Beruflich Dokumente
Kultur Dokumente
Egresos
ACTIVIDADES O CONCEPTOS
Autobuses
Administracin
Promocin /marketing
Otros (estudios, proyectos)
TRAMITES
Adeudo o saldo negativo
Subtotal de Egresos
Ingresos
Ramo 23
Ramo 33
FONADIN
Venta de espacios de publicidad
Pasaje
Saldo
Sub total de ingresos
7.5
115200000.00
500000.00
500000.00
50%
22%
29%
175551000.00
78793087.97
100314857.14
10200000.00
6128640000.00
$5
Flujo Neto
Saldo +/-
Desglose de conceptos
Gasto de administracin
papeleria
supervisos
administardor
viaticos
conbustible
354658945.11
Promocin /marketing
400000
60000
600000
6 40-40-20
3 50-50
8 30-30-20-20
1
160000
30000
180000
370000
1 mes
2 mes
3 mes
4 mes
5 mes
6 mes
7 mes
8500000
8500000
8500000
8500000
8500000
8500000
8500000
100000
50000
370000
95000
50000
80000
50000
30000
88000
50000
340000
81000
50000
60000
50000
200000
80000
50000
9020000
8645000
8660000
8978000
8631000
8810000
8630000
175551000.00
78793087.97
100314857.14
78793088
69773088
69773088
-69773088
69773088
-61128088
61128088
61128088
61128088
680000
75000000
680000
75000000
52468088
152782945.1
251231000
75680000
-52468088 -143804945.1
52468088
61128088
8631000
61128088
-242421000
61128088
-67050000
61128088
6
80000
120000
120000
4
160000
30000
0
30000
180000
340000
120000
200000
5000 pasajeros
100
500000
2500000
75000000
8 mes
9 mes
10 mes
11 mes
8500000
8500000
8500000
12 mes
13 mes
64000
50000
120000
50000
50000
93000
50000
79000
90000
8734000
8600000
8643000
79000
90000
680000
75000000
680000
75000000
680000
75000000
680000
75000000
680000
75000000
75680000
75680000
75680000
75680000
75680000
-66946000
61128088
-67080000
61128088
-67037000
61128088
-75601000
61128088
-75590000
61128088
van
960000
14 mes
15 mes
16 mes
17 mes
18 mes
19 mes
20 mes
21 mes
22 mes
23 mes
24 mes
Administracin
Promocin y ventas/marketing
Otros (estudios, proyectos, licencias)
Concepto
Concepto
Total Financiamiento
Beneficios brutos
Impuesto
Utilidad
Financiamiento
Ingresos
Indirectos
Costos
Directos
Suelo (adquirirlo)
Construccin para reciclamiento
Construccin nueva
Plaza comercial
Oficinas
Servicios en general (hoteles, etc.)
Vivienda alta, media alta (con el equipamiento
3.4
correspondiente)
Subtotal (inversin privada)
4 Vialidad e infraestructura**
5 Equipamiento social, reas verdes, espacio pblico
6 Vivienda de ints social ms mejoramiento
Subtotal (inversin privada)
Subtotal
1
2
3
3.1
3.2
3.3
Cantidad (autobuses)
250
0
0
0
0
0
Beneficios netos
Fuente:
*Precio por metro cuadrado de construccin (cifras redondeadas a precios de (fecha mm/aa))
**Equivale al 10% del polgono total
0
0
ecto
25% del presupuesto
Presupuesto
Precio por unidad
1100000
0
0
0
0
0
0
0
Aos
Total
275000000 Suelo
0
0
0
0
1 2a4
275,000,000
20%
55,000,000
330000000
1%
$3,300,000.00
333,300,000
Estudios
499950000
166650000 Ganancias
35%
Fecha:
0
6%
1%
7%
19250000
147400000
51590000
95810000
0.35
5a7
8 a 10
Costos
Cantidad
Concepto
Total Financiamiento
Beneficios brutos
Impuesto
Utilidad
Financiamiento
Ingresos
