1000 Propalcote 1000 Propalcote 1000 Propalcote 3000 Cartulina 3000 Cartulina 3000 Cartulina 3000 Cartulina 3000 Propalcote 3000 Propalcote 3000 Propalcote 3000 Propalcote Tintas 1 2 1 2 1 2 3 1 2 3 1 2 3 Policromia 1 2 3 Policromia $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Costo 19.410 25.189 19.525 25.304 22.326 28.488 33.221 22.554 28.716 33.449 32.561 41.737 50.282 124.530 32.827 40.771 48.215 125.216 )XHQWH$XWRUHV $),&+(6 /RV DILFKHV FRPHUFLDOPHQWH VRQ GLVHxDGRV HQ ó GH SOLHJR \ HO SDSHO PDV XWLOL]DGRHVHOSURSDOFRWH $ILFKHV 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF TOTAL COSTOS Papel Tintas $ $ $ $ $ $ $ Propalcote 115 2 3 6.500 $ 6.500 59.527 $ 59.527 14.062 $ 21.093 23.780 $ 35.670 13.218 $ 17.624 522 $ 522 19.811 $ 26.715 $ 137.422 )XHQWH$XWRUHV 89 $ 167.654 gm Polic. 6500 $ 59.527 $ 28.124 $ 47.570 $ 22.030 $ 522 $ 33.620 $ 197.893 $ILFKHV 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Papel Tintas Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF $ $ $ $ $ $ $ TOTAL COSTOS Propalcote 115 2 3 6.500 $ 6.500 148.586 $ 148.586 14.062 $ 21.093 23.780 $ 35.670 17.624 $ 22.030 1.304 $ 1.304 27.447 $ 36.744 $ 239.305 $ 271.930 gm Polic. 6500 $ 148.586 $ 28.124 $ 47.570 $ 26.436 $ 1.304 $ 46.042 $ 304.562 )XHQWH$XWRUHV $ILFKHV 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Papel Tintas Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF TOTAL COSTOS $ $ $ $ $ $ $ Propalcote 115 2 3 6.500 $ 6.500 297.123 $ 297.123 14.062 $ 21.093 23.780 $ 35.670 22.030 $ 26.436 2.608 $ 2.608 40.172 $ 53.459 $ 406.277 )XHQWH$XWRUHV /RVFRVWRVGHORVDILFKHVVRQ 7DEOD&RVWRVGHSURGXFFLyQGHORV$ILFKHV 90 $ 442.892 gm Polic. 6500 $ 297.123 $ 28.124 $ 47.570 $ 35.247 $ 2.608 $ 66.747 $ 483.919 Afiches Cantidad 1000 1000 1000 2500 2500 2500 5000 5000 5000 Tamaño 1/8 1/8 1/8 1/8 1/8 1/8 1/8 1/8 1/8 Papel Propalcote Propalcote Propalcote Propalcote Propalcote Propalcote Propalcote Propalcote Propalcote Tintas Costo 115 2 $ 137.422 115 3 $ 167.654 115 Policromia $ 197.893 115 2 $ 239.305 115 3 $ 271.930 115 Policromia $ 304.562 115 2 $ 406.277 115 3 $ 442.892 115 Policromia $ 483.919 )XHQWH$XWRUHV 3/(*$%/(6 /RVSOHJDEOHVVRQIRUPDWRVSXEOLFLWDULRV\FRPHUFLDOHVTXHXVDQODVHPSUHVDV SDUD SURPRFLRQDU DOJXQD SURGXFWR HYHQWR DSHUWXUD HQWUH RWURV 0XFKDV HPSUHVDVGHSHQGLHQGRODVROYHQFLDHFRQyPLFDTXHWHQJDQLQYLHUWHQHQHVWH PDWHULDO 6H DQDOL]DUD HO FRVWR SDUD SOHJDEOHV HQ WLQWDV \ SROLFURPtD HQ SDSHOERQG\HQSURSDOFRWH\DWDPDxRFDUWD\RILFLR SOHJDEOHVWDPDxRFDUWD 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Papel Tintas 4.990 853 14.108 $ $ $ $ $ $ $ Bond 2 6.000 24.040 4.404 7.485 853 21.219 51.194 $ 64.003 Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF $ $ $ 1 5.000 24.040 2.202 $ $ $ TOTAL COSTOS $ )XHQWH$XWRUHV SOHJDEOHVWDPDxRRILFLR 7DEOD&RVWRVGHSURGXFFLyQ 91 $ $ $ $ $ Poli. 6500 24.040 28.123 71.085 39.653 853 64085 $ 234.339 $ $ $ Propalcote 2 Poli. $ 6.000 $ 6.500 $ 47.529 $ 47.529 $ 4.404 $ 28.123 $ 71.085 4.990 $ 7.485 $ 39.653 853 $ 853 $ 853 14.108 $ 21.219 64085 $ 74.683 $ $ $ 1 5.000 47.529 2.202 $ 87.492 $ 257.828 Papel Tintas DETALLE 4.990 853 14.108 $ $ $ $ $ $ $ Bond 2 6.000 26.849 4.404 7.485 853 21.219 54.003 $ 66.812 Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF $ $ $ 1 5.000 26.849 2.202 $ $ $ TOTAL COSTOS $ $ $ $ $ $ Poli. 6500 26.849 28.123 84.355 39.653 853 64085 $ 250.418 $ $ $ Propalcote 2 Poli. $ 6.000 $ 6.500 $ 53.067 $ 53.067 $ 4.404 $ 28.123 $ 84.355 4.990 $ 7.485 $ 39.653 853 $ 853 $ 853 14.108 $ 21.219 64085 $ 80.221 $ $ $ 1 5.000 53.067 2.202 $ 93.030 $ 276.636 )XHQWH$XWRUHV SOHJDEOHVWDPDxRFDUWD 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Papel Tintas Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF TOTAL COSTOS $ $ $ 1 5.000 72.121 2.202 $ $ $ 7.485 2.559 20.231 $ 109.599 $ $ $ $ $ $ $ Bond 2 6.000 72.121 4.404 9.980 2.559 21.219 $ 116.285 $ $ $ $ $ Poli. 6500 72.121 28.123 71.085 52.871 2.559 89617 Propalcote 2 Poli. $ 6.000 $ 6.500 $ 142.587 $ 142.587 $ 4.404 $ 28.123 $ 71.085 7.485 $ 9.980 $ 52.871 2.559 $ 2.559 $ 2.559 20.131 $ 21.219 89617 1 $ 5.000 $ 142.587 $ 2.202 $ $ $ $ 322.876 $ 179.965 Poli. 6500 72.121 28.123 84.355 52.871 2.559 89617 1 $ 5.000 $ 158.738 $ 2.202 $ 186.751 $ 393.342 )XHQWH$XWRUHV SOHJDEOHVWDPDxRRILFLR 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Papel Tintas Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF TOTAL COSTOS $ $ $ 1 5.000 72.121 2.202 $ $ $ 7.485 2.559 20.231 $ 109.599 $ $ $ $ $ $ $ Bond 2 6.000 72.121 4.404 9.980 2.559 33.464 $ 128.530 )XHQWH$XWRUHV 92 $ $ $ $ $ $ 336.146 $ $ $ Propalcote 2 Poli. $ 6.000 $ 6.500 $ 158.738 $ 158.738 $ 4.404 $ 28.123 $ 84.355 7.485 $ 9.980 $ 52.871 2.559 $ 2.559 $ 2.559 20.231 $ 33.464 89617 $ 196.216 $ 215.147 $ 422.763 3DUWLHQGR HQWRQFHV GHO FRVWHR GH ORV GLIHUHQWHV WLSRV GH SOHJDEOHV TXH QRUPDOPHQWH VH UHDOL]DQ HQ OD HPSUHVD VH HVWDEOHFLy TXH ORV FRVWRV GH SURGXFFLyQGHHVWHDUWtFXORVRQ 7DEOD&RVWRVGHSURGXFFLyQGH3OHJDEOHV Pegable Cantidad 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 1000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 3000 Tamaño Carta Carta Carta carta carta carta oficio oficio oficio oficio oficio oficio Carta Carta Carta carta carta carta oficio oficio oficio oficio oficio oficio Papel Bond Bond Bond Propalcote Propalcote Propalcote Bond Bond Bond Propalcote Propalcote Propalcote Bond Bond Bond Propalcote Propalcote Propalcote Bond Bond Bond Propalcote Propalcote Propalcote Tintas 1 2 Policromia 1 2 Policromia 1 2 Policromia 1 2 Policromia 1 2 Policromia 1 2 Policromia 1 2 Policromia 1 2 Policromia $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Costo 51.194 64.003 234.339 74.683 87.492 257.828 54.003 66.812 250.418 80.221 93.030 276.636 109.599 116.285 322.876 179.965 186.751 393.342 109.599 128.530 336.146 196.216 215.147 422.763 )XHQWH$XWRUHV )$&785$6<5(&,%26'(&$-$ 6H GHFLGLy DJUXSDU D HVWRV GRV DUWtFXORV \D TXH VRQ PX\ VLPLODUHV HQ VXV FDUDFWHUtVWLFDV6HDQDOL]DUDHOFRVWRHQWDPDxRòFDUWD WDORQDULRV 7DEOD&RVWRVGHSURGXFFLyQ 93 Copias Tintas Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF $ $ $ $ $ $ 1 copia 1 5.000 $ 8.655 $ 550 $ $ 2.495 $ 2.679 $ 11.827 $ TOTAL COSTOS $ 31.207 DETALLE $ 2 5.000 8.655 1.100 4.990 2.679 16.658 39.084 $ $ $ 2 copias 1 2 5.000 $ 5.000 11.396 $ 11.396 550 $ 1.100 3 copias 1 2 $ 5.000 $ 5.000 $ 14.137 $ 14.137 $ 550 $ 1.100 $ $ $ 4.990 2.818 12.593 $ $ $ 4.990 2.818 18.189 $ 4.990 $ 2.619 $ 13.358 $ $ $ 7.485 2.619 19.719 $ 37.348 $ 43.495 $ 40.655 $ 50.062 $ $ $ 2 copias 1 2 5.000 $ 5.000 11.396 $ 11.396 550 $ 1.100 3 copias 1 2 $ 5.000 $ 5.000 $ 14.137 $ 14.137 $ 550 $ 1.100 $ $ $ 4.990 3.137 17.185 $ $ $ 9.980 3.137 27.372 $ 7.485 $ 3.137 $ 19.481 $ $ $ 9.980 3.137 31.964 $ 42.259 $ 57.987 $ 49.791 $ 65.320 $ $ $ $ $ $ $ 2 copias 1 2 5.000 $ 5.000 56.055 $ 56.055 7.031 $ 14.062 5.313 $ 10.626 13.218 $ 26.436 3.137 $ 3.137 26.127 $ 43.404 )XHQWH$XWRUHV WDORQDULRV 7DEOD&RVWRVGHSURGXFFLyQ Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF $ $ $ $ $ $ 1 copia 1 5.000 $ 25.617 $ 550 $ $ 4.990 $ 3.137 $ 14.889 $ TOTAL COSTOS $ 54.184 Copias Tintas DETALLE 2 5.000 25.617 1.100 7.485 3.137 22.781 $ 65.122 1 copia 1 5.000 $ 42.579 $ 7.031 $ 5.313 $ 13.218 $ 6.524 $ 22.138 $ 2 5.000 42.579 14.062 10.626 22.030 6.524 35.425 )XHQWH$XWRUHV WDORQDULRV 7DEOD&RVWRVGHSURGXFFLyQ DETALLE Copias Tintas Diseño Papel Plancha Otros policromia MO Impresión MO encuadernacion CIF TOTAL COSTOS $ $ $ $ $ $ $ $ 101.804 $ 136.248 )XHQWH$XWRUHV 94 $ 115.882 $ 158.722 $ $ $ $ $ $ $ 3 copias 1 2 5.000 $ 5.000 14.137 $ 14.137 7.031 $ 14.062 5.313 $ 10.626 17.624 $ 30.842 3.137 $ 3.137 30.117 $ 51.383 $ 82.360 $ 129.189 /RVFRVWRVGHODVIDFWXUDV\GHORVUHFLERVGHFDMDVRQ 7DEOD&RVWRVGHSURGXFFLyQ7DORQDULRV Facturas y recibos Cantidad 10 tal x2 10 tal x2 10talx3 10talx3 10 tal x4 10 tal x4 30 tal x2 30 tal x2 30talx3 30talx3 30talx4 30talx4 100 talx2 100 talx2 100talx3 100talx3 100talx4 100talx4 Tamaño 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta 1/2 carta )XHQWH$XWRUHV 95 Papel Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Bond-copia Tintas 1 2 1 2 1 2 1 2 1 2 1 2 1 2 1 2 1 2 $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ $ Costo 31.207 39.084 37.348 43.495 40.655 50.062 54.184 65.122 42.259 57.987 82.360 129.189 101.804 136.248 115.882 158.722 