Documente Academic
Documente Profesional
Documente Cultură
CANTIDAD
1
1
1
1
1
1
1
1
1
1
1
1
3
3
1
COSTO UNITARIO
52,500,000
58,500,000
35,000,000
5,000,000
25,000,000
12,000,000
35,000,000
25,000,000
45,000,000
45,000,000
250,000,000
12,000,000
7,500,000
3,200,000
3,000,000
COSTO UNITARIO
4,500,000
950,000
475,000
Criba
Cortadora
Cernidor Vibratorio
Destalonadora
Sistema de Extraccin Fibra y polvo
Separador Mgnetico
Granuladora
Pulverisadora
Trituradora Primara
Trituradora Secundara
Planta de mezcla asfalto con GCR (cauc
Bascula Big Bag
Cinta transportadora
software
Herramientas
Total
Extintores multiproposito 20 lb
Varios
Total
5
1
75,000
1,500,000
REMUNERACIN
MENSUAL
1,200,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
REMUNERACIN
ANUAL
14,400,000
12,000,000
12,000,000
12,000,000
12,000,000
12,000,000
AUXILIARES DE PRODUCCIN 1
AUXILIARES DE PRODUCCIN 2
AUXILIARES DE PRODUCCIN 3
Subtotal
%
750,000
750,000
750,000
9,000,000
9,000,000
9,000,000
101,400,000
No. 7 PORCENTAJES UTILIZADOS PARA PRESTACIONES S
ITEM
15 ICBF, SENA Y CAJA Y OTROS BENEFICIOS
8.33 CESANTIAS
8.33 PRIMAS
4.17 VACACIONES
8.5 SALUD
12 PENSIONES
1.045 RIESGOS
1 DOTACION
1 TRANSPORTE
1 INTERESES CESANTIAS
60 TOTAL
UNIDAD DE
MEDIDA
CANTIDAD
Tn
litros
Tn
Tn
2,400
450
120
2160
resma
Caja
Galn
Kilogramo
10
2
2
18
MATERIALES INDIRECTOS
Papel
Lpiz
Aceite lubricante
Grasa de lubricacin
SERVICIO
Energa Elctrica
Alumbrado pblico
Aseo
Acueducto
Telfono/internet
Mantenimiento Equipo
Arrendamiento
Mts3
Promedio
Bimensual
Mensual
5000
12
12
12
TOTAL
VIDA UTIL
COSTO ACTIVO
Criba
Cortadora
Cernidor Vibratorio
Destalonadora
Sistema de Extraccin Fibra y polvo
Separador Mgnetico
Granuladora
Pulverisadora
Trituradora Primara
Trituradora Secundara
Planta de mezcla asfalto con GCR (cauc
Bascula Big Bag
Cinta transportadora
software
Herramientas
10
10
10
10
10
10
10
10
10
10
10
10
10
5
5
52,500,000
58,500,000
35,000,000
5,000,000
25,000,000
12,000,000
35,000,000
25,000,000
45,000,000
45,000,000
250,000,000
12,000,000
7,500,000
3,200,000
3,000,000
VIDA UTIL
COSTO ACTIVO
10
7,781,000
7,781,000
REMUNERACIN
MENSUAL
5,000,000
850,000
REMUNERACIN
ANUAL
60,000,000
10,200,000
CONTADOR (HONORARIOS)
OFICIOS VARIOS
1,500,000
700,000
subtotal
8,050,000
18,000,000
8,400,000
96,600,000
UNIDAD DE
MEDIDA
ao
ao
ao
CANTIDAD
1
1
1
TOTAL
ACTIVO INTANGIBLE
Gastos preoperativos
21,500,000
AMORTIZAR
PLAZO (en aos) COSTO DEL
AMORTIZACIN ACTIVO
ACTIVO INTANGIBLE
130,100,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
151,600,000
Publicidad
Transporte
UNIDAD DE
MEDIDA
CANTIDAD
MES
MES
12
12
TOTAL
COSTO FIJO
Costo de Produccin
Mano de Obra directa
Mano de obra indirecta
Materiales directos
Materiales indirectos
Depreciacin
Servicios
Mantenimiento
VARIABLE
$ 14,850,000
$ 237,750,000
$ 867,000
$ 61,990,000
$ 61,990,000
Subtotal
$ 143,620,000
$
$ 397,087,000
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
$ 138,945,750
$ 811,009
