Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
1 Presupuesto de ingresos
2 Presupuesto de costos de fabricacin 3 Presupuesto de gastos de operacin 4 Presupuesto de gastos de ventas
5 Presupuesto de gastos exportaciones 6 Presupuesto de gastos administrativos 7 Presupuesto de inversin
8 Presupuesto de depreciacin
TC 3.7
Presupuesto de ingresos
Producto Wake Up!
Mercado objetivo 367899
Patrn de consumo 240
Demanda 88,295,724
Participacin inicial 1.50%
Cantidad 1 2
Wake Up! 1,324,436 1,350,925
Variacin 2%
Wake Up! Sugar Free
Variacin
Precio 1 2
Wake Up! S/. 8.50 S/. 8.63
Variacin 1.50%
Wake Up! Sugar Free
Variacin
Ingresos 1 2
Wake Up! S/. 11,257,704.81 S/. 11,655,101.79
Wake Up! Sugar Free S/. - S/. -
Presupuesto de ingresos S/. 11,257,704.81 S/. 11,655,101.79
3 4 5
S/. 8.76 S/. 8.89 S/. 9.02
1.50% 1.50% 1.50% INFLACION HOLANDA
S/. 9.00 S/. 9.14 S/. 9.27
1.50% 1.50% INFLACION HOLANDA
3 4 5
S/. 15,378,906.81 S/. 15,921,782.22 S/. 16,483,821.13
S/. 11,919,922.74 S/. 14,518,465.90 S/. 15,030,967.74
S/. 27,298,829.55 S/. 30,440,248.12 S/. 31,514,788.88
Cantidad 1 2 3 4 5
Galletas andinas 1,324,435.86 1,350,924.58 1,756,201.95 1,791,325.99 1,827,152.51
energeticas
Galletas andinas digestivas - - 1,324,435.86 1,589,323.03 1,621,109.49
Costos de fab 1 2 3 4 5
Galletas andinas S/. 3,322,678.46 S/. 3,439,969.01 S/. 4,539,039.11 S/. 4,699,267.19 S/. 4,865,151.33
energeticas
Galletas andinas digestivas - - S/. 4,278,883.03 S/. 5,211,679.52 S/. 5,395,651.81
Presupuesto de costos de S/. 3,322,678.46 S/. 3,439,969.01 S/. 8,817,922.14 S/. 9,910,946.72 S/. 10,260,803.14
fabricacin
S/. 2,588.25 S/. 30.91 S/. 2,627.07 S/. 31.37 S/. 2,666.48 S/. 31.84 S/. 2,706.48
S/. 4,440.63 S/. 25.76 S/. 4,507.23 S/. 26.14 S/. 4,574.84 S/. 26.53 S/. 4,643.47
S/. 44.41 S/. 2.58 S/. 45.07 S/. 2.61 S/. 45.75 S/. 2.65 S/. 46.43
S/. 2,283.75 S/. 15.45 S/. 2,318.01 S/. 15.69 S/. 2,352.78 S/. 15.92 S/. 2,388.07
S/. 837.38 S/. 169.99 S/. 849.94 S/. 172.54 S/. 862.68 S/. 175.12 S/. 875.62
S/. 2,537.50 S/. 0.52 S/. 2,575.56 S/. 0.52 S/. 2,614.20 S/. 0.53 S/. 2,653.41
S/. 12,731.91 S/. 12,922.88 S/. 13,116.73 S/. 13,313.48
S/. 2.55 S/. 2.58 S/. 2.62 S/. 2.66
Presupuesto de gastos de operacin
Gasto corriente 1 2 3 4 5
Mantenimiento de maquina S/. 240,000.00 S/. 264,000.00 S/. 290,400.00 S/. 319,440.00 S/. 351,384.00
Variacin 10% 10% 10% 10%
Seguridad de planta - Tercerizado S/. 420,000.00 S/. 432,600.00 S/. 445,578.00 S/. 458,945.34 S/. 472,713.70
Variacin 3% 3% 3% 3%
Limpieza S/. 145,600.00 S/. 149,968.00 S/. 154,467.04 S/. 159,101.05 S/. 163,874.08
Variacin 3% 3% 3% 3%
Control de calidad S/. 317,864.61 S/. 324,221.90 S/. 421,488.47 S/. 429,918.24 S/. 365,430.50
Lotes 265 270 351 358 365
Precio servicio 1200 1200 1200 1200 1000
Variacin 0% 0% 0% 0%
Alquiler de planta S/. 480,000.00 S/. 518,400.00 S/. 559,872.00 S/. 604,661.76 S/. 653,034.70