82.360 129.189 35238(67$ 35238(67$*(1(5$/ 3DUD OD LPSOHPHQWDFLyQ HO VLVWHPD GH FRVWRV VH KL]R QHFHVDULR UHDOL]DU GLIHUHQWHV HVWXGLRV TXH \D IXHURQ PRVWUDGRV DQWHULRUPHQWH LJXDOPHQWH HV QHFHVDULD XQD UHFRQVWUXFFLyQ GHO VLVWHPD GH FRVWRV HQ FXDQWR D 0DWHULDOHV 0DQRGH2EUD\&RVWRV,QGLUHFWRVGH)DEULFDFLyQ 0$7(5,$/(6 /D HPSUHVD KD UHFXUULGR HQ PXFKDV RFDVLRQHV D WUDEDMDU FRQ ORV PDWHULDOHV VHPDQDOHV HV GHFLU OD HPSUHVD QR KDFH SHGLGRV JUDQGHV \ QR PDQHMD ERGHJD VLQR SRU HO FRQWUDULR HQ HO PRPHQWR HQ TXH VH HVWiQ DJRWDQGR ODV PDWHULDVSULPDVVHSURFHGHDKDFHUHOUHVSHFWLYRSHGLGR(VWDVLWXDFLyQSDUD DOJXQRV PDWHULDOHV TXH VH XWLOL]DQ GHQWUR GH OD HPSUHVD QR DIHFWD VLJQLILFDWLYDPHQWH HO FRVWR ILQDO GHO SURGXFWR SXHVWR TXH ORV SURYHHGRUHV ~QLFDPHQWHPDQHMDQGHVFXHQWRVLPSRUWDQWHVDJUDQGHVYRO~PHQHVGHYHQWD\ SRUHOWDPDxRGHODHPSUHVDQXQFDVHUHTXHULUtDWDQWRPDWHULDO &DVRFRQWUDULRRFXUUHFRQPDWHULDSULPDFRPRORHVHOSDSHO(OSDSHOPDQHMD GHVFXHQWRV GHPDVLDGR VLJQLILFDWLYRV HQ HO PRPHQWR HQ TXH VH FRPSUH JUDQGHVFDQWLGDGHV(VWHFRVWRUHSHUFXWHGLUHFWDPHQWHVREUHHOFRVWRGHXQD RUGHQ GH SURGXFFLyQ SXHV VH SXHGH GHFLU TXH GHQWUR GH XQD RUGHQ GH SURGXFFLyQHOFRVWRPiVVLJQLILFDWLYRHQODVDUWHVJUDILFDVHVHOSDSHO (OSUREOHPDGHOSDSHOHQPXFKDVRFDVLRQHVVHKDYXHOWRODUD]yQSRUODFXDO FOLHQWHVVLJQLILFDWLYRVSDUDODHPSUHVDRSWHQSRUHQYLDUVXVWUDEDMRVSDUDTXH RWUDV HPSUHVDV GHO VHFWRU OHV KDJDQ VXV WUDEDMRV (V HQ HVH PRPHQWR HQ GRQGH HO DQiOLVLV GH FRVWRV VH YXHOYH LPSRUWDQWH SRU OR TXH VH VDEH TXH WHQLHQGRORVFRVWRVFODURVVHSXHGHWRPDUXQDGHFLVLyQDFHUFDGHKDVWDGRQGH 96 VH SXHGHVDFULILFDUXWLOLGDGFRQWDOGHUHWHQHUXQFOLHQWHJUDQGH\EHQHILFLRVR SDUD OD HPSUHVD ,JXDOPHQWH VH KDFH QHFHVDULR KDFHUOH YHU D OD OLWRJUDItD %ROtYDU OR LPSRUWDQWH GH VROLFLWDU XQ SUpVWDPR HQ XQ EDQFR SDUD FDSLWDO GH WUDEDMR \ DVt SRGHU FRPSUDU SDSHO D XQ EXHQ SUHFLR \ YROYHUVH PiV FRPSHWLWLYRHQSUHFLR 0DWHULDOHVGLUHFWRV 'HQWUR GH ORV PDWHULDOHV GLUHFWRV TXH SXHGH WHQHU XQ GHWHUPLQDGR SHGLGR GHQWURGHOSURFHVRSURGXFWLYRHVWiQ • 3DSHO • 7LQWDV • 3ODQFKDV • 1HJDWLYRV • &RORU.H\ • 7URTXHOHV 3DSHO 'HQWUR GHO SURFHVR SURGXFWLYR HO PDWHULDO GLUHFWR PiV UHOHYDQWH HV HO SDSHO 'LFKR SDSHO HV TXLHQ UHFLEH SRU PHGLR GHO SURFHVR SURGXFWLYR XQD WUDQVIRUPDFLyQGHILQLWLYD 'HQWURGHODHPSUHVDORVSDSHOHVTXHFRQPD\RUIUHFXHQFLDVHXWLOL]DQVRQ • 3URSDOFRWH • %RQG • &RSLD • SDSHO3HULyGLFR • %ULVWRO • .LPEHUO\ 97 • 3DSHOTXtPLFR • HQWUH RWURV HQ HO DQH[R ( HVWiQ GHVFULWRV ORV GLIHUHQWHV WLSRV GH SDSHOHVTXHXWLOL]DQHQODVDUWHVJUDILFDV 3ODQFKDV1HJDWLYRV&RORUNH\ 'HQWURGHHVWRVPDWHULDOHVGLUHFWRVQRKDVLGRHVWLPDGRTXHVHDVLJQLILFDWLYR ODVUHEDMDVHQORVFRVWRV(QORTXHUHILHUHDODVSODQFKDVODHPSUHVDPDQHMD GRVWLSRVGHSODQFKDVXQDSDUDFDGDPDTXLQDOLWRJUiILFD /DV SODQFKDV HOHFWURHVWiWLFDV VH XWLOL]DQ SDUD LPSUHVLRQHV HQ OD PiTXLQD +DPDGD \ VH LPSULPHQ GLUHFWDPHQWH FRQ ORV HTXLSRV TXH FXHQWD OD HPSUHVD SDUDGLVHxR &RQUHVSHFWRDORVQHJDWLYRVSODQFKDVPHWiOLFDV\HOFRORUNLVRQPDWHULDOHV TXHVHKDFHQSRUFRQWUDWDFLyQFRQWHUFHURVSXHVGHQWURGHODHPSUHVDQRVH FXHQWDFRQODPDTXLQDULDQHFHVDULDSDUDUHDOL]DUHVWHWLSRGHSURFHVRVOODPDGR IRWRPHFiQLFD $O PLVPR WLHPSR HQ XQ SULQFLSLR VH SHQVy HQ OD SRVLELOLGDG GH DGTXLULU XQ SUpVWDPR SDUD OD FRPSUD GH GLFKRV HTXLSRV \ DVt QR VROR VXSOLU ODV QHFHVLGDGHV GH OD HPSUHVD VLQR WDPELpQ SUHVWDU HVWH VHUYLFLR D RWUDV OLWRJUDItDV 3HUR VH GHVFXEULy HQ HO DQiOLVLV LQLFLDO TXH H[LVWHQ \D YDULDV HPSUHVDV GH OD FLXGDG TXH VXSOHQ HVWD QHFHVLGDG SRU OR TXH HQ HVWH PRPHQWRHVPXFKRPDVLPSRUWDQWHSDUDODHPSUHVDLPSOHPHQWDUHOVLVWHPD GH FRVWRV SRU RUGHQHV GH SURGXFFLyQ \ WDO YH] PDV DGHODQWH DQDOL]DU GLFKR SUpVWDPRSDUDFRPSUREDUVtHVSURSLFLRRQRHORIUHFLPLHQWRGHHVWHVHUYLFLR 7LQWDV 3RGUtD FRQVLGHUDUVH D ODV WLQWDV FRPR XQ PDWHULDO GLUHFWR SHUR DQDOL]DQGR WRGR HO SURFHVR SURGXFWLYR VH YLR OD JUDQ GLILFXOWDG FRQ OD TXH FXHQWD OD 98 HPSUHVDSDUDFXDQWLILFDUTXHFDQWLGDGGHWLQWDVHUHTXLHUHSDUDFDGDRUGHQGH SURGXFFLyQ6HVDEHTXHVRQODVWLQWDVTXLHQHVKDFHQTXHHQHOSDSHOTXHGH SODVPDGR HO GLVHxR TXH UHTXLHUH FDGD FOLHQWH SHUR GHQWUR GHO SURFHVR SRU FRPR HVWiQ FRQFHELGDV ODV RSHUDFLRQHV GH ORV RSHUDULRV GH ODV PDTXLQDV HV PX\ GLItFLO FRQFHELU XQD PHGLFLyQ GH GLFKR PDWHULDO /DV WLQWDV SRU OR TXH VH KDYHQLGRPHQFLRQDQGRHQXQDHPSUHVDHQGRQGHFDGDRUGHQGHSURGXFFLyQ WLHQH DWULEXWRV GLVWLQWRV HV GLItFLO FXDQWLILFDU \ FRQRFHU UHDOPHQWH TXH SRUFHQWDMH GHO FRVWRV GH ODV WLQWDV VH OH GHEH DJUHJDU D FDGD RUGHQ GH SURGXFFLyQ 6HSURSRQHSDUDHVWHPDWHULDOSRUDKRUDFXDQWLILFDUORGHQWURGHORVPDWHULDOHV LQGLUHFWRVGHIDEULFDFLyQPLHQWUDVVHUHDOL]DXQHVWXGLRGHQWURGHODHPSUHVD GH OD FDQWLGDG GH WLQWD XWLOL]DGD SDUD GLVWLQWRV yUGHQHV GH WUDEDMR (O HVWXGLR VH UHDOL]DUi KDFLHQGR TXH ORV RSHUDULRV DQWHV GH FDGD HQWLQWDGD GH OD PDTXLQD R ODV YHFHV TXH VHUi QHFHVDULR KDFHUOR PLHQWUDV VH HVWD UHDOL]DQGR XQD RUGHQ GH WUDEDMR SHVHQ OD WLQWD \ DQRWHQ HVWH GDWR GHQWUR GHO IRUPDWR SDUD GLFKR HVWXGLR \ GH HVWH PRGR FRQRFHU TXH SRUFHQWDMH GH WLQWD UHTXLHUH FDGDWLSRGHWUDEDMRHOIRUPDWRHVWDSUHVHQWDHQHODQH[R) 0DWHULDOHVLQGLUHFWRV /RV PDWHULDOHV LQGLUHFWRV VRQ PDWHULDOHV TXH HQWUDQ DO SURGXFWR WHUPLQDGR SHUR WLHQHQ HQ UHDOLGDG XQ SRUFHQWDMH LQVLJQLILFDQWH 3DUD HO SURFHVR SURGXFWLYRGHODHPSUHVDDOJXQRVGHHVWRVPDWHULDOHVVRQORVVLJXLHQWHV • 7LQWDV\DVHH[SOLFRDQWHULRUPHQWHODUD]yQGHLQFOXLUORVGHQWURGHHVWD OLVWD 5 • &ROERQ • /tTXLGRVVROYHQWHV • *RPPD +$5*$'21%HUQDUG&RQWDELOLGDGGHFRVWRV3 99 • 6ROXFLyQ%XIHU • 5HYHODGRU • *DVROLQD • 7KLQHU • /LTXLGRHOHFWURHVWiWLFR • $QWLVHFDQWHV • $ODPEUHSDUDFRVHGRUD • &LQWD 0$12'(2%5$ /D PDQR GH REUD YD GLUHFWDPHQWH UHODFLRQDGD FRQ ORV HPSOHDGRV GH OD HPSUHVD 'HQWUR GH OD HPSUHVD H[LVWHQ GRV iUHDV ODV FXDOHV VRQ HO iUHD SURGXFWLYD\HOiUHDFRQWDEOH\DGPLQLVWUDWLYD 3DUDPD\RUFRPSUHQVLyQVHGHVFULELUiDFRQWLQXDFLyQXQFXDGURFRQWRGRVORV LQWHJUDQWHVGHODHPSUHVD 7DEOD5HFXUVRVKXPDQRVGHODHPSUHVD RECURSOS HUMANOS SECCION ADMINISTRACION PRODUCCION CARGOS SUELDO BASICO Auxiliar Contable $ 450.000 Contador $ 450.000 Mensajero $ 408.000 Jefe de Producción $ 1.000.000 Impresor GTO $ 750.000 Impresor HAMADA $ 408.000 Impresor PINZA $ 408.000 Encuadernadora1 Encuadernadora 2 $ $ 408.000 204.000 Diseñador $ 204.000 100 )XHQWH/LWRJUDItD%ROtYDU 0DQRGHREUDGLUHFWD 3DUD OD GHWHUPLQDFLyQ GHO FRVWR GH PDQR GH REUD GLUHFWD VH GHEHQ WHQHU HQ FXHQWD IDFWRUHV FRPR ODV SUHVWDFLRQHV SDUDILVFDOHV SDUD DVt SRGHU GHWHUPLQDU FXDQWR HV HO FRVWR GH FDGD RSHUDULR SRU PLQXWR KRUD R VHJ~Q FRPRVHDHOIDFWRUHQHOTXHVHHVWHWUDEDMDQGRSDUDUHDOL]DUHOFRVWHR $FRQWLQXDFLyQVHPRVWUDUDHOFRVWRSRUPLQXWRGHFDGDXQRGHORVRSHUDULRV LQYROXFUDGRVGLUHFWDPHQWHGHQWURGHOSURFHVRSURGXFWLYR 7DEOD6DODULRV0DQRGH2EUD'LUHFWD OPERARIO Impresor GTO SB Salud Pension ARP Parafi. Cesan. Int. Cesa. $ 750.000 $ 7.200 $ 13.078 $ 18.270 $ 67.500 $ 62.500 $ Transp. Prima Vacaci. Total mes 625 $ 47.700 $ 62.500 $ 31.250 $ 1.060.623 Impresor Hamada $ 408.000 $ 3.917 $ 7.115 $ 9.939 $ 36.720 $ 34.000 $ 340 $ 47.700 $ 34.000 $ 17.000 $ 598.730 Operario Pinza $ 408.000 $ 3.917 $ 7.115 $ 9.939 $ 36.720 $ 34.000 $ 340 $ 47.700 $ 34.000 $ 17.000 $ 598.730 Encuadernacora $ 408.000 $ 3.917 $ 7.115 $ 9.939 $ 36.720 $ 34.000 $ 340 $ 47.700 $ 34.000 $ 17.000 $ 598.730 )XHQWH/LWRJUDItD%ROtYDU • ,PSUHVRU*72 Salario = 1060623$ 35354 4419$ = = hora 30dias 8horas • ,PSUHVRU+DPDGD Salario = 598730$ 19958 2495$ = = hora 30dias 8horas • 2SHUDULR3LQ]D Salario = 598730$ 19958 2495$ = = hora 30dias 8horas • (QFXDGHUQDGRUD 101 Salario = 598730$ 19958 2495$ = = hora 30dias 8horas &RQRFLHQGRHOYDORUSRUKRUDGHFDGDXQRGHORVRSHUDULRVLQYROXFUDGRVHQHO SURFHVR SURGXFWLYR \ FRQRFLHQGR OD IRUPXODV SDUD GHWHUPLQDU ORV WLHPSRV UHTXHULGRVGHSURGXFFLyQGHFDGDXQRGHORVSXHVWRVGHWUDEDMRLQYROXFUDGRV HQHOSURFHVRSURGXFWLYRVHSURFHGHDGHWHUPLQDUHOFRVWRGHPDQRGHREUDGH ODVLJXLHQWHPDQHUD ( MOD = (Tiempoes tan dar ) salario hora ) 0DQRGHREUDLQGLUHFWD (QODHPSUHVDVHFRQVLGHUDQPDQRGHREUDLQGLUHFWDDSHUVRQDVTXHQRHVWpQ LQYROXFUDGRVGLUHFWDPHQWHFRQODWUDQVIRUPDFLyQGHORVPDWHULDOHVGHQWURGHO SURFHVRSURGXFWLYRHQWUHHVWDVSHUVRQDVHVWiQ • $X[LOLDU&RQWDEOH • &RQWDGRU • 0HQVDMHUR • 'LVHxDGRU • -HIHGHSURGXFFLyQ &26726,1',5(&726'()$%5,&$&,21 (V LPSRUWDQWH WHQHU HQ FXHQWD TXH HO -HIH GH 3URGXFFLyQ GHQWUR GHO iUHD GH 3URGXFFLyQ\HO*HUHQWHGHQWURGHOiUHDFRQWDEOH\DGPLQLVWUDWLYDGHEHQKDFHU XQ UHVSHFWLYR DQiOLVLV DQWHV GH FRPHQ]DU XQ SHULRGR \ UHDOL]DU SUHVXSXHVWRV GHORVFRVWRVLQGLUHFWRVGHIDEULFDFLyQHQORVTXHYDQDLQFXUULU'HHVWHPRGR DOFXOPLQDUXQGHWHUPLQDGRSHULRGRSXHGHKDFHUFHXQDQiOLVLV\HVWDEOHFHUHQ 102 TXHSRUFHQWDMHSRUHQFLPDRSRUGHEDMRVHSDVDURQORVSUHVXSXHVWRV\GHHVWD PDQHUDWRPDUGHFLVLRQHVFHUWHUDV\EHQpILFDVSDUDODHPSUHVD &RQ HO HVWXGLR VH OH EULQGR D OD HPSUHVD ODV KHUUDPLHQWDV QHFHVDULDV SDUD GLFKRV SUHVXSXHVWRV SHUR VH GHEH WHQHU HQ FXHQWD TXH DO ILQDOL]DU FDGD SHULRGRGHEHQKDFHUXQDQiOLVLVGHORVGDWRVSDUDDVtLUDMXVWDQGRORVYDORUHVD GDWRVVHJXURV\FRQILDEOHV 3RUORWDQWRFRPRORV&RVWRV,QGLUHFWRVGH)DEULFDFLyQQRVHSXHGHQDVLJQDU GLUHFWDPHQWH DO SURGXFWR VH KDFH QHFHVDULR UHDOL]DU XQD DVLJQDFLyQ SURSRUFLRQDO GHO WRWDO GHORVFRVWRVJHQHUDOHVGHIDEULFDFLyQDODVyUGHQHVGH SURGXFFLyQ XVDQGR SDUD HOOR HO FRP~Q GHQRPLQDGRU TXH VH HVWLPH PiV UD]RQDEOH (VWD DVLJQDFLyQ UHFLEH HO QRPEUH GH WDVD SUHGHWHUPLQDGD \ VH GHILQHGHODVLJXLHQWHPDQHUD Tasa Pr e det er min ada = CIFpre sup uestados Nivelde Pr oduccion Pr e sup uestado 6DELHQGR FRPR REWHQHU HO GDWR GH ORV &RVWRV LQGLUHFWRV GH )DEULFDFLyQ 3UHVXSXHVWDGRV VH QHFHVLWD FRQRFHU OD WDVD SUHGHWHUPLQDGD OD WDVD SUHGHWHUPLQDGD QHFHVLWD LQFOXLU XQ YDORU SDUD HO 1LYHO GH 3URGXFFLyQ 3UHVXSXHVWDGR (O QLYHO GH SURGXFFLyQ SUHVXSXHVWDGR GHQWUR GH OD HPSUHVD HVWiGDGRHQXQLGDGHVGHKRUDGHPDQRGHREUDGLUHFWD\DTXHODSURGXFFLyQ GHODHPSUHVDHVYDULDGD\KHWHURJpQHDDGHPiVGHHVWRHVPiVVLPSOHSXHV ODPDQRGHREUDGHVFULWDHQODVyUGHQHVGHSURGXFFLyQWDPELpQVHDQDOL]DSRU KRUDV 3/$1($&,21'(,03/(0(17$&,21 )$6(6 6 +$5*$'21%HUQDUG&RQWDELOLGDGGHFRVWRV3 103 ,QGXFFLyQDLQWHJUDQWHVGHODHPSUHVD &DSDFLWDFLyQ D WRGR HO SHUVRQDO DGPLQLVWUDWLYR \ GH 3URGXFFLyQ (VWD FDSDFLWDFLyQ SUHWHQGH PRVWUDU ORV FDPELRV GHQWUR GH OD HPSUHVD TXH YD D DFDUUHDUODLPSOHPHQWDFLyQGHOVLVWHPD\ODIRUPDFRPRFDGDLQWHJUDQWHGHOD HPSUHVDGHEHDVXPLUHOQXHYRUHWR • $QLYHOJHQHUDO&KDUODLQIRUPDWLYDGHORVFDPELRVJHQHUDOHVTXH WUDHUi HO SURFHVR \ GH ORV DGHODQWRV TXH VH KLFLHURQ GHQWUR GHO HVWXGLR TXH SHUPLWLUiQ FRPHQ]DU D LPSOHPHQWDU HO VLVWHPD GH FRVWRV • $QLYHO&RQWDEOH&DSDFLWDFLyQDFHUFDGHODQXHYDIRUPDGHOOHYDU ORV OLEURV FRQWDEOHV FRQ HO QXHYR VLVWHPD GLFWDGR D OD DX[LOLDU FRQWDEOH • $ QLYHO DGPLQLVWUDWLYR &KDUOD GH OD LPSRUWDQFLD HFRQyPLFD TXH EULQGD HO VLVWHPD D WRGDV ODV iUHDV GH OD HPSUHVD \ GH OD LPSRUWDQFLDGHTXHDQLYHODGPLQLVWUDWLYRVHUHVSDOGHHOVLVWHPD • $QLYHOSURGXFWLYR • &KDUOD LQIRUPDWLYD D LQWHJUDQWHV GHO iUHD VREUH HO VLJQLILFDGRGHOQXHYRVLVWHPDGHFRVWRV • &KDUOD H[SOLFDWLYD DO -HIH GH SURGXFFLyQ DFHUFD GH ORV JUDQGHVFDPELRVTXHGHEHUiQFDHUVREUHVXUHVSRQVDELOLGDG HQGLFKDiUHD 3UHSDUDFLyQ SDUD OD LPSOHPHQWDFLyQ GHO VLVWHPD VH GHEH VHJXLU XQ SURFHGLPLHQWR LQLFLDO DQWHV GH SRQHU HQ PDUFKD HO VLVWHPD GH FRVWRV /D HPSUHVDGHEHLQFXUULUHQQXHYRVJDVWRVSDUDODLPSOHPHQWDFLyQ $ $GHFXDFLyQ DGPLQLVWUDWLYD \ FRQWDEOH /DV VLJXLHQWHV RSHUDFLRQHV VRQ QHFHVDULDVSDUDODSUHSDUDFLyQGHODLPSOHPHQWDFLyQ 104 • 3URGXFLU SDSHOHUtD QHFHVDULD SDUD OD LPSOHPHQWDFLyQ HO VHJXLPLHQWR \ FRQWURO GHO VLVWHPD /RV IRUPDWRV VRQ ORV VLJXLHQWHV ♦ 2UGHQ GH SURGXFFLyQ VH PRVWUy GHQWUR GHO HVWXGLR HQ OD ILJXUD ♦ 0LQXWDGHFRQWUROGHSURGXFFLyQ)LJXUD ♦ &RQWUROGHFRVWRVDQH[R* • &RQWUDWDU FRQWDGRU FDSDFLWDGR SDUD PDQHMDU OD FRQWDELOLGDG GH FRVWRVRDXPHQWRGHVXHOGRGHFRQWDGRUDFWXDOGHODHPSUHVD • 3UHVXSXHVWDUWDEOHURLQGLFDGRUGHODSURGXFFLyQ • 3UHVXSXHVWDU GHQWUR GH OD QRPLQD ORV LQFHQWLYRV D RSHUDULRV GHO iUHDSURGXFWLYDSRUHOFXPSOLPLHQWRDGHFXDGRGHODVPLQXWDVGH FRQWUROGHSURGXFFLyQILJXUD6HGHEHSUHVXSXHVWDUXQ GH LQFHQWLYRV VREUH HO VXHOGR EiVLFR DO RSHUDULR TXH GLOLJHQFLH DGHFXDGDPHQWHHOIRUPDWRGXUDQWHWRGRHOPHV % $GHFXDFLyQ3URGXFWLYDWHQLHQGRHQFXHQWDODVDFFLRQHVDGPLQLVWUDWLYDV TXH VH GHEHQ OOHYDU D FDER HQ HVWD IDVH VH GHEHQ UHDOL]DU XQDV DFFLRQHV SDUDOHODV SDUD HO iUHD SURGXFWLYD TXH VH GHVFULELUiQ D FRQWLQXDFLyQ • &DSDFLWDFLyQ-HIHGHSURGXFFLyQ ♦ &RQRFLPLHQWR \ PDQHMR DGHFXDGR GH ORV WLHPSRV HVWiQGDUHV TXH VH REWXYLHURQ GHQWUR GHO HVWXGLR SDUD OD UHVSHFWLYD FRWL]DFLyQ GH XQ SURGXFWR \ SDUD OD SODQHDFLyQ GH OD SURGXFFLyQ ♦ &DSDFLWDFLyQ DFHUFD GH OD IRUPD DGHFXDGD GH FRWL]DU XQ GHWHUPLQDGRSURGXFWRDQWHVGHVHUSURGXFLGR 105 ♦ &DSDFLWDFLyQ DFHUFD GH OD LPSRUWDQFLD TXH WLHQH HO UHVSHFWLYR FRQWUROGHQWURGHODSURGXFFLyQSDUDHOFXPSOLPLHQWRGHPHWDV SURGXFWLYDV • &DSDFLWDFLyQ D RSHUDULRV SURGXFWLYRV 'HQWUR GH ODV GLIHUHQWHV DFWLYLGDGHVTXHGHEHUHDOL]DUODHPSUHVDSDUDSUHSDUDUVHSDUDOD LPSOHPHQWDFLyQ GHO VLVWHPD GH FRVWRV HV GH YLWDO LPSRUWDQFLD FRQVLGHUDU OD GLVSRVLFLyQ GH ORV SULQFLSDOHV DFWRUHV GH OD SURGXFFLyQ 3RU WDO UD]yQ OOHYDQGR D FDER XQD DGHFXDGD FDSDFLWDFLyQGHORVRSHUDULRVSURGXFWLYRVVHSXHGHJDUDQWL]DUHQ JUDQ PHGLGD HO p[LWR GH GLFKD LPSOHPHQWDFLyQ SRU WDO UD]yQ VH GHVFULELUiQODVDFWLYLGDGHVDGHVDUUROODUHQORVVLJXLHQWHVSXQWRV ♦ 0DQHMRGHPLQXWDGHFRQWUROGHSURGXFFLyQDSURSLDFLyQGHORV GLIHUHQWHVFyGLJRVGHRSHUDFLRQHV7DEODSDUDLQWURGXFLUORV HQHOFRQWUROGHSURGXFFLyQ ♦ ([SOLFDFLyQ GH OD SROtWLFD GH LQFHQWLYRV SDUD HO GHELGR GLOLJHQFLDPLHQWRGHODPLQXWDGHFRQWURO ,PSOHPHQWDFLyQ (Q HO PRPHQWR HQ TXH OD HPSUHVD LQLFLH OD LPSOHPHQWDFLyQ GHEH LQFXUULU HQ QXHYRV JDVWRV SDUD GH HVWH PRGR GDU FXPSOLPLHQWR HIHFWLYR D OR TXH UHDOPHQWHSUHWHQGHHOQXHYRVLVWHPD,JXDOPHQWHHQHVHPRPHQWRFDGDXQR GH ORV HPSOHDGRV GHEH SRQHU HQ PDUFKD ODV GLVWLQWDV DFWLYLGDGHV H[SOLFDGDV HQODVIDVHVDQWHULRUHV 6HYDFRQVLGHUDUORVGRVSULPHURVPHVHVFRPRXQSHULRGRGHSUXHEDHQGRQGH HO iUHD SURGXFWLYD GHVGH HO SULPHU PRPHQWR YD D HVWDU IXQFLRQDQGR \ HYDOXDQGR HO GHELGR IXQFLRQDPLHQWR GH ODVQXHYDVRSHUDFLRQHV$OILQDOL]DUHO 106 SULPHU PHV VH KDUi XQD UHWURDOLPHQWDFLyQ GHQWUR GH ORV WRGRVORVPLHPEURV GHODHPSUHVDSDUDSURJUDPDUORVFRUUHFWLYRVQHFHVDULRV 3RURWURODGRHOiUHDFRQWDEOHGHEHHVSHUDUDTXHVHFXPSODQORVGRVPHVHV GHSUXHEDSDUDHQWUDUDFRQWDELOL]DUHQHOQXHYRVLVWHPD7RGRHVRFRQHOILQ GHQRLQFXUULUHQSUREOHPDVGHtQGROHFRQWDEOHVTXHDFDUUHDUtDQDODHPSUHVD FRVWRVGHPDVLDGRDOWRV 6HJXLPLHQWR &RQ ORV DVHVRUHV GHO SURFHVR GH LPSOHPHQWDFLyQ VH KDUiQ YLVLWDV PHQVXDOHV GXUDQWHHOSULPHUDxRSDUDYHULILFDU\KDFHUXQVHJXLPLHQWRDOSURFHVR 3RU RWUR ODGR HV GH YLWDO LPSRUWDQFLD TXH HO -HIH GH 3URGXFFLyQ FRQWLQXp UHDOL]DQGRVHJXLPLHQWRVDORVHVWiQGDUHVGHWLHPSRVSDUDHVWDUHYDOXDQGRODV IOXFWXDFLRQHVTXHSXHGHWHQHUORVFRVWRVGHQWURGHODHPSUHVD 2WURVHVWXGLRVFRPSOHPHQWDULRV &RPR VH PHQFLRQR DQWHULRUPHQWH ODV WLQWDV VRQ PDWHULDVSULPDVGHQWURGHO SURFHVR \ IXHURQ SODQWHDGRV GHQWUR GH OD LPSOHPHQWDFLyQ FRPR &RVWRV ,QGLUHFWRV GH )DEULFDFLyQ 'H LJXDO IRUPD VH VDEH TXH OD IRUPD LGHDO GH FRQWDELOL]DUORVVHULDUHDOL]DQGRXQHVWXGLRHQGRQGHVHHVWDEOH]FDQHVWiQGDUHV SDUDFDUJDUOHODFDQWLGDGH[DFWDDXQGHWHUPLQDGRSURGXFWRHQHOPRPHQWRGH VXFRWL]DFLyQ 3RU OR WDQWR FRPR FRPSOHPHQWR D OD LPSOHPHQWDFLyQ OXHJR GH KDEHUVH FXPSOLGRPHVHVGHVSXpVGHOLQLFLRGHODLPSOHPHQWDFLyQVHSODQWHDUHFXUULU DORVLJXLHQWH • 6HUYLFLR GH XQ WHFQyORJR R LQJHQLHUR LQGXVWULDO TXH KDJD HO HVWXGLRGHFRQVXPRGHWLQWDVSRUSURGXFWR'XUDFLyQGHOHVWXGLR PHVHVDSUR[LPDGDPHQWH 107 &RPSUD GH XQD EDODQ]D GLJLWDO SDUD PHGLU HO FRQVXPR GHWLQWDV • GXUDQWHHOHVWXGLR &URQRJUDPD (Q ORV FURQRJUDPDV VLJXLHQWHV VH PXHVWUD OD GXUDFLyQ HQ VHPDQDV TXH GHEH WHQHUFDGDIDVHGHODSODQHDFLyQGHODLPSOHPHQWDFLyQ 7DEOD&URQRJUDPDGHDFWLYLGDGHVSDUWH ACTIVIDAD MES 1 S1 S2 S3 MES 2 S4 S5 S6 S7 MES 3 S8 S9 MES 4 MES 5 MES 6 MES 7 MES 8 S10 S11 S12 S13 S14 S15 S16 S17 S18 S19 S20 S21 S22 S23 S24 S25 S26 S27 S28 S29 S30 S31 S32 )$6(,1'8&7,9$ $VHVRU,QJHQLHUR,QGXVWULDO &DSDFLWDFLRQDSHUVRQDGHODHPSUHVD &DS$UHDFRQWDEOH &KDUODFRQHOJHUHQWH &KDUODFRQHO-HIH3URGXFFLRQ )$6(35(3$5$&,21,03 3URGXFFLRQGHSDSHOHULD 2UGHQGHSURGXFFLRQ 0LQXWDGHFRQWURO &RQWUROGHFRVWRV $VHVRU,QJHQLHUR,QGXVWULDO &DSD-HIHGH3URGXFFLRQ &DS2SHUDULRV )$6(,03/(0(17$&,21 $VHVRU,QJHQLHUR,QGXVWULDO 9LVLWDPHQVXDOHOSULPHUDxR COMPLEMENTOS (VWXGLRGHWLQWDV )XHQWH$XWRUHV 7DEOD&URQRJUDPDGHDFWLYLGDGHVSDUWH 108 ACTIVIDAD MES 8 MES 9 MES 10 MES 11 MES 12 MES 13 MES 14 S29 S30 S31 S32 S33 S34 S35 S36 S37 S38 S39 S40 S41 S42 S43 S44 S45 S46 S47 S48 S49 S50 S51 S52 S53 S54 S55 S56 )$6(,1'8&7,9$ $VHVRU,QJHQLHUR,QGXVWULDO &DSDFLWDFLRQDSHUVRQDGHODHPSUHVD &DS$UHDFRQWDEOH &KDUODFRQHOJHUHQWH &KDUODFRQHO-HIH3URGXFFLRQ )$6(35(3$5$&,21,03 3URGXFFLRQGHSDSHOHULD 2UGHQGHSURGXFFLRQ 0LQXWDGHFRQWURO &RQWUROGHFRVWRV $VHVRU,QJHQLHUR,QGXVWULDO &DSD-HIHGH3URGXFFLRQ &DS2SHUDULRV )$6(,03/(0(17$&,21 $VHVRU,QJHQLHUR,QGXVWULDO 9LVLWDPHQVXDOHOSULPHUDxR COMPLEMENTOS (VWXGLRGHWLQWDV )XHQWH$XWRUHV 109 (9$/8$&,21),1$1&,(5$'(/$,03/(0(17$&,21'(/6,67(0$ '(&26726325Ï5'(1(6'(352'8&&,21 35(6838(672'(/$,03/(0(17$&,21 7HQLHQGRHQFXHQWDODVDFWLYLGDGHVTXHVHOOHYDUDQDFDERGXUDQWHHOSURFHVR GH LPSOHPHQWDFLyQ GHO QXHYR VLVWHPD GH FRVWRV OD HPSUHVD GHEH LQFXUULU HQ LQYHUVLRQHV \ JDVWRV TXH JDUDQWLFHQ ORV UHVXOWDGRV GH OD PLVPD 'H LJXDO IRUPDVHGHEHKDFHUSUR\HFFLRQHVGHYHQWDSDUDTXHODHPSUHVDDQDOLFHSRU SULPHUDYH]FRQGDWRVFHUWHURVFXDOHVWiVLHQGRVXUHQWDELOLGDG 