Documentos de Académico
Documentos de Profesional
Documentos de Cultura
EL MUNICIPIO
38,274
PRONOSTICO DE VENTAS
VENTAS DEL AO
Ventas Zapato Colegial
Ventas Tennis Colegial
$187,700,000.00
$61,200,000.00
$126,500,000.00
Q
3830
1530
2300
CLIENTES
POTENCIALES
765.48
ABARCACI
N DEL
MERCADO
2%
Precio de Venta
$40,000.00
$55,000.00
100%
40%
60%
EMPRESA LA
VENTAS AO
Linea Zapato Colegial
Linea Zapato tenis
Cuero Metro
Tela Metro
Caucho Metro
Pegante Frasco
Carrete de Hilo
Broches 12
Cordones Par
MPD
M.P.D
M.O.D
C.I.F
COSTO ESTANDAR
EMPRESA LA ESPERANA
TOTAL
$
$
$
$
$
$
$
$
$
CANTIDAD
61,200,000.00
126,500,000.00
1530
2300
zaptos
$ 7,200
$ 1,800
$ 682
$ 5,000
$ 833
$ 60
$ 15,575
TENIS
$
$
$
$
$
$
$
$
1,600
3,200
2,400
600
4,167
833
60
12,860
Tenis
$
$
$ 15,575 $
$ 2,600
10,052.03 $
28,227.18 $
12,860.00
$ 3,380
10,030.17
26,270.17
$
$
VALOR UNITARIO
40,000.00
55,000.00
Tela Cm^2
400
INVENTARIO FINAL
91.85
92
68.95
161.5
332
76600
3830
PRESUPUESTO DE PRODUCCION
1 AO
Zapato Colegial
Zapato Tenis
1530
2300
GUARNECEDOR
Zapato Colegial
Horas por proceso
1 AO
459.0
2,600.00
1,193,400.00
Zapato Tenis
1 AO
920.0
2,600.00
2,392,000.00
SOLADOR
Zapato Colegial
Horas por proceso
1 AO
612.0
2,600.00
1,591,200.00
Zapato Tenis
1 AO
1,150.0
2,600.00
2,990,000.00
EMPACADOR
Zapato Colegial
Horas por proceso
1 AO
459.0
2,600.00
1,193,400.00
Zapato Tenis
1 AO
920.0
2,600.00
2,392,000.00
TOTAL EN EL AO
TOTAL HORAS COLEGIAL + TENIS
1 AO
$ 11,752,000.0
4,520.0
1,530.0
2,990.0
Zapato Tenis
$
$
0.4
2,600.00
1,040.00
$
$
0.5
2,600.00
1,300.00
$
$
0.4
2,600.00
1,040.00
3,380.00
624000
7488000
colegial + tenis
BRICACIN MENSUAL
$ 95,000
$ 1,000,000
$ 100,000
$ 650,000
$ 280,000
$ 367,333
$ 616,000
$ 300
DE FABRICACIN
1 AO
$ 1,140,000
$ 12,000,000
$ 1,200,000
$ 7,800,000
$ 3,360,000
$ 4,408,000
$ 7,392,000
$ 1,149,000
$ 38,449,000
Presupuesto de materiales
Cuero METRO^2
Materia Prima consumo Por Unidad *
Produccin Colegial
Materia Prima Consumo Por Unidad *
Produccin Tenis
Inventario Final
Invetario Inicial
Requerimiento de Materia Prima
Compra de Materia Prima
TELA METRO^2
Materia Prima Consumo Por Unidad *
Produccin Tenis
Inventario Final
Invetario Inicial
Requerimiento de Materia Prima
Compra de Materia Prima
Caucho METRO^2
1 AO
68.85
23
91.85
22.9625
68.8875
$14,696,000
1 AO
92
92
23
69
$7,360,000
1 AO
22.95
46
Pegante FRASCO
68.95
17.2375
51.7125
$8,274,000
1 AO
69.5
92.0
CARRIETE DE HILO
161.5
40.4
121.2
$2,423,182
1 AO
102
230
332
83
249
$8,300,000
BROCHES UNIDAD
1 AO
30600
46000
CORDONES PAR
76600
19150
57450
$3,191,667
1 AO
1530
2300
3830
957.5
2872.5
$229,800
1 AO
$14,696,000
$7,360,000
$8,274,000
$2,423,182
$8,300,000
$3,191,667
$229,800
$44,474,648
monto de cretido
tasa efectiva anual
tiempo del credito
tasa nominal anual
tasa nominal mensual
cuota fija mensual en pesos
valor a pagar durante la vigencia del credito
valor a pagar por concepto de interes
cuota capital
1
$ 35,000,000.00
2
$ 34,775,503.39
3
$ 34,544,546.14
4
$ 34,306,942.32
5
$ 34,062,500.66
6
$ 33,811,024.37
