Beruflich Dokumente
Kultur Dokumente
AO
VENTAS
2015
2014
2013
2012
2011
DIFERENCIA
9800
7640
6200
5270
4700
2160
1440
930
570
0
5100
INVERSIONES
TRONZADORA
MAQUINA CIRCULAR
CEPILLADORA
COMPRESOR DE AIRE
MAQUINA MULTIPLE
CIERRA DE CINTA
REGRUESADORA
TORNO DE MADERA
MAQUINA PLANA
CORTADORA DE TELA
INVERSIONES
LIJADORA
MARTILLO
TIJERAS
PULIDORA
CILCELES x 12
TALADRO
DESTORNILLADOR ELEC
ITEM
CESANTIAS
INTERESES
PRIMA
VACACIONES
CCF
PENSION
DOTACION
ARL
MATERIAL
MADERA
TELA
REMUNERACION
MENSUAL
REMUNERACION
ANUAL
800000
800000
9600000
9600000
19200000
N 7 PRESTACIONES SOCIALES
VALOR
8.33%
1.0%
8.33%
4.17%
4.0%
12.0%
1.12%
1.05%
40%
N8.1 COSTO DE MATERIALES DIRECTOS (AO 2016)
MEDIDA
CANTIDAD
metro
6800
metro
9000
ESPUMA
DISEO
HILO
RESORTES
ADORNOS
metro
sofa
tubos
sofa
sofa
12000
3435
3435
34350
3435
MATERIAL
PEGANTE
PUNTILLAS
TORNILLOS
LACA ANTICORROSIVA
PINTURA
TAPONES
SERVICIO
ASEO
AGUA
ENERGIA
TELEFONO
MANTENIMIENTO
ARRIENDO
TOTAL
COSTO ACTIVO
$
$
$
$
$
$
$
$
$
$
549,900
607,400
3,522,000
2,361,000
2,390,000
2,810,000
1,066,000
1,638,000
750,000
245,000
VIDA UTIL
10
10
10
10
10
10
10
10
10
10
HERRAMIENTAS
TOTAL ACTIVOS DE PRODUCCION
5,385,000
COSTO ACTIVO
ESCRITORIO GERENCIAL
$
ESCRITORIO SECRETARIA
$
ARCHIVADOR
$
EXTINTOR
$
VITRINA
$
COMPUTADOR
$
TOTAL ACTIVOS DE ADMINISTRACION
VIDA UTIL
680,000
390,000
250,000
120,000
150,000
3,000,000
10
10
10
10
10
5
CARGO ADMINISTRACION
GERENTE GENERAL
ADMINISTRADOR
CONTADOR (HONORARIOS)
SECRETARIA
OFICIOS VARIOS
SUBTOTAL
REMUNERACION
MENSUAL
$
1,500,000
$
1,000,000
$
420,000
$
820,000
$
680,000
$
4,420,000
REMUNERACION
ANUAL
$
18,000,000
$
12,000,000
$
5,040,000
$
9,840,000
$
8,160,000
$
53,040,000
UNIDAD DE
MEDIDA
MES
MES
MES
MES
MES
CANTIDAD
12
12
12
12
12
COSTO DEL
ACTIVO
GASTOS PREOPERATIVOS
4,870,000
AMORTIZACION
ACTIVO INTANGIBLE
COSTO DEL
ACTIVO
$
4,370,000
9,240,000
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
SERVICIO
PUBLICIDAD
MERCADERISTA
VENDEDOR
TRANSPORTE
CANTIDAD
12
12
12
12
SUBTOTAL
COSTO
Costo de Produccin
Mano de Obra directa
Mao de obra indirecta
Materiales directos
Materiales indirectos
Depreciacin
Servicios
Mantenimiento
Subtotal
Gastos administrativos
Sueldos y prestaciones
Otros gastos
Pre Operativos
Depreciacin
Subtotal
$
$
$
$
$
$
$
938,865,000
8,741,750
10,230,800
2,670,930 $
984,717,550
2,670,930
72,240,000
18,228,000
1,848,000
759,000
93,075,000
Gastos de Ventas
Publicidad, promocin, transportes
Sueldos y prestaciones
Depreciacin
Subtotal
19,632,000
19,632,000
TOTAL
COSTOS TOTALES
230,755,860 $
$
1,200,000
1275
230,755,860
1,969,435,100
1,544,655
670
1,969,435,100
2,200,190,960
Precio de Venta
Unidades a producir
Costo fijo
Costo variable total
Precio de venta
Unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (punto de equilibrio)
$
$
$
-$
Angela Yo
Fonseca:
Para que s
UNIDADES
que no
perdie
esta su
RUZ LTDA
2160
1440
PROMEDIO
1275
ISICAS
VALOR UNI.