3UHFLRVGHOSUR\HFWR 6H FRQVLGHUDUi ORV SUHFLRV FRUULHQWHV GHO DxR EDVH TXH VRQ ORV TXH VH FRQVLGHUDQILMRVDORODUJRGHFXDOTXLHUSHULRGRSRUORTXHQRVHFRQVLGHUDUDHO YDORUGHOGLQHURHQHOWLHPSR ,QYHUVLRQHV ,QYHUVLRQHV)LMDV • &RPSUD GH 7DEOHUR HQ HVWH WDEOHUR VH KDUi OD SURJUDPDFLyQ GH OD SURGXFFLyQWHQGUiODVVLJXLHQWHVGLPHQVLRQHV[P • %DODQ]D GLJLWDO %DODQ]D GLJLWDO &6 0DUFD 2KDXV $OFDQFH J ,QYHUVLRQHVGLIHULGDV • *DVWRV HQ SDSHOHUtD 3URGXFLU SDSHOHUtD SDUD OD HPSUHVD FRPR OD RUGHQ GH SURGXFFLyQ PRVWUDGD HQ OD ILJXUD 0LQXWD GH FRQWURO ILJXUD\FRQWUROGHFRVWRVDQH[R*,PSOHPHQWDFLyQGHQXHYRV IRUPDWRV 110 • *DVWRV GH QRPLQD $VHVRU $XPHQWR VXHOGR FRQWDGRU LQFHQWLYRV DXPHQWRVXHOGRMHIHSURGXFFLyQHVWXGLRGHWLQWDV • ,PSUHYLVWRVHOGHODVLQYHUVLRQHVILMDV 3UHVXSXHVWRGHLQYHUVLRQHV &RQRFLHQGR ODV LQYHUVLRQHV TXH VH UHTXLHUHQ SDUD OD LPSOHPHQWDFLyQ GH VLVWHPD GH FRVWRV SRU RUGHQHV GH SURGXFFLyQ OD VLJXLHQWH WDEOD PXHVWUD HO SUHVXSXHVWR GH LQYHUVLRQHV FRQVLGHUDQGR TXH HO FDSLWDO GH WUDEDMR FRUUHVSRQGHDODQRPLQDGHORVVHLVSULPHURVPHVHVGHOSHULRGRSUHRSHUDWLYR 7DEOD3UHVXSXHVWRGHLQYHUVLRQHV Periodo preoperativo CONCEPTO Año 1 Inversiones Fijas $ 453.356 $ Tablero indicador produccion $ 103.500 Balanza Digital $ 349.856 Inversiones Diferidas $ 9.217.636 $ Gastos de papeleria $ Gastos de nomina $ Estudios $ $ TOTAL $ 7.962.300 $ 1.152.460 1.152.460 1.100.000 45.336 $ - 40.849.487 50.520.479 $ )XHQWH$XWRUHV )OXMRQHWRGHLQYHUVLRQHV 7DEOD'HSUHFLDFLyQGHODVLQYHUVLRQHVILMDV 111 - 110.000 Imprevistos. $ Capital de trabajo Año 2 1.152.460 CONCEPTO VALOR VIDA DEPRE. ACTUAL UTIL ANUAL PERIODO 1 2 3 4 5 Muebles y enseres Tablero $ 103.500 10 $ 10.350 $ 10.350 $ 10.350 $ 10.350 $ 10.350 $ 10.350 Balanza digital $ 349.856 10 $ 34.986 $ 34.986 $ 34.986 $ 34.986 $ 34.986 $ 34.986 TOTAL $ 453.356 $ 45.336 $ 45.336 $ 45.336 $ 45.336 $ 45.336 $ 45.336 Maquinaria y equipos )XHQWH$XWRUHV 7DEOD)OXMRQHWRGHLQYHUVLRQHV CONCEPTO Periodo preoperativo Año 0 Inversiones Fijas $ Inversiones Diferidas $ Capital de trabajo $ Flujo neto de inversiones $ Año 1 Año 2 -453.356 $ Año 3 Año 4 - Año 5 Año liquidacion $ 136.007 -40.849.487 $ 40.849.487 -50.520.479 $ -1.152.460 $ 40.985.494 -9.217.636 $ -1.152.460 )XHQWH$XWRUHV (O DQWHULRU IOXMR QHWR GH LQYHUVLRQHV VH UHDOL]R WHQLHQGR HQ FXHQWD TXH ODV LQYHUVLRQHVILMDVVHOLTXLGDQFRQHOGHOYDORULQLFLDO &RVWRV 3DUDODRSHUDFLyQGHODHPSUHVDVHLQFXUUHQHQFRVWRVILMRV\YDULDEOHVSDUDHO IXQFLRQDPLHQWR GH OD PLVPD 6H YD D WHQHU HQ FXHQWD GHQWUR GH ORV FRVWRV ILMRV D OD GHSUHFLDFLyQ WDEOD DPRUWL]DFLyQ GH LQYHUVLRQHV GLIHULGDV QRPLQD DGPLQLVWUDWLYD VHUYLFLRV \ DUUHQGDPLHQWRV 'HQWUR GH ORV FRVWRV YDULDEOHV VH FRQVLGHUDURQ D ORV PDWHULDOHV PDQR GH REUD GLUHFWD PDQWHQLPLHQWR HQWUH RWURV WDPELpQ VH FRQVLGHUR XQ SRUFHQWDMH GH LPSUHYLVWRVGHOVREUHHOWRWDOGHORVFRVWRVILMRV\GHORVYDULDEOHV /DLQIRUPDFLyQVHSUR\HFWRWHQLHQGRHQFXHQWDGDWRVKLVWyULFRVGHODHPSUHVD 112 7DEOD&RVWRVGHRSHUDFLyQ COSTOS COSTOS FIJOS $ Depreciacion Año 1 Año 2 Año 3 Año 4 Año 5 38.450.209 $ 40.495.544 $ 44.352.243 $ 44.352.243 $ 44.352.243 $ 45.336 $ 45.336 $ 45.336 $ 45.336 $ 3.456.699 $ 3.456.699 $ 3.456.699 Amortizacion inv. Diferidas Nomina administrativa $ 18.650.209 $ 20.650.209 $ 21.050.209 $ 21.050.209 $ 21.050.209 Servicios y arrendamiento $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 133.658.340 $ 144.351.481 $ COSTOS VARIABLES $ 124.702.151 $ 156.276.608 $ 169.096.119 Materiales $ 64.263.225 $ 70.957.114 $ 81.197.795 $ 93.122.922 $ 105.942.433 Mano de obra $ 54.038.926 $ 56.301.226 $ 56.753.686 $ 56.753.686 $ 56.753.686 Mantenimiento $ 5.400.000 $ 5.400.000 $ 5.400.000 $ 5.400.000 $ 5.400.000 Otros $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 IMPREVISTOS $ 16.315.236 $ 17.410.855 $ 18.520.169 $ 19.712.682 $ 20.994.633 TOTAL COSTOS $ 179.467.596 $ 191.564.739 $ 207.223.893 $ 220.341.533 $ 234.442.995 )XHQWH$XWRUHV (Q OD WDEOD 1R VH PRVWUy OD GHSUHFLDFLyQ GH ORV DFWLYRV SDUD SRGHU DQDOL]DUHOFRVWRGHODPLVPDSDUDODHPSUHVD /DDPRUWL]DFLyQGHGLIHULGRVVHFRQWDELOL]yDSDUWLUGHODxRWUHVSXHVVHWRPR HODxR\FRPRSHULRGRSUHRSHUDWLYR ,QJUHVRV (O VLJXLHQWH FXDGUR PXHVWUD ODV YHQWDV SUR\HFWDGDV WHQLHQGR HQ FXHQWD OD LQIRUPDFLyQ KLVWyULFD VXPLQLVWUDGD SRU OD HPSUHVD SDUD GLFKRV SUHVXSXHVWRV VH WXYR HQ FXHQWD OD SURGXFFLyQ GH OD HPSUHVD HQ DUWtFXORV FRPR SXEOLFLGDG IXQFLRQDPLHQWR FRQWDEOH \ IXQFLRQDPLHQWR FRPHUFLDO DGHPiV GH FRQVLGHUDU TXH FRQ OD LPSOHPHQWDFLyQ GHO VLVWHPD GH FRVWRV VH SXHGH FRPSHWLU FRQ SUHFLRVSDUDDFDSDUDUPDVFOLHQWHV\SRUORWDQWRDXPHQWDUODVYHQWDV 7DEOD3UHVXSXHVWRGH9HQWDVPLOORQHVGHSHVRV 113 AÑO 1 PRODUCTO Valor AÑO 2 % AÑO 3 Valor % AÑO 4 Valor Funcionamiento comercial $ 36,3 18,0% $ 41,4 19% $ 42,4 Funcionamiento contable $ 93,6 46,4% $ 102,3 47% $ 113,0 Publicidad $ 71,6 35,5% $ 74,0 34% $ 80,1 TOTAL $ 201,5 $ 217,7 $ 235,5 % AÑO 5 Valor 18% $ 48,5 % Valor 19% $ % 52,2 19% 48% $ 117,0 46% $ 129,1 47% 34% $ 35% $ 89,0 $ 254,3 93,4 34% $ 274,7 )XHQWH$XWRUHV 3UHVXSXHVWRGHLQJUHVRV\FRVWRV /D WDEOD TXH VH PXHVWUD D FRQWLQXDFLyQ UHSUHVHQWDQ ORV LQJUHVRV TXH VRQ LJXDOHVDODVYHQWDVGHODHPSUHVDWDEOD\DORVFRVWRVWDEODHQTXH VHLQFXUUHFRQODSXHVWDHQPDUFKDGHOSUR\HFWR 7DEOD3UHSXHVWRGHLQJUHVRV\FRVWRV PERIODO Año 1 TOTAL INGRESOS TOTAL COSTOS Año 4 Año 5 $ 201.530.000 $ 217.652.400 $ Año 2 235.499.897 $ Año 3 254.339.889 $ 274.687.080 Ventas $ 201.530.000 $ 217.652.400 $ 235.499.897 $ 254.339.889 $ 274.687.080 234.442.995 $ 179.467.596 $ 191.564.739 $ 207.223.893 $ 220.341.533 $ Costos Fijos $ 38.450.209 $ 40.495.544 $ 44.352.243 $ 44.352.243 $ 44.352.243 Costos variables $ 124.702.151 $ 133.658.340 $ 144.351.481 $ 156.276.608 $ 169.096.119 Imprevistos $ 16.315.236 $ 17.410.855 $ 18.520.169 $ 19.712.682 $ 20.994.633 )XHQWH$XWRUHV (9$/8&$&,21),1$1&,(5$'(/$,03/(0(17$&,21 )OXMRGHRSHUDFLRQHV 3DUWLHQGR GH ORV GDWRV VXPLQLVWUDGRV HQ ODV WDEODV DQWHULRUHV VH FRQVWUX\R HO IOXMR QHWR GH RSHUDFLRQHV /D HPSUHVD SRU VHU GH XQD SHUVRQD QDWXUDO ORV LPSXHVWRV VH GHULYDQ GH OD WDEOD GH LPSXHVWR VREUH OD UHQWD WRPDQGR FRPR EDVHODWDEODSDUDHODxRJUDYDEOH/DWDEODGHLPSXHVWRVVHPRVWUDUDHQ ORVDQH[R0 7DEOD)OXMRQHWRGH2SHUDFLRQHV 114 PERIODO Año 4 Año 5 $ 201.530.000 $ Año 1 217.652.400 $ 235.499.897 $ 254.339.889 $ 274.687.080 Ventas $ 201.530.000 $ 217.652.400 $ 235.499.897 $ 254.339.889 $ 274.687.080 234.442.995 TOTAL INGRESOS TOTAL COSTOS Año 2 Año 3 $ 179.467.596 $ 191.564.739 $ 207.223.893 $ 220.341.533 $ Costos Fijos $ 38.450.209 $ 40.495.544 $ 44.352.243 $ 44.352.243 $ 44.352.243 Costos variables $ 124.702.151 $ 133.658.340 $ 144.351.481 $ 156.276.608 $ 169.096.119 Imprevistos $ 16.315.236 $ 17.410.855 $ 18.520.169 $ 19.712.682 $ 20.994.633 $ 22.062.404 $ 26.087.661 $ 28.276.004 $ 33.998.356 $ 40.244.085 Impuestos $ 60.000 $ 900.000 $ 1.380.000 $ 2.460.000 $ 4.205.340 $ 22.002.404 $ 25.187.661 $ 26.896.004 $ 31.538.356 $ 36.038.745 Reserva Legal $ 2.200.240 $ 2.518.766 $ 2.689.600 $ 3.153.836 $ 3.603.874 19.802.164 $ 22.668.895 $ 24.206.403 $ 28.384.520 $ 32.434.870 45.336 $ 45.336 $ 45.336 $ 45.336 3.456.699 $ 3.456.699 $ 3.456.699 19.802.164 $ 22.714.230 $ 27.708.437 $ 31.886.555 $ 35.936.904 UTILIDAD ANTES DE IMPUESTOS UTILIDAD DESPUES IMPUESTO UTILIDAD POR DISTRIBUIR $ Depreciacion $ - $ Amortizacion $ - $ FLUJO NETO OPERACIONAL $ - $ )XHQWH$XWRUHV )OXMRQHWRGHFDMD 0HGLDQWH ORV GDWRV REWHQLGRV HQ ODV WDEODV \ VH FRQVWUX\y OD VLJXLHQWH WDEOD TXH HV OD TXH DUURMD OD UHQWDELOLGDG TXH WLHQH OD LPSOHPHQWDFLyQ GHO VLVWHPDGHFRVWRVSRUyUGHQHVGHSURGXFFLyQ 7DEOD)OXMRQHWRGHFDMD P. PREOPERATIVO CONCEPTO Año 1 PERIODO OPERATIVO Año 2 Año 3 Año 4 P. LIQUIDAC. Año 5 Año liquidacion Flujo neto de inversiones $ -50.520.479 $ -1.152.460 $ $ 40.985.494 Flujo neto de operación $ 19.802.164 $ 22.714.230 $ 27.708.437 $ 31.886.555 $ 35.936.904 Flujo neto de caja $ -30.718.315 $ 21.561.770 $ 27.708.437 $ 31.886.555 $ 35.936.904 $ 40.985.494 - $ - $ - )XHQWH$XWRUHV &RQ ORV GDWRV VXPLQLVWUDGRV HQ OD WDEOD 1R VH SXHGH GHGXFLU TXH OD HYDOXDFLyQILQDQFLHUDGHOSUR\HFWRVXPLQLVWUDXQD7,5 115 7,5 931 (9$/8$&,21),1$1&(5$'(/$(035(6$6,1,03/(0(17$&,21 $ FRQWLQXDFLyQ VH SUHVHQWD OD HYDOXDFLyQ ILQDQFLHUD GH OD HPSUHVD VLQ OD LPSOHPHQWDFLyQGHOVLVWHPDGHFRVWRVGHSRUyUGHQHVGHSURGXFFLyQSDUDDVt FRPSDUDU ODV XWLOLGDGHV TXH WHQGUtD D HPSUHVD HO LPSOHPHQWDU HO SURFHVR \ ODVXWLOLGDGHVTXHWHQGUtDVLQKDFHUOR 3DUDHVWDHYDOXDFLyQQRVHWLHQHQHQFXHQWDODVLQYHUVLRQHVSODQWHDGDVHQOD LPSOHPHQWDFLyQ DGHPiV VH FRQVLGHUD XQD GLVPLQXFLyQ HQ ODV