Documente Academic
Documente Profesional
Documente Cultură
5.1. DETERMINACIN DE
INVERSIN
LA
DETALLE
MAQUINARIA Y HERRAMIENTAS
Horno Electrico
MUEBLES
Escritorios 2
Sillones Ejecutivos 2
Sillas 4
Archivador
2 Vitrinas
1 Panera Grande
EQUIPOS DE COMPUTACION
TOTAL
0.00
Laptops 2
Impresora 1
12000
VEHICULOS
Camioneta
MATERIA PRIMA
CHOCHOS
HUEVOS
HARINA DE CHOCHO
HARINA FLOR
LEVADURA
POLVO HORNEAR
MANTEQUILLA
MANTECA
LECHE
AZUCAR
12000
SAL
V.Unit.
20,000.00
800
250
3,354.61
Total $
20,000.00
1,600.00
500
25,000.00
40,255.32
2,000.00
89,355.32
5.1.2.2.
inversin
Estructura
de
la
Parcial
Total $
89,355.32
29.64%
212,149.74
301,505.06
70.36%
100.00%
Cuota
Inters
Capital
Amortizado
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
1,767.91
1,745.08
1,722.06
1,698.85
1,675.45
1,651.84
1,628.05
1,604.05
1,579.86
1,555.46
1,530.86
2,739.64
2,762.47
2,785.49
2,808.70
2,832.11
2,855.71
2,879.51
2,903.50
2,927.70
2,952.10
2,976.70
2,739.64
5,502.11
8,287.60
11,096.31
13,928.42
16,784.13
19,663.64
22,567.14
25,494.84
28,446.94
31,423.64
64,355.32
25,000.00
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
1,506.05
1,481.04
1,455.82
1,430.39
1,404.74
1,378.89
1,352.81
1,326.52
1,300.02
1,273.29
1,246.33
1,219.16
1,191.75
1,164.12
1,136.26
1,108.17
1,079.84
1,051.27
1,022.47
993.43
964.14
934.62
904.84
874.82
844.55
814.02
783.24
752.21
720.91
689.36
657.54
625.45
593.1
560.48
527.59
494.42
460.98
427.26
393.26
358.97
324.4
289.54
254.39
218.95
3,001.50
3,026.52
3,051.74
3,077.17
3,102.81
3,128.67
3,154.74
3,181.03
3,207.54
3,234.27
3,261.22
3,288.40
3,315.80
3,343.43
3,371.29
3,399.39
3,427.72
3,456.28
3,485.08
3,514.13
3,543.41
3,572.94
3,602.71
3,632.74
3,663.01
3,693.53
3,724.31
3,755.35
3,786.64
3,818.20
3,850.02
3,882.10
3,914.45
3,947.07
3,979.96
4,013.13
4,046.57
4,080.29
4,114.30
4,148.58
4,183.15
4,218.01
4,253.16
4,288.61
34,425.14
37,451.66
40,503.39
43,580.56
46,683.38
49,812.04
52,966.79
56,147.82
59,355.35
62,589.62
65,850.84
69,139.24
72,455.04
75,798.47
79,169.77
82,569.16
85,996.88
89,453.16
92,938.24
96,452.37
99,995.78
103,568.71
107,171.43
110,804.16
114,467.17
118,160.71
121,885.02
125,640.37
129,427.01
133,245.21
137,095.23
140,977.33
144,891.78
148,838.85
152,818.82
156,831.95
160,878.52
164,958.82
169,073.11
173,221.70
177,404.85
181,622.87
185,876.03
190,164.64
56
57
58
59
60
4,507.56
4,507.56
4,507.56
4,507.56
4,507.56
183.21
147.17
110.84
74.2
37.25
4,324.35
4,360.38
4,396.72
4,433.36
4,470.30
194,488.98
198,849.37
203,246.08
207,679.44
212,149.74
Saldo
212,149.74
209,410.10
206,647.63
203,862.14
201,053.44
198,221.33
195,365.62
192,486.11
189,582.60
186,654.90
183,702.81
180,726.11
177,724.60
174,698.09
171,646.35
168,569.18
165,466.37
162,337.70
159,182.96
156,001.93
152,794.39
149,560.12
146,298.90
143,010.50
139,694.70
136,351.27
132,979.98
129,580.59
126,152.87
122,696.59
119,211.51
115,697.38
112,153.97
108,581.03
104,978.32
101,345.58
97,682.57
93,989.04
90,264.73
86,509.38
82,722.73
78,904.53
75,054.52
71,172.42
67,257.96
63,310.89
59,330.93
55,317.80
51,271.22
47,190.93
43,076.63
38,928.05
34,744.89
30,526.88
26,273.71
21,985.11
17,660.76
13,300.38
8,903.66
4,470.30
0
CUADRO N 5.5
VOLUMEN DE PRODUCCIN PROYECTADO
Produccin
Cerveza
Total
2012
326,400
326,400
2013
362,400
362,400
2014
398,400
398,400
2012
1.062534
2013
1.106841
2014
1.152996
CUADRO N 5.6
PROYECCIN DE PRECIOS
Precios
CUADRO N 5.7
INGRESOS PROYECTADOS
Produc.