V/R TOTAL
$
1,000,000 $
1,000,000
$
25,000 $
250,000
$
55,000 $
440,000
$
150,000 $
900,000
$
250,000 $
1,000,000
$
120,000 $
600,000
$
45,000 $
180,000
TOTAL
$
4,370,000
O DE PRODUCCION
VALOR TOTAL
VIDA UTIL
$
1,099,800
$
1,214,800
$
7,044,000
$
7,083,000
$
4,780,000
$
5,620,000
$
2,132,000
$
3,276,000
$
3,000,000
$
1,470,000
$
36,719,600
10
10
10
10
10
10
10
10
10
10
ENTAS
VALOR TOTAL
$
450,000
$
250,000
$
125,000
$
3,250,000
$
660,000
$
400,000
$
250,000
$
5,385,000
VIDA UTIL
5
5
5
5
5
5
5
INA DE ADMINISTRACION
VALOR TOTAL
680000
390000
750000
720000
300000
6000000
8840000
VIDA UTIL
10
10
10
10
10
5
ANGIBLES
TOTAL
$
$
$
$
$
$
$
$
VALOR
450,000
700,000
1,100,000
300,000
700,000
1,500,000
120,000
4,870,000
RA
PRESTACIONES
SOCIALES
PRIMER AO
3840000 $
13,440,000.00
3840000 $
13,440,000.00
7680000 $ 26,880,000.00
OS (AO 2016)
COSTO UNI
COSTO TOTAL
$
12,000 $
81,600,000
$
8,000 $
72,000,000
$
$
$
$
$
60,000
5,000
500
1,200
1,500
$
$
$
$
$
$
720,000,000
17,175,000
1,717,500
41,220,000
5,152,500
938,865,000
947,606,750
O 2016
C UNITARIO
COSTO TOTAL
$
60,000 $
720,000
$
2,400 $
576,000
$
160 $
3,360,000
$
80,000 $
960,000
$
500,000 $
3,000,000
$
2,000,000 $
24,000,000
TOTAL
$
32,616,000
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
24,500
$
$
$
$
$
$
$
$
$
$
2
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
24,500
$
$
$
$
$
$
$
$
$
$
3
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
24,500
$
$
$
$
$
$
$
$
$
$
4
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
24,500
$
$
1,077,000
2,670,930
$
$
1,077,000 $
2,670,930 $
1,077,000 $
2,670,930 $
1,077,000
2,670,930
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
$
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
AO 1
25,200,000
16,800,000
5,040,000
13,776,000
11,424,000
72,240,000
$
$
$
$
$
$
$
3
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
$
4
68,000
39,000
25,000
12,000
15,000
600,000
759,000
DMINISTRATIVO
PRESTACIONES
SOCIALES
$
7,200,000
$
4,800,000
0
$
3,936,000
$
3,264,000
$
19,200,000
TRATIVOS
COSTO MENSUAL
$
1,200,000
$
25,000
$
245,000.00
$
14,000
$
35,000
$
1,519,000
TOTAL AO 1
$
14,400,000
$
300,000
$
2,940,000
$
168,000
$
420,000
$
18,228,000
974,000
974,000 $
974,000
974,000
974,000
974,000
### $
974,000
1
$
874,000
874,000 $
874,000
874,000
1,848,000
1,848,000 $
874,000
874,000
### $
874,000
1,848,000
DE OPERACIN)
COSTO MENSUAL
$
180,000 $
$
700,000 $
$
700,000 $
