Académique Documents
Professionnel Documents
Culture Documents
CANTIDAD
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
5.00
2.00
1.00
COSTO UNITARIO
2,000,000
2,200,000
3,500,000
85,000
85,000
450,000
280,000
90,000
8,000,000
230,000
480,000
160,000
COSTO UNITARIO
250,000
20,000
7,000
5,000
15,000
45,000
Refrigerador industrial
Congelador industrial
Despulpadora industrial
PH metro
termometro
Cocina semi industrial 2 hornillas
Balanza electronica 50Kg
Balanza electronica 2Kg
Envasadora de liquidos
Estantes para almacenamiento
Mesa de trabajo acero inoxidable
Refractometro
Total
Platon
8.00
22,000
Total
REMUNERACIN
MENSUAL
1,200,000
850,000
850,000
850,000
_
REMUNERACIN
ANUAL
14,400,000
10,200,000
10,200,000
10,200,000
45,000,000
1 TRANSPORTE
1 INTERESES CESANTIAS
53.875 TOTAL
A.
Uchuva
Azcar
pectina
Acido citrico
Benzoato de sodio
Envase - tapa 250gr
Etiqueta
Subtotal Materiales Directos
B. MATERIALES INDIRECTOS
Envase - tapa 250gr
Etiqueta
Cajas (20 unidades)
UNIDAD DE
MEDIDA
CANTIDAD
Kilogramos
Kilogramos
Kilogramos
Kilogramos
Kilogramos
unidades
unidades
6,000.00
2,100.00
12.00
12.00
12.00
50,000.00
50,000.00
unidades
unidades
unidades
50,000
50,000
2500
MEDIDA
Kw_ hora
Cargo fijo
Cargo fijo
Mts3
Mts3
Cargo fijo
trimestral
Mensual
CANTIDAD
4,200
4200
12
500
360
12
4
12
VIDA UTIL
COSTO ACTIVO
10
2,000,000
10
10
10
10
10
10
10
10
10
10
10
Congelador industrial
Despulpadora industrial
PH metro
termometro
Cocina semi industrial 2 hornillas
Balanza electronica 50Kg
Balanza electronica 2Kg
Envasadora de liquidos
Estantes para almacenamiento
Mesa de trabajo acero inoxidable
Refractometro
2,200,000
3,500,000
85,000
85,000
450,000
280,000
90,000
8,000,000
230,000
480,000
160,000
VIDA UTIL
COSTO ACTIVO
10
2,420,000
2,420,000
REMUNERACIN
MENSUAL
2,400,000
950,000
400,000
700,000
1,200,000
5,650,000
REMUNERACIN
ANUAL
28,800,000
11,400,000
4,800,000
8,400,000
14,400,000
67,800,000
UNIDAD DE
MEDIDA
mensual
mensual
CANTIDAD
12
12
TOTAL
5,760,000
ACTIVO INTANGIBLE
11,010,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
16,770,000
Publicidad
Transporte
Vendedor (sueldo + rodamiento)
UNIDAD DE
MEDIDA
CANTIDAD
Mensual
Mensual
Mensual
12
12
12
TOTAL
Subtotal
COSTO FIJO
$ 69,243,750
$ 64,240,000
$ 2,275,000
$ 1,756,000
$ 27,004,440
$ 1,756,000
Gastos de Administracin
Sueldos y prestaciones
Otros gastos
Pre operativos
Depreciacin
Subtotal
$ 101,741,250
$ 2,220,000
$ 3,354,000
$ 173,646
$ 107,488,896
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
COSTO
VARIABLE
$ 14,021,400
-
$ 162,763,190
Depreciacin
$ 14,021,400
Subtotal
TOTAL
COSTOS TOTALES
$ 123,266,296
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio) unidades
N0 17
$ 162,763,190
$ 286,029,486
6,000 Lo da el ejercicio
50,000 en el ao
123,266,296
162,763,190
3,255
44,910
$
$
$
COSTO FIJO
0
24,910
34,910
44,910
54,910
64,910
$
$
$
$
$
$
123,266,296
123,266,296
123,266,296
123,266,296
123,266,296
123,266,296
COSTO VARIABLE
0
$ 81,088,850
$ 113,641,488
$ 146,194,126
$ 178,746,764
$ 211,299,402
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
$ 77,859
$ 77,859
$ 77,859
0.4
0.35
0.25
TOTAL
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
1,600
41%
27,251
81,752,131
1,300