Cerveza
2012
2013
2014
346,811.10 401,119.42 459,353.99
Total
2015
434,400
434,400
2016
470,400
470,400
2015
1.201076
2016
1.251161
Total
1,992,000
1,992,000
2015
2016
Total
521,747.82 588,546.53 #########
Ap. Pat.
12.15%
1166.4
874.8
Descuentos
S.B.U
F. Reser.
Total
9.35%
800
600
1,400
66.67
50
116.67
866.67
650
1,516.67
74.8
56.1
130.9
264
264
400
300
Total
Total
2,630.40
2,038.80
4,669.20
Detalle
Valor
mens.
Total
anual
Suministros de oficina
50
600
Total ($)
50
600
Cargo
Gerente
Secretaria
Total
S.B.U
1,000.00
400
1,400.00
F. Reser.
83.33
33.33
116.66
Descuentos
Total
1,083.33
433.33
1,516.66
9.35%
93.5
37.4
130.9
XIII
1,000.00
400
Total
XIV
Vacaciones
Total
264
264
500
200
3,222.00
1,447.20
4,669.20
Detalle
Servicios bsicos
Total ($)
Valor
mens.
160
160
Total
anual
1,920.00
1,920.00
CARGO
Vendedor
S.B.U
450
Descuentos
F. Reserva
37.5
Total
487.5
9.35%
42.08
XIV
Vacaciones
Total
264
225
1,595.10
1,595.10
ELABORACIN: El Autor.
DEPRECIACIONES
Bien
Muebles
Maquinaria y herramientas
Eq. de computo
Vehculos
Total
%
10%
10%
33.30%
20%
Valor
500
110,000.00
1,600.00
20,000.00
Produccin Administracin
50
11,000.00
532.8
4,000.00
15,000.00
582.8
Total
Egresos
74.8
56.1
130.9
Valor a
Pagar
Anual
791.87 9,502.40
593.9
7,126.80
1,385.77 16,629.20
Valor a
Pagar
Ingresos
Cargo
Maestro Panadero
Maestro Pastelero
Total
S.B.U
F. Reser.
322.00
66.67
50
116.67
322.00
644
Detalle
Valor
mens.
PARCIAL
Suministros de
oficina
RESMAS DE HOJAS 2
GRAPADORA 1
PERFORADORA 1
ESFEROS 6
LAPICES 2
BORRADORES 2
CORRECTORES 2
CAJAS DE CLIC 2
CARPETAS 10
FACTURERO
74.1
7
1
1
1.5
1
0.5
1.6
0.5
50
10
Descuentos
Ingresos
Cargo
Gerente
Contador
Total
S.B.U
1,000.00
F. Reser.
83.33
1,400.00
116.66
XIII
XIV
1,000.00
264
Total
GASTO SERVICIOS BSICOS
Valor
mens.
160
160
Detalle
Servicios bsicos
Total ($)
Total
anual
1,920.00
1,920.00
inistracin
Ingresos
CARGO
S.B.U
450
Vendedor
ELABORACIN:
Autor.