$ 30,320,000
$ 173,646
$ 170,250,405
Subtotal
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
$ 4,044,000
$ 4,044,000
Subtotal
TOTAL
COSTOS TOTALES
$ 236,284,405
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
N0 17
$ 397,087,000
$ 633,371,405
125,000 Lo da el ejercicio
1,080 en el ao
236,284,405
397,087,000
367,673.15
-974
$
$
COSTO FIJO
0
400
800
1200
1600
2000
$
$
$
$
$
$
236,284,405
236,284,405
236,284,405
236,284,405
236,284,405
236,284,405
COSTO VARIABLE
$
$
$
$
$
0
147,069,259
294,138,519
441,207,778
588,277,037
735,346,296
40%
4,000
1,600
2,400
35%
3,000
1,300
1,700
Aplicando la formula
Qo = Costos Fijos /Margen de Contribucin
Qo= 160.000.600/2055=
$ 77,859 Este valor se relaciona con los porcent
Linea A
Linea B
Linea C
TOTAL
$ 77,859
$ 77,859
$ 77,859
0.4
0.35
0.25
A
124,574,676
49,829,871
74,744,806
B
81,752,131
35,425,924
46,326,208
31,144
124,574,676
27,251
81,752,131
1,600
41%
1,300
27%
$ 340,426,809
124,574,676
49,829,871
74,744,806
81,752,131
35,425,924
46,326,208
60%
57%
41%
139,662,280
Hasta aqu ejemplo de punto de equilibrio en varios lneas
No 23
CONCEPTOS
Activos fijos y tangibles
Maquinaria y Equipo
Mobiliario y decoracin
Muebles y Equipo de Oficina
SUBTOTAL
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 635,100,000
$ 7,781,000
$ 642,881,000
$ 130,100,000
$ 21,500,000
$ 151,600,000
$ 794,481,000
No 24 Costos Operacionales
27%
91,653,372
AO
CONCEPTO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
$ 464,027,000
$ 170,250,405
$ 4,044,000
Total Costos
Operacionales
$ 638,321,405
$ 45,486,480
$ 42,730,371
Diferencia
$ 2,756,109
AOS
0
CAPITAL DE TRABAJO
$ 45,486,480
$ 2,756,109
TOTAL INVERSION
$ 45,486,480
$ 2,756,109
AOS
0
CAPITAL DE TRABAJO
$ 10,205,000
1
$ 618,340
$ 10,205,000
$ 618,340
DETALLE
$ 10,205,000
$
$
$
$
$
$ 658,223
432,881
1,119,024 Diferencia
1,191,201
1,268,034
1,349,822
CAPITAL DE TRABAJO
$ 10,205,000
$ 658,223
$ 460,802
$ 10,205,000
$ 1,119,024
5,010,422
5,194,578
10,205,000
5,628,852
5,194,578
10,823,430
0.0
0.0
0
Capital de Trabajo
10,205,000
10,823,430
10,205,000
618,430
$ 10,205,000
0
-794,481,000
-10,205,000
1
-618,340
TOTAL DE INVERSIONES
-21,123,832
-618,340
Incremento en ven
a la inflacin de 0,
PRESUPUESTO DE INGRESOS
135,000,000
143,707,500
Incremento de acuerdo a la
inflacin, para este caso 0,0645
Del cuadro 16
237,750,000
14,850,000
61,990,000
253,084,875
14,850,000
61,990,000
314,590,000
329,924,875
Incremento de acuerdo a la
inflacin, para este caso 0,0645
Incremento de acuerdo a la
inflacin, para este caso 0,0645
867,000
0
$ 143,620,000
922,922
0
$ 152,883,490
144,487,000
153,806,412
459,077,000
483,731,287
1
138,945,750
811,009
_
173,646
30,320,000
2
138,945,750
811,009
_
173,646
30,320,000
170,250,405
170,250,405
1
3,600,000
444,000
4,044,000
2
3,600,000
444,000
4,044,000
1
459,077,000
170,250,405
4,044,000
633,371,405
2
483,731,287
170,250,405
4,044,000
658,025,692
0
-794,481,000
-10,205,000
1
