Beruflich Dokumente
Kultur Dokumente
NOMBRE: ENCURTIDOS
1. CUADRO DE VENTAS MDO LOCAL (Unid)
PRODUCTO
P.U
BASE VINAGRE
4.00
BASE SALMUERA
3.50
BASE AGUA ACID.
3.00
TOTAL (Unid)
2. CUADRO DE VENTAS MDO EXTERIOR (Unid)
PRODUCTO
P.U
BASE VINAGRE
5.00
TOTAL (Unid)
3. MATERIA PRIMA DIRECTA (Kg)
PRODUCTO
CEBOLLAS
NABOS
ZANAHORIAS
COLIFLOR
AJIES
PIMIENTA
AJOS
P.U
0.30
0.10
0.10
0.15
0.05
0.05
0.10
P.U
0.10
0.05
0.05
CANT
4
1
1
9,000
7,000
4,500
2
10,000
9,000
6,500
3
12,000
12,000
9,000
20,500
25,500
33,000
1
8,000
2
8,000
3
12,000
8,000
8,000
12,000
1
5700.0
4275.0
2850.0
5700.0
570.0
570.0
285.0
2
6700.0
5025.0
3350.0
6700.0
670.0
670.0
335.0
3
9000.0
6750.0
4500.0
9000.0
900.0
900.0
450.0
3363.0
3953.0
5310.0
1
5100.0
2100.0
1350.0
2
5400.0
2700.0
1950.0
3
7200.0
3600.0
2700.0
682.5
772.5
1035.0
PAGO/MES
450.00
400.00
PAGO/AO
21,600.00
4,800.00
26,400.00
6. MANO DE OBRA INDIRECTA
PRODUCTO
CHOFER
JEFE PRODUCCION
SUPERV. DE CALIDAD
ASISTENTE GERENC
GERENTE
CANT
1
1
1
1
1
PAGO/MES
400.00
800.00
800.00
800.00
2,000.00
PAGO/AO
4,800.00
9,600.00
9,600.00
9,600.00
24,000.00
57,600.00
7. MAQUINARIA Y EQUIPOS DIRECTOS
PRODUCTO
LAVADORA
PELADORA
CUTTER
CANT
1
1
2
COEFICIENTES TECNICOS
PRODUCTO
CEBOLLAS
NABOS
ZANAHORIAS
COLIFLOR
AJIES
PIMIENTA
AJOS
VINAGRE
SAL
AGUA DESTILADA
TOTAL
2,500.00
8. MAQUINARIA Y EQUIPOS INDIRECTOS
PRODUCTO
CANT
AUTOCLAVE
1
BALANZA
3
SELLADORA
1
MESAS INOX.
3
INST. DE MEDICION
3
2,800.00
9. MOBILIARIO Y VEHICULOS
PRODUCTO
CAMIONETA
ESCRITORIOS
ESTANTES
SILLAS
NOTE BOOKS
MESA REUNION
CANT
1
5
5
10
3
1
10. SERVICIOS
PRODUCTO
AGUA
VAPOR
COMBUSTIBLE
ENERGIA
OTROS
UNID.
M3
HV
GAL
KW-H
COST. AO
302.40
360.00
360.00
216.00
0.00
1,238.40
% Estim.
MONTO
2,500.00
375.00
200.00
125.00
250.00
0.00
0.00
2,800.00
0.00
10,150.00
16,400.00
15%
8%
5%
10%
B. COSTO INDIRECTO
B.1 Ing. de Superv.
B.2 Gsts. Durante la Const.
B.3 Contratista
B.4 Contingentes
TOTAL INDIRECTOS
5,000.00
0.00
5,000.00
300.00
10,300.00
C. CAPITAL DE TRABAJO
6.07
INVERSION TOTAL
26,706.07
60
15
1
1.
2.
3.
4.
5.
4. Das de Inv. De PT
15
% PART.
30%
70%
11.50%
13. FINANCIAMIENTO
A. Condiciones del Prstamo
1. Perodo de Gracia (Aos)
2. Tiempo de Pago (Aos)
B. Servicio de la Deuda
AO
MONTO
8,012
18,694
i%
15%
10%
0
3
1
2
3
4
DEUDA
18,694
17,136
15,579
14,021
1
2
3
4
12,463
10,905
9,347
7,789
1
2
3
4
6,231
4,674
3,116
1,558
PAGO TOTAL
AMORTI.
1,558
1,558
1,558
1,558
6,231
1,558
1,558
1,558
1,558
6,231
1,558
1,558
1,558
1,558
6,231
18,694
1
28,500
2
33,500
3
45,000
36,000.00
24,500.00
13,500.00
40,000.00
31,500.00
19,500.00
48,000.00
42,000.00
27,000.00
74,000.00
91,000.00
117,000.00
40,000.00
40,000.00
60,000.00
40,000.00
2,000.00
116,000.00
40,000.00
2,000.00
133,000.00
60,000.00
3,000.00
180,000.00
TRIMES.