27%
$ 340,426,809
Ingresos
Costos variables
Contribucin Marginal en Pesos
124,574,676
49,829,871
74,744,806
81,752,131
35,425,924
46,326,208
Contribucin Marginal en %
Total en Ingresos
Total de costos variables
Total de margen de contribucin
Total de Porcentaje
60%
57%
PRODUCTOS
Mezcla Conformada
Ingresos
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
27%
91,653,372
$ 19,410,000
$ 2,420,000
$ 21,830,000
ACTIVOS DIFERIDOS
Adecuaciones ,obras fsicas
Gastos preoperativos
SUBTOTAL
TOTAL INVERSION FIJA
$ 11,010,000
$ 5,760,000
$ 16,770,000
$ 38,600,000
No 24 Costos Operacionales
CONCEPTO
AO
1
Gastos de produccin
Gastos Administrativos
Gastos de venta
$ 164,519,190
$ 107,488,896
$ 14,021,400
Total Costos
Operacionales
$ 286,029,486
$ 23,395,487
P= F/(1+I)^n
F
i
n
$ 23,395,487
$ 0.0645 la inflacin
$ 1 un ao
$ 21,977,911
Diferencia
$ 1,417,575
AOS
0
CAPITAL DE TRABAJO
$ 23,395,487
$ 1,417,575
TOTAL INVERSION
$ 23,395,487
$ 1,417,575
AOS
0
CAPITAL DE TRABAJO
$ 23,395,487
$ 1,417,575
$ 23,395,487
$ 1,417,575
$ 23,395,487
$
$
$
$
$
$ 1,509,009
432,881
1,969,811 Diferencia
2,096,864
2,232,111
2,376,082
DETALLE
AOS
0
CAPITAL DE TRABAJO
$ 23,395,487
$ 1,509,009
$ 460,802
$ 23,395,487
$ 1,969,811
18,200,909
5,194,578
23,395,487
18,280,909
5,194,578
23,475,487
0.0
0.0
0
Capital de Trabajo
23,395,487
23,475,487
23,395,487
80,000
Del cuadro 16
Incremento en ven
a la inflacin de 0,0
0
-38,600,000
-23,395,487
1
-1,417,575
-21,123,832
-1,417,575
Activos de distribucin
Subtotal valor residual
Activos fijos
Capital de trabajo
Del cuadro No. 12 Remuneracin personal
300,000,000
PRESUPUESTO DE INGRESOS
319,350,000
64,240,000
69,243,750
1,756,000
68,383,480
69,243,750
1,756,000
135,239,750
139,383,230
2,275,000
0
$ 27,004,440
2,421,738
0
$ 28,746,226
29,279,440
31,167,964
164,519,190
170,551,194
101,741,250
2,220,000
_
173,646
Amortizacin diferidos
TOTAL GASTOS DE
ADMINISTRACIN
3,354,000
3,354,000
107,488,896
107,488,896
CONCEPTO
Publicidad
Transporte
TOTAL GASTOS VENTA
2
1,680,000
720,000
2,400,000
1
164,519,190
107,488,896
2,400,000
274,408,086
2
170,551,194
107,488,896
2,400,000
280,440,090
0
-38,600,000
-23,395,487
-1,417,575
-61,995,487
-1,417,575
FUENTES
Pr
Pr
Pr
-19,410,000
_
-2,420,000
-21,830,000
Pr
-5,760,000
Pr
Cr y Pr
-11,010,000
-23,395,487
TOTAL INVERSIONES
-61,995,487
PERIODO
PAGO ANUAL
INTERESES
SOBRE SALDOS
0,2387
DATOS
I=
P=
N=
A=
25.15% EA
-20,000,000
5 AOS
7,459,820
TABLA DE AMORTIZA
CUOTA
Del cuadro No. 24 Costos Operacionales
Es el valor en ventas que proyecta la empresa vender
50000 unidades a 6000 c/u
SALDO INICIAL
1
2
3
4
20,000,000
17,570,180
14,529,261
10,723,550
5,960,703
$ 5,030,000 /1,0645
4,725,223 Ao 1
$ 4,418,900 /(1+0,0645)^2
3,899,625 Ao 2
$ 3,654,109 /(1+0,0645)^3
1,413,967 Ao 3
$ 2,696,973 /(1+0,0645)^4
2,100,361 Ao 4
$ 1,499,117/(1+0,0645)^5
1,096,749 Ao 5
Del
cuadro 30 Programa de
Deflactacin de amortizacin de
capital
Inversiones
P= 2,429,820 /((1+0,0645)^1
2,282,593 Ao 1
P= 3,040,919 /(1+0,0645)^2
2,683,574 Ao 2
P= 3,805,711 /(1+0,0645)^3
3,154,996 Ao 3
P= 4,762,847 /(1+0,0645)^4
3,709,232 Ao 4
P= 5,960,703/(1+0,0645)^5
4,360,830 Ao 5
Intereses
4,725,223
3,899,625
Capital
2,282,593
2,683,574
1
300,000,000
286,029,486
2