$
56,000 $
$
1,636,000
AO 1
2,160,000
8,400,000
8,400,000
672,000
19,632,000
1,848,000
PUNTO DE EQUILIBRIO
COSTO TOTAL
INGRESO TOTAL
$
230,755,860
0
$
694,152,354 $
360,000,000
$ 1,157,548,848 $
720,000,000
$ 1,620,945,342 $
1,080,000,000
$ 2,084,341,836
$
Angela Yolima 1,440,000,000
Camargo Fonseca:
Este valor no
ser negativo, quiere decir
$ 2,547,738,331
$ puede
1,800,000,000
que no es financieramente viable, aca estn
perdiendo dinero, verifiquen que es lo que
esta sucediendo
VALOR
RESIDUAL
$
$
$
$
$
$
$
$
$
$
5
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
24,500
$ 274,950
$ 303,700
$1,761,000
$1,180,500
$1,195,000
$1,405,000
$ 533,000
$ 819,000
$ 375,000
$ 122,500
$
$
1,077,000
2,670,930
0.00
###
VALOR
RESIDUAL
$
$
$
$
$
$
$
5
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$ 340,000
$ 195,000
$ 125,000
$
60,000
$
75,000
0.00
$ 795,000
974,000
974,000
5
$
874,000
874,000
1,848,000
INVERSIONES
TRONZADORA
MAQUINA CIRCULAR
CEPILLADORA
COMPRESOR DE AIRE
MAQUINA MULTIPLE
CIERRA DE CINTA
REGRUESADORA
TORNO DE MADERA
MAQUINA PLANA
CORTADORA DE TELA
INVERSIONES
LIJADORA
MARTILLO
TIJERAS
PULIDORA
CILCELES x 12
TALADRO
DESTORNILLADOR ELEC
INVERSIONES
ESCRITORIO GERENCIAL
ESCRITORIO SECRETARIA
ARCHIVADOR
EXTINTOR
VITRINA
COMPUTADOR
1
3
6
2
2
TOTAL
N5 INVERSION DE ACTIVOS INTANGIBLES
DETALLE DE INVERSION
ESTUDIO DE FACTIFILIDAD
LICENCIAS
GASTOS DE LEGALIZACION
MONTAJE Y PUESTA EN MARCHA
CAPACITACION DE PERSONAL
PATENTES
IMPREVISTOS
TOTAL GASTOS PREOPERATIVOS
N 6 COSTO MANO DE OBRA
OPERARIO
OPERARIO DE MAQUINARIA
OPERARIO CONFECCIN
SUBTOTAL
REMUNERACION MENSUAL
$
800,000
$
800,000
N 7 PRESTACIONES SOCIALES
ITEM
CESANTIAS
INTERESES
PRIMA
VACACIONES
SALUD
CCF
PENSION
DOTACION
ARL
VALOR
8.33%
1.0%
8.33%
4.17%
12.50%
4.0%
12.0%
1.12%
1.05%
52%
TOTAL
MEDIDA
metro
metro
metro
DISEO
HILO
RESORTES
ADORNOS
por sofa
tubos
por sofa
por sofa
SUBTOTAL MAT. DIRECTOS
N8.2 COSTO DE MATERIALES INDIRECTOS (AO 2016)
MATERIAL
PEGANTE
PUNTILLAS
TORNILLOS
LACA ANTICORROSIVA
PINTURA
TAPONES
MEDIDA
litro
por sofa
por sofa
litro
litro
por sofa
SUBTOTAL MAT. INDIRECTOS
TOTAL
N 9 COSTO DE SERVICIO AO 2016
SERVICIO
ASEO
AGUA
ENERGIA
TELEFONO
MANTENIMIENTO
ARRIENDO
MEDIDA
CARGO FIJO
MT3
Kw x hora
CARGO FIJO
BIMESTRAL
MENSUAL
TOTAL
N10 DEPRECIACIO
ACTIVO
TRONZADORA
MAQUINA CIRCULAR
CEPILLADORA
COMPRESOR DE AIRE
MAQUINA MULTIPLE
CIERRA DE CINTA
REGRUESADORA
TORNO DE MADERA