TOTAL AO 1
2
TOTAL AO 2
3
TOTAL AO 3
2,500.00
375.00
200.00
125.00
250.00
2,800.00
6,250.00
B. Vehiculos y Otros:
1) Mobiliario y Vehiculos
Total Moviliario y Vehiculos
10,150.00
10,150.00
INTERES
467
428
389
351
1,636
312
273
234
195
1,013
156
117
78
39
389
3,038
P.TOTAL
2,025
1,986
1,947
1,908
7,867
1,869
1,830
1,792
1,753
7,244
1,714
1,675
1,636
1,597
6,621
21,732
C. Construccin
1) Edificios
Total Edificios
0.00
0.00
D. Intangibles
1) Ing. de Superv.
2) Gsts. Durante la Const.
3) Gsts. Puesta en Marcha
4) Contingencias
Total Maquinas y Equipos
5,000.00
0.00
5,000.00
300.00
10,300.00
Clculo de Depreciacin
RUBRO
Vehculos y otros (20%)
Maquinaria (10%)
Construcciones (5%)
Depreciacion
1
2,030.00
625.00
0.00
2,655.00
2
2,030.00
625.00
0.00
2,655.00
3
2,030.00
625.00
0.00
2,655.00
Cuadro Amortizacin
RUBRO
Intangibles (33.3%)
Total Amortizacion
1
3,433.33
3,433.33
2
3,433.33
3,433.33
3
3,433.33
3,433.33
1
28,500
3,363.00
26,400.00
682.50
1,238.40
1,148.00
820.00
2,655.00
3,433.33
39,740.23
1.39
57,600.00
6,960.00
1,635.75
1,006.40
106,942.38
2
33,500
3,953.00
26,400.00
772.50
1,455.66
1,148.00
820.00
2,655.00
3,433.33
40,637.50
1.21
57,600.00
7,980.00
1,012.61
2,576.99
109,807.09
3
45,000
5,310.00
26,400.00
1,035.00
1,955.37
1,148.00
820.00
2,655.00
3,433.33
42,756.70
0.95
57,600.00
10,800.00
389.46
6,845.38
118,391.55
1
116,000.00
39,740.23
76,259.77
64,560.00
1,635.75
10,064.02
0.00
0.00
1,006.40
9,057.62
-2,000.00
7,057.62
2,117.29
4,940.33
2,000.00
6,940.33
694.03
6,246.30
749.56
2
133,000.00
40,637.50
92,362.50
65,580.00
1,012.61
25,769.90
0.00
0.00
2,576.99
23,192.91
-2,000.00
21,192.91
6,357.87
14,835.04
2,000.00
16,835.04
1,683.50
15,151.53
1,818.18
3
180,000.00
42,756.70
137,243.30
68,400.00
389.46
68,453.83
0.00
0.00
6,845.38
61,608.45
-3,000.00
58,608.45
17,582.54
41,025.92
3,000.00
44,025.92
0.00
44,025.92
5,283.11
4
2,030.00
625.00
0.00
2,655.00
5
2,030.00
625.00
0.00
2,655.00
6
625.00
0.00
625.00
Saldo anterior
UTIL. RETENIDAS (PERD.)
5,496.74
0
-8,011.82
-18,694.25
-26,706.07
-26,706.07
5,496.74
18,830.09
18,830.09
57,572.90
6,940.33
6,088.33
1,635.75
0.00
16,835.04
6,088.33
1,012.61
0.00
1,006.40
14,664.41
13,151.94
13,151.94
-13,554.13
24,942.38
20,062.64
33,214.58
6,508.51
44,025.92
6,088.33
389.46
0.00
2,576.99
8,435.00
6.07
61,521.77
44,381.73
77,596.31
50,890.24
11.5%
50,890.24
79%
77,596.31
26,706.07
2.906
-1.91
0
-8,011.82
-18,694.25
6,940.33
6,088.33
-8,011.82
-8,011.82
15.0%
75,835.01
291%
83,846.83
8,011.82
10.465
-9.47
0.00
6,231.42
16,835.04
6,088.33
1,006.40
0.00
6,231.42
19,260.08
16,747.90
16,747.90
8,736.08
30,161.19
22,806.19
39,554.09
31,542.27
44,025.92
6,088.33
2,576.99
0.00
6,231.42
8,435.00
6.07
67,363.72
44,292.74
83,846.83
75,835.01
COEFICIENTES TECNICOS
BASE VINAGREBASE SALMUERABASE AGUA ACID.