F. Reserva
37.5
El
DEPRECIACIONES
Bien
%
Muebles
10%
Maquinaria y herramientas10%
Eq. de computo
33.30%
Vehculos
20%
Total
Valor
500
110,000.00
1,600.00
20,000.00
Descuentos
Total
9.35%
Otros
866.67
650
1,516.67
74.8
56.1
130.9
0
0
0
Total
Egresos
74.8
56.1
130.9
Valor a Pagar
791.87
593.9
1,385.77
Valor a
Pagar
Anual
9,502.40
7,126.80
16,629.20
Total
2,630.40
2,038.80
4,669.20
NISTROS DE OFICINA
Total anual
889.2
UELDOS GERENTE
Ingresos
Descuentos
Total
1,083.33
9.35%
93.5
1,516.66
130.9
989.83
Valor a
Pagar
Anual
11,878.00
1,385.76
16,629.20
Valor a Pagar
130.9
NISTRATIVOS
Vacaciones
Total
500
3,222.00
4,669.20
LDOS VENDEDOR
Ingresos
Descuentos
Total
487.5
9.35%
42.08
Vacaciones
Total
225
1,595.10
1,595.10
Produccin
Administracin
50
DE VENTAS
11,000.00
532.8
4,000.00
15,000.00
582.8
Valor a Pagar
445.43
Valor a
Pagar
Anual
5,345.10
Los costos y gastos diferentes a la materia prima se ajustan al 4,17% de inflacin por subida
de precios, sin tomar en cuenta intereses financieros y depreciaciones; por otra parte los
rubros que corresponden a sueldos y salarios tanto de mano de obra como administrativos y
de ventas, se basan el incremento de la serie estadstica de sueldos lo cual arroja un 9,7% de
CUADRO N 5.23
PROYECCIN DE COSTOS Y GASTOS
DETALLE
1. COSTO PRODUCTO
1.1. DIRECTO
Arriendo planta de produccin
Materia prima
Mano de Obra
Depreciacin maquinaria y herramientas
1.2. INDIRECTO
Honorarios inspecciones especializadas
2.GASTOS DE ADMINISTRACION
Suministros de oficina
Sueldos y salarios
Gastos servicios (Agua, luz, telfono)
Depreciacin mobiliario y equipos
Honorarios contabilidad
3. GASTO DE VENTAS
Publicidad y Promocin
2012
2013
2014
2015
2016
40,255.26 46,555.35 53,309.15 60,544.29 68,289.14
969.41
1,009.74
1,283.74
1,457.97
1,644.48
98,246.40 102,333.45 130,103.14 147,760.80 166,662.42
139,471.07 149,898.54 184,696.03 209,763.06 236,596.04
2012
2013
2014
2015
2016
180,795.07 193,597.27 230,992.40 258,901.31 288,843.76
178,995.07 191,622.67 228,826.27 256,525.06 286,237.01
3,225.60
3,359.78
3,499.55
3,645.13
3,796.77
139,471.07 149,898.54 184,696.03 209,763.06 236,596.04
21,298.40 23,364.34 25,630.69 28,116.86 30,844.20
15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
1,800.00
1,974.60
2,166.14
2,376.25
2,606.75
1,800.00
1,974.60
2,166.14
2,376.25
2,606.75
28,001.20 30,521.18 33,279.78 36,299.93 39,606.72
600
624.96
650.96
678.04
706.24
21,298.40 23,364.34 25,630.69 28,116.86 30,844.20
1,920.00
1,999.87
2,083.07
2,169.72
2,259.98
582.8
582.8
582.8
582.8
582.8
3,600.00
3,949.20
4,332.27
4,752.50
5,213.50
33,294.30 35,234.14 37,308.48 39,528.16 41,904.93
19,200.00 19,998.72 20,830.67 21,697.22 22,599.83
10,014.30
4,080.00
19,665.52
19,665.52
10,985.69
4,249.73
16,060.76
16,060.76
12,051.30
4,426.52
12,078.53
12,078.53
13,220.27
4,610.66
7,679.31
7,679.31
14,502.64
4,802.46
2,819.44
2,819.44