YHQWDV FRQ UHVSHFWR D ODV SUHVHQWDGDV HQ OD HYDOXDFLyQ ILQDQFLHUD GH OD LPSOHPHQWDFLyQ GHO VLVWHPD GH FRVWRV SRU RUGHQHV GH SURGXFFLyQ SXHV VH VDEH TXH OD HPSUHVDVLQHOVLVWHPDGHFRVWRVQRHVWiRIUHFLHQGRSUHFLRVFRPSHWLWLYRVDORV FOLHQWHV \ SRU OR WDQWR VXV YHQWDV WLHQGHQ D GLVPLQXLU FRQ UHVSHFWR D ODV SODQWHDGDVHQHOSUR\HFWR 3UHVXSXHVWRV &RVWRV /RV GDWRV GH ORV FRVWRV ILMRV YDUtDQ FRQ UHVSHFWR D OD WDEOD HQ TXH QR VH WLHQH HQ FXHQWD OD GHSUHFLDFLyQ \ OD DPRUWL]DFLyQ GH ORV GLIHULGRV SXHV OD HPSUHVD FRQWLQXD RSHUDQGR FRPR OR YLHQH KDFLHQGR /D QRPLQD DGPLQLVWUDWLYD VHUYLFLRV \ DUUHQGDPLHQWR VH FRQVLGHUDQ LJXDO TXH ODV SUR\HFWDGDVHQODWDEOD 7DEOD&RVWRVGH2SHUDFLyQ 116 COSTOS Año 1 Año 2 Año 3 Año 4 Año 5 $ 38.450.209 $ 38.450.209 $ 38.450.209 $ 38.450.209 $ 38.450.209 Nomina administrativa $ 18.650.209 $ 18.650.209 $ 18.650.209 $ 18.650.209 $ 18.650.209 Servicios y arrendamiento $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 COSTOS FIJOS Depreciacion Amortizacion inv. Diferidas COSTOS VARIABLES $ 110.750.641 $ 118.590.709 $ 130.146.392 $ 143.178.086 $ 157.382.633 Materiales $ 50.311.715 $ 55.889.483 $ 66.992.706 $ 80.024.400 $ 94.228.946 Mano de obra $ 54.038.926 $ 56.301.226 $ 56.753.686 $ 56.753.686 $ 56.753.686 Mantenimiento $ 5.400.000 $ 5.400.000 $ 5.400.000 $ 5.400.000 $ 5.400.000 Otros $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 IMPREVISTOS $ 14.920.085 $ 15.704.092 $ 16.859.660 $ 18.162.829 $ 19.583.284 TOTAL COSTOS $ 164.120.935 $ 172.745.010 $ 185.456.261 $ 199.791.124 $ 215.416.125 )XHQWH$XWRUHV ,QJUHVRV 3DUDORVSUHVXSXHVWRVGHODVYHQWDVVHWXYRHQFXHQWDORVGDWRVKLVWyULFRVGH ODHPSUHVD\VHKL]RODSUR\HFFLyQSDUDORVDxRVVLJXLHQWHV 7DEOD9HQWDVPLOORQHVGHSHVRV AÑO 1 PRODUCTO Valor AÑO 2 % AÑO 3 Valor % Valor Funcionamiento comercial $ 33,1 18,0% $ 37,7 19% $ Funcionamiento contable $ 85,3 46,4% $ 93,2 Publicidad $ 65,3 35,5% $ 67,4 TOTAL $ 183,6 % Valor % Valor 47% $ 103,7 48% $ 107,4 46% $ 117,9 47% 34% $ 34% $ 34% $ 216,1 44,5 19% $ % 19% 73,5 18% $ AÑO 5 47,7 $ 198,3 38,9 AÑO 4 81,7 35% $ $ 233,4 85,3 $ 250,9 )XHQWH$XWRUHV )OXMRQHWRRSHUDFLRQDO &RQ ORV GDWRV REWHQLGRV HQ ODV WDEODV \ VH SUR\HFWR HO IOXMR QHWR GH RSHUDFLRQHV 7DEOD)OXMRQHWRRSHUDFLRQDO 117 PERIODO AÑO 1 TOTAL INGRESOS AÑO 2 AÑO 3 AÑO 4 AÑO 5 $ 183.600.000 $ 198.288.000 $ 216.133.920 $ 233.424.634 $ 250.931.481 Ventas $ 183.600.000 $ 198.288.000 $ 216.133.920 $ 233.424.634 $ 250.931.481 $ 164.120.935 $ 172.745.010 $ 185.456.261 $ 199.791.124 $ 215.416.125 TOTAL COSTOS Costos Fijos $ 38.450.209 $ 38.450.209 $ Costos variables $ 110.750.641 $ 118.590.709 $ Imprevistos $ 38.450.209 $ 38.450.209 $ 38.450.209 130.146.392 $ 143.178.086 $ 157.382.633 14.920.085 $ 15.704.092 $ 16.859.660 $ 18.162.829 $ 19.583.284 19.479.065 $ 25.542.990 $ 30.677.659 $ 33.633.509 $ 35.515.356 $ 780.000 $ 1.860.000 $ 2.340.000 $ 2.813.240 $ 19.479.065 $ 24.762.990 $ 28.817.659 $ 31.293.509 $ 32.702.116 Reserva Legal $ 1.947.907 $ 2.476.299 $ 2.881.766 $ 3.129.351 $ 3.270.212 17.531.159 $ 22.286.691 $ 25.935.893 $ 28.164.159 $ 29.431.904 UTILIDAD ANTES DE IMPUESTOS $ Impuestos UTILIDAD DESPUES IMPUESTO UTILIDAD POR DISTRIBUIR $ Depreciacion $ - $ - $ - $ - $ - Amortizacion FLUJO NETO OPERACIONAL $ 17.531.159 $ 22.286.691 $ 25.935.893 $ 28.164.159 $ 29.431.904 )XHQWH$XWRUHV &RPSDUDQGRORVGDWRVREWHQLGRVHQODWDEODFRQORVGDWRVGHODWDEODGHO IOXMRQHWRRSHUDFLRQDOVHSXHGHFRQFOXLUTXHODVXWLOLGDGHVGHODHPSUHVDFRQ ODLPSOHPHQWDFLyQHOVLVWHPDGHFRVWRVVRQPXFKRPD\RUHV/DVLJXLHQWHWDEOD ORPXHVWUDPiVFODUDPHQWH 7DEOD8WLOLGDGHVFRPSDUDGDVPLOORQHVGHSHVRV DETALLE AÑO 1 Con proyec AÑO 2 Sin proyec Con proyec AÑO 3 Sin proyec Con proyec AÑO 4 Sin proyec Con proyec AÑO 5 Sin proyec Con proyec Sin proyec TOTAL INGRESOS $ 201,530 $ 183,600 $ 217,652 $ 198,288 $ 235,500 $ 216,134 $ 254,340 $ 233,425 $ 274,687 $ 250,931 TOTAL COSTOS $ 179,468 $ 164,121 $ 191,565 $ 172,745 $ 207,224 $ 185,456 $ 220,342 $ 199,791 $ 234,443 $ 215,416 UTILIDAD ANTES DE IMPUESTOS $ 22,062 $ 19,479 $ 26,088 $ 25,543 $ 28,276 $ 30,678 $ 33,998 $ 33,634 $ 40,244 $ 35,515 UTILIDAD DESPUES IMPUESTO $ 22,002 $ 19,479 $ 25,188 $ 24,763 $ 26,896 $ 28,818 $ 31,538 $ 31,294 $ 36,039 $ 32,702 UTILIDAD POR DISTRIBUIR $ 19,802 $ 17,531 $ 22,669 $ 22,287 $ 24,206 $ 25,936 $ 28,385 $ 28,164 $ 32,435 $ 29,432 FLUJO NETO OPERACIONAL $ 19,802 $ 17,531 $ 22,714 $ 22,287 $ 27,708 $ 25,936 $ 31,887 $ 28,164 $ 35,937 $ 29,432 )XHQWH$XWRUHV $1$/,6,6'(6(1&,%,/,'$' 118 3DUD DQDOL]DU ORV HIHFWRV TXH WUDHUtD HO FDPELR GH YDORUHV HQ YDULDEOHV FRPR ODV YHQWDV \ ORV FRVWRV GH RSHUDFLyQ VH KDUi XQ DQiOLVLV GHVHQVLELOLGDGSDUD HVWXGLDUTXHWDQWRDIHFWDHOFDPELRGHHVWDVFRQGLFLRQHVDODUHQWDELOLGDGGHO SUR\HFWR $QiOLVLVGHVHQVLELOLGDGFRQOD9DULDEOH9HQWDV (ODQiOLVLVGHVHQVLELOLGDGVHKDUiWHQLHQGRHQFXHQWDTXHVHYDQDYDULDUODV YHQWDVGHMDQGRFRQVWDQWHVORVRWURVLQGLFDGRUHVWDOFXDOFRPRDSDUHFHHQORV SUHVXSXHVWRVGHOSUR\HFWR 9HQWDV /DV YHQWDV SUHVHQWDGDV HQ OD VLJXLHQWH WDEOD IXHURQ DXPHQWDGDV HQ XQ FRQ UHVSHFWR D ODV YHQWDV SUR\HFWDGDV HQ ORV SUHVXSXHVWRV GH OD LPSOHPHQWDFLyQGHOVLVWHPDGHFRVWRVSRUyUGHQHVGHSURGXFFLyQ 7DEOD9HQWDVPLOORQHVGHSHVRV AÑO 1 PRODUCTO Valor Funcionamiento comercial $ 39,2 Funcionamiento contable $ 101,1 Publicidad $ 77,4 TOTAL $ 217,7 AÑO 2 % Valor 18,0% $ 44,7 AÑO 3 % Valor 19% $ 45,8 46,4% $ 110,5 47% $ 122,1 35,5% $ 79,9 34% $ 86,5 $ 235,1 $ 254,3 AÑO 4 % Valor 18% $ 52,4 AÑO 5 % Valor 19% $ 56,4 % 19% 48% $ 126,4 46% $ 139,4 47% 34% $ 96,1 35% $ 100,9 34% $ 274,7 $ 296,7 )XHQWH$XWRUHV &RVWRVGHRSHUDFLyQ /RV FRVWRV GH RSHUDFLyQ QR VH YDUtDQ FRQ UHVSHFWR D ODV SUR\HFFLRQHV GH ORV SUHVXSXHVWRVGHLPSOHPHQWDFLyQGHOSUR\HFWRSHURHVLPSRUWDQWHSUHVHQWDUOR DFRQWLQXDFLyQSDUDUHDOL]DUHODQiOLVLVSHUWLQHQWH 7DEOD&RVWRVGHRSHUDFLyQ 119 COSTOS Año 1 COSTOS FIJOS $ Depreciacion $ Amortizacion inv. Diferidas $ Año 2 38.450.209 $ - $ - $ Año 3 Año 4 Año 5 40.495.544 $ 44.352.243 $ 44.352.243 $ 44.352.243 45.336 $ 45.336 $ 45.336 $ 45.336 $ 3.456.699 $ 3.456.699 $ 3.456.699 Nomina administrativa $ 18.650.209 $ 20.650.209 $ 21.050.209 $ 21.050.209 $ 21.050.209 Servicios y arrendamiento $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 133.658.340 $ 144.351.481 $ COSTOS VARIABLES $ 124.702.151 $ - 156.276.608 $ 169.096.119 Materiales $ 64.263.225 $ 70.957.114 $ 81.197.795 $ 93.122.922 $ 105.942.433 Mano de obra $ 54.038.926 $ 56.301.226 $ 56.753.686 $ 56.753.686 $ 56.753.686 Mantenimiento $ 5.400.000 $ 5.400.000 $ 5.400.000 $ 5.400.000 $ 5.400.000 Otros $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 IMPREVISTOS $ 16.315.236 $ 17.410.855 $ 18.520.169 $ 19.712.682 $ 20.994.633 TOTAL COSTOS $ 179.467.596 $ 191.564.739 $ 207.223.893 $ 220.341.533 $ 234.442.995 )XHQWH$XWRUHV 3UHVXSXHVWRGHLQJUHVRV\JDVWRV (O HVTXHPD GH ,QJUHVRV \ *DVWRV TXH VH YLHQH SUHVHQWDQGR HQ ODV WDEODV DQWHULRUHV VH FRQVHUYD HQ HVWH SUHVXSXHVWR QR REVWDQWH HQ OD WDEOD ORV YDORUHVTXHYDUtDQVRQORVLQJUHVRV\VHPXHVWUDHQODWDEODODVXWLOLGDGHVTXH VHREWHQGUtDQDOWHQHUXQDXPHQWRVLJQLILFDWLYRGHOHQODVYHQWDV 7DEOD)OXMRQHWRGHRSHUDFLRQHV 120 PERIODO Año 1 TOTAL INGRESOS Año 2 Año 3 Año 4 Año 5 $ 217.652.400 $ 235.064.592 $ 254.339.889 $ 274.687.080 $ 296.662.046 Ventas $ 217.652.400 $ 235.064.592 $ 254.339.889 $ 274.687.080 $ 296.662.046 $ 179.467.596 $ 191.564.739 $ 207.223.893 $ 220.341.533 $ 234.442.995 Costos Fijos $ 38.450.209 $ 40.495.544 $ Costos variables $ 124.702.151 $ 133.658.340 $ Imprevistos $ 16.315.236 $ 17.410.855 $ 18.520.169 $ 19.712.682 $ UTILIDAD ANTES DE IMPUESTOS $ 38.184.804 $ 43.499.853 $ 47.115.995 $ 54.345.547 $ 62.219.051 Impuestos $ 3.683.340 $ 5.249.340 $ 6.293.340 $ 8.381.340 $ 10.634.346 $ 34.501.464 $ 38.250.513 $ 40.822.655 $ 45.964.207 $ 51.584.705 Reserva Legal $ 3.450.146 $ 3.825.051 $ 4.082.266 $ 4.596.421 $ 5.158.471 31.051.318 $ 34.425.461 $ 36.740.390 $ 41.367.786 $ 46.426.235 45.336 $ 45.336 $ 45.336 $ 45.336 3.456.699 $ 3.456.699 $ 3.456.699 TOTAL COSTOS UTILIDAD DESPUES IMPUESTO UTILIDAD POR DISTRIBUIR $ Depreciacion $ - $ Amortizacion $ - $ FLUJO NETO OPERACIONAL - 44.352.243 $ 44.352.243 $ 44.352.243 144.351.481 $ 156.276.608 $ 169.096.119 $ 20.994.633 $ 31.051.318 $ 34.470.797 $ 40.242.424 $ 44.869.821 $ 49.928.269 )XHQWH$XWRUHV )OXMRQHWRGHFDMD 7DEOD)OXMRQHWRGHFDMD P. PREOPERATIVO CONCEPTO Año 1 Flujo neto de inversiones Flujo neto de operación $ Flujo neto de caja PERIODO OPERATIVO Año 2 Año 3 $ -50.520.479 $ -1.152.460 $ Año 