MAQUINA PLANA
COSTO ACTIVO
$
$
$
$
$
$
$
$
$
549,900
607,400
3,522,000
2,361,000
2,390,000
2,810,000
1,066,000
1,638,000
750,000
CORTADORA DE TELA
TOTAL ACTIVOS DE PRODUCCION
245,000
COSTO ACTIVO
ESCRITORIO GERENCIAL
ESCRITORIO SECRETARIA
ARCHIVADOR
EXTINTOR
VITRINA
COMPUTADOR
TOTAL ACTIVOS DE ADMINISTRACION
$
$
$
$
$
$
680,000
390,000
250,000
120,000
150,000
3,000,000
$
$
$
$
$
$
REMUNERACION MENSUAL
1,500,000
1,000,000
420,000
820,000
680,000
4,420,000
UNIDAD DE MEDIDA
MES
MES
MES
MES
N.14 AMORTIZA
ACTIVO INTANGIBLE
GASTOS PREOPERATIVOS
AMORTIZACION
ACTIVO INTANGIBLE
TOTAL A AMORTIZAR
TOTAL AMORTIZACION ANUAL
UNIDAD DE MEDIDA
MES
MES
MES
MES
PUBLICIDAD
MERCADERISTA
VENDEDOR
TRANSPORTE
SUBTOTAL
COSTO
Costo de Produccin
Mano de Obra directa
Mao de obra indirecta
Materiales directos
Materiales indirectos
Depreciacin
Servicios
Mantenimiento
Subtotal
Gastos administrativos
Sueldos y prestaciones
Otros gastos
Pre Operativos
1,593,929
1,593,929
$
$
$
78,000,000
3,828,000
1,765,000
Depreciacin
Subtotal
$
$
759,000
84,352,000
Gastos de Ventas
19,632,000
19,632,000
19,632,000
TOTAL
COSTOS TOTALES
105,577,929
Precio de venta
Unidades a producir
Costo fijo
Costo variable total
Costo variable unitario
Qo (punto de equilibrio)
1,200,000
1275
105,577,929
1,009,406,750
791,692
259
$
$
$
$
UNIDADES
0
$
$
$
$
36,719,600
8,840,000
45,559,600
$
$
$
3,955,000
4,870,000
8,825,000
54,384,600
CAPITAL DE TRABAJO
METODO DEL CICLO PRODUCTIVO
ICT=CO*COPD
$
$
AO
1,011,000,679
83,378,000
19,632,000
1,114,010,679
1,114,010,679
2,352,929.00
(791,000.00)
1,115,572,608
3,098,813
92,964,384
92,964,384
0.068
1
87,069,761
5,894,623
$
$
0
92,964,384
92,964,384
DETALLE
CAPITAL DE TRABAJO
incremento valor en la produccion
0
92,964,384
TOTAL INVERSION
92,964,384
0.0677
6,293,689
6,719,772
7,174,700
7,660,427
0
92,964,384
6.221.646+3476009(1+0,0677)^1
6.642.851+3476009(1+0,0677)^
7.092.572+3476009(1+0,0677)^3
7.572.739+3476009(1+0,0677)^4
$
$
$
$
10,690,094.44
11,899,541.03
13,258,860.84
14,787,718.28
$
$
$
$
$
3,718,575.36
10,690,094.44
11,899,541.03
13,258,860.84
14,787,718.28
0
92,964,384
92,964,384
TOTAL INVERSION
0
$
$
$
PASIVOS
corrientes por pagar
37,000,000
54,900,229
91,900,229
capital de trabajo
91,900,229
91,900,229
$
$
$
$
$
3,955,000
36,719,600
8,840,000
4,870,000
54,384,600
CAPITAL DE TRABAJO
92,964,384
$
$
$
0
(54,384,600.00)
(92,964,384.00)
(147,348,984.00)
PRESUPUESTO DE INGRESOS
#REF!