Variacin 8% 8% 8% 8% INEI
Seguro de Planta S/. 180,000.00 S/. 185,400.00 S/. 190,962.00 S/. 196,690.86 S/. 202,591.59
Variacin 3% 3% 3% 3% INEI
Otros / Servicios S/. 25,000.00 S/. 25,000.00 S/. 25,000.00 S/. 25,000.00 S/. 25,000.00
ST gastos corrientes S/. 1,808,464.61 S/. 1,899,589.90 S/. 2,087,767.51 S/. 2,193,757.25 S/. 2,234,028.57
Gasto de personal 1 2 3 4 5
Jefe de produccin S/. 126,000.00 S/. 126,000.00 S/. 154,000.00 S/. 154,000.00 S/. 154,000.00
Cantidad de personas 1 1 1 1 1
Sueldo S/. 9,000.00 S/. 9,000.00 S/. 11,000.00 S/. 11,000.00 S/. 11,000.00
Cantidad de sueldos 14 14 14 14 14
Supervisor S/. 70,000.00 S/. 70,000.00 S/. 77,000.00 S/. 77,000.00 S/. 77,000.00
Cantidad de personas 1 1 1 1 1
Sueldo S/. 5,000.00 S/. 5,000.00 S/. 5,500.00 S/. 5,500.00 S/. 5,500.00
Cantidad de sueldos 14 14 14 14 14
Operarios S/. 560,000.00 S/. 560,000.00 S/. 616,000.00 S/. 616,000.00 S/. 616,000.00
Cantidad de personas 20 20 20 20 20
Sueldo S/. 2,000.00 S/. 2,000.00 S/. 2,200.00 S/. 2,200.00 S/. 2,200.00
Cantidad de sueldos 14 14 14 14 14
Jefe de Control de Calidad S/. 126,000.00 S/. 126,000.00 S/. 154,000.00 S/. 154,000.00 S/. 154,000.00
Cantidad de personas 1 1 1 1 1
Sueldo S/. 9,000.00 S/. 9,000.00 S/. 11,000.00 S/. 11,000.00 S/. 11,000.00
Cantidad de sueldos 14 14 14 14 14
ST gastos de personal S/. 882,000.00 S/. 882,000.00 S/. 1,001,000.00 S/. 1,001,000.00 S/. 1,001,000.00
Gastos de operacin 1 2 3 4 5
Gasto corriente S/. 1,808,464.61 S/. 1,899,589.90 S/. 2,087,767.51 S/. 2,193,757.25 S/. 2,234,028.57
Gastos de personal S/. 882,000.00 S/. 882,000.00 S/. 1,001,000.00 S/. 1,001,000.00 S/. 1,001,000.00
Presupuesto de gastos de operacin S/. 2,690,464.61 S/. 2,781,589.90 S/. 3,088,767.51 S/. 3,194,757.25 S/. 3,235,028.57
Gastos de personal 1 2 3 4 5
Asistente de Marketing y Publicidad 35,000.00 35,000.00 42,000.00 42,000.00 70,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 2,500.00 2,500.00 3,000.00 3,000.00 3,000.00
Cantidad de sueldos 14 14 14 14 14
Gastos de personal 1 2 3 4 5
Asistente de Compras y Ventas 35,000.00 35,000.00 42,000.00 42,000.00 70,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 2,500.00 2,500.00 3,000.00 3,000.00 3,000.00
Cantidad de sueldos 14 14 14 14 14
Gastos de venta 1 2 3 4 5
Gasto corriente 1,392,153.59 1,159,287.01 2,261,967.94 2,163,722.16 2,230,879.23
Gastos de personal 35,000.00 35,000.00 42,000.00 42,000.00 70,000.00
Presupuesto de gastos de venta 1,427,153.59 1,194,287.01 2,303,967.94 2,205,722.16 2,300,879.23
Cantidad latas 1 2 3 4 5
Wake Up! 1324436 1350925 1756202 1791326 1827153
Wake Up! Sugar Free 0 0 1324436 1589323 1621109
Cajas 1 2 3 4 5
Wake Up! 11037 11258 14635 14928 15226
Wake Up! Sugar Free 0 0 11037 13244 13509
Cantidad de contenedores 12 12 24 24 24
Gastos corrientes 1 2 3 4 5
Cajas 13,244 14,050 18,995 19,956 20,966