319,350,000
304,478,388
13,970,514
4,610,270
14,871,612
4,907,632
9,360,244
1,929,646
3,354,000
9,963,980
1,929,646
3,354,000
14,643,890
15,247,626
Del cuadro N
trminos con
0
-61,995,487
1
-1,417,575
14,643,890
-61,995,487
13,226,315
Inversin fija
-38,600,000
_
-23,395,487
-1,417,575
Valor residual
Flujo Neto de Inversin
1
300,000,000
286,029,486
2
319,350,000
304,478,388
13,970,514
4,725,223
14,871,612
3,899,625
Utilidad Gravable
Menos impuestos
9,245,291
3,050,946
10,971,987
3,620,756
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
6,194,345
1,929,646
3,354,000
7,351,231
1,929,646
3,354,000
11,477,991
10,616,409
Utilidad operacional
Menos Gastos Financieros
0
-61,995,487
Flujo
proyecto con financiamiento
1
-1,417,575
11,477,991
-21,123,832
10,060,416
Inversion fija
-38,600,000
_
-23,395,487
-1,417,575
Capital Deflactad
No. 39
Capital Deflactad
No. 39
Valor residual
Crdito
20,000,000
Amortizacin Crdito
-2,282,593
-41,995,487
-3,700,168
1
300,000,000
286,029,486
2
319,350,000
304,478,388
13,970,514
4,725,223
14,871,612
3,899,625
Utilidad Gravable
Menos impuestos
9,245,291
3,050,946
10,971,987
3,620,756
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
6,194,345
1,929,646
3,354,000
7,351,231
1,929,646
3,354,000
11,477,991
12,634,877
Utilidad operacional
Menos gastos financieros
0
-41,995,487
1
-3,700,168
11,477,991
-41,995,487
7,777,823
IMPLEMENTACION
0
-21,830,000
-5,760,000
-11,010,000
-23,395,487
-1,417,575
Inversin Total
-61,995,487
-1,417,575
20,000,000
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-41,995,487
-1,417,575
-2,282,593
-41,995,487
-3,700,168
300,000,000
300,000,000
164,519,190
107,488,896
14,021,400
286,029,486
13,970,514
4,725,223
9,245,291
-3,050,946
6,194,345
1,929,646
3,354,000
11,477,991
-41,995,487
7,777,823
INDUSTRIAL
COSTO TOTAL
1,920,000
780,000
1,320,000
680,000
920,000
584,000
516,000
540,000
3,750,000
11,010,000
UIPO DE PRODUCCIN
COSTO TOTAL
2,000,000
2,200,000
3,500,000
85,000
85,000
900,000
280,000
90,000
8,000,000
1,150,000
960,000
160,000
19,410,000
COSTO TOTAL
1,250,000
80,000
42,000
30,000
15,000
225,000
Vida til
Construcciones y edificaciones: 20 aos
Maquinaria y equipo: 10 aos
Vehculos: 5 aos
Equipo de computacin, herramientas: 5 aos
176,000
1,818,000
UIPOS DE ADMINISTRACIN
COSTO TOTAL
VIDA UTIL (aos)
650,000
10
300,000
10
150,000
10
350,000
10
480,000
10
280,000
10
210,000
10
2,420,000
LES
COSTO
600,000
1,100,000
1,700,000
900,000
560,000
400,000
500,000
5,760,000
OBRA
PRESTACIONES
SOCIALES
7,758,000
5,495,250
5,495,250
5,495,250
24,243,750
PRIMER AO
22,158,000
15,695,250
15,695,250
15,695,250
69,243,750
ao de operaciones)
COSTO UNITARIO
TOTAL AO
2,600
2880
60,000
15000
16000
800
30
15,600,000
6,048,000
720,000
180,000
192,000
40,000,000
1,500,000
64,240,000
800
30
310
40,000,000
1,500,000
775,000
0
0
2,275,000
66,515,000
rimer ao)
COSTO UNITARIO
686.0
68.6
40000.0
690.0
1417.0
60000.0
45000.0
1800000.0
TOTAL AO
2,881,200
288,120
480,000
345,000
510,120
720,000
180,000
21,600,000
27,004,440
1
200,000
2
200,000
DEPRECIACION ANUAL
3
200,000
200,000
5
200,000
220,000
350,000
8,500
8,500
45,000
28,000
9,000
800,000
23,000
48,000
16,000
1,756,001
220,000
350,000
8,500
8,500
45,000
28,000