$
$
$
938,865,000
29,184,000
1,593,929
969,642,929
$
$
8,741,750
0
32,616,000
41,357,750
1,011,000,679
$
$
1
78,000,000
3,828,000
$
$
759,000
1,765,000
84,352,000
CONCEPTO
Publicidad
Transporte
TOTAL GASTOS VENTA
1
2,160,000
672,000
2,832,000
$
$
$
$
$
$
1
1,011,000,679
84,352,000
2,832,000
1098184679
0
-$54,384,600.00
-$92,964,384.00
-$147,348,984.00
FUENTES
PERIODO
DATOS
I=
P=
N=
A=
24.58%
-25,000,000
5
$9,216,222.90
CUOTA
1
2
3
4
5
Deflactacin de los intereses
P=F/(1+i)^n
P=F/(1+0,0645)^1
P= Valor presente de los intereses
F= Valor a deflactar
I=Tasa de inflacin
n= Nmero de aos transcurridos con respecto a cero
$6.145.000/1,0645
$5.390.093/(1+0,0677)^2
$4.449.631/(1+0,0677)^3
$3,278,002/(1+0,0677)^4
$1,818388/(1+0,0677)^5
5,755,362
4,756,691
3,688,816
2,552,858
1,330,326
2,876,485
3,356,303
3,916,159
4,569,402
5,331,611
Aos
Intereses
Capital
1
1,530,000,000
1,114,010,679
Utilidad operacional
Menos impuestos
415,989,321
137,276,476
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
278,712,845
2,352,929
1,765,000
282,830,774
0
-192,908,584
-192,908,584
0
-54,384,600
_
-92,964,384
Valor residual
Flujo Neto de Inversin
-147,348,984
1
1,530,000,000
1,114,010,679
Utilidad operacional
Menos Gastos Financieros
415,989,321
5,755,362
Utilidad Gravable
Menos impuestos
410,233,959
135,377,206
Utilidad Neta
Ms depreciacin
Ms Amortizacin de Diferidos
274,856,753
2,352,929
1,765,000
278,974,682
0
-147,348,984
-147,348,984
0
-54,384,600
_
-92,964,384
Crdito
25,000,000
Amortizacin Crdito
Flujo Neto de inversin
-122,348,984
1
1,530,000,000
1,114,010,679
Utilidad operacional
Menos gastos financieros
415,989,321
5,755,362
Utilidad Gravable
Menos impuestos
410,233,959
135,377,206
Utilidad Neta
Ms Depreciacin
Ms Amortizacin de Diferidos
274,856,753
2,352,929
1,765,000
278,974,682
0
-122,348,984
-122,348,984
Inversin Total
Crditos para inversin en activos fijos
-147,348,984
25,000,000
Inversin Neta
Amortizacin crditos
Valor Residual
Capital de trabajo
Activos fijos
-122,348,984
-122,348,984
-122,348,984
VALOR UNI.
$
$
$
$
$
$
$
TOTAL
3 INVERSION DE HERRAMIENTAS
VALOR UNI
$
$
$
$
$
$
$
TOTAL
1,000,000
25,000
55,000
150,000
250,000
120,000
45,000
1,099,800
1,214,800
7,044,000
7,083,000
4,780,000
5,620,000
2,132,000
3,276,000
3,000,000
1,470,000
36,719,600
$
$
$
$
$
$
$
$
1,000,000
250,000
275,000
900,000
750,000
600,000
180,000
3,955,000
VIDA UTIL
VALOR TOTAL
90,000
50,000
25,000
650,000
132,000
80,000
50,000
V/R TOTAL
$
$
$
$
$
$
$
$
450,000
250,000
125,000
3,250,000
660,000
400,000
250,000
5,385,000
VALOR TOTAL
680,000
10
10
10
10
10
10
10
10
10
10
VIDA UTIL
5
5
5
5
5
5
5
VIDA UTIL
10
$
$
$
$
$
TOTAL
390,000
250,000
120,000
150,000
3,000,000
$
$
$
$
$
$
390,000
750,000
720,000
300,000
6,000,000
8,840,000
10
10
10
10
5
450,000
700,000
1,100,000
300,000
700,000
1,500,000
120,000