7
$ 33,552,311.02
8
$ 33,286,152.32
9
$ 33,012,334.02
10
$ 32,730,635.68
11
$ 32,440,830.53
12
$ 32,142,685.26
13
$ 31,835,959.88
14
$ 31,520,407.44
15
$ 31,195,773.93
16
$ 30,861,798.00
17
$ 30,518,210.81
18
$ 30,164,735.74
19
$ 29,801,088.24
20
$ 29,426,975.58
21
$ 29,042,096.57
22
$ 28,646,141.39
23
$ 28,238,791.27
24
$ 27,819,718.28
25
$ 27,388,585.08
26
$ 26,945,044.58
27
$ 26,488,739.71
28
$ 26,019,303.15
29
$ 25,536,356.99
30
$ 25,039,512.43
31
$ 24,528,369.51
32
$ 24,002,516.75
interes
pagomensual
$ 1,007,241.93 $ 1,231,738.54
$ 1,000,781.29 $ 1,231,738.54
$
994,134.72 $ 1,231,738.54
$
987,296.88 $ 1,231,738.54
$
980,262.26 $ 1,231,738.54
$
973,025.19 $ 1,231,738.54
$
965,579.84 $ 1,231,738.54
$
957,920.24 $ 1,231,738.54
$
950,040.20 $ 1,231,738.54
$
941,933.39 $ 1,231,738.54
$
933,593.28 $ 1,231,738.54
$
925,013.15 $ 1,231,738.54
$
916,186.11 $ 1,231,738.54
$
907,105.03 $ 1,231,738.54
$
897,762.62 $ 1,231,738.54
$
888,151.34 $ 1,231,738.54
$
878,263.47 $ 1,231,738.54
$
868,091.05 $ 1,231,738.54
$
857,625.88 $ 1,231,738.54
$
846,859.53 $ 1,231,738.54
$
835,783.36 $ 1,231,738.54
$
824,388.42 $ 1,231,738.54
$
812,665.56 $ 1,231,738.54
$
800,605.34 $ 1,231,738.54
$
788,198.04 $ 1,231,738.54
$
775,433.68 $ 1,231,738.54
$
762,301.98 $ 1,231,738.54
$
748,792.38 $ 1,231,738.54
$
734,893.99 $ 1,231,738.54
$
720,595.62 $ 1,231,738.54
$
705,885.78 $ 1,231,738.54
$
690,752.61 $ 1,231,738.54
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
23,461,530.82
22,904,976.21
22,332,404.88
21,743,355.90
21,137,355.06
20,513,914.53
19,872,532.42
19,212,692.39
18,533,863.26
17,835,498.55
17,117,036.06
16,377,897.42
15,617,487.59
14,835,194.43
14,030,388.17
13,202,420.93
12,350,626.15
11,474,318.14
10,572,791.44
9,645,320.29
8,691,158.07
7,709,536.64
6,699,665.77
5,660,732.49
4,591,900.44
3,492,309.17
2,361,073.50
1,197,282.73
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
675,183.93
659,167.21
642,689.56
625,737.71
608,298.01
590,356.43
571,898.51
552,909.41
533,373.83
513,276.06
492,599.90
471,328.72
449,445.38
426,932.28
403,771.29
379,943.77
355,430.53
330,211.84
304,267.40
277,576.32
250,117.11
221,867.67
192,805.27
162,906.49
132,147.28
100,502.86
67,947.78
34,455.81
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
$ 1,231,738.54
total
$
$
$
35,000,000.00
40.56%
60
34.53%
2.88%
1,231,738.54
73,904,312.51
38,904,312.51
14,780,862.50
abono interes
abono capital
$
1,007,241.93 $
224,496.61
$
1,000,781.29 $
230,957.25
$
994,134.72 $
237,603.82
$
987,296.88 $
244,441.66
$
980,262.26 $
251,476.29
$
973,025.19 $
258,713.36
$
965,579.84 $
266,158.70
$
957,920.24 $
273,818.30
$
950,040.20 $
281,698.34
$
941,933.39 $
289,805.15
$
933,593.28 $
298,145.26
$
925,013.15 $
306,725.39
$
916,186.11 $
315,552.44
$
907,105.03 $
324,633.51
$
897,762.62 $
333,975.93
$
888,151.34 $
343,587.20
$
878,263.47 $
353,475.07
$
868,091.05 $
363,647.49
$
857,625.88 $
374,112.67
$
846,859.53 $
384,879.01
$
835,783.36 $
395,955.19
$
824,388.42 $
407,350.12
$