9,000
800,000
23,000
48,000
16,000
1,756,001
220,000
350,000
8,500
8,500
45,000
28,000
9,000
800,000
23,000
48,000
16,000
1,756,001
220,000
350,000
8,500
8,500
45,000
28,000
9,000
800,000
23,000
48,000
16,000
1,756,001
220,000
350,000
8,500
8,500
45,000
28,000
9,000
800,000
23,000
48,000
16,000
1,756,001
1
242,000
173,646
242,000
242,000
5
242,000
242,000
L ADMINISTRATIVO
PRESTACIONES
SOCIALES
15,516,000
6,141,750
NA
4,525,500
7,758,000
33,941,250
AOS
44,316,000
17,541,750
4,800,000
12,925,500
22,158,000
101,741,250
ISTRATIVOS
COSTO UNITARIO
125,000
60,000
TOTAL AO 1
1,500,000
720,000
2,220,000
4
1,152,000
5
1,152,000
o de
1,152,000
1,152,000
1,152,000
1,152,000
1,152,000
VALOR AMORTIZACION
ANUAL
Rubros
necesarios, para dar a conocer el producto, ej.
Pagos al personal
1
2
3 de ventas, gastos
4 de distribucin,
5
gastos publicitarios y de promocin.
2,202,000
2,202,000
2,202,000
2,202,000
2,202,000
2,202,000
2,202,000
2,202,000
2,202,000
2,202,000
3,354,000
3,354,000
3,354,000
3,354,000
3,354,000
$ 968,450
$ 11,621,400
quilibrio.
COSTO TOTAL
$
$
$
$
$
$
123,266,296
204,355,146
236,907,784
269,460,422
302,013,060
334,565,698
INGRESO TOTAL
$
$
$
$
$
$0
149,460,422
209,460,422
269,460,422
329,460,422
389,460,422
C
25%
5,000
3,000
2,000
erado
$ 77,859
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
3,000
32%
77,859
303,650,774
5,900
100%
47%
equilibrio en pesos.
C
TOTALES
97,323,966
58,394,380
38,929,586
303,650,774
40%
unto de equilibrio.
303,650,774
143,650,174
160,000,600
47%
C
32%
109,111,157
TOTALES
100%
340,426,809
gastos de produccin
materias primas
Mano de obra directa
Costos indirectos de fabricacin
Total
gastos adminiatrativ
64,240,000
69,243,750
31,035,440
164,519,190
Sueldos y prestaciones
Servicios varios
Depreciacin
Amort diferidos
Total
o trminos constantes
AOS
2
$ 1,417,575
$ 1,417,575
$
$ 1,417,575
$ 1,417,575
$ 1,417,575
$ 1,417,575
3
$ 1,417,575
$ 432,881
$ 26,229
$ 1,876,685
4
$ 1,417,575
$ 432,881
$ 52,458
$ 1,902,914
Datos obtenido de
balance general
$
$
$
$
$ 1,709,949
460,802
490,524
522,162
555,842
4
$ 1,820,241
AOS
2
$ 1,606,340
$ 490,524
$ 1,709,949
$ 522,162 $
$ 1,820,241
555,842
$ 2,096,864
$ 2,232,111
$ 2,376,082
CONTABLE
AOS
2
18,370,909
5,627,459
23,998,368
18,450,909
6,086,569
24,537,478
18,550,909
6,571,908
25,122,817
0.0
0.0
0.0
23,998,368
24,537,478
25,122,817
522,881
539,110
585,339
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
AOS
Del cuadro N
5
8,780,000
1,210,000
_
Incremento
inflacin, p
_
9,990,000
29,065,788
39,055,788
39,055,788
UESTO DE INGRESOS
319,350,000
319,350,000
319,350,000
68,383,480
69,243,750
1,756,000
68,383,480
69,243,750
1,756,000
68,383,480
69,243,750
1,756,000
68,383,480
69,243,750
1,756,000
139,383,230
139,383,230
139,383,230
139,383,230
2,421,738
0
$ 28,746,226
2,421,738
0
$ 28,746,226
2,421,738
0
$ 28,746,226
2,421,738
0
$ 28,746,226
31,167,964
31,167,964
31,167,964
31,167,964
170,551,194
170,551,194
170,551,194
5
101,741,250
2,220,000
_
173,646
170,551,194
3,354,000
3,354,000
3,354,000
107,488,896
107,488,896
107,488,896
E GASTOS DE VENTAS
TOTAL AO
3
1,680,000
720,000
2,400,000
4
1,680,000
720,000
2,400,000
5
1,680,000
720,000
2,400,000
5
170,551,194
107,488,896
2,400,000