4 - $ P. LIQUIDAC. Año 5 - $ Año liquidacion - $ 40.985.494 31.051.318 $ 34.470.797 $ 40.242.424 $ 44.869.821 $ 49.928.269 $ - $ -19.469.161 $ 33.318.337 $ 40.242.424 $ 44.869.821 $ 49.928.269 $ 40.985.494 )XHQWH$XWRUHV 121 7RPDQGR ORV GDWRV GH OD WDEOD GHO IOXMR QHWR GH LQYHUVLRQHV \ SDUD HO IOXMR QHWRGHRSHUDFLRQHVORVGDWRVGHODWDEODVHSXGRREWHQHUHOIOXMRQHWRGH FDMDVDELHQGRTXHKXERXQDXPHQWRGHOHQODVYHQWDV 3RUORDQWHULRUODWDVDLQWHUQDGHUHWRUQRHV $QiOLVLVGHVHQVLELOLGDGFRQOD9DULDEOH&RVWRV 6H SODQWHD XQ SDQRUDPD HQ GRQGH ORV FRVWRV GH RSHUDFLyQ DXPHQWHQ \ ODV GHPiV YDULDEOHV SODQWHDGDV HQ ORV SUHVXSXHVWRV GH LPSOHPHQWDFLyQ GHO VLVWHPDGHFRVWRVVHPDQWHQJDQFRQVWDQWHV 9HQWDV 6HFRQVLGHUDQODVYHQWDVGHODWDEODSDUDHVWHSDQRUDPD &RVWRVGHRSHUDFLyQ /RV FRVWRV GH RSHUDFLyQ SUHVXSXHVWDGRV HQ OR TXH FRQFLHUQH D ORV FRVWRV YDULDEOHV VH DXPHQWDURQ HQ XQ FRQ UHVSHFWR D ODV SUR\HFFLRQHV GH ORV SUHVXSXHVWRVGHLPSOHPHQWDFLyQGHOSUR\HFWRORVFRVWRVILMRVVHGHMDURQLJXDO DORVSUHVHQWDGRVHQODWDEOD 7DEOD&RVWRVGHRSHUDFLyQ 122 COSTOS COSTOS FIJOS $ Depreciacion $ Amortizacion inv. Diferidas $ AÑO 1 AÑO2 AÑO 3 AÑO 4 AÑO 5 38.450.209 $ 40.495.544 $ 44.352.243 $ 44.352.243 $ 44.352.243 45.336 $ 45.336 $ 45.336 $ 45.336 - $ - $ $ 3.456.699 $ 3.456.699 $ 3.456.699 Nomina administrativa $ 18.650.209 $ 20.650.209 $ 21.050.209 $ 21.050.209 $ 21.050.209 Servicios y arrendamiento $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 $ 19.800.000 COSTOS VARIABLES - 168.698.737 $ 182.543.809 Materiales $ $ 134.598.323 $ 144.271.007 $ 155.819.600 $ 69.404.283 $ 76.633.683 $ 87.693.619 $ 100.572.756 $ 114.417.828 Mano de obra $ 58.362.040 $ 60.805.324 $ 61.293.981 $ 61.293.981 $ 61.293.981 Mantenimiento $ 5.832.000 $ 5.832.000 $ 5.832.000 $ 5.832.000 $ 5.832.000 Otros $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 $ 1.000.000 IMPREVISTOS $ 17.304.853 $ 18.472.122 $ 19.666.981 $ 20.954.895 $ 22.339.402 TOTAL COSTOS $ 190.353.385 $ 203.238.673 $ 219.838.823 $ 234.005.874 $ 249.235.453 )XHQWH$XWRUHV 3UHVXSXHVWRGHLQJUHVRV\JDVWRV $FRQWLQXDFLyQVHPRVWUDUiODYDULDFLyQTXHWLHQHHOSUHVXSXHVWRGHLQJUHVRV\ JDVWRVDODXPHQWDUORVFRVWRVHQXQ 7DEOD)OXMRQHWRRSHUDFLRQDO 123 PERIODO Año 1 TOTAL INGRESOS Año 2 Año 3 Año 4 Año 5 $ 201.530.000 $ 217.652.400 $ 235.499.897 $ 254.339.889 $ 274.687.080 Ventas $ 201.530.000 $ 217.652.400 $ 235.499.897 $ 254.339.889 $ 274.687.080 $ 190.353.385 $ TOTAL COSTOS 203.238.673 $ 219.838.823 $ 234.005.874 $ 249.235.453 38.450.209 $ 40.495.544 $ 44.352.243 $ 44.352.243 $ 44.352.243 Costos variables $ 134.598.323 $ Costos Fijos $ Imprevistos $ UTILIDAD ANTES DE IMPUESTOS $ 144.271.007 $ 155.819.600 $ 168.698.737 $ 182.543.809 17.304.853 $ 18.472.122 $ 19.666.981 $ 20.954.895 $ 22.339.402 11.176.615 $ 14.413.727 $ 15.661.073 $ 20.334.015 $ 25.451.626 $ 780.000 Impuestos UTILIDAD DESPUES IMPUESTO $ 11.176.615 $ 14.413.727 $ 15.661.073 $ 20.334.015 $ 24.671.626 Reserva Legal $ 1.117.661 $ 1.441.373 $ 1.566.107 $ 2.033.401 $ 2.467.163 10.058.953 $ 12.972.354 $ 14.094.966 $ 18.300.613 $ 22.204.464 45.336 $ 45.336 $ 45.336 $ 45.336 3.456.699 $ 3.456.699 $ 3.456.699 UTILIDAD POR DISTRIBUIR $ Depreciacion $ - $ Amortizacion $ - $ FLUJO NETO OPERACIONAL - $ $ 10.058.953 $ 13.017.690 $ 17.597.000 $ 21.802.647 $ 25.706.498 )XHQWH$XWRUHV )OXMRQHWRGHFDMD 7DEOD)OXMRQHWRGHFDMD P. PREOPERATIVO CONCEPTO Año 1 PERIODO OPERATIVO Año 2 Año 3 Año 4 - $ P. LIQUIDAC. Año 5 - $ Año liquidacion Flujo neto de inversiones $ -50.520.479 $ -1.152.460 $ - $ 40.985.494 Flujo neto de operación $ 10.058.953 $ 13.017.690 $ 17.597.000 $ 21.802.647 $ 25.706.498 $ - Flujo neto de caja $ -40.461.526 $ 11.865.230 $ 17.597.000 $ 21.802.647 $ 25.706.498 $ 40.985.494 )XHQWH$XWRUHV 7RPDQGRORVGDWRVGHODWDEODGHOIOXMRQHWRGHLQYHUVLRQHV\SDUDHOIOXMR QHWRGHRSHUDFLRQHVORVGDWRVGHODWDEODVHSXGRREWHQHUHOIOXMRQHWRGH FDMDVDELHQGRTXHKXERXQDXPHQWRGHOHQFDGDXQRGHORVFRPSRQHQWHV GHORVFRVWRVYDULDEOHV 124 3RUORDQWHULRUODWDVDLQWHUQDGHUHWRUQRHV $QiOLVLVGHVHQVLELOLGDGFRQDXPHQWRHQ&RVWRV\9HQWDV 6H SODQWHD XQ SDQRUDPD HQ GRQGH ORV FRVWRV GH RSHUDFLyQ \ ODV YHQWDV DXPHQWHQHQXQ 9HQWDV 6HFRQVLGHUDQODVYHQWDVGHODWDEODSDUDHVWHSDQRUDPD &RVWRVGHRSHUDFLyQ /RV FRVWRV GH RSHUDFLyQ SUHVXSXHVWDGRV HQ OR TXH FRQFLHUQH D ORV FRVWRV YDULDEOHV VH DXPHQWDURQ HQ XQ FRQ UHVSHFWR D ODV SUR\HFFLRQHV GH ORV SUHVXSXHVWRVGHLPSOHPHQWDFLyQGHOSUR\HFWRORVFRVWRVILMRVVHGHMDURQLJXDO DORVSUHVHQWDGRVHQODWDEOD/RVFRVWRVGHRSHUDFLyQVHSUHVHQWDURQHQOD WDEOD 3UHVXSXHVWRGHLQJUHVRV\JDVWRV $FRQWLQXDFLyQVHPRVWUDUiODYDULDFLyQTXHWLHQHHOSUHVXSXHVWRGHLQJUHVRV\ JDVWRVDODXPHQWDUORVFRVWRV\ODVYHQWDVHQXQ 7DEOD)OXMRQHWRRSHUDFLRQDO 125 PERIODO AÑO 1 TOTAL INGRESOS AÑO 2 AÑO 3 AÑO 4 AÑO 5 $ 217.652.400 $ 235.064.592 $ 254.339.889 $ 274.687.080 $ 296.662.046 Ventas $ 217.652.400 $ 235.064.592 $ 254.339.889 $ 274.687.080 $ 296.662.046 234.005.874 $ 249.235.453 44.352.243 $ 44.352.243 TOTAL COSTOS $ 190.353.385 $ 203.238.673 $ 219.838.823 $ Costos Fijos $ 38.450.209 $ 40.495.544 $ 44.352.243 $ Costos variables $ 134.598.323 $ 144.271.007 $ 155.819.600 $ $ 182.543.809 Imprevistos $ 17.304.853 $ 18.472.122 $ 19.666.981 $ 20.954.895 $ 22.339.402 $ 27.299.015 $ 31.825.919 $ 34.501.065 $ 40.681.206 $ 47.426.593 Impuestos $ 1.140.000 $ 1.980.000 $ 2.639.340 $ 4.379.340 $ 6.293.340 $ 26.159.015 $ 29.845.919 $ 31.861.725 $ 36.301.866 $ 41.133.253 Reserva Legal $ 2.615.901 $ 2.984.592 $ 3.186.173 $ 3.630.187 $ 4.113.325 23.543.113 $ 26.861.327 $ 28.675.553 $ 32.671.679 $ 37.019.927 45.336 $ 45.336 $ 45.336 3.456.699 $ 3.456.699 $ 3.456.699 UTILIDAD ANTES DE IMPUESTOS UTILIDAD DESPUES IMPUESTO UTILIDAD POR DISTRIBUIR $ Depreciacion $ - $ Amortizacion $ - $ FLUJO NETO OPERACIONAL $ 23.543.113 $ 45.336 $ - $ 26.906.663 $ 168.698.737 32.177.587 $ 36.173.713 $ 40.521.961 )XHQWH$XWRUHV )OXMRQHWRGHFDMD 7DEOD)OXMRQHWRGHFDMD P. PREOPERATIVO CONCEPTO Año 1 PERIODO OPERATIVO Año 2 Año 3 -1.152.460 $ Año 4 - $ P. LIQUIDAC. Año 5 Año liquidacion Flujo neto de inversiones $ -50.520.479 $ - $ - $ 40.985.494 Flujo neto de operación $ 23.543.113 $ 26.906.663 $ 32.177.587 $ 36.173.713 $ 40.521.961 $ - Flujo neto de caja $ -26.977.366 $ 25.754.203 $ 32.177.587 $ 36.173.713 $ 40.521.961 $ 40.985.494 )XHQWH$XWRUHV 7RPDQGRORVGDWRVGHODWDEODGHOIOXMRQHWRGHLQYHUVLRQHV\SDUDHOIOXMR QHWRRSHUDFLRQDOORVGDWRVGHODWDEODVHSXGRREWHQHUHOIOXMRQHWRGHFDMD VDELHQGR TXH KXER XQ DXPHQWR GHO HQ FDGD XQR GH ORV FRPSRQHQWHV GH ORVFRVWRVYDULDEOHV\SDUDODVYHQWDV 126 3RUORDQWHULRUODWDVDLQWHUQDGHUHWRUQRHV 127 &21&/86,21(6 3RU PHGLR GHO VLVWHPD GH &RVWRV SRU ÏUGHQHV GH 3URGXFFLyQ OD /LWRJUDItD %ROtYDU SXHGH FXDQWLILFDU FRVWRV UHDOHVSDUDWHQHULQWHUQDPHQWHFRQWUROHVGH SURGXFFLyQ \ DO PLVPR WLHPSR RIUHFHUOH D VXV FOLHQWHV SUHFLRV FRPSHWLWLYRV TXHOHSHUPLWDQDFDSDUDUXQDPD\RUSURSRUFLyQHQHOPHUFDGR (OVLVWHPDGHFRVWRVVXPLQLVWUDGDWRVFHUWHURVGHFDGDXQRGHORVHOHPHQWRV GHXQSURGXFWRPDQRGHREUDPDWHULDOHV&,)DOLJXDOTXHSURSRUFLRQDDOD HPSUHVD KHUUDPLHQWDV GH FRQWURO \ SODQHDFLyQ TXH SHUPLWHQ OD HILFLHQFLD GHQWURGHOSURFHVRSURGXFWLYR /RTXHHOHVWXGLRSHUPLWLyIXHHVWDEOHFHUQRUPDOL]DUODSURGXFFLyQPHGLDQWHHO HVWDEOHFLPLHQWR GH FRVWRV HVWiQGDUHV GH SURGXFFLyQ D SDUWLU GH ORV FXDOHV HO HVWXGLR GHMy SODQWHDGRV ODV GLIHUHQWHV SDVRV IDVHV LQYHUVLRQHV \ HYDOXDFLyQ ILQDQFLHUD GH OD LPSOHPHQWDFLyQ GHO VLVWHPD GH &RVWRV SRU 2UGHQHV GH 3URGXFFLyQ SDUD TXH GH HVWD IRUPD OD HPSUHVD SXHGH WRPDU OD GHFLVLyQ GH FRPHQ]DU OD LPSOHPHQWDFLyQ GHO VLVWHPD GH FRVWRV WHQLHQGR D OD PDQR XQD JXtDGHFyPRGHEHOOHYDUVHDFDERODLPSOHPHQWDFLyQ 3DUDFRQFOXLUHVLPSRUWDQWHPHQFLRQDUTXHDXQTXHODHPSUHVDHVIDPLOLDU\KD VLGRPDQHMDGDGXUDQWHPXFKRVDxRVSRUVXSURSLHWDULRFRQHOHVWXGLRVHIXH SHUFLELHQGRXQDPELHQWHGHGLVSRQLELOLGDGDORVFDPELRVHVGHFLUDXQTXHHQ XQ SULQFLSLR VH KL]R GLItFLO GHPRVWUDU ODV IRUWDOH]DV \ RSRUWXQLGDGHV TXH EULQGDEDHOHVWXGLRFRQHOSDVRGHORVPHVHVFDGDXQRGHORVHPSOHDGRV\VX SURSLHWDULRKDQLGRDQDOL]DQGRODVERQGDGHVGHOHVWXGLRSRUORTXHFRQPD\RU VHJXULGDG SXHGH ORJUDUVHTXHGHQWURGHDOJXQRVWLHPSRFHUFDQRVHUHDOLFHOD LPSOHPHQWDFLyQGHOVLVWHPDGHFRVWRVSRU2UGHQHVGH3URGXFFLyQ 128 5(&20(1'$&,21(6 • $XQTXH OD HPSUHVD HVWi GLVSXHVWD D UHDOL]DU FDPELRVHVWUXFWXUDOHVGHQWUR GH VXSURFHVRSURGXFWLYRORFXDOVHYLRGHQWURGHOHVWXGLRTXHVHKL]RHV LPSRUWDQWH TXH OD HPSUHVD OOHYH D FDER OD LPSOHPHQWDFLyQ GHOVLVWHPDGH FRVWRV SRU RUGHQHV GH SURGXFFLyQ SXHV QR VROR EDVWD FRQ HO HVWDEOHFLPLHQWR GH FRVWRV HVWiQGDUHV VLQR TXH WDPELpQ HV LPSRUWDQWH LPSOHPHQWDU XQ VLVWHPD GH FRVWRV TXH SHUPLWD OOHYDU