-2,756,109
-804,686,000
-2,756,109
FUENTES
Activos Diferidos
Gastos preoperacionales
Obras fsicas instalacin
Capital de trabajo
Pr
Pr
Pr
-635,100,000
_
-7,781,000
-642,881,000
Pr
Pr
Cr y Pr
-21,500,000
-130,100,000
-10,205,000
TOTAL INVERSIONES
PERIODO
-804,686,000
23.87% EA
-9,908,430
5 AOS
3,599,372
TABLA DE AMORTIZA
CUOTA
SALDO INICIAL
1
2
3
4
9,908,430
8,674,200
7,145,360
5,251,585
2,905,766
2,221,834 Ao 1
2,070,532/(1+0,0645)^2
1,827,219 Ao 2
1,705,597/(1+0,0645)^3
1,413,967 Ao 3
1,253,597/(1+0,0645)^4
976,248 Ao 4
696,606/(1+0,0645)^5
507,440 Ao 5
1,159,446 Ao 1
P= 1,528,841/(1+0,0645)^2
1,349,183 Ao 2
P=1,893,775/(1+0,0645)^3
1,569,970 Ao 3
P=2,345,819/(1+0,0645)^4
1,826,888 Ao 4
P=2,905,766/(1+0,0645)^5
2,125,848 Ao 5
Intereses
2,221,834
1,827,219
Capital
1,159,446
1,349,183
1
135,000,000
638,321,405
2
143,707,500
128,525,181
Utilidad operacional
Menos impuestos
-503,321,405
-166,096,064
15,182,319
5,010,165
Utilidad Neta
-337,225,341
10,172,154
Ms depreciacin
Ms Amortizacin de Diferidos
FLUJO NETO DE OPERACIN SIN
FINANCIAMIENTO
62,163,646
30,320,000
62,163,646
30,320,000
-244,741,695
102,655,800
0
-804,686,000
1
-618,340
-244,741,695
-21,123,832
-245,360,035
0
-794,481,000
_
-10,205,000
-618,340
-804,686,000
-618,340
Valor residual
Flujo Neto de Inversin
1
135,000,000
638,321,405
2
143,707,500
128,525,181
Utilidad operacional
Menos Gastos Financieros
-503,321,405
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
-505,543,239
-166,829,269
13,355,100
4,407,183
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
-338,713,970
62,163,646
30,320,000
8,947,917
62,163,646
30,320,000
-246,230,324
10,616,409
0
-804,686,000
1
-618,340
-246,230,324
-21,123,832
-246,848,664
-794,481,000
_
-10,205,000
-618,340
Valor residual
Crdito
9,908,430
Amortizacin Crdito
Flujo Neto de inversin
-1,159,446
-794,777,570
-1,777,786
1
135,000,000
638,321,405
2
143,707,500
128,525,181
Utilidad operacional
Menos gastos financieros
-503,321,405
2,221,834
15,182,319
1,827,219
Utilidad Gravable
Menos impuestos
-505,543,239
-166,829,269
13,355,100
4,407,183
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
-338,713,970
62,163,646
30,320,000
8,947,917
62,163,646
30,320,000
-246,230,324
101,431,563
CONCEPTO
Flujo neto de inversin
Flujo neto de operacin
0
-794,777,570
1
-1,777,786
-246,230,324
-794,777,570
-248,008,110
IMPLEMENTACION
0
-642,881,000
-21,500,000
-130,100,000
-10,205,000
Inversin Total
Crditos para inversin en activos fijos
-804,686,000
9,908,430
-618,340
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-794,777,570
-618,340
-1,159,446
-794,777,570
-1,777,786
-618,340
135,000,000
135,000,000
464,027,000
170,250,405
4,044,000
638,321,405
-503,321,405
2,221,834
-505,543,239
166,829,269
-338,713,970
62,163,646
30,320,000
-246,230,324
-794,777,570
-248,008,110
E EMPRESA INDUSTRIAL
aje de una empresa de
TO ASFALTICO A BASE DE LLANTAS RECICLADAS
realizan algunas adecuaciones.
