Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1. Terrenos $22,000,000.00
2. Maquinarias $11,000,000.00
4. Edificaciones $800,000.00
25,210 478,990
206,483 619,449
2,784 8,351
237,951 1,126,476
INVENTARIO DE PRODUCTOS
PRODUCTO CANT. M³ COSTO TOTAL
ARENA DOBLE LAVADA 289 $875.00 $252,875.00
GRAVA SEMI TRITURADA 398 $595.00 $236,810.00
GRAVILLA SEMI TRITURADA 403 $539.00 $217,217.00
ARENON 295 $875.00 $258,125.00
GRAVA 100% TRITURADA 406 $665.00 $269,990.00
GRAVILLA 100% 405 $665.00 $269,325.00
TOTAL $1,504,342.00
COSTOS E INGRESOS
INVENTARIO DE PRODUCTOS
PRODUCTO CANT. M³ COSTO TOTAL
ARENA DOBLE LAVADA 289 $875.00 $252,875.00
GRAVA SEMI TRITURADA 398 $595.00 $236,810.00
GRAVILLA SEMI TRITURADA 403 $539.00 $217,217.00
ARENON 295 $875.00 $258,125.00
GRAVA 100% TRITURADA 406 $665.00 $269,990.00
GRAVILLA 100% 405 $665.00 $269,325.00
TOTAL $1,504,342.00
COSTOS E INGRESOS
INGRESOS
DETALLE PRECIO (RD$)
VENTAS $23,136,180.00
TOTAL INGRESOS $23,136,180.00
COSTO DE VENTA
DETALLE PRECIO (RD$)
COMPRA DE PRODUCTOS $16,967,510.00
MANO DE OBRA $360,000.00
COMBUSTIBLES $80,000.00
TOTAL COSTOS $17,407,510.00
Ingresos por ventas 1er año
COMPRAS VENTAS
CANT. M³ COSTO CANT. M³ PRECIO VENTA
4020 $3,517,500.00 3731 $1,310.00
4040 $2,403,800.00 3642 $890.00
4040 $2,177,560.00 3637 $805.00
4010 $3,508,750.00 3715 $1,310.00
4030 $2,679,950.00 3624 $995.00
4030 $2,679,950.00 3625 $995.00
TOTAL $16,967,510.00 TOTAL
or ventas 1er año
ENTAS
TOTAL VENDIDO
$4,887,610.00
$3,241,380.00
$2,927,785.00
$4,866,650.00
$3,605,880.00
$3,606,875.00
$23,136,180.00
GASTOS GENERALES Y ADMINISTRATIVOS, VENTAS Y FINANCIEROS
GASTOS COMBUSTIBLE
DESCRIPCION GAL. POR MES PPG TOTAL
GASIOL REGULAR 50 $221.60 $11,080.00
GASOLINA REGULAR 10 $274.50 $2,745.00
TOTAL MENSUAL $13,825.00
TOTAL ANNUAL $165,900.00
GASTOS MATERIAL DE OFICINA
DESCRIPCION UNIDAD CANT. PRECIO UITARIO VALOR TOTAL
HOJAS RESMA 12 $200.00 $2,400.00
LAPICEROS CAJA 12 $90.00 $1,080.00
GRAPAS CAJA 20 $75.00 $1,500.00
TINTA PARA IMPRESORA FRAZCO 16 $600.00 $9,600.00
TOTAL ANUAL $14,580.00
Estado de Resultados-Recursos Totales
Años
Partidas 1 2 3 4
Ingresos 23,136,180 23,830,265 24,545,173 25,281,529
Costos:
Costos 17,407,510 17,755,660 18,110,773 18,472,989
Depreciación 2,842,073 2,141,054 1,614,666 1,219,303
ESTADO DE RESULTADOS
Año Utilidad neta
1 $21,166.31
2 $689,314.07
3 $1,248,171.17
4 $1,727,482.33
5 $2,149,648.65
6 $2,531,566.02
7 $2,886,003.92
8 $3,222,639.81
9 $3,548,835.03
10 $3,870,216.86
Años
5 6 7 8 9 10
26,039,974 26,821,174 27,625,809 28,454,583 29,308,221 30,187,467
CAPITAL $38,800,000.00
UTILIDADES $21,166.31