280,440,090
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-29,065,788
39,055,788
9,990,000
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
ABONO CAPITAL
VALOR CUOTA
SALDO FINAL
4,418,900
3,654,109
2,696,973
2,429,820
3,040,919
3,805,711
4,762,847
7,459,820
7,459,820
7,459,820
7,459,820
17,570,180
14,529,261
10,723,550
5,960,703
1,499,117
5,960,703
7,459,820
2,429,820
3,040,919
3,805,711
4,762,847
5,960,703
s y amortizacin de capital
o No. 38
de Amortizacin de crdito
1,413,967
2,100,361
1,096,749
3,154,996
3,709,232
4,360,830
14,871,612
4,907,632
5
319,350,000
304,478,388
14,871,612
4,907,632
9,963,980
9,963,980
9,963,980
1,929,646
1,929,646
1,929,646
3,354,000
3,354,000
Del cuadro No. 25 Proyeccin Capital de Trabajo 3,354,000
trminos constantes
15,247,626
15,247,626
15,247,626
13,830,051
13,830,051
al modulo
Cuadroremitase
31Valor residual
activos al final del
perodo de evaluacin
5
9,990,000
15,247,626
13,830,051
para
-1,417,575
-1,417,575
racionales del cuadro No.
43 Flujo neto de
con financiamiento
-1,417,575
_
-1,417,575
-29,065,788
-1,417,575
-1,417,575
-29,065,788
5
319,350,000
304,478,388
14,871,612
1,413,967
14,871,612
2,100,361
14,871,612
1,096,749
13,457,645
4,441,023
12,771,251
4,214,513
13,774,863
4,545,705
9,016,622
1,929,646
3,354,000
8,556,738
1,929,646
3,354,000
9,229,158
1,929,646
3,354,000
10,893,287
11,170,165
11,447,043
9,198,834
5
29,065,788
11,447,043
9,475,712
9,752,590
40,512,831
-1,417,575
-1,417,575
-1,417,575
29,065,788
Trminos constantes)
AOS
39,055,788
-2,683,574
-3,154,996
-3,709,232
-4,360,830
-4,101,149
-4,572,571
-5,126,807
63,760,746
3
319,350,000
304,478,388
4
319,350,000
304,478,388
5
319,350,000
304,478,388
14,871,612
3,154,996
14,871,612
2,100,361
14,871,612
1,096,749
11,716,616
3,866,483
12,771,251
4,214,513
13,774,863
4,545,705
7,850,133
1,929,646
3,354,000
8,556,738
1,929,646
3,354,000
9,229,158
1,929,646
3,354,000
13,133,779
13,840,384
14,512,804
2
-4,101,149
12,634,877
3
-4,572,571
13,133,779
4
-5,126,807
13,840,384
5
63,760,746
14,512,804
8,533,728
8,561,208
8,713,577
78,273,550
OPERACIN (AOS)
2
3
(Trminos constantes)
AOS
minos constantes)
AOS
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-1,417,575
-2,683,574
-1,417,575
-3,154,996
-1,417,575
-3,709,232
0
-4,360,830
_
29,065,788
39,055,788
-4,101,149
-4,572,571
-5,126,807
63,760,746
319,350,000
319,350,000
319,350,000
319,350,000
319,350,000
319,350,000
319,350,000
319,350,000
170,551,194
107,488,896
14,021,400
292,061,490
27,288,510
3,899,625
23,388,885
-7,718,332
15,670,553
1,929,646
3,354,000
20,954,199
170,551,194
107,488,896
14,021,400
292,061,490
27,288,510
1,413,967
25,874,543
-8,538,599
17,335,944
1,929,646
3,354,000
22,619,590
170,551,194
107,488,896
14,021,400
292,061,490
27,288,510
2,100,361
25,188,149
-8,312,089
16,876,060
1,929,646
3,354,000
22,159,706
170,551,194
107,488,896
14,021,400
292,061,490
27,288,510
1,096,749
26,191,761
-8,643,281
17,548,480
1,929,646
3,354,000
11,500,661
16,853,049
18,047,019
17,032,899
75,261,407
aos
tas: 5 aos
VALOR
RESIDUAL
1,000,000
1,100,000
1,750,000
42,500
42,500
225,000
140,000
45,000
4,000,000
115,000
240,000
80,000
8,780,000
VALOR
RESIDUAL
1,210,000
868,230
el producto, ej.