da de Concreto asfltico
COSTO TOTAL
5,000,000
2,400,000
1,350,000
29,250,000
6,000,000
9,600,000
1,500,000
75,000,000
130,100,000
UIPO DE PRODUCCIN
COSTO TOTAL
52,500,000
58,500,000
35,000,000
5,000,000
25,000,000
12,000,000
35,000,000
25,000,000
45,000,000
45,000,000
250,000,000
12,000,000
22,500,000
9,600,000
3,000,000
635,100,000
COSTO TOTAL
9,000,000
950,000
475,000
Vida til
Construcciones y edificaciones: 20 aos
Maquinaria y equipo: 10 aos
Vehculos: 5 aos
Equipo de computacin, herramientas: 5 aos
375,000
1,500,000
12,300,000
10
5
UIPOS DE ADMINISTRACIN
COSTO TOTAL
VIDA UTIL (aos)
370,000
10
180,000
10
235,000
10
100,000
5
350,000
10
280,000
10
358,000
5
278,000
5
660,000
10
750,000
5
70,000
10
1,590,000
10
560,000
10
450,000
10
650,000
10
250,000
5
650,000
10
7,781,000
LES
COSTO
2,600,000
3,400,000
1,500,000
2,000,000
9,500,000
1,500,000
1,000,000
21,500,000
OBRA
PRESTACIONES
SOCIALES (0,65)
9,360,000
7,800,000
7,800,000
7,800,000
7,800,000
7,800,000
PRIMER AO
23,760,000
19,800,000
19,800,000
19,800,000
19,800,000
19,800,000
5,850,000
5,850,000
5,850,000
14,850,000
14,850,000
14,850,000
65,910,000
167,310,000
S PARA PRESTACIONES SOCIALES Y APORTES
ao de operaciones)
COSTO UNITARIO
TOTAL AO
10,000
15000
915,000
45000
24,000,000
6,750,000
109,800,000
97,200,000
237,750,000
8500
6,000
250000
15000
85,000
12,000
500,000
270,000
rimer ao)
COSTO UNITARIO
750
12,500
235,000
867,000
238,617,000
TOTAL AO
18,750,000
150,000
2,820,000
4,700
250,000
750,000
7,200,000
23,500,000
3,000,000
9,000,000
86,400,000
143,620,000
1
5,250,000
5,850,000
3,500,000
500,000
2,500,000
1,200,000
3,500,000
2,500,000
4,500,000
4,500,000
25,000,000
1,200,000
750,000
640,000
600,000
2
5,250,000
5,850,000
3,500,000
500,000
2,500,000
1,200,000
3,500,000
2,500,000
4,500,000
4,500,000
25,000,000
1,200,000
750,000
640,000
600,000
61,990,001
61,990,001
DEPRECIACION ANUAL
3
4
5,250,000
5,250,000
5,850,000
5,850,000
3,500,000
3,500,000
500,000
500,000
2,500,000
2,500,000
1,200,000
1,200,000
3,500,000
3,500,000
2,500,000
2,500,000
4,500,000
4,500,000
4,500,000
4,500,000
25,000,000
25,000,000
1,200,000
1,200,000
750,000
750,000
640,000
640,000
600,000
600,000
61,990,001
5
5,250,000
5,850,000
3,500,000
500,000
2,500,000
1,200,000
3,500,000
2,500,000
4,500,000
4,500,000
25,000,000
1,200,000
750,000
640,000
600,000
61,990,001
61,990,001
1
778,100
173,646
778,100
778,100
L ADMINISTRATIVO
PRESTACIONES
SOCIALES
32,325,000
5,495,250
AOS
1
92,325,000
15,695,250
5
778,100
778,100
0
4,525,500
18,000,000
12,925,500
42,345,750
138,945,750
COSTO UNITARIO
250,000
436,009
125,000
TOTAL AO 1
250,000
436,009
125,000
STRATIVOS
811,009
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
4,300,000
26,020,000
26,020,000
26,020,000
26,020,000
26,020,000
26,020,000
26,020,000
26,020,000
26,020,000
26,020,000
30,320,000
30,320,000
30,320,000
o de operaciones).
COSTO UNITARIO
$ 300,000
$ 37,000
30,320,000 30,320,000
AO 1
$ 3,600,000
$ 444,000
$ 4,044,000
PUNTO DE EQUILIBRIO: Punto en el cual los ingresos totales son iguales
a los costos totales, la empresa no obtiene ni utilidad ni perdida.
Para su clculo hay que tener determinados los cotos fijos y variable.
C Fijos. Se presentan en igual magnitud y valor independiente de los
niveles de produccin de la empresa. Ej. Depreciacin, Gastos de
Admionitracin como arrendamiento, sueldos del personal
administrativo.
C. Variables. Presentan vaiacin ante cambios en los niveles de
produccin. Ej. Materiales directos e indirectos, servicios asociados a la
planta de produccin, Mano de obra directa (operarios, supervisores de
produccin)
Qo = Costos Fijos
Precio de Venta-Costo de Venta unitario
quilibrio.
COSTO TOTAL
$
$
$
$
$
$
236,284,405
383,353,664
530,422,924
677,492,183
824,561,442
971,630,701
INGRESO TOTAL
$0
$ 50,000,000
$ 100,000,000
$ 150,000,000
$ 200,000,000
$ 250,000,000
C
25%
5,000
3,000
2,000
erado
to de equilibrio
C
97,323,966
58,394,380
38,929,586
303,650,774
143,650,174
160,000,600
$ 160,000,600
$0
TOTALES
19,465
97,323,966
77,859
303,650,774
3,000
32%
5,900
100%
47%
equilibrio en pesos.
C
TOTALES
97,323,966
58,394,380
38,929,586
303,650,774
40%
303,650,774
143,650,174
160,000,600
47%
unto de equilibrio.
C
32%
109,111,157
TOTALES
100%
340,426,809
gastos de produccin
gastos adminiatrativ
materias primas
Mano de obra directa
Ctos indirectos de fabricacin
Total
237,750,000
19,800,000
206,477,000
464,027,000
o trminos constantes
AOS
2
$ 2,756,109
$ 2,756,109
$
$ 2,756,109
$ 2,756,109
$ 2,756,109
$ 2,756,109
3
$ 618,340
4
$ 618,340
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
$ 432,881
$ 432,881
$ 26,229
$ 1,077,450
$ 1,051,221
$ 432,881
$ 52,458
$ 1,103,679
$
$
$
$
$ 745,872
$ 793,980
460,802
490,524
522,162
555,842
$ 745,872
$ 522,162 $
$ 1,191,201
$ 1,268,034
$ 793,980
555,842
$ 1,349,822
CONTABLE
Datos obtenido de
balance general
AOS
2
6,247,192
5,627,459
11,874,651
6,865,532
6,086,569
12,952,101
7,483,872
6,571,908
14,055,780
0.0
0.0
0.0
11,874,651
12,952,101
14,055,780
1,051,221
1,077,450
1,103,679
AOS
2
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
5
303,750,000
3,890,500
_
_
307,640,500
21,229,436
328,869,936
328,869,936
UESTO DE INGRESOS
143,707,500
143,707,500
143,707,500
de acuerdo a la
ara este caso 0,0645
253,084,875
14,850,000
61,990,000
253,084,875
14,850,000
61,990,000
253,084,875
14,850,000
61,990,000
253,084,875
14,850,000
61,990,000
329,924,875
329,924,875
329,924,875
329,924,875
to de acuerdo a la
para este caso 0,0645
to de acuerdo a la
para este caso 0,0645
922,922
0
$ 152,883,490
922,922
0
$ 152,883,490
922,922
0
$ 152,883,490
922,922
0
$ 152,883,490
153,806,412
153,806,412
153,806,412
153,806,412
483,731,287
483,731,287
483,731,287
483,731,287
5
138,945,750
811,009
_
173,646
30,320,000
170,250,405
170,250,405
170,250,405
4
3,600,000
444,000
4,044,000
5
3,600,000
444,000
4,044,000
5
483,731,287
170,250,405
4,044,000
658,025,692
E GASTOS DE VENTAS
TOTAL AO
3
3,600,000
444,000
4,044,000
-367,263,339
5
-21,229,436
328,869,936
307,640,500
-2,756,109
-2,756,109