20%
20%
20%
15%
15%
15%
10%
10%
10%
20%
20%
20%
2%
2%
2%
2%
2%
2%
1%
1%
1%
30%
0%
0%
0%
30%
0%
0%
0%
30%
100%
100%
100%
7
625.00
0.00
625.00
9
625.00
0.00
625.00
10
625.00
0.00
625.00
625.00
0.00
625.00
TOTAL (Unid)
2. CUADRO DE VENTAS MDO EXTERIOR (Unid)
PRODUCTO
P.U
BASE VINAGRE
5.00
TOTAL (Unid)
3. MATERIA PRIMA DIRECTA (Kg)
PRODUCTO
CEBOLLAS
NABOS
ZANAHORIAS
COLIFLOR
AJIES
PIMIENTA
AJOS
P.U
0.30
0.10
0.10
0.15
0.05
0.05
0.10
P.U
0.10
0.05
0.05
CANT
4
1
2
8,000
6,000
4,000
9,000
8,000
6,000
3
10,000
10,000
8,000
18,000
23,000
28,000
4,000
6,000
8,000
4,000
6,000
8,000
1
4400.0
3300.0
2200.0
4400.0
440.0
440.0
220.0
2
5800.0
4350.0
2900.0
5800.0
580.0
580.0
290.0
3
7200.0
5400.0
3600.0
7200.0
720.0
720.0
360.0
2596.0
3422.0
4248.0
1
3600.0
1800.0
1200.0
2
4500.0
2400.0
1800.0
3
5400.0
3000.0
2400.0
510.0
660.0
810.0
PAGO/MES
450.00
400.00
PAGO/AO
21,600.00
4,800.00
26,400.00
6. MANO DE OBRA INDIRECTA
PRODUCTO
CHOFER
JEFE PRODUCCION
SUPERV. DE CALIDAD
ASISTENTE GERENC
GERENTE
CANT
1
1
1
1
1
PAGO/MES
400.00
800.00
800.00
1,000.00
2,000.00
PAGO/AO
4,800.00
9,600.00
9,600.00
12,000.00
24,000.00
60,000.00
7. MAQUINARIA Y EQUIPOS DIRECTOS
PRODUCTO
LAVADORA
PELADORA
CUTTER
CANT
1
1
2
COEFICIENTES TECNICOS
PRODUCTO
CEBOLLAS
NABOS
ZANAHORIAS
COLIFLOR
AJIES
PIMIENTA
AJOS
VINAGRE
SAL
AGUA DESTILADA
TOTAL
2,500.00
8. MAQUINARIA Y EQUIPOS INDIRECTOS
PRODUCTO
CANT
AUTOCLAVE
1
BALANZA
3
SELLADORA
1
MESAS INOX.
3
INST. DE MEDICION
3
2,800.00
9. MOBILIARIO Y VEHICULOS
PRODUCTO
CAMIONETA
ESCRITORIOS
ESTANTES
SILLAS
NOTE BOOKS
MESA REUNION
CANT
1
5
5
10
3
1
10. SERVICIOS
PRODUCTO
AGUA
VAPOR
COMBUSTIBLE
ENERGIA
OTROS
UNID.
M3
HV
GAL
KW-H
COST. AO
302.40
360.00
360.00
216.00
0.00
1,238.40
% Estim.
MONTO
2,500.00
375.00
200.00
125.00
250.00
0.00
0.00
2,800.00
0.00
10,150.00
16,400.00
15%
8%
5%
10%
B. COSTO INDIRECTO
B.1 Ing. de Superv.
B.2 Gsts. Durante la Const.
B.3 Contratista
B.4 Contingentes
TOTAL INDIRECTOS
5,000.00
0.00
5,000.00
300.00
10,300.00
C. CAPITAL DE TRABAJO
7.05
INVERSION TOTAL
26,707.05
60
15
1
1.
2.
3.
4.
5.
4. Das de Inv. De PT
15
i%
DEUDA
18,695
18,695
18,695
18,695
AMORTI.
1
2
3
4
1
2
3
4
18,695
16,358
14,021
11,684
1
2
3
4
9,347
7,011
4,674
2,337
PAGO TOTAL
0
0
0
0
0
2,337
2,337
2,337
2,337
9,347
2,337
2,337
2,337
2,337
9,347
18,695
1
22,000
2
29,000
3
36,000
32,000.00
21,000.00
12,000.00
36,000.00
28,000.00
18,000.00
40,000.00
35,000.00
24,000.00
65,000.00
82,000.00
99,000.00
20,000.00
30,000.00
40,000.00
20,000.00
1,000.00
86,000.00
30,000.00
1,500.00
113,500.00
40,000.00
2,000.00
141,000.00
2,500.00
375.00
200.00
125.00
250.00
2,800.00
6,250.00
B. Vehiculos y Otros:
1) Mobiliario y Vehiculos
Total Moviliario y Vehiculos
10,150.00
10,150.00
a) Aporte Personal:
b) Prstamo:
Costo de Capital
% PART.
