Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Concepto Cantidad
Terrenos 1
Construcciones y Edificios 1
Adecuaciones y Mejoras 1
Maquinaria y Equipo 1
Muebles y Enseres 1
Equipo de Transporte y C 1
Equipos de Comunicacion 1
PRONOSTICOS DE VENTAS
CIFRUT COMPANY
No Año
1 2005
2 2006
3 2007
4 2008
5 2009
6 2010
7 2011
8 2012
9 2013
10 2014
11 2015
12 2016
13 2017
14 2018
15 2019
16 2020
17 2021
18 2022
19 2023
20 2024
PRONOSTICOS DE VENTAS
CIFRUT COMPANY
Unds Vendidas Pulpa Mango
30000
31650
33391
35227
37165
39209
41365
43640
46041
48573
51244
54063
57036
60173
63483
66974
66974
69417
71861
74305
PRESUPUESTO DE COSTO
PRESUPUESTO CIF
CONCEPTO 2021 2022 2023
MANTENIMIENTO MAQUINARIA
PRODUCCION 36,000,000 37,242,000 38,526,849
SEGURO MAQUINARIA 9,000,000 9,310,500 9,631,712
SERVICIOS PUBLICOS AREA PRODUCCION 51,600,000 53,380,200 55,221,817
TOTAL 96,600,000 99,932,700 103,380,378
GASTOS ADMINISTRACION
CARGO 2021 2022 2023
AUX. ADTIVO 14,400,000 14,896,800 15,410,740
SECRETARIA 18,240,000 18,869,280 19,520,270
CONTADOR 26,400,000 27,310,800 28,253,023
AUX. CONTABLE 11,700,000 12,103,650 12,521,226
AUX. TALENTO HUMANO 13,200,000 13,655,400 14,126,511
GERENTE 65,160,000 67,408,020 69,733,597
JEFES ADMINISTRATIVO Y FINANCIERO 34,440,000 35,628,180 36,857,352
AUX. DESPACHO 32,400,000 33,517,800 34,674,164
ALMACENISTA 15,120,000 15,641,640 16,181,277
SUBTOTAL 231,060,000 239,031,570 247,278,159
GASTOS VENTAS
CARGO 2021 2022 2023
ASESORES COMERCIALES 69,600,000 72,001,200 74,485,241
JEFE VENTA Y MARKETING 30,000,000 31,035,000 32,105,708
PUBLICIDAD 12,000,000 12,414,000 12,842,283
CONTRATACION FIRMA ASESORA 60,000,000 62,070,000 64,211,415
TOTAL 171,600,000 177,520,200 183,644,647
CIFRUT COMPANY
No Año Unds Vendidas Pulpa Piña Precio
1 2005 25000
2 2006 26000
3 2007 26500
4 2008 27000
5 2009 31200
6 2010 33400
7 2011 34244
8 2012 35646
9 2013 36986
10 2014 37068
11 2015 38644
12 2016 39675
13 2017 43245
14 2018 42856
15 2019 43234
16 2020 43533 10200
17 2021 44839 10552
18 2022 46184 10916
19 2023 47570 11293
20 2024 48997 11682
024
2024
885,061,313
572,386,850
578,709,970
747,760,973
2,783,919,106
ODO 2021-2024
2024
7,971,205
2,435,646
2,491,002
12,897,853
2024
4,428,447.25
2,435,645.99
2,491,001.58
9,355,094.83
2024
13,949,608.85
2,435,645.99
2,491,001.58
18,876,256.42
2024
18,621,000.00
2,200,000.00
2,250,000.00
23,071,000.00
2024
159,424,101
55,798,435
46,498,696
261,721,233
2024
39,856,025
9,964,006
57,126,970
106,947,001
2024
15,942,410
20,193,719
29,227,752
12,953,208
14,613,876
72,139,406
38,128,931
35,870,423
16,739,531
255,809,256
2024
15,942,410
39,856,025
15,942,410
17,270,944
19,928,013
1,328,534
797,121
33,213,354
6,642,671
150,921,482
406,730,738
2024
77,054,982
33,213,354
13,285,342
66,426,709
189,980,387
Ingreso
473,136,539
504,143,542
537,182,589
572,386,850
MATERIAS PRIMAS PARA PULPA MANGO UNIDAD MEDIDA
MANGO UNIDAD
AZUCAR KG
CONSERVANTES KG
TOTAL
PRODUCCION 2021
SALARIO MENSUAL SALARIO ANUAL
1,200,000 144,000,000
2,100,000 50,400,000
3,500,000 42,000,000
236,400,000
DE FABRICACION 2021
VALOR UNITARIO VALOR ANUAL
1,500,000 36,000,000
750,000 9,000,000
4,300,000 51,600,000
96,600,000
NISTRACION 2021
VALOR MENSUAL VALOR ANUAL
1,200,000 14,400,000
1,520,000 18,240,000
2,200,000 26,400,000
975,000 11,700,000
1,100,000 13,200,000
5,430,000 65,160,000
2,870,000 34,440,000
1,350,000 32,400,000
1,260,000 15,120,000
231,060,000
VALOR ANUAL
14,400,000
36,000,000
14,400,000
15,600,000
18,000,000
1,200,000
720,000
30,000,000
6,000,000
136,320,000
ENTAS 2021
SALARIO MENSUAL SALARIO ANUAL
1,450,000 69,600,000
2,500,000 30,000,000
561,720,000
SALARIO ANUAL
12,000,000
60,000,000
72,000,000
CIFRUT COMPANY
Ingreso No Año Unds Vendidas Pulpa Nispero
1 2005 42322
2 2006 43434
3 2007 45353
4 2008 46564
5 2009 47543
6 2010 48534
7 2011 49533
8 2012 50353
9 2013 51033
10 2014 52435
11 2015 53432
12 2016 54235
13 2017 55353
14 2018 56422
15 2019 57353
16 2020 58743
490,542,107 17 2021 59651
518,561,970 18 2022 60693
547,931,336 19 2023 61736
578,709,970 20 2024 62778
MPANY
Precio Ingreso
10400
10759 641771027
11130 675514017
11514 710821406
11911 747760973