Precio 1.20 1.25 1.30 1.34 1.38
Variacin 4.00% 4.00% 3.00% 3.00%
Operador logstico
Precio 36,000.00 37,440.00 38,937.60 40,495.10 42,114.91
Variacin 4.00% 4.00% 4.00% 4.00%
Flete del contenedor 118,800.00 123,552.00 256,988.16 267,267.69 277,958.39
Precio 9,900.00 10,296.00 10,707.84 11,136.15 11,581.60
Variacin 4.00% 4.00% 4.00% 4.00%
Costo de fabricacin 3,322,678.46 3,439,969.01 8,817,922.14 9,910,946.72 10,260,803.14
CFR 3,454,722.82 3,577,570.63 9,093,905.38 10,198,170.64 10,559,727.55
Seguro 60,457.65 62,607.49 159,143.34 178,467.99 184,795.23
% CFR 1.75% 1.75% 1.75% 1.75% 1.75%
Gastos de personal 1 2 3 4 5
Coordinador de Exportaciones 126000 126000 154000 154000 154000
Cantidad de personas 1 1 1 1 1
Sueldo 9000 9000 11000 11000 11000
Cantidad de sueldos 14 14 14 14 14
Gastos de personal 1 2 3 4 5
Asistente de Exportacin 36120 36120 42280 42280 42280
Cantidad de personas 1 1 1 1 1
Sueldo 2580 2580 3020 3020 3020
Cantidad de sueldos 14 14 14 14 14
Jefe de Almacn 126000 126000 154000 154000 154000
Cantidad de personas 1 1 1 1 1
Sueldo 9000 9000 11000 11000 11000
Cantidad de sueldos 14 14 14 14 14
Gastos de personal 1 2 3 4 5
Asistente de Almacn 36120 36120 42280 42280 42280
Cantidad de personas 1 1 1 1 1
Sueldo 2580 2580 3020 3020 3020
Cantidad de sueldos 14 14 14 14 14
Gastos de exportacin 1 2 3 4 5
Gasto corriente 228,502.01 237,649.10 474,064.18 506,187.01 525,834.55
Gasto de personal 324,240.00 324,240.00 392,560.00 392,560.00 392,560.00
Presupuesto de gastos de exporta 552,742.01 561,889.10 866,624.18 898,747.01 918,394.55
Gastos corrientes 1 2 3 4 5
Alquiler de sede central 198000 213840 230947.2 249422.976 269376.81408
Variaci 8% 8% 8% 8% INEI
Servicio n 75600 81648 88179.84 95234.2272 102852.965376
8% 8% 8% 8% INEI
Vigilancia Tercerizado 10000 10300 10609 10927.27 11255.0881
3% 3% 3% 3%
Gastos de personal 1 2 3 4 5
Gerente General 560,000.00 560,000.00 630,000.00 630,000.00 630,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 40,000.00 40,000.00 45,000.00 45,000.00 45,000.00
Cantidad de sueldos 14 14 14 14 14
Contador 168,000.00 168,000.00 210,000.00 210,000.00 210,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 12,000.00 12,000.00 15,000.00 15,000.00 15,000.00
Cantidad de sueldos 14 14 14 14 14
Gerente Produccin 420,000.00 420,000.00 490,000.00 490,000.00 490,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 30,000.00 30,000.00 35,000.00 35,000.00 35,000.00
Cantidad de sueldos 14 14 14 14 14
Gerente Administracin 420,000.00 420,000.00 490,000.00 490,000.00 490,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 30,000.00 30,000.00 35,000.00 35,000.00 35,000.00
Cantidad de sueldos 14 14 14 14 14
Gerente Comercial 420,000.00 420,000.00 490,000.00 490,000.00 490,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 30,000.00 30,000.00 35,000.00 35,000.00 35,000.00
