Professional Documents
Culture Documents
Presupuestos Ventas
Units
Terreno
11
12
13
14
15
Total
$84.00
Terreno
11
12
13
14
15
Total
Presupuesto de Produccin
Units
Presupuesto de Apoyo
Presupuesto de ventas
+ Inv. Final deseado
Subtotal
- Inv. Inicial
Units required.
Presupuesto Compra de Materiales
Produccin Requerida
Units
+ Inv. Final deseado
Subtotal
- Inv. Inicial
Compras requeridas
Unit price
Costo compra
Units Required
Costo Unit Mat. Dir.
Costo Consumo Mat. Dir.
Presupuesto MOD
Costos Manufactura
$17,278,328.6788
$14,345,921.8398
$19,822,780.5400
Units
Units
367850
304900
421700
165533
211500
155900
208100
205650
Presupuesto de Apoyo
Consumo Materiales Directos
Presupuesto MOD
Presupuesto CIF
Total Costos Manufactura
+ Inv. Inic. Art. Term.
Costo Art. Disponibles
- Inv. Final. Art. Term.
Costo Art. Vendidos
Julio
$15,449,700.0000
$1,098,795.5388
$729,833.1400
$17,278,328.6788
$9,718,550.0000
$26,996,878.6788
$9,934,393.1373
$17,062,485.5415
Fijo
Comisiones (0,05%)
Viajes (0,01%)
Publicidad (0,08%)
Ctas. Incob. (0,07%)
Salