Documente Academic
Documente Profesional
Documente Cultură
AOS
PERIODOS TRIMESTRALES
1. COSTOS VARIABLES
Costo de ventas
Gastos admn
Total gastos variables
1.1 COSTO VARIABLE UNITARIO
Leche
Queso
Quesillo
Yogur
2. COSTOS FIJOS
Costo de ventas
Gastos admn
Total costos fijos
2.1 UNIDADES DE PRODUCCIN
Leche
Queso
Quesillo
Yogur
2.2 DISTRIBUCIN COSTO FIJO
Leche
Queso
Quesillo
Yogur
3. PRECIOS DE VENTA UNITARIOS
Leche
Queso
Quesillo
Yogur
4. PUNTO EQUILIBRIO EN UNIDADES
Leche
Queso
Quesillo
Yogur
4.1 PUNTO DE EQUILIBRIO EN VENTAS
Leche
Queso
Quesillo
Yogur
4.2 PARTICIPACIN SOBRE VENTAS
Leche
Queso
AO 1
1
384
666
1,852
200
398
0
1,885
205
404
0
1,851
204
1,010,896
80,872
40,436
505,448
1,018,754
81,500
40,750
509,377
1,048,212
83,857
41,928
524,106
615
1,066
2,964
319
638
0
3,016
328
646
0
2,962
326
620,359
597,543
590,724
28,623 229,159,582 241,333,215
5,146
5,053
5,152
596,923
580,632
584,745
62.84%
8.72%
69.13%
0.00%
69.64%
0.00%
Quesillo
Yogur
12.12%
16.33%
13.08%
17.79%
12.77%
17.59%
IO
AO 1
AO 2
4
AO 3
3
409
0
1,818
203
417
0
1,856
207
422
0
1,826
206
428
0
1,796
205
433
0
1,768
205
441
0
1,795
208
447
0
1,770
208
1,077,939
86,235
43,118
538,970
1,107,938
88,635
44,318
553,969
1,138,209
91,057
45,528
569,105
1,168,756
93,500
46,750
584,378
1,199,579
95,966
47,983
599,790
1,230,682
98,455
49,227
615,341
1,262,065
100,965
50,483
631,033
654
0
2,908
324
667
0
2,969
331
675
0
2,921
330
684
0
2,874
329
693
0
2,829
328
706
0
2,871
333
716
0
2,831
333
584,130
588,657
581,904
575,187
568,449
573,227
566,365
248,495,750 248,747,328 255,890,239 263,122,936 270,450,586 272,645,100 280,020,903
5,254
5,286
5,380
5,477
5,573
5,639
5,728
588,847
592,166
595,482
598,737
601,627
607,100
609,282
70.13%
0.00%
70.09%
0.00%
70.55%
0.00%
71.01%
0.00%
71.46%
0.00%
71.50%
0.00%
71.91%
0.00%
12.47%
17.39%
12.49%
17.42%
12.21%
17.24%
11.93%
17.05%
11.66%
16.88%
11.63%
16.88%
11.38%
16.71%
AO 3
3
851,083,865 877,606,885
851,083,865 877,606,885
454
0
1,745
208
460
0
1,722
207
246,747,609 247,181,077
246,747,609 247,181,077
1,293,732
103,499
51,749
646,866
1,325,684
106,055
53,027
662,842
152,313,339 152,580,912
12,185,067 12,206,473
6,092,534
6,103,236
76,156,669 76,290,456
726
0
2,792
332
736
0
2,755
332
559,555
552,756
287,492,809 295,065,992
5,819
5,908
611,375
613,136
406,168,904 406,882,431
32,493,512 32,550,595
16,246,756 16,275,297
203,084,452 203,441,216
72.32%
0.00%
72.72%
0.00%
11.13%
16.55%
10.89%
16.39%
MEZCLA DE PRODUCTOS
1. MEZCLA DE PENETRACIN EN EL MERCADO PRIMER AO
Penetracin
Productos
Mercado
Leche
62.84%
Queso
8.72%
Quesillo
12.12%
Yogur
16.33%
TOTAL
PUNTO DE EQUILIBRIO
Precio
615
1,066
2,964
319
4,963
Costo Variable
384
666
1,852
200
3,102
693,698
Mezcla
693,698
435,905
60,465
84,074
113,255
693,698
37.27%
41.31%
63.82% -281255.48%
86.99%
87.59%
-20.72%
-14.06%
43.61%
-287871.31%
87.70%
-11.64%
Margen
Contribucin
230
400
1,111
120
1,861
Precio Unitario
Margen
Promedio
145
35
135
20
334
Punto E. En
Ventas
615
1,066
2,964
319
267,913,973
64,435,861
249,156,922
36,170,477
617,677,233
617,677,233
45.78%
-288237.29%
87.81%
-9.32%
46.84%
-280711.17%
88.07%
-6.96%
APALANCAMIENTO
1. APALANCAMIENTO OPERATIVO
1.1 ESTRUCTURA ACTUAL DE COSTOS
LECHE
Ventas
Precio de ventas
Costo variables
Volumen de ventas actual
Incremento en la actividad
Nuevo nivel de actividad
Nuevo volumen de ventas
Costo variable
Margen de contribucin
Costos fijos
Utilidad antes de impuestos UAII
Incremento en la utilidad UAII
Grado de Apalancamiento Operativo
GAO
Grado de Apalancamiento Operativo
QUESO
607,805,534
379,878,459
227,927,075
142,980,841
84,946,234
MC / UAII
Ventas
QUESILLO
Precio de ventas
Costo variables
Volumen de ventas actual
Incremento en la actividad
Nuevo nivel de actividad
VENTAS.
