Concepto
Avanaranto-forte 550
g.
Lina-plus 280g.
Total
Ventas
proyectadas
Precio venta
Importe
32400
21600
54000
$60.00
$55.00
$115.00
$1,944,000.00
$1,188,000.00
$3,132,000.00
Concepto
Avenaranto forte
550 g.
Lina-plus 280g.
Total
Unidades a
vender
Inv. Final
Inv. Inicial
Importe total
32400
21600
54000
3240
2160
5400
3240
2160
0
32400
21600
54000
Concepto
Avenaranto-forte 550
g.
Lina-plus
Total
Unid. Producir
Importe total
32400
21600
54000
$28.00
$27.00
55.00
$907,200.00
$583,200.00
$1,490,400.00
Concepto
Avenaranto-fort
Lina-plus
Costo por
unidad de
mp
$28.00
$27.00
Unidades a
producir
32400
21600
Inventario
final
3240
2160
Inventario
inicial
3240
2160
Total de
cantidad a
producir
32400
21600
Total
$55.00
54000
5400
5400
54000
Sueldo
mensual
$8,000.00
$8,000.00
Sueldo anual
$96,000.00
$96,000.00
Concepto
Obreros
Total
Concepto
Mano de obra
indirecta
Otros costos
Servicios basicos
Sub total
Depreciaciones
Amortizaciones
Total
Importe
$54,000.00
$613,980.00
$119,502.00
$787,482.00
$46,780.00
$47,690.00
$881,952.00
Total
$907,200.00
$583,200.00
$1,490,400.0
0
Concepto
Sueldos
Servicios bsicos
Subtotal
Depreciaciones
Amortizaciones
Total
Importe
$96,000.00
$91,340.00
$187,340.00
$103,100.00
$135.00
$ 290,575.00
Concepto
Sueldos
Sev. Bsicos
Subtotal
Depreciacion
Amortizacion
Total
Importe
$138,000.00
$71,740.00
$209,740.00
$18,190.00
$305.00
$228,235.00
Concepto
Avenaranto-forte
550g
Lina-plus 280g
Total
Cost. Mat.p.d
Man.o.d.
Cargos
indirectos
Total
Unidades
a req.
Costo
unitario
$907,200.00
$583,200.00
$1,490,400.00
$59,586.00
$36,414.00
$96,000.00
$547,418.00
$334,534.00
$881,952.00
$1,514,204.00
$954,148.00
$2,468,352.00
32400
21600
54000
$46.00
$44.00
$90.00
Concepto
Avenaranto-forte
55g.
Lina-plus 280g.
Total
Costo de
produccion
$1,514,204.0
0
$954,148.00
$2,468,352.0
0
Gastos de
venta
Gastos de
adminisstracio
n
$180,356.00
$141,664.00
$110,218.00
$86,572.00
$290,574.00
$228,236.00
Total
$1,836,224.0
0
$1,150,938.0
0
$2,987,162.0
0
Unid.
Producida
s
Costo
unitario
32400
$56.00
21600
$54.00
54000
$110.00
Concepto
Inv. Fija
Terreno
Eq. De
produccin
Mobiliario
Eq. Computo
Eq. De reparto
Subtotal
Inv. Diferida
Gast. De
instalacin
Total
Costo
adquisicion
$900,000.00
$533,500.00
$74,400.00
$51,500.00
$410,000.00
$1,969,400.00
$27,000.00
$1,996,400.00
INVENTARIO
INICIAL
Concepto
Avenaranto forte
Lina-plus
Total
Cantidad
3240
2160
5400
Costo unitario
$28.00
$27.00
$55.00
Importe
$90,720.00
$58,320.00
$149,040.00
INVENTARIO FINAL
Concepto
Avenaranto forte
Lina-plus
Total
Cantidad
3240
2160
5400
Costo unitario
$28.00
$27.00
$55.00
Importe
$90,720.00
$58,320.00
$149,040.00
Concepto
Avenaranto forte
Lina-plus
Total
Cantidad
3240
2160
5400
Cosot unitario
de
produccion
$44.00
$44.00
Importe
$$95,040.00
$95,040.00
ANEXOS
Concepto
Inv. Fija
Terreno
Equipo de
produccin
Produccin
Mobiliario y Equipo
Produccin
Admn.
Ventas
Equipo de computo
Admn.
Equipo de reparto
Ventas
Subtotal
Inv. Diferidas
Gastos de
instalacin
Produccin
Admn.
Ventas
Subtotal
Total
Importe total
% de deprec
Ao1
$900,000.00
$900,000.00
$533,500.00
$533,500.00
$74,400.00
$41,000.00
$27,400.00
$6,000.00
$51,500.00
$51,500.00
$410,000.00
$410,000.00
$1,969,400.00
8%
$42,680.00
$42,680.00
$7,440.00
$4,100.00
$2,740.00
$600.00
$15,450.00
$15,450.00
$102,500.00
$102,500.00
$1,068,070.00
27000
$18,200.00
$6,100.00
$2,700.00
$27,000.00
$1,996,400.00
10%
30%
25%
5%
5%
5%
$772.50
$985.00
$395.00
$2,152.50
$1,070,222.50
Concepto
Avenaranto
forte
Lina-plus
Total
Importe
Factor de direcc
Imp. Direcc
$1,944,000.00
$1,188,000.00
$3,132,000.00
$0.03065
$0.03065
$59,586.00
$36,414.00
$96,000.00
Cargos Indirectos
Concepto
Importe
Avenaranto $1,944,000.00
Lina-plus $1,188,000.00
Total
$3,132,000.00
Factor de direcc.
$0.28159
$0.28159
Imp. Direcc
$547,418.00
$334,534.00
$881,952.00
Gatos De Ventas
Concepto
Avenarantoforte
Lina-plus
Total
Importe
$1,944,000.0
0
$1,188,000.0
0
Factor de direcc.
Imp. Direcc.
$0.09278
$180,356.00
$0.09278
$110,218.00
$290,574.00
$ 3,132,000.00
Gastos de administracin
Concepto
Avenarantoforte
Lina-plus
Total
Importe
Factor de direcc.
Imp. Direcc.
$1,944,000.00
$1,188,000.00
$3,132,000.00
$0.07287
$0.07287
$141,663.10
$86,572.00
$228,235.10