Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Abarrotes Borrador Calculos
Abarrotes Borrador Calculos
GASTO
CONCEPTO
ABARROTES
PRODUCTOS
DE LIMPIEZA
PRODUCTOS
PERECEDER
OS
CARNES
FRIAS
JARCERIA
ARTICULOS
DE
PAPELERIA
FRUTAS Y
VERDURAS
FRESCAS
LACTEOS
TOTAL
AO
MES
1
$13,500. $81,000.0
00
0
AO
AO
AO
AO
2
$85,050.0
0
3
$89,302.5
0
4
$93,767.6
3
5
$98,456.0
1
$10,939.5
6
$1,500.0
0
$9,000.00
$9,450.00
$9,922.50
$10,418.6
3
$6,000.0
0
$36,000.0
0
$37,800.0
0
$39,690.0
0
$41,674.5
0
$43,758.2
3
$9,922.50
$10,418.6
3
$10,939.5
6
$10,939.5
6
$1,500.0
0
$9,000.00
$9,450.00
$1,500.0
0
$9,000.00
$9,450.00
$9,922.50
$10,418.6
3
$1,500.0
0
$9,000.00
$9,450.00
$9,922.50
$10,418.6
3
$10,939.5
6
$10,939.5
6
$1,500.0
0
$9,000.00
$9,450.00
$9,922.50
$10,418.6
3
$3,000.0
0
$18,000.0
0
$18,900.0
0
$19,845.0
0
$20,837.2
5
$21,879.1
1
$30,000.
00
$180,000.
00
$189,000.
00
$198,450.
00
$208,372.
50
$218,791.
13
COSTOS FIJOS
Pago de agua
pago de luz
renta del local
Mano de obra
Bolsa
plstico
biodegradables
Imprevistos (3%)
MES
AO 1
AO 2
$30.00
$360.00
$360.00
$250.00 $3,000.00 $3,000.00
$900.00 $10,800.0 $10,800.0
0
0
$4,666.00 $55,980.0 $55,980.0
0
0
AO 3
AO 4
AO 5
$360.00
$3,000.00
$10,800.0
0
$55,980.0
0
$360.00
$3,000.00
$10,800.0
0
$55,980.0
0
$360.00
$3,000.00
$10,800.0
0
$55,980.0
0
$42.00
$504.00
$504.00
$504.00
$504.00
$504.00
$176.61 $2,119.32 $2,119.32 $2,119.32 $2,119.32 $2,119.32
TOTAL
4.-MUEBLES O EQUIPOS.
VIDA
UTIL
(AO DEPRECIAC DEPRECIACI
MUEBLES Y EQUIPOS VALOR ($)
S)
ION ANUAL ON MENSUAL
$
VITRINA MOSTRADOR 23,310.00
10
$ 2,331.00
$ 194.25
REFRIGERADOR
$
VERTICAL
26,500.00
10
$ 2,650.00
$ 220.83
$
8,510.00
REBANADORA
10
$ 851.00
$ 70.92
BASCULA
$ 4,800.00
ELECTRONICA
10
$ 480.00
$ 40.00
TOTAL
$ 526.00
5.- VENTAS.- El promedio mensual de ventas que genera esta empresa es de
3159 productos abarrotes y el precio promedio de venta por producto es de
$14.38
COSTOS VARIABLES
ABARROTES
MES
AO 1
$13,500.
00
$81,000.
00
AO 2
AO 3
AO 4
AO 5
MES
AO 1
ABARROTES
$13,500.
00
$81,000.
00
PRODUCTOS DE
$1,500.0
$9,000.0
AO 2
$85,050.
00
$9,450.0
AO 3
AO 4
AO 5
LIMPIEZA
PRODUCTOS
PERECEDEROS
$6,000.0
0
$36,000.
00
$37,800.
00
CARNES FRIAS
$1,500.0
0
$9,000.0
0
$9,450.0
0
JARCERIA
$1,500.0
0
$9,000.0
0
$9,450.0
0
ARTICULOS DE
PAPELERIA
$1,500.0
0
$9,000.0
0
$9,450.0
0
FRUTAS Y
$1,500.0
VERDURAS FRESCAS 0
$9,000.0
0
$9,450.0
0
$3,000.0
0
$18,000.
00
$18,900.
00
$30,000
$180,00
0.00
$189,00
0.00
LACTEOS
TOTAL
$198,45
0.00
$208,37
2.50
$218,79
1.13
=$ 9.49/producto
=$ 0.74/producto
=$ 10.23/producto
= $ 32,316.57
2.-COSTOS FIJOS
2.1. COSTO FIJO MENSUAL. El costo fijo total es la sumatoria de todos los costos
fijos mensuales que tiene la empresa para el funcionamiento.
COSTOS FIJOS
Pago de agua
pago de luz
renta del local
Mano de obra
Bolsa
plstico
biodegradables
Imprevistos (3%)
TOTAL
MES
AO 1
AO 2
$30.00
$360.00
$360.00
$250.00 $3,000.00 $3,000.00
$900.00 $10,800.0 $10,800.0
0
0
$4,666.00 $55,980.0 $55,980.0
0
0
AO 3
AO 4
AO 5
$360.00
$3,000.00
$10,800.0
0
$55,980.0
0
$360.00
$3,000.00
$10,800.0
0
$55,980.0
0
$360.00
$3,000.00
$10,800.0
0
$55,980.0
0
$42.00
$504.00
$504.00
$504.00
$504.00
$504.00
$176.61 $2,119.32 $2,119.32 $2,119.32 $2,119.32 $2,119.32
$6,063.6 $72,763. $72,763. $72,763. $72,763. $72,763.
1
32
32
32
32
32
2.2. COSTO FIJO UNITARIO.- Es el costo fijo total dividido por la cantidad de
productos fabricados o servicio brindados.
Ventas mensuales =
3159 productos
Utilidad =
$ 45,426.42
- $38,316.57= $7,046.24
15.51%
MES
1
MES
3
MES
4
MES
8
MES1
0
MES
14
MES
16
MES
17
MES
18
Inicio de
operacin
PORCENTAJE DE RECUPERACION DEL APOYO FONAES
7.04 %
28.18%
14.09%
28.18%
14.09%
7.04%
1.38%
TIPO DE
OCUPACION
TRABAJADO Permanen Subordina
RES
tes
dos
REMUNERAD
X
No. de
Das laborados
Horas
personas por persona al laborada
ocupadas
ao
s al da
280
2
TRABAJADO Eventuale
RES
s
REMUNERAD
OS
Subordina
dos
JORNALEROS
TRABAJADO
RES
TRABAJADO
RES
EMPLEADOR
ES
PERMANENT
ES
EMPLEADOR
ES
EVENTUALE
S
TRABAJADO
RES POR
CUENTA
PROPIA
TRABAJADO
RES POR
COMISION O
ENCARGO
Subordina
Permanen dos sin
tes
pago
Eventuale
s
280
280
280
Subordina
dos sin
pago