Concepto
Beneficios netos
Fuente:
*Precio por metro cuadrado de construccin (cifras redondeadas a precios de (fecha mm/aa))
**Equivale al 10% del polgono total
***Se obtiene multiplicando el total de los costos por 1.5
250
0
1280
oyecto
345
25% del presupuesto
Presupuesto
Precio por unidad
250
450,000
0
20%
7.5
1%
0.350
Fecha:
Total
$112,500,000
$112,500,000
$22,500,000
$135,000,000
$115,200,000
$500,000
$500,000
$1,350,000
$252,550,000
Semestres
4
320000
30
9600000
116,800,000
Interior
$10,200,000
1200
$1,800,000,000
5
$1,810,200,000
$1,557,650,000
0
6%
1%
7%
7875000
$1,557,650,000 Ganancias
$545,177,500
$1,012,472,500 Ganancia pblica
$202,494,500 Ganancia privada
Mancuernas Exterior
700
1000000
5000000
1500
30
150000000
3,022,200,000
Semestres
12
$115,200,000
40800 $
3400
12
1,800,000,000
10,200,000
12
Kilos Urbanos
Kilos Gas
3,022,200,000
116,800,000
Autobuses Diesel
Autobuses de Gas Natural
Toneladas de CO2
3,022,200
116,800
Toneladas de CO2
3,022,200
116,800
Indirectos
Costos
1 Autobuses
Subtotal (inversin pblica)
Subtotal (inversin privada)
Subtotal
Administracin
Promocin /marketing
Presupuesto
Cantidad Precio por unidad
250
850,000
1280
7.5
Concepto
Concepto
Total de ingresos***
Margen de explotacin (Costos - Ingresos)
Ramo 23
Ramo 33
FONADIN
Total Financiamiento
Beneficios brutos
Impuesto
Utilidad
Financiamiento
Ingresos
1%
Beneficios netos
$5
50%
22.4%
28.6%
0.003
resupuesto
850,000
Aos
2
3
$34,000,000
$34,000,000
$34,000,000
$34,000,000
$2,656,250
$2,656,250
$36,656,250
$36,656,250
$384,000
$384,000
$100,000
$100,000
Total
$212,500,000
$212,500,000
$21,250,000
$233,750,000
$115,200,000
$500,000
1
$85,000,000
$85,000,000
$10,625,000
$180,625,000
$960,000
$100,000
4
$34,000,000
$34,000,000
$2,656,250
$36,656,250
$384,000
$100,000
$500,000
$1,152,000
$351,102,000
$10,200,000
$6,128,640,000
$100,000
$9,600
$1,169,600
$4,080,000
$2,451,456,000
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$6,138,840,000
$5,787,738,000
$175,551,000
$78,793,088
$2,455,536,000
$2,454,366,400
$70,220,400
$31,517,235
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$100,314,857
$40,125,943
$16,050,377
$16,050,377
$16,050,377
$354,658,945
$5,787,738,000
$17,363,214
$5,770,374,786
$1,154,074,957
$141,863,578
$2,454,366,400
$56,745,431
$981,626,560
$56,745,431
$981,626,560
$56,745,431
$981,626,560
$2,454,366,400
$4,908,732,800
$981,626,560
$981,626,560
$981,626,560
34,000,000
5
$25,500,000
$25,500,000
$2,656,250
$28,156,250
$288,000
$100,000
$100,000
$2,880
$490,880
$1,224,000
$735,436,800
$736,660,800
$736,169,920
$21,066,120
$9,455,171
$12,037,783
$42,559,073
$736,169,920
$736,169,920
37.5
Presupuesto
Indirectos
1 Autobuses
Subtotal (inversin pblica)
Subtotal (inversin privada)
Subtotal
Administracin
Promocin /marketing
Otros (estudios, proyectos, licencias)
250
1280
Concepto
Concepto
Utilidad
Financiamiento
Ingresos
Costos
Cantidad
Beneficios netos
Indirectos
1 Autobuses
Subtotal (inversin pblica)
Subtotal (inversin privada)
Subtotal
Administracin