4,870,000
PRESTACIONES SOCIALES
4,992,000 $
4,992,000 $
9,984,000 $
PRIMER AO
14,592,000
14,592,000
29,184,000
S PREOPERATIVOS
N 6 COSTO MANO DE OBRA
REMUNERACION ANUAL
$
9,600,000 $
$
9,600,000 $
$
19,200,000 $
S
VALOR
8.33%
1.0%
8.33%
4.17%
12.50%
4.0%
12.0%
1.12%
1.05%
52%
COSTO TOTAL
12,000 $
81,600,000
8,000 $
72,000,000
60,000 $
720,000,000
3435
3435
34350
3435
$
$
$
$
5,000
500
1,200
1,500
MAT. DIRECTOS
25,000
50
75
30,000
15,000
200
TOTAL
$
$
$
$
$
COSTO TOTAL
$
500,000
$
1,717,500
$
2,576,250
$
750,000
$
450,000
$
2,748,000
$
8,741,750
$
C UNITARIO
12 $
240 $
21000 $
12 $
6 $
12 $
TOTAL
60,000
2,400
160
80,000
500,000
2,000,000
17,175,000
1,717,500
41,220,000
5,152,500
938,865,000
947,606,750
COSTO TOTAL
$
720,000
$
576,000
$
3,360,000
$
960,000
$
3,000,000
$
24,000,000
$
32,616,000
$
$
$
$
$
$
$
$
$
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
$
$
$
$
$
$
$
$
$
2
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
10 $
$
24,500 $
1,593,930 $
24,500
1,593,930
$
$
$
$
$
$
$
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
$
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
AO 1
27,360,000
18,240,000
5,040,000
14,956,800
12,403,200
78,000,000
$
$
$
$
$
TOTAL AO 1
300,000
2,940,000
168,000
420,000
3,828,000
$
$
$
$
$
$
REMUNERACION ANUAL
18,000,000
12,000,000
5,040,000
9,840,000
8,160,000
53,040,000
PRESTACIONES SOCIALES
$
9,360,000
$
6,240,000
0
$
5,116,800
$
4,243,200
$
24,960,000
COSTO MENSUAL
$
$
$
$
$
25,000
245,000.00
14,000
35,000
319,000
4,870,000 $
974,000 $
974,000
974,000 $
974,000
3,955,000 $
791,000 $
791,000
791,000 $
791,000
8,825,000 $
1,765,000 $
1,765,000
COSTO MENSUAL
TOS
COSTO VARIABLE
$
29,184,000
$
$
938,865,000
8,741,750
32,616,000
1,009,406,750
$
$
$
$
180,000
700,000
700,000
56,000
$
$
$
$
AO 1
2,160,000
8,400,000
8,400,000
672,000
1,636,000 $
19,632,000
$
$
1,009,406,750
1,114,984,679
INGRESO TOTAL
105,577,929
422,254,556
738,931,184
1,055,607,811
1,372,284,439
1,688,961,066
$
$
$
$
$
0
480,000,000
960,000,000
1,440,000,000
1,920,000,000
2,400,000,000
GASTOS DE PRODUCCION
MP
MOD
CIF
TOTAL
$
$
$
$
938,865,000
29,184,000
42,951,679
1,011,000,679
2
5,894,623 $
5,894,623 $
3
5,894,623
5,894,623
COPA
2015 inflacion
1
5,894,623 $
$
5,894,623 $
DIFERENCIA
$
$
$
$
2
5,894,623 $
3,718,575.36 $
$
9,613,198 $
3
5,894,623
3,718,575.36
1,859,287.68
11,472,486
2
6,719,772 $
3
7,174,700
4,396,405.64
5,179,769.50
6,084,160.78
7,127,291.02
2
6,719,772 $
5,179,769 $
11,899,541 $
3
7,174,700
6,084,161
13,258,861
AOS
1
$
$
$
38,850,000 $
57,645,240 $
96,495,240 $
40,792,500 $
60,527,502 $
101,320,002 $
3
42,832,125
63,553,878
106,386,003
96,495,240 $
101,320,002 $
106,386,003
4,595,011 $
4,824,762 $
5,066,000
(4,595,011.45) $
(4,595,011.45) $
2
(4,595,011.45) $
(4,595,011.45) $
3
(4,595,011.45)
(4,595,011.45)
#REF!
#REF!
#REF!