84,309,357
52,693,348
31,616,009
11,438,467
20,177,542
MC / UAII
2.00%
1,008,698
4.00%
1,028,477
619,961,645
387,476,028
232,485,617
142,980,841
89,504,776
5.37%
2.68
632,117,756
395,073,597
237,044,158
142,980,841
94,063,317
10.73%
2.68
2.00%
80,696
4.00%
82,278
85,995,544
53,747,215
32,248,329
11,438,467
20,809,862
3.13%
1.57
87,681,732
54,801,082
32,880,649
11,438,467
21,442,182
6.27%
1.57
2.00%
40,348
4.00%
41,139
2.68
84,309,357
1,066
666
79,114
0.00%
79,114
Precio de ventas
Costo variables
Volumen de ventas actual
Incremento en la actividad
Nuevo nivel de actividad
Nuevo volumen de ventas
Costo variable
Margen de contribucin
Costos fijos
Utilidad antes de impuestos UAII
Incremento en la utilidad
Grado de Apalancamiento Operativo
GAO
Grado de Apalancamiento Operativo
607,805,534
615
384
988,920
0.00%
988,920
1.57
117,228,563
2,964
1,852
39,557
0.00%
39,557
1.15
Ventas
157,917,073
319
200
494,460
0.00%
494,460
MC / UAII
2.00%
504,349
4.00%
514,238
0.00%
2.00%
4.00%
362,722,698
131,093,736 138,348,190 145,602,644
5.53%
11.07%
2.77
2.77
2.77
0.00%
2.00%
4.00%
0.00%
5.53%
11.07%
131,093,736 138,348,190 145,602,644
64,587,748 64,587,748 64,587,748
66,505,988 73,760,442 81,014,896
23,277,096 25,816,155 28,355,213
43,228,892 47,944,287 52,659,682
0
760,868
57
1.97
5.45
0
760,868
63
10.91%
1.97
0
760,868
69
21.82%
1.97
5.45
5.45
0.00%
5.53%
11.07%
131,093,736 138,348,190 145,602,644
0
0
0
131,093,736 138,348,190 145,602,644
45,882,807 48,421,866 50,960,925
85,210,928 89,926,323 94,641,718
0
85,210,928
760,868
112
0
89,926,323
760,868
118
5.53%
1.00
0
94,641,718
760,868
124
11.07%
1.00
6.00%
1,048,255
8.00%
1,068,034
644,273,866
402,671,166
241,602,700
142,980,841
98,621,859
16.10%
2.68
656,429,977
410,268,736
246,161,241
142,980,841
103,180,401
21.47%
2.68
6.00%
83,860
8.00%
85,443
89,367,919
55,854,949
33,512,970
11,438,467
22,074,502
9.40%
1.57
91,054,106
56,908,816
34,145,290
11,438,467
22,706,822
12.54%
1.57
6.00%
41,930
8.00%
42,721
124,262,277 126,606,848
77,663,923 79,129,280
46,598,354 47,477,568
5,719,234
5,719,234
40,879,120 41,758,334
6.90%
9.20%
1.15
1.15
6.00%
524,128
8.00%
534,017
167,392,097 170,550,439
104,620,061 106,594,024
62,772,037 63,956,415
71,490,420 71,490,420
(8,718,384) (7,534,006)
-28.95%
-38.61%
(4.83)
(4.83)
6.00%
8.00%
152,857,097 160,111,551
16.60%
22.14%
2.77
2.77
6.00%
8.00%
16.60%
22.14%
152,857,097 160,111,551
64,587,748 64,587,748
88,269,350 95,523,804
30,894,272 33,433,331
57,375,077 62,090,472
0
760,868
75
32.72%
1.97
0
760,868
82
43.63%
1.97
5.45
5.45
16.60%
22.14%
152,857,097 160,111,551
0
0
152,857,097 160,111,551
53,499,984 56,039,043
99,357,113 104,072,508
0
0
99,357,113 104,072,508
760,868
760,868
131
137
16.60%
22.14%
1.00
1.00