-2,756,109
-2,756,109
-2,756,109
-2,756,109
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
DITO (TrminosVALOR
Constantes)
DISPONIBLE
SALDOS A FINAL
PARA AMORTIZAR
DEL AO
Para este proyecto, el crdito es a travs de un banco mendiante la modalidad de crdito ordinario
de libre inversin a 5 aos con una tasa anual de 23,87%
ABONO CAPITAL
VALOR CUOTA
SALDO FINAL
2,365,142
2,070,532
1,705,597
1,253,553
1,234,230
1,528,841
1,893,775
2,345,819
3,599,372
3,599,372
3,599,372
3,599,372
8,674,200
7,145,360
5,251,585
2,905,766
693,606
2,905,766
3,599,372
s y amortizacin de capital
3
1,413,967
976,248
507,440
1,569,970
1,826,888
2,125,848
el parametro de
5
143,707,500
128,525,181
15,182,319
5,010,165
15,182,319
5,010,165
15,182,319
5,010,165
10,172,154
10,172,154
10,172,154
62,163,646
30,320,000
62,163,646
30,320,000
62,163,646
30,320,000
102,655,800
102,655,800
102,655,800
102,037,460
102,037,460
102,037,460
-618,340
-618,340
_
-618,340
-12,678,360
-618,340
-618,340
-618,340
-12,678,360
5
143,707,500
128,525,181
15,182,319
1,413,967
15,182,319
976,248
15,182,319
507,440
13,768,352
4,543,556
14,206,071
4,688,003
14,674,879
4,842,710
9,224,796
62,163,646
30,320,000
9,518,068
62,163,646
30,320,000
9,832,169
62,163,646
30,320,000
10,893,287
11,170,165
11,447,043
9,998,069
5
21,229,436
11,447,043
10,274,947
10,551,825
32,676,479
-618,340
-618,340
-618,340
12,678,360
Trminos constantes)
AOS
328,869,936
-1,349,183
-1,569,970
-1,826,888
-2,125,848
-1,967,523
-2,188,310
-2,445,228
339,422,447
3
143,707,500
128,525,181
4
143,707,500
128,525,181
5
143,707,500
128,525,181
15,182,319
1,569,970
15,182,319
976,248
15,182,319
507,440
13,612,349
4,492,075
14,206,071
4,688,003
14,674,879
4,842,710
9,120,274
62,163,646
30,320,000
9,518,068
62,163,646
30,320,000
9,832,169
62,163,646
30,320,000
101,603,920
102,001,714
102,315,815
(Trminos constantes)
AOS
minos constantes)
AOS
2
-1,967,523
101,431,563
3
-2,188,310
101,603,920
4
-2,445,228
102,001,714
5
339,422,447
102,315,815
99,464,040
99,415,610
99,556,486
441,738,262
OPERACIN (AOS)
3
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-618,340
-1,349,183
-618,340
-1,569,970
-618,340
-1,826,888
0
-2,125,848
_
12,678,360
328,869,936
-1,967,523
-2,188,310
-2,445,228
339,422,447
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
143,707,500
483,731,287
170,250,405
4,044,000
658,025,692
-514,318,192
1,827,219
-516,145,410
170,327,985
-345,817,425
62,163,646
30,320,000
-253,333,779
483,731,287
170,250,405
4,044,000
658,025,692
-514,318,192
1,413,967
-515,732,159
170,191,612
-345,540,547
62,163,646
30,320,000
-253,056,901
483,731,287
170,250,405
4,044,000
658,025,692
-514,318,192
976,248
-515,294,439
170,047,165
-345,247,274
62,163,646
30,320,000
-252,763,628
483,731,287
170,250,405
4,044,000
658,025,692
-514,318,192
507,440
-514,825,632
169,892,458
-344,933,173
62,163,646
30,320,000
11,500,661
-255,301,302
-255,245,210
-255,208,856
350,923,108
os
: 5 aos
VALOR
RESIDUAL
26,250,000
29,250,000
17,500,000
2,500,000
12,500,000
6,000,000
17,500,000
12,500,000
22,500,000
22,500,000
125,000,000
6,000,000
3,750,000
0
0
###
VALOR
RESIDUAL
3,890,500
868,230
el producto, ej.