1002426160.5
31159756.8
1701837.9933
1002426160.5
31159756.8
1701837.9933
1002426160.5
31159756.8
1701837.9933
1035287755.2933
1035287755.2933
1035287755.2933
9333566.475
0
34824103.2
9333566.475
0
34824103.2
9333566.475
0
34824103.2
44157669.675
44157669.675
44157669.675
1079445424.9683
1079445424.9683
1079445424.9683
3
78,000,000 $
3,828,000 $
4
78,000,000
3,828,000
$
$
759,000 $
1,765,000 $
759,000 $
1,765,000 $
759,000
1,765,000
84,352,000 $
84,352,000 $
84,352,000
O DE GASTOS DE VENTAS
AOS
$
$
$
2
2,160,000 $
672,000 $
2,832,000 $
3
2,160,000 $
672,000 $
2,832,000 $
4
2,160,000
672,000
2,832,000
3
1079445424.9683
84,352,000 $
2,832,000 $
1166629424.9683
4
1079445424.9683
84,352,000
2,832,000
1166629424.9683
-$5,894,622.83
-$5,894,622.83
-$5,894,622.83
-$5,894,622.83
-$5,894,622.83
-$5,894,622.83
-$4,870,000.00
-$3,955,000.00
-$92,964,384.00
-$5,894,622.83
-$5,894,622.83
-$192,908,584.00
-$5,894,622.83
-$5,894,622.83
E INVERSIONES DE FINANCIAMIENTO
AOS
0
-$36,719,600.00
-$8,840,000.00
-$45,559,600.00
AOS
INTERESES
ABONO CAPITAL
$25,000,000.00
$6,145,000.00
$5,390,093.41
$4,449,630.78
$3,278,002.44
$1,818,387.85
$3,071,222.90
$3,826,129.49
$4,766,592.11
$5,938,220.46
$7,397,835.04
$21,928,777.10
$18,102,647.62
$13,336,055.50
$7,397,835.04
Ao
Ao
Ao
Ao
Ao
1
2
3
4
5
Ao
Ao
Ao
Ao
Ao
1
2
3
4
5
4
1,633,581,000
1,189,429,202
444,151,798
146,570,093
444,151,798
146,570,093
444,151,798
146,570,093
297,581,705
2,352,929
1,765,000
297,581,705
2,352,929
1,765,000
297,581,705
2,352,929
1,765,000
301,699,634
301,699,634
301,699,634
276,936,151
295,805,011
295,805,011
-5,894,623
-5,894,623
-5,894,623
-5,894,623
-5,894,623
-5,894,623
444,151,798
3,688,816
444,151,798
2,552,858
439,395,107
145,000,385
440,462,982
145,352,784
441,598,940
145,727,650
294,394,722
2,352,929
1,765,000
295,110,198
2,352,929
1,765,000
295,871,290
2,352,929
1,765,000
10,616,409
10,893,287
11,170,165
273,080,059
4,721,786
4,998,664
-5,894,623
-5,894,623
-5,894,623
-2,876,485
-3,356,303
-3,916,159
-8,771,108
-9,250,926
-9,810,781
2
1,633,581,000
1,189,429,202
3
1,633,581,000
1,189,429,202
4
1,633,581,000
1,189,429,202
444,151,798
4,756,691
444,151,798
3,916,159
444,151,798
2,552,858
439,395,107
145,000,385
440,235,640
145,277,761
441,598,940
145,727,650
294,394,722
2,352,929
1,765,000
294,957,878
2,352,929
1,765,000
295,871,290
2,352,929
1,765,000
298,512,651
299,075,807
299,989,219
A (Trminos constantes)
AOS
1
-8,771,108
278,974,682
2
-9,250,926
298,512,651
3
-9,810,781
299,075,807
270,203,574
289,261,725
289,265,026
-5,894,623
OPERACIN (AOS)
2
3
-5,894,623
-5,894,623
-5,894,623
-5,894,623
-5,894,623
-5,894,623
-2,876,485
-5,894,623
-3,356,303
-5,894,623
-3,916,159
-8,771,108
-9,250,926
-9,810,781
1,530,000,000
1,530,000,000
1,633,581,000
1,633,581,000
1,633,581,000
1,633,581,000
1,011,000,679
84,352,000
19,632,000
1,114,984,679
415,015,321
5,755,362
409,259,959
-135,055,786
274,204,173
2,352,929
1,765,000
278,322,102
1,079,445,425
84,352,000
19,632,000
1,183,429,425
450,151,575
4,756,691
445,394,884
-146,980,312
298,414,572
2,352,929
1,765,000
302,532,501
1,079,445,425
84,352,000
19,632,000
1,183,429,425
450,151,575
3,688,816
446,462,759
-147,332,711
299,130,049
2,352,929
1,765,000
303,247,978
269,550,994
293,281,575
293,437,196
VALOR
RESIDUAL
ON ANUAL
$
$
$
$
$
$
$
$
$
3
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
$
$
$
$
$
$
$
$
$
4
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
$
$
$
$
$
$
$
$
$
5
54,990
60,740
352,200
236,100
239,000
281,000
106,600
163,800
75,000
$
$
$
$
$
$
$
$
$
274,950
303,700
1,761,000
1,180,500
1,195,000
1,405,000
533,000
819,000
375,000
$
$
24,500 $
1,593,930 $
24,500 $
1,593,930 $
24,500 $
1,593,930 $
DEPRECIACION ANUAL
$
$
$
$
$
$
$
122,500
7,969,650
VALOR
RESIDUAL
3
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
$
4
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
$
5
68,000
39,000
25,000
12,000
15,000
600,000
759,000
$
$
$
$
$
$
340,000
195,000
125,000
60,000
75,000
0.00
795,000
974,000 $
974,000 $
974,000
974,000 $
974,000 $
974,000
791,000 $
791,000 $
791,000
791,000 $
791,000 $
791,000
1,765,000 $
1,765,000 $
1,765,000
GASTOS DE ADMINISTRACION
$
SUELDOS Y PRESTACIONES
SERVICIOS VARIOS
$
DEPRECIACIONES
$
AMORTIZACION DIF.