FRQWUROHV PDV FHUWHURV\UHDOHV 129 %,%/,2*5$),$ %$11 'DYLG \ *$5*$1 -RKQ &yPR FRUUHJLU SUXHEDV HQ FRORU %DUFHORQD (GLWRULDO*XVWDYR*LOL6$ 1,(%(/ % ,QJHQLHUtD ,QGXVWULDO 0pWRGRV WLHPSRV \ PRYLPLHQWRV HG 0p[LFR +$5*$'21%HUQDUG-U3ULQFLSLRVGH&RQWDELOLGDG(GLWRULDO1RUPD 6+,//,1*/$: *RUGRQ &RQWDELOLGDG GH &RVWRV DQiOLVLV \ FRQWURO (GLWRULDO HO DWDQHR *,70$1 /DZUHQFH )XQGDPHQWRV GH DGPLQLVWUDFLyQ )LQDQFLHUD (GLWRULDO +DUOD +$5*$'21 %HUQDUG \ 081(5$ &$5'(1$6 $UPDQGR &RQWDELOLGDG GH &RVWRV(GLWRULDO1RUPD 1250$ 7(&1,&$ &2/20%,$1$ 7HVLV \ RWURV WUDEDMRV GH JUDGR ,FRQWHF 6(*852 62&,$/ 3527(&&,21 /$%25$/ $UWHV *UDILFDV *XtD VHFWRULDO SDUD HPSUHVDULRV(GLFLyQ ZZZUDSLGSODWHQHW KWWSZZZURGULJRDORQVRFRP KWWSFXUVRVLGP]DUDJR]DLQGH[KWP 130 KWWSZZZFRORPELDJUDSKFRP KWWSZZZYLUWXDOXQDOHGXFRFXUVRVVHGHVPDQL]DOHVLQGH[KWPO ZZZDQGLJUDIRUJ ZZZFLJUDIRUJ 131 $1(;26 $1(;2$(03/($'26'(/$(035(6$ 7DEOD5HFXUVRV+XPDQRV RECURSOS HUMANOS SECCION CARGOS SUELDO BASICO ADMINISTRACION Auxiliar Contable $ 450.000 Contador $ 300.000 Mensajero $ 408.000 Jefe de Producción $ 1.000.000 Impresor GTO $ 750.000 Impresor HAMADA $ 408.000 Impresor PINZA $ 408.000 Encuadernadora1 $ 408.000 Encuadernadora 2 $ 204.000 Diseñador $ 204.000 PRODUCCION )XHQWH$XWRUHV $1(;2% &RORU.H\6HSDUDFLyQGH&RORUHV 3DUDUHDOL]DUXQWUDEDMRFRQPiVGHWRQDOLGDGHVGLIHUHQWHVHQORVSURFHVRV OLWRJUiILFRVHVFRQYHQLHQWHFRQYHUWLUODLPDJHQDFRORUHVEiVLFRV&0<.FLDQ PDJHQWDDPDULOOR\QHJUR$FRQWLQXDFLyQVHPXHVWUDODLPDJHQLQLFLDO )LJXUD'LVHxRHQSROLFURPtD 132 )XHQWH/LWRJUDItD%ROtYDU 3DUWLHQGR GH HVWR VH PXHVWUD FRPR VH GHVFRPSRQH HVWD LPDJHQ HQ ORV FRORUHVEiVLFRV )LJXUD'LVHxRHQDPDULOOR )XHQWH/LWRJUDItD%ROtYDU )LJXUD'LVHxRHQ&LDQ )XHQWH/LWRJUDItD%ROtYDU 133 )LJXUD'LVHxRHQPDJHQWD )XHQWH/LWRJUDItD%ROtYDU )LJXUD'LVHxRHQQHJUR )XHQWH/LWRJUDItD%ROtYDU 3DUD OD LPSUHVLyQ GH XQ WUDEDMR HQ SROLFURPtD VH SURFHGH SULPHUR D LPSULPLU HOFLDQ\OXHJRHOPDJHQWDTXHGDQGRODLPDJHQGHHVWDPDQHUD )LJXUD7UDEDMRLPSUHVR\DFRQGRVWLQWDV&LDQ\PDJHQWD )XHQWH/LWRJUDItD%ROtYDU 134 6HOHDJUHJDHODPDULOORTXHGDQGRODLPSUHVLyQGHODVLJXLHQWHPDQHUD )LJXUD7UDEDMRLPSUHVRFRQWUHVWLQWDV&LDQPDJHQWD\DPDULOOR )XHQWH/LWRJUDItD%ROtYDU 3RU XOWLPR VH DSOLFD OD WLQWD QHJUD DO WUDEDMR TXHGDQGR FRPR VH PRVWUy HQ OD )LJXUD $1(;2& 0RQWDMHV /RV PRQWDMHV GH XQ GHWHUPLQDGR SURGXFWR VRQ FRQFHELGRV SDUD SHUPLWLU OD GLVPLQXFLyQ HQ WLHPSRV GH SURGXFFLyQ \ YDQ OLJDGRV FRQ OD FDSDFLGDG TXH WLHQHODPDTXLQDHQODFXDOYDOODQDVHULPSUHVRV 6H SXHGHQ UHDOL]DU GREOHV FXiGUXSOHV \ PDV QR VROR GH XQ PLVPR SURGXFWR VLQRTXHVHSXHGHQLQFOXLUWUDEDMRVGLIHUHQWHVGHQWURGHXQPRQWDMHWHQLHQGR HQFXHQWDTXHGHEHQWHQHULJXDOGDGHQWLQWDV\HQWLSRGHSDSHO D 'REOH )LJXUD0RQWDMHGH9RODQWHV 135 )XHQWH/LWRJUDItD%ROtYDU E &XiGUXSOH )LJXUD0RQWDMHGH7DUMHWDV&RPHUFLDOHV )XHQWH/LWRJUDItD%ROtYDU F 2WURV )LJXUD0RQWDMHGH(WLTXHWDV )XHQWH/LWRJUDItD%ROtYDU )LJXUD0RQWDMHGHGHWUDEDMRVGLVWLQWRV 136 )XHQWH/LWRJUDItD%ROtYDU $1(;2' 3RUWDIROLRGH3URGXFWRV $FRQWLQXDFLyQVHPRVWUDUDHMHPSORVGHORVGLIHUHQWHVWUDEDMRVTXHVHUHDOL]DQ HQODHPSUHVD D )XQFLRQDPLHQWR&RQWDEOHGHODVHPSUHVDV • )DFWXUD7DPDxRòFDUWD±7LQWDV )LJXUD)DFWXUD Ges tiones y As es orias E.U. Calle 37 No. 13-168 - Bloque 1 - Apto. 4A Teléfono 336 33 83 - Celular 311 747 0813 PEREIRA - RISARALDA NIT 816007875-1 RÉGIMEN COM ÚN Somos retenedores del IVA al Régimen Simplificado EU 5(6',$11R '(,QWHUYDOR+DELOLWDGRGHO1RDO1R Señores: NIT: Dirección: Teléfono: CANT. FACTURA DE VENTA DIA DETALLE MES Vr. UNIT. Observaciones: AÑO Vr. TOTAL SUB TOTAL I.V.A. TOTAL -25*(78/,20$5,1+(55(5$1,75pJLPHQ&RP~Q/,72*5$),$<7,32*5$),$%2/,9$5&U7HO3HUHLUD * Esta Factura de Venta se asimila en todos sus efectos legales a una Letra de Cambio de acuerdo con lo previsto en los Art. 671 y S.S. 772 - 774 y demás normas concordantes del 774 del Cód.de C.) Después de su vencimiento se cobrará intereses por mora. Vendedor: Aceptada: )XHQWH/LWRJUDItD%ROtYDU • 5HFLERGHFDMD7DPDxR±7LQWDV )LJXUD5HFLERGH&DMD 137 )XHQWH/LWRJUDItD%ROtYDU • &RPSUREDQWHGH(JUHVR7DPDxR±7LQWDV )LJXUD&RPSUREDQWHGHHJUHVR TRAMA DE SEGURIDAD PARA DUPLICARCHEQUE &DOOH1R3%; (O3REODGR0DQ]DQD&DVD7HO3HUHLUD Servicios Temporales Empacamos S.A. CO NCEPTO CODIG O EFECTIVO &20352%$17('((*5(62 &UD1R7HOpIRQR0DQL]DOHV CHEQUE VALO R BANCO No. DEBITESE A: FIRMA Y SELLO DEL BENEFICIARIO OBSERVACIONES: C.C./NIT. PREPARADO REVISADO APROBADO CONTABILIZADO )XHQWH/LWRJUDItD%ROtYDU 2UGHQGH3HGLGR7DPDxR±7LQWDV • )LJXUD2UGHQGH3HGLGR 138 )XHQWH/LWRJUDItD%ROtYDU E )XQFLRQDPLHQWR&RPHUFLDO\SXEOLFLGDG • +RMD0HPEUHWHDGD7DPDxR&DUWD±7LQWDV3ROLFURPtD )LJXUD+RMDPHPEUHWHDGD )XHQWH/LWRJUDItD%ROtYDU • 6REUH7LQWDV 139 )LJXUD6REUH )XHQWH/LWRJUDItD%ROtYDU • 7DUMHWD&RPHUFLDO7DPDxR±7LQWDV )LJXUD7DUMHWD&RPHUFLDO D eyanira S uárez Cepillado, M anicure y Pedicur e SERVICIO A DOM ICILIO Celular: 310 3865345 )XHQWH/LWRJUDItD%ROtYDU • 7DUMHWD&RPHUFLDO7DPDxR±7LQWDV )LJXUD7DUMHWD&RPHUFLDO )XHQWH/LWRJUDItD%ROtYDU • 7DUMHWD&RPHUFLDO7DPDxR±7LQWDV )LJXUD7DUMHWD&RPHUFLDO 140 DAB CONSULTORIA I ng. Dionisio Arango Botero, PMP Project Management Professional Consultor Cra. 7 No. 18-80 Ofic. 509 Edif. Centro Financiero Tel.: 3355400-3214934 Cel: 3155643540 Email:dionisioarango@epm.net.co Pereira Colombia )XHQWH/LWRJUDItD%ROtYDU • 7DUMHWD&RPHUFLDO7DPDxR±7LQWDV3ROLFURPtD )LJXUD7DUMHWD&RPHUFLDO )XHQWH/LWRJUDItD%ROtYDU • 7DUMHWD&RPHUFLDO7DPDxR±7LQWDV3ROLFURPtD )LJXUD7DUMHWD&RPHUFLDO )XHQWH/LWRJUDItD%ROtYDU • 3OHJDEOHV7DPDxRó7LQWDVSROLFURPtD±,PSUHVLyQSRU DPERVODGRV )LJXUD3OHJDEOHEDUQL]DGR 141 )XHQWH/LWRJUDItD%ROtYDU • $ILFKHV7DPDxRó7LQWDVSROLFURPtD )LJXUD$ILFKH )XHQWH/LWRJUDItD%ROtYDU • 9RODQWH7DPDxRòFDUWD±7LQWDV )LJXUD9RODQWH 142 )XHQWH/LWRJUDItD%ROtYDU • 3OHJDEOHV7DPDxR&DUWD±7LQWDV3ROLFURPtD )LJXUD3OHJDEOH )XHQWH/LWRJUDItD%ROtYDU • 9RODQWH7DPDxRòFDUWD7LQWDV3ROLFURPtD )LJXUD9RODQWH )XHQWH/LWRJUDItD%ROtYDU • (WLTXHWDV7DPDxR±7LQWDV3ROLFURPtD )LJXUD(WLTXHWD 143 )XHQWH/LWRJUDItD%ROtYDU $1(;2( 7LSRVGH3DSHOHV 7DEOD3DSHOHV '(6&5,3&,21 *56 7$0$f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yGLFRLPSRUWDGR [ 3$3(/48,0,&2 3DSHOTXtPLFR&% [ 3DSHOTXtPLFR&)% [ 3DSHOTXtPLFR&) [ )XHQWH6XSDSHO3HUHLUD $1(;2) )RUPDWRSDUDFiOFXORGHXWLOL]DFLyQGHWLQWDV 7DEOD)RUPDWR7LQWDV Grado de consumo: 1:letras, lineas. 2:Normal. 3: Fondos COLOR Tamaño Tipo Tipo de Papel trabajo papel Calidad Grado de Peso Papel Consumo Tinta Desperdicio Total tinta Utilizada C M A N otro )XHQWH$XWRUHV $1(;2* )RUPDWRGHFRQWUROGHFRVWRV (O IRUPDWR GH FRQWURO GH FRVWRV HV XQD KHUUDPLHQWD SDUD OD HPSUHVD FX\D UHVSRQVDELOLGDGUHFDHHQHOMHIHGHSURGXFFLyQFRQHOIRUPDWRVHSODQHD\VH SURJUDPD ORV FRVWRV GH XQ SURGXFWR (Q HO PRPHQWR HQ TXH HO SURGXFWR VHD WHUPLQDGR VH DQDOL]D FRQ OD D\XGD GHO IRUPDWR GH SURGXFFLyQ ILJXUD \ IRUPDWRGHFRQWUROGHSURGXFFLyQILJXUDSDUDGHHVWDIRUPDGHWHUPLQDUHQ TXH SRUFHQWDMH VH GHVIDVDURQ ORV FRVWRV SUHVXSXHVWDGRV \ DO PLVPR WLHPSR KDFHUOHVHJXLPLHQWRVDORVFRVWRVHVWiQGDUHVGHWHUPLQDGRVHQHOHVWXGLR 146 )LJXUD)RUPDWRFRQWUROGHFRVWRV )XHQWH$XWRUHV 147 $1(;2+ 0DTXLQDULDGHODHPSUHVD • 0DTXLQDVOLWRJUiILFDV )LJXUD0DTXLQD*72 )XHQWH/LWRJUDItD%ROtYDU )LJXUD0DTXLQD+DPDGD )XHQWH/LWRJUDItD%ROtYDU • 0DTXLQDWLSRJUiILFD )LJXUD0DTXLQD3LQ]D 148 )XHQWH/LWRJUDItD%ROtYDU $1(;2, %DODQFH*HQHUDO 7DEOD%DODQFH*HQHUDOGHOD(PSUHVD BALANCE GENERAL LITOGRAFIA BOLIVAR 2002 BALANCE (MM) 2003 2004 2005 $ 221,7 $ 231,8 $ 237,5 $ 2,3 $ 15,5 $ $ 10,7 -1,5 $ 20,9 $ 7,8 $ 26,5 $ 13,1 $ 13,2 $ 12,2 $ 13,1 $ 13,4 $ 211,0 $ 185,6 $ 21,1 $ 4,3 $ 211,0 $ 185,6 $ 21,1 $ 4,3 $ 211,0 $ 185,6 $ 21,1 $ 4,3 $ 211,0 $ 185,6 $ 21,1 $ 4,3 $ ACTIVOS TOTALES $ 208,7 CORRIENTES Caja y bancos Inversiones Inventarios FIJOS Maquinaria y equipos Equipo de oficina Equipo de computacion y comunicación PASIVOS TOTALES $ - $ - $ 0,5 $ 0,2 CORRIENTES Obligaciones financieras Sobregiros bancarios Proveedores Impuestos por pagar $ - $ - $ 0,5 $ 0,2 $ 0,0 0,50 $ 0,00 0,20 $ 208,7 $ 208,7 $ 194,5 $ 20,7 $ $ 6,5 $ 221,7 $ 221,7 $ 208,7 19,20 $ -6,2 $ $ 231,3 $ 231,3 $ 221,70 19,60 $ -9,99 $ $ 237,3 $ 237,3 $ 231,31 17,70 -11,70 $ 208,7 $ 221,7 PATRIMONIO capital social Capital Utilidad del ejercicio Cuenta personal PASIVO Y PATRIMONIO $ 0,000 149 0 $ 231,8 $ 237,5 )XHQWH/LWRJUDItD%ROtYDU $1(;2- (VWDGRGH5HVXOWDGRV 7DEOD(VWDGRGH3HUGLGDV\*DQDQFLDVGHODHPSUHVD PY G LITOGRAFIA BOLIVAR 2002 2003 2004 2005 P Y G (millones de Pesos) $ INGRESOS OPERACIONALES $ Ventas COSTO Inventario Inicial Compras Inventario Final UTILIDAD BRUTA Gastos operacionales UTILIDAD OPERACIONAL Gastos financieros 170,00 $ 170,0 $ 71,0 $ 11,2 $ 73,0 $ 13,2 $ 99,0 $ 85,3 $ 13,7 $ 0,0 OTROS INGRESOS Arrendamiento Recibido UTILIDAD LIQUIDA $ $ $ $ $ $ $ $ $ 7,0 $ $ 7,0 $ $ 20,7 $ 175,20 175,20 76,60 $ 13,2 75,60 -12,20 98,60 86,40 $ 12,2 - $ $ $ $ $ $ $ $ $ 183,40 183,40 82,50 12,20 83,40 -13,10 100,90 88,30 $ 12,6 - 7,00 $ 7,00 $ 19,20 $ $ $ $ $ $ $ $ $ $ 179,10 179,10 79,00 13,10 79,30 -13,40 100,10 89,40 $ 10,7 - 7,00 $ 7,00 $ 19,60 $ 7,00 7,00 17,70 )XHQWH/LWRJUDItD%ROtYDU $1(;2. 