Académique Documents
Professionnel Documents
Culture Documents
GUÍA DE PRÁCTICA – 10
Se detallan los costos de mano de obra indirecta, la cual agrupa al personal que no trabaja
de manera directa en el proceso productivo. Incluye aquellos puestos con funciones de
mantenimiento y supervisión de las operaciones.
Presupuesto de ventas.
Concepto 2018 2019 2020 2021
Agua (m3) 724.5 724.5 833.175 833.175
Harina Trigo (Kg) S/. S/. S/. S/.
193,519.00 193,519.00 193,519.00 193,519.00
Harina Quinua (Kg) S/. S/. S/. S/.
147,729.00 147,729.00 147,729.00 147,729.00
Huevos S/. 155,105 S/. 163,302 S/. 171,153 S/. 178,759
Aceite S/. 310,209 S/. 326,605 S/. 342,306 S/. 357,518
Sal S/. 40,046 S/. 42,163 S/. 44,190 S/. 46,153
TOTAL (sin IGV) S/. S/. S/. S/.
847,332.50 874,042.50 899,730.18 924,511.18
IGV S/. S/. S/. S/.
152,519.85 157,327.65 161,951.43 166,412.01
TOTAL (Inc. IGV) S/. S/. S/. S/.
999,852.35 1,031,370.15 1,061,681.61 1,090,923.19
Materiales Indirectos S/. 5,222 S/. 5,222 S/. 5,222
Mano de Obra Indirecta S/. 105,840 S/. 105,840 S/. 105,840 S/. 105,840
Gastos Generales de Producción S/. 522,432 S/. 522,432 S/. 522,432 S/. 522,432
TOTAL (sin IGV) S/. 633,495 S/. 633,495 S/. 633,495 S/. 633,495
IGV S/. 114,029 S/. 114,029 S/. 114,029 S/. 114,029
TOTAL (Inc. IGV) S/. 747,524 S/. 747,524 S/. 747,524 S/. 747,524
Mano de Obra Directa
Operarios (8) S/. 114,240 S/. 114,240 S/. 114,240 S/. 114,240
COSTO S/. 114,240 S/. 114,240 S/. 114,240 S/. 114,240
Costo Total S/. S/. S/. S/. 1,952,687
1,861,616 1,893,134 1,923,446
Elaboración propia.
Elaboración propia.
Elaboración propia.
Costos Variables
Agua S/.630.00
Harina trigo S/.393,519.00
Harina S/.147,729.00
quinua
Huevo S/.984,885.00
Aceite S/.132,498.00
Sal S/.25,427.00
TOTAL S/.1,684,688.00
COSTO S/.1.69
VARIABLE
UNITARIO
Costos Fijos
Remuneraciones 325,920
Electricidad 111,046
Agua 2,736
Alcantarillado 1,196
Telefonía e Internet 1,361
Insumos Limpieza 1,368
Insumos diversos 2,079
Mantenimiento preventivo 294,152
Gastos de Ventas 300,000
TOTAL 1,039,860
PUNTO DE EQUILIBRIO
795950.35
EN CANTIDADES
PUNTO DE EQUILIBRIO
S/.2,387,851.04
EN SOLES