$
TOTAL
$
$
$
4
5,894,623
5,894,623
78,000,000
3,828,000
759,000
791,000
83,378,000
$
$
$
$
4
5,894,623
3,718,575.36
3,718,575.36
13,331,774
4
7,660,427
$
$
$
4
7,660,427
7,127,291
14,787,718
4
$
$
$
44,973,731
66,731,571
111,705,303
0
$
111,705,303
5,319,300
4
$
$
(4,595,011.45)
(4,595,011.45)
es
4
$
$
5
7,969,650
795,000
$
$
$
8,764,650
111,344,430
120,109,080
#REF!
1002426160.5
31159756.8
1701837.9933
1002426160.5
31159756.8
1701837.9933
1035287755.2933
1035287755.2933
9333566.475
0
34824103.2
9333566.475
0
34824103.2
44157669.675
44157669.675
1079445424.9683
1079445424.9683
$
$
5
78,000,000
3,828,000
$
$
759,000
1,765,000
84,352,000
$
$
$
$
$
5
2,160,000
672,000
2,832,000
5
1079445424.9683
84,352,000
2,832,000
1166629424.9683
-$5,894,622.83
-$5,894,622.83
-$116,542,875.32
120,109,080
$3,566,204.48
-$5,894,622.83
-$5,894,622.83
-$5,894,622.83
-$5,894,622.83
SALDO A FINAL DE AO
modalidad de crdito
VALOR CUOTA
$9,216,222.90
$9,216,222.90
$9,216,222.90
$9,216,222.90
$9,216,222.90
SALDO FINAL
$21,928,777.10
$18,102,647.62
$13,336,055.50
$7,397,835.04
$0.00
metro de
5
1,330,326
5,331,611
5
1,633,581,000
1,189,429,202
444,151,798
146,570,093
297,581,705
2,352,929
1,765,000
301,699,634
ntes)
4
-5,894,623
301,699,634
5
3,566,204
301,699,634
295,805,011
_
-5,894,623
-116,542,875
-5,894,623
-116,542,875
5
1,633,581,000
1,189,429,202
444,151,798
1,330,326
442,821,472
146,131,086
296,690,386
2,352,929
1,765,000
11,447,043
tantes)
4
-5,894,623
11,170,165
5
111,344,430
11,447,043
5,275,542
122,791,473
-5,894,623
116,542,875
120,109,080
-4,569,402
-5,331,611
-10,464,025
231,320,344
5
1,633,581,000
1,189,429,202
444,151,798
1,330,326
442,821,472
146,131,086
296,690,386
2,352,929
1,765,000
300,808,315
4
-10,464,025
299,989,219
5
231,320,344
300,808,315
289,525,194
532,128,659
-5,894,623
-5,894,623
-5,894,623
-4,569,402
0
-5,331,611
_
116,542,875
120,109,080
-10,464,025
231,320,344
1,633,581,000
1,633,581,000
1,633,581,000
1,633,581,000
1,079,445,425
84,352,000
19,632,000
1,183,429,425
450,151,575
2,552,858
447,598,717
-147,707,577
299,891,141
2,352,929
1,765,000
304,009,070
1,079,445,425
84,352,000
19,632,000
1,183,429,425
450,151,575
1,330,326
448,821,249
-148,111,012
300,710,237
2,352,929
1,765,000
11,500,661
293,545,045
242,821,005