'LDJUDPDGH2SHUDFLRQHVGH'LIHUHQWHV3URGXFWRV D7DORQDULRVGHIDFWXUDV;2ULJLQDO\GRVFRSLDV±DWLQWDV±WDPDxRò FDUWD )LJXUD'LDJUDPDGHRSHUDFLRQHV 150 )XHQWH$XWRUHV E$ILFKHVHQSROLFURPtDWDPDxRó )LJXUD'LDJUDPDGHRSHUDFLRQHV 151 )XHQWH/LWRJUDItD%ROtYDU F7DORQDULRV;HQ3ROLFURPtD±7DPDxRFDUWD±&RVLGRV )LJXUD'LDJUDPDGHRSHUDFLRQHV 152 )XHQWH$XWRUHV G+RMDVPHPEUHWHDGDVHQSROLFURPtDWDPDxRRILFLR )LJXUD'LDJUDPDGHRSHUDFLRQHV 153 )XHQWH$XWRUHV $1(;2/ )RUPDWRGH&RQWUROGH3URGXFFLyQ )LJXUD&RQWUROGHSURGXFFLyQ 154 )XHQWH$XWRUHV $1(;20 7DEODGHLPSXHVWRVREUHODUHQWDDxRJUDYDEOH 155 )LJXUD,PSXHVWRVVREUHODUHQWD )XHQWH',$1 $1(;21 &RWL]DFLyQEDODQ]DGLJLWDO &DUDFWHUtVWLFDV )DEULFDQWH2+$86 %DODQ]DV 2KDXV GH OD VHULH &6 &RPSDFW 6FDOH ± (FRQyPLFDV \ ILDEOHV /DV EDODQ]DV &RPSDFW GH 2KDXV VRQ LGHDOHV FXDQGR HO FRVWH \ ORV UHVXOWDGRV ILDEOHVVRQXQDQHFHVLGDG (VWDV EDODQ]DV GH GLVHxR ~QLFR WLHQHQ XQD iPSOLD YDULHGDG GH DSOLFDFLRQHV PiV TXH FXDOTXLHU RWUD EDODQ]D GH VX WLSR /RV WUHV PRGHORV SRUWDEOHV WLHQHQ FDSDFLGDGHV GHVGH J D J \ VRQ 156 SHUIHFWDV SDUD XWLOL]DUODV HQ FRQWURO EiVLFR GH SURGXFFLyQ HQVD\RV GH FDPSR FRFLQDRILFLQDIDUPDFLD\HQPXFKDVRWUDVDSOLFDFLRQHV 6XIiFLOPDQHMRODDOWDGXUDFLyQGHODSLOD\XQJUDQUHQGLPLHQWRKDFHQGHODV %DODQ]DV&RPSDFWXQYDORUYHUGDGHUDPHQWHH[WUDRUGLQDULR 'LVHxRFRPSDFWRGHEDMRSHUILO *UDQGLVSOD\GHDOWRFRQWUDVWH $KRUURGHHQHUJtDSRUDXWRGHVFRQH[LyQ $OLPHQWDFLyQDSLODVyFRQDGDSWDGRU$& &RQVWUXLGDVHQSOiVWLFRGHDOWDUHVLVWHQFLD &DUDFWHUtVWLFDV &DUDFWHUtVWLFDVHVWiQGDU ,QGLFDGRUGHSLODEDMD ,QGLFDGRUHVGHVXEFDUJDyVREUHFDUJD $XWRGHVFRQH[LyQ &RQVWUXFFLyQHQSOiVWLFRUHVLVWHQWH 7HFODGRGHUHVSXHVWDWiFWLO )LJXUD%DODQ]DGLJLWDO2KDXV )XHQWH KWWSZZZLQIRDJURFRPLQVWUXPHQWRVBPHGLGDPHGLGRUDVS"LG %DODQ]D BHOHFWU&%QLFDBSRUW&$WLOB2KDXVB&6BBB\BB.J 157 7DEOD(VSHFLILFDFLRQHVGHOD%DODQ]D (VSHFLILFDFLRQHV 0RGHOR &6 &6 &6 $OFDQFH J NJ NJ 5HVROXFLRQ J J J 7DPDxRGHOSODWR 5HSHWLELOLGDG6WG GHY /LQHDOLGDG [PP J J J J J J 8QLGDGHVGHSHVDGD 5DQJRGHSXHVWDD FHUR JOER] $OFDQFHWRWDOSRUVXVWUDFFLyQ 7LHPSRGH VHJXQGRV HVWDELOL]DFLyQ 7HPSHUDWXUDySWLPDGH D& WUDEDMR $OLPHQWDFLyQHOpFWULFD &DOLEUDFLyQ $XWRGHVFRQH[LyQ SLODVDOFDOLQDVLQFOXLGDVyDGDSWDGRU$&RSFLRQDO FDOLEUDFLyQGLJLWDWH[WHUQDSRUWHFODGR GHVSXpVGHPLQXWRVVLQDFWLYLGDGFXDQGRWUDEDMD FRQSLODV 'LVSOD\ /&'PP 7DPDxRGHOSODWR [PP /DU[$QF 'LPHQVLRQHV [[PP /DU[$QFK[$OWR 3HVRQHWR NJ 158 (VWDVEDODQ]DVJUDFLDVDODFDOLGDGGHORVPDWHULDOHVHVXQLQVWUXPHQWRGH PHGLGDXWLOL]DGRSRUSURIHVLRQDOHVGHVHFWRUHVHQORVTXHVHUHTXLHUDPHGLU SRFRVNLORJUDPRV\ODSUHFLVLyQVHDLPSRUWDQWH 3UHFLR(XURV 0D\RULQIRUPDFLyQ KWWSZZZLQIRDJURFRPLQVWUXPHQWRVBPHGLGDPHGLGRUDVS"LG %DODQ]D BHOHFWU&%QLFDBSRUW&$WLOB2KDXVB&6BBB\BB.J $1(;22 &RWL]DFLyQ7DEOHURLQGLFDGRUGHSURGXFFLyQ &DUDFWHUtVWLFDV 7KRURXJKO\FOHDQROGVXUIDFH 7HVWILWSDQHO $SSO\FRQWDFWDGKHVLYHWRERWKH[LVWLQJVXUIDFHDQGEDFNRIVNLQ $OORZPLQXWHVWRGU\EHIRUHERQGLQJ $OLJQVNLQWRVXUIDFHEHIRUHVNLQWRXFKHVH[LVWLQJVXUIDFH $OORZVNLQWRPDNHFRQWDFWDQGDSSO\SUHVVXUHWRHQWLUHVXUIDFH 3HVROE 3UHFLR86 0D\RULQIRUPDFLyQKWWSZZZZKLWHERDUGVDQG PRUHFRPDVSVKRZBGHWDLODVS"RSWWH[W VSHFLILF VNX %6FDWLG 3L ,' RSWWH[W $1(;23 1RPLQDVSUHVXSXHVWDGDV DDxR 159 7DEOD1RPLQD$xRPLOORQHVGHSHVRV AÑO 1 nomina m1 Contador $ m2 0,300 $ m3 0,500 $ m4 0,500 $ m5 0,500 $ m6 0,500 $ m7 0,500 $ m8 0,500 $ m9 0,500 $ m10 0,500 $ m11 0,500 $ m12 0,500 $ 0,500 Auxiliar Contable $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 Mensajero $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 1,150 $ 1,150 Jefe de Produccion $ 1,000 $ 1,000 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ Impesor GTO $ 1,061 $ 1,061 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 Impresor HAMADA $ 0,599 $ 0,599 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 Impresor PINZA $ 0,599 $ 0,599 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 Encuadernadora1 $ 0,599 $ 0,599 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 0,330 $ 0,330 Encuadernadora 2 $ 0,323 $ 0,323 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ Diseñador $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 Asesor $ 1,000 $ 1,000 $ 0,150 $ 0,150 $ 0,150 $ 0,150 $ 0,150 $ 0,150 $ 0,150 $ 0,150 $ 0,150 $ 0,150 tecnico (estudio de tintas) $ TOTAL AREA ADM. TOTAL AREA PROD. $ TOTAL NOMINA $ 0,550 $ 0,550 $ 1,554 - $ 1,754 - $ 1,754 - $ 1,754 - $ 1,754 - $ 1,754 - $ 1,754 - $ 1,754 - $ 1,754 1,754 1,754 - $ - 5,503 $ 5,503 $ 4,879 $ 4,879 $ 4,879 $ 4,879 $ 4,879 $ 4,879 $ 5,429 $ 5,429 $ 4,879 $ 4,879 1,754 81,75143 )XHQWH$XWRUHV E$xR 7DEOD1RPLQDDxRPLOORQHVGHSHVRV AÑO 2 nomina M13 m14 m15 M16 M17 M18 M19 M20 M21 M22 0,500 $ M23 0,500 $ M24 Contador $ 0,500 $ 0,500 $ 0,500 $ 0,500 $ 0,500 $ 0,500 $ 0,500 $ 0,500 $ 0,500 $ 0,500 Auxiliar Contable $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 Mensajero $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 Jefe de Produccion $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 Impesor GTO $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 Impresor HAMADA $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 Impresor PINZA $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 0,613 $ 0,613 Encuadernadora1 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ Encuadernadora 2 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 Diseñador $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 Asesor $ 0,150 $ 0,150 $ tecnico (estudio de tintas) $ TOTAL AREA ADM. TOTAL AREA PROD. $ TOTAL NOMINA $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - - $ - $ - $ - $ - $ - $ - $ - $ - $ - 1,754 1,754 1,754 1,754 1,754 1,754 1,754 1,754 1,754 1,754 1,754 4,879 $ 4,879 $ 4,729 $ 4,729 $ 4,729 $ 4,729 $ 4,729 $ 4,729 $ 4,729 $ 4,729 $ 4,729 $ 4,729 1,754 78,10389 )XHQWH$XWRUHV F$xR 7DEOD1RPLQDDxRPLOORQHVGHSHVRV 160 AÑO 3 NOMINA Contador M25 $ 0,500 M26 $ 0,500 M27 $ M28 0,500 $ 0,500 M29 $ M30 0,500 $ 0,500 M31 $ M32 0,500 $ M33 0,500 $ 0,500 M34 $ M35 0,500 $ M36 0,500 $ 0,500 Auxiliar Contable $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 $ 0,655 Mensajero $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 $ 0,599 Jefe de Produccion $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,150 Impesor GTO $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 $ 1,087 Impresor HAMADA $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 Impresor PINZA $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 Encuadernadora1 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 $ 0,613 Encuadernadora 2 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 $ 0,330 Diseñador $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 $ 0,323 Asesor $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ tecnico (estudio de tintas) $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ TOTAL AREA ADM. TOTAL AREA PROD. 1,754 $ 4,729 1,754 $ 4,729 1,754 $ 4,729 1,754 $ 4,729 1,754 $ 4,729 1,754 $ 4,729 1,754 $ 1,754 4,729 $ 4,729 1,754 $ 4,729 1,754 $ 4,729 $ - 1,754 1,754 4,729 $ 4,729 $ TOTAL NOMINA - 77,80389 )XHQWH$XWRUHV G1RPLQD 7DEOD1RPLQDSUHVXSXHVWDGDHQODLPSOHPHQWDFLyQGHOVLVWHPDGHFRVWRV PLOORQHVGHSHVRV NOMINA AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5 Contador $ 5,800 $ 6,000 $ 6,000 $ 6,000 $ 6,000 Auxiliar Contable $ 7,865 $ 7,865 $ 7,865 $ 7,865 $ 7,865 Mensajero $ 7,185 $ 7,185 $ 7,185 $ 7,185 $ 7,185 Jefe de Produccion $ 13,500 $ 13,800 $ 13,800 $ 13,800 $ 13,800 Impesor GTO $ 12,990 $ 13,042 $ 13,042 $ 13,042 $ 13,042 Impresor HAMADA $ 7,328 $ 7,356 $ 7,356 $ 7,356 $ 7,356 Impresor PINZA $ 7,328 $ 7,356 $ 7,356 $ 7,356 $ 7,356 Encuadernadora1 $ 7,328 $ 7,356 $ 7,356 $ 7,356 $ 7,356 Encuadernadora 2 $ 3,950 $ 3,964 $ 3,964 $ 3,964 $ 3,964 Diseñador $ 3,879 $ 3,879 $ 3,879 $ 3,879 $ 3,879 Asesor $ 3,500 $ 0,300 $ - $ - $ - tecnico (estudio de tintas) $ 1,100 $ - $ - $ - $ - TOTAL AREA ADM. TOTAL AREA PROD. TOTAL NOMINA 20,850 $ 60,901 81,751 21,050 $ 57,054 78,104 )XHQWH$XWRUHV 161 21,050 $ 56,754 77,804 21,050 $ 56,754 77,804 21,050 $ 56,754 77,804