Cantidad de sueldos 14 14 14 14 14
Gerente Logstica 420,000.00 420,000.00 490,000.00 490,000.00 490,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 30,000.00 30,000.00 35,000.00 35,000.00 35,000.00
Cantidad de sueldos 14 14 14 14 14
Administrador 280,000.00 280,000.00 350,000.00 350,000.00 350,000.00
Cantidad de personas 1 1 1 1 1
Sueldo 20,000.00 20,000.00 25,000.00 25,000.00 25,000.00
Cantidad de sueldos 14 14 14 14 14
Asistente de Administrador 35,000.00 35,000.00 39,200.00 39,200.00 39,200.00
Cantidad de personas 1 1 1 1 1
Sueldo 2,500.00 2,500.00 2,800.00 2,800.00 2,800.00
Cantidad de sueldos 14 14 14 14 14
Asistente de Contador 35,000.00 35,000.00 39,200.00 39,200.00 39,200.00
Cantidad de personas 1 1 1 1 1
Sueldo 2,500.00 2,500.00 2,800.00 2,800.00 2,800.00
Cantidad de sueldos 14 14 14 14 14
Gastos de administracin 1 2 3 4 5
Gasto corriente 283,600.00 305,788.00 329,736.04 355,584.47 383,484.87
Gasto de personal 2,758,000.00 2,758,000.00 3,228,400.00 3,228,400.00 3,228,400.00
Presupuesto de gastos de 3,041,600.00 3,063,788.00 3,558,136.04 3,583,984.47 3,611,884.87
administracin
Presupuesto de depreciacin
Activos V.I. % depreciacin 1 2 3 4 5 Dep.Acum V.R (VI-DA)
Maquinaria y mobiliario 119,100.00 10% 11,910.00 11,910.00 11,910.00 11,910.00 11,910.00 59,550.00 59,550.00
Equipos de cmputo 9,700.00 25% 2,425.00 2,425.00 2,425.00 2,425.00 9,700.00 -
Maquinaria y mobiliario 59,550.00 10% 5,955.00 5,955.00 5,955.00 17,865.00 41,685.00
Equipos de cmputo 7,000.00 25% 1,750.00 1,750.00 1,750.00 5,250.00 1,750.00
14,335.00 14,335.00 22,040.00 22,040.00 19,615.00 102,985.00
Flujo de Caja
0 1 2 3 4 5
Flujo de inversiones -S/. -5,646,119.33 0 -66550 0 0 102985
Ingresos S/. 11,257,704.81 S/. 11,655,101.79 S/. 27,298,829.55 S/. 30,440,248.12 S/. 31,514,788.88
1,05
Costos de fabricacin 0,01 -S/. -3,322,678.46 -S/. -3,439,969.01 -S/. -8,817,922.14 - -9,910,946.72 -S/. -10,260,803.14
Gastos de operacin 2.73 -S/. -2,690,464.61 -S/. -2,781,589.90 -S/. -3,088,767.51 S/.- -3,194,757.25 -S/. -3,235,028.57
Gastos de venta -S/. -1,427,153.59 -S/. -1,194,287.01 -S/. -2,303,967.94 S/.- -2,205,722.16 -S/. -2,300,879.23
Gastos de exportacin -S/. -552,742.01 -S/. -561,889.10 -S/. -866,624.18 S/.- -898,747.01 -S/. -918,394.55
Gastos de administracin -S/. -3,041,600.00 -S/. -3,063,788.00 -S/. -3,558,136.04 S/.- -3,583,984.47 -S/. -3,611,884.87
Depreciacin -S/. -14,335.00 -S/. -14,335.00 -S/. -22,040.00 S/.- -22,040.00 -S/. -19,615.00
I. R. -62,619.34 -S/. -179,773.13 -S/. -2,592,411.52 S/.- -3,187,215.15 -S/. -3,350,455.05
Flujo operativo S/. 160,446.80 S/. 433,805.63 S/. 6,071,000.22 S/.S/. 7,458,875.35 S/. 7,837,343.46
Flujo de caja econmico -S/. -5,646,119.33 S/. 160,446.80 S/. 367,255.63 S/. 6,071,000.22 S/. 7,458,875.35 S/. 7,940,328.46
TIR 42%
VAN 419,325.54