e distribucin,
iguales
ble.
los
os a la
ores de
tos adminiatrativos
ldos y prestaciones
vicios varios
ort diferidos
101,741,250
2,220,000
173,646
3,354,000
107,488,896
Incremento de acuerdo a la
inflacin, para este caso 0,0645
to ordinario
36 Flujo neto
n
itase
al modulo
alor
residual
nal del
evaluacin
tabla 17
datos agrupados pe
N0 17
COSTO FIJO
0
24,910
34,910
44,910
54,910
64,910
PUNTO DE EQUILIBRIO
$
$
$
$
$
$
$0
$ 81,088,850
$ 113,641,488
$ 146,194,126
$ 178,746,764
$ 211,299,402
=/()
Precio venta
Costo variable
costo fijo
6,000
3,255
123,266,296
Punto de equilibrio
Punto de equilibrio en ventas
44,910.07
269,460,422
precio de venta
unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (pto equilibrio)
COSTO VARIABLE
123,266,296
123,266,296
123,266,296
123,266,296
123,266,296
123,266,296
$
6,000
$
50,000
$ 123,266,296
$ 162,763,190
$
3,255
$
44,910
Punt
$450,000,000
unto de equilibrio.
COSTO TOTAL INGRESO TOTAL
$
$
$
$
$
$
123,266,296
204,355,146
236,907,784
269,460,422
302,013,060
334,565,698
$
$
$
$
$
$400,000,000
$0
149,460,422
209,460,422
269,460,422
329,460,422
389,460,422
$350,000,000
$300,000,000
$250,000,000
$$
$200,000,000
$150,000,000
$100,000,000
$50,000,000
$0
10,000
20,000
COSTO FIJO
Punto de equilibrio
6; $389,460,422
4; $269,460,422
20,000
30,000
40,000
Cantidades
COSTO FIJO
COSTO TOTAL
INGRESO TOTAL
50,000
60,000
70,000
0,000
6; $389,460,422
70,000
BALANCE GENERAL
TERMINOS CONSTANTES
ACTIVO
ACTIVO CORRIENTE
Caja
Bancos
Inventarios
TOTAL ACTIVO CORRIENTE
0
0
23,395,487
$
ACTIVOS FIJOS
Muebles y Enseres
Vehculos
Maquinaria y Equipo
Mobiliario y Decoracin
TOTAL ACTIVOS FIJOS
2,420,000
0
19,410,000
0
ACTIVOS DIFERIDOS
Adecuacin Fsica
Gastos Preoperativos
TOTAL ACTIVOS DIFERIDOS
11,010,000
5,760,000
23,395,487
21,830,000
16,770,000
TOTAL ACTIVOS
PASIVOS
PASIVOS A LARGO PLAZO
Prestamos por Pagar
TOTAL PASIVO A LARGO PLAZO
PATRIMONIO
Capital
TOTAL PATRIMONIO
20,000,000
20,000,000
41,995,487
41,995,487
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
$
$
107,488,896
14,021,400
61,995,487
61,995,487
300,000,000
$
$
164,519,190
135,480,810
$
$
121,510,296
13,970,514
4,725,223
9,245,291
3,050,946
6,194,345
$
$