e distribucin,
guales
ble.
los
os a la
res de
tos adminiatrativos
ldos y prestaciones
vicios varios
ort diferidos
138,945,750
811,009
173,646
30,320,000
170,250,405
ito ordinario
tabla 17
datos agrupados pe
N0 17
COSTO FIJO
0
400
800
974
1200
1600
2000
$
$
$
$
$
$
$
$0
$ 147,069,259
$ 294,138,519
($ 357,993,588)
$ 441,207,778
$ 588,277,037
$ 735,346,296
=/()
PUNTO DE EQUILIBRIO
Precio venta
Costo variable
costo fijo
125,000
367,673
236,284,405
Punto de equilibrio
Punto de equilibrio en ventas -
973.67
121,709,183
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
COSTO VARIABLE
236,284,405
236,284,405
236,284,405
236,284,405
236,284,405
236,284,405
236,284,405
$
125,000
$
1,080
$ 236,284,405
$ 397,087,000
$
367,673
$
-974
Punt
$ 200,000,000
punto de equilibrio.
COSTO TOTAL INGRESO TOTAL
$ 236,284,405
$ 383,353,664
$ 530,422,924
($ 121,709,183)
$ 677,492,183
$ 824,561,442
$ 971,630,701
$0
$ 50,000,000
$ 100,000,000
($ 121,709,183)
$ 150,000,000
$ 200,000,000
$ 250,000,000
$ 180,000,000
$ 160,000,000
$ 140,000,000
$ 120,000,000
$$
$ 100,000,000
$ 80,000,000
$ 60,000,000
$ 40,000,000
$ 20,000,000
$0
200
400
COSTO FIJO
Punto de equilibrio
400
600
800
Cantidades
COSTO FIJO
COSTO TOTAL
INGRESO TOTAL
1000
1200
1400
1400
BALANCE GENERAL
TERMINOS CONSTANTES
ACTIVO
ACTIVO CORRIENTE
Caja
Bancos
Inventarios
TOTAL ACTIVO CORRIENTE
0
0
45,486,480
$
ACTIVOS FIJOS
Muebles y Enseres
Vehculos
Maquinaria y Equipo
Mobiliario y Decoracin
TOTAL ACTIVOS FIJOS
7,781,000
0
635,100,000
0
ACTIVOS DIFERIDOS
Adecuacin Fsica
Gastos Preoperativos
TOTAL ACTIVOS DIFERIDOS
130,100,000
21,500,000
45,486,480
642,881,000
151,600,000
TOTAL ACTIVOS
PASIVOS
PASIVOS A LARGO PLAZO
Prestamos por Pagar
TOTAL PASIVO A LARGO PLAZO
PATRIMONIO
Capital
TOTAL PATRIMONIO
9,908,430
9,908,430
794,777,570
794,777,570
ESTADO DE RESULTADOS
1 DE ENERO AL 31 DE DICIEMBRE
Ventas
Costos de Produccin
Utilidad Bruta en Ventas
Gastos de Administracin
Gastos de Ventas
TOTAL GASTOS OPERACIONALES
UTILIDAD OPERACIONAL
Gastos Financieros
UTILIDAD ANTES DE IMPUESTOS
Provisin para impuestos
UTILIDAD NETA
$
$
170,250,405
4,044,000
839,967,480
804,686,000
135,000,000
$
$
464,027,000
-329,027,000
$
$
174,294,405
-503,321,405
2,221,834
-505,543,239
-166,829,269
-338,713,970
$
$