30%
70%
11.50%
13. FINANCIAMIENTO
A. Condiciones del Prstamo
1. Perodo de Gracia (Aos)
2. Tiempo de Pago (Aos)
B. Servicio de la Deuda
AO
1
1
3
TRIMES.
TOTAL AO 1
2
TOTAL AO 2
3
TOTAL AO 3
15%
10%
INTERES
467
467
467
467
1,869
467
409
351
292
1,519
234
175
117
58
584
3,973
P.TOTAL
467
467
467
467
1,869
2,804
2,746
2,687
2,629
10,866
2,571
2,512
2,454
2,395
9,932
22,668
C. Construccin
1) Edificios
Total Edificios
0.00
0.00
D. Intangibles
1) Ing. de Superv.
2) Gsts. Durante la Const.
3) Gsts. Puesta en Marcha
4) Contingencias
Total Maquinas y Equipos
5,000.00
0.00
5,000.00
300.00
10,300.00
Clculo de Depreciacin
RUBRO
Vehculos y otros (20%)
Maquinaria (10%)
Construcciones (5%)
Depreciacion
1
2,030.00
625.00
0.00
2,655.00
2
2,030.00
625.00
0.00
2,655.00
3
2,030.00
625.00
0.00
2,655.00
Cuadro Amortizacin
RUBRO
Intangibles (33.3%)
Total Amortizacion
1
3,433.33
3,433.33
2
3,433.33
3,433.33
3
3,433.33
3,433.33
1
22,000
2,596.00
26,400.00
510.00
1,238.40
1,148.00
820.00
2,655.00
3,433.33
38,800.73
1.76
60,000.00
4,300.00
1,869.49
0.00
104,970.23
2
29,000
3,422.00
26,400.00
660.00
1,632.44
1,148.00
820.00
2,655.00
3,433.33
40,170.77
1.39
60,000.00
5,675.00
1,518.96
0.00
107,364.73
3
36,000
4,248.00
26,400.00
810.00
2,026.47
1,148.00
820.00
2,655.00
3,433.33
41,540.81
1.15
60,000.00
7,050.00
584.22
1,899.00
111,074.02
1
86,000.00
38,800.73
47,199.27
64,300.00
1,869.49
-18,970.23
-18,970.23
0.00
0.00
0.00
0.00
-18,970.23
0.00
0.00
0.00
-18,970.23
0.00
-18,970.23
0.00
2
113,500.00
40,170.77
73,329.23
65,675.00
1,518.96
6,135.27
-12,834.96
6,135.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3
141,000.00
41,540.81
99,459.19
67,050.00
584.22
31,824.98
0.00
12,834.96
1,899.00
17,091.02
-2,000.00
15,091.02
4,527.30
10,563.71
2,000.00
12,563.71
1,256.37
11,307.34
1,356.88
4
2,030.00
625.00
0.00
2,655.00
5
2,030.00
625.00
0.00
2,655.00
6
625.00
0.00
625.00
Saldo anterior
UTIL. RETENIDAS (PERD.)
-18,970.23
0
-8,012.12
-18,694.94
-26,707.05
-26,707.05
-12,834.96
-12,834.96
0.00
9,950.46
-18,970.23
6,088.33
1,869.49
0.00
0.00
6,088.33
1,518.96
6,135.27
0.00
-11,012.40
-9,876.59
-9,876.59
-36,583.64
13,742.56
11,053.96
1,177.37
-25,529.68
12,563.71
6,088.33
584.22
12,834.96
0.00
8,435.00
7.05
40,513.27
29,226.23
30,403.60
3,696.54
11.5%
3,696.54
16%
30,403.60
26,707.05
1.138
-0.14
0
-8,012.12
-18,694.94
-18,970.23
6,088.33
-8,012.12
-8,012.12
15.0%
29,497.18
80%
37,509.29
8,012.12
4.682
-3.68
0.00
0.00
0.00
6,088.33
0.00
6,135.27
9,347.47
-12,881.89
-11,201.65
-11,201.65
-19,213.76
21,571.07
16,310.83
5,109.18
-2,902.94
12,563.71
6,088.33
0.00
12,834.96
9,347.47
8,435.00
7.05
49,276.52
32,400.11
37,509.29
29,497.18
COEFICIENTES TECNICOS
BASE VINAGREBASE SALMUERABASE AGUA ACID.
20%
20%
20%
15%
15%
15%
10%
10%
10%
20%
20%
20%
2%
2%
2%
2%
2%
2%
1%
1%
1%
30%
0%
0%
0%
30%
0%
0%
0%
30%
100%
100%
100%
7
625.00
0.00
625.00
9
625.00
0.00
625.00
10
625.00
0.00
625.00
625.00
0.00
625.00