812,665.56 $
419,072.98
$
800,605.34 $
431,133.21
$
788,198.04 $
443,540.50
$
775,433.68 $
456,304.86
$
762,301.98 $
469,436.56
$
748,792.38 $
482,946.17
$
734,893.99 $
496,844.56
$
720,595.62 $
511,142.92
$
705,885.78 $
525,852.76
$
690,752.61 $
540,985.93
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
675,183.93
659,167.21
642,689.56
625,737.71
608,298.01
590,356.43
571,898.51
552,909.41
533,373.83
513,276.06
492,599.90
471,328.72
449,445.38
426,932.28
403,771.29
379,943.77
355,430.53
330,211.84
304,267.40
277,576.32
250,117.11
221,867.67
192,805.27
162,906.49
132,147.28
100,502.86
67,947.78
34,455.81
38,904,312.51
$
556,554.61
$
572,571.33
$
589,048.98
$
606,000.83
$
623,440.53
$
641,382.12
$
659,840.03
$
678,829.13
$
698,364.71
$
718,462.48
$
739,138.64
$
760,409.83
$
782,293.16
$
804,806.26
$
827,967.25
$
851,794.77
$
876,308.01
$
901,526.70
$
927,471.15
$
954,162.23
$
981,621.43
$ 1,009,870.87
$ 1,038,933.28
$ 1,068,832.05
$ 1,099,591.27
$ 1,131,235.68
$ 1,163,790.76
$ 1,197,282.73
$ 35,000,000.00
PRESUPUESTO DE NOMINA
AO 2014
salud
Trabajador
GUARNECEDOR
SOLADOR
EMPACADOR
Administrador
Secretaria
total
sueldo
aux.transp total deveng
616,000
72,000
688,000
616,000
72,000
688,000
616,000
72,000
688,000
1000000
72,000
1,072,000
616000
72,000
688,000
3,464,000
360,000
3,824,000
PRESUPUESTO DE GASTOS
2014
GASTOS PERSONAL
SUELDO
AUX.TRANSP
CESANTIAS
INT.CESANTIAS
PRIMA SERV.
VACACIONES
AP.SALUD
AP.PENSION
AP.ARL
COMFAMILIAR
I.C.B.F.
SENA
TOTAL PERSONAL
GENERALES
Arrendamiento
aseo y cafeteria
PAPELERIA
TOTAL GASTOS
8.33%
1.00%
8.33%
4.17%
8.50%
12.00%
0.522%
4.00%
3.00%
2.00%
41,568,000
4,320,000
3,822,470
458,880
3,822,470
1,733,386
3,533,280
4,988,160
216,985
1,662,720
1,247,040
831,360
68,204,751
13,800,000
12,000,000
1,200,000
1,800,000
82,004,751
4.00%
24,640
24,640
24,640
40,000
24,640
138,560
ESTO DE NOMINA
AO 2014
pension
4.00% total deduc neto pagado
24,640
49,280
638,720
24,640
49,280
638,720
24,640
49,280
638,720
40,000
80,000
992,000
24,640
49,280
638,720
138,560
277,120
3,546,880
Descripcin
Maquina de poste para calzado
Maquina de guarnecer
Pegadora de calzado
Terminadora de calzado
Computador Portatil Hp
INVERSIONES FIJAS
Vida til (En Aos)
5
5
5
5
5
AS
$
$
$
$
$
Inversin Inicial
1,100,000.00
3,500,000.00
1,350,000.00
1,200,000.00
1,050,000.00
8,200,000.000
GASTOS OPERACIONALES
Gastos de ventas
Salario del vendedor
$ 7,664,640.00
Publicidad
$
350,000.00
Gastos de Administracin
Sueldos
$ 41,568,000.00
Papeleria
$ 1,800,000.00
Servicios pblicos
$ 4,408,000.00
Gastos legales
Constitucion
$
241,000.00
total
$ 56,031,640.00
produccion
por hora
maquina
maquina
maquina
maquina
1
2
3
4
5
3
2
2
w
maquina
maquina
maquina
maquina
Total
1
2
3
4
horas de
trabajo
diario
dias
lavorados
8
8
8
8
kw
700
1200
800
1100
capasidad
anual
290
290
290
290
horas
0.7
1.2
0.8
1.1
11600
6960
4640
4640
27840
dias
8
8
8
8
290
290
290
290
$kw/h
valor
$
500.00 $
812,000.00
$
500.00 $ 1,392,000.00
$
500.00 $
928,000.00
$
500.00 $ 1,276,000.00
$ 4,408,000.00