Promocin /marketing
Total de ingresos
Margen de explotacin (Costos - Ingresos)
Ramo 23
Ramo 33
$2,455,536,000
$2,454,366,400
$70,220,400
$31,517,235
Concepto
$100,000
$9,600
$1,169,600
$4,080,000
$2,451,456,000
Concepto
Financiamiento
Ingresos
Costos
Ao
1
$85,000,000
$85,000,000
$10,625,000
$180,625,000
$960,000
$100,000
Concepto
Total Financiamiento
Beneficios brutos
Impuesto
Utilidad
Financiamiento
FONADIN
Beneficios netos
$40,125,943
$141,863,578
$2,454,366,400
$2,454,366,400
$4,908,732,800
Presupuesto
Precio por unidad
250
850,000
5,000,000
7.5
1%
$5
50%
22.4%
28.6%
0.003
Aos
Total
$212,500,000
$212,500,000
$21,250,000
$233,750,000
$115,200,000
$500,000
$500,000
$1,152,000
$351,102,000
$10,200,000
$6,128,640,000
$6,138,840,000
$5,787,738,000
$175,551,000
$78,793,088
$100,314,857
1
$85,000,000
$85,000,000
$10,625,000
$180,625,000
$960,000
$100,000
$100,000
$9,600
$1,169,600
$4,080,000
$2,451,456,000
$2,455,536,000
$2,454,366,400
$70,220,400
$31,517,235
$40,125,943
2
$34,000,000
$34,000,000
$2,656,250
$36,656,250
$384,000
$100,000
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$16,050,377
3
$34,000,000
$34,000,000
$2,656,250
$36,656,250
$384,000
$100,000
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$16,050,377
4
$34,000,000
$34,000,000
$2,656,250
$36,656,250
$384,000
$100,000
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$16,050,377
$354,658,945
$5,787,738,000
$17,363,214
$5,770,374,786
$1,154,074,957
$141,863,578
$2,454,366,400
$56,745,431
$981,626,560
$56,745,431
$981,626,560
$56,745,431
$981,626,560
$2,454,366,400
$4,908,732,800
$981,626,560
$981,626,560
$981,626,560
4
$34,000,000
$34,000,000
$2,656,250
$36,656,250
$384,000
$100,000
5
$25,500,000
$25,500,000
$2,656,250
$28,156,250
$288,000
$100,000
Aos
2
$34,000,000
$34,000,000
$2,656,250
$36,656,250
$384,000
$100,000
3
$34,000,000
$34,000,000
$2,656,250
$36,656,250
$384,000
$100,000
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$100,000
$3,840
$587,840
$1,632,000
$980,582,400
$100,000
$100,000
$3,840
$2,880
$587,840
$490,880
$1,632,000
$1,224,000
$980,582,400 $735,436,800
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$982,214,400
$981,626,560
$28,088,160
$12,606,894
$982,214,400 $736,660,800
$981,626,560 $736,169,920
$28,088,160 $21,066,120
$12,606,894
$9,455,171
$16,050,377
$56,745,431
$16,050,377
$56,745,431
$16,050,377
$56,745,431
$12,037,783
$42,559,073
$981,626,560
$981,626,560
$981,626,560 $736,169,920
$981,626,560
$981,626,560
$981,626,560 $736,169,920
34,000,000
5
$25,500,000
$25,500,000
$2,656,250
$28,156,250
$288,000
$100,000
$100,000
$2,880
$490,880
$1,224,000
$735,436,800
$736,660,800
$736,169,920
$21,066,120
$9,455,171
$12,037,783
$42,559,073
$736,169,920
$736,169,920
Necesidades
Costo
Autobuses
$212,500,000
Administracin $115,200,000
Promocin
$500,000
Otros
$500,000
Total
$328,700,000
Beneficios
Costos
Marketin interno
$10,200,000
Pasaje
$6,128,640,000
Total
$6,138,840,000
Margen de explotacin
$5,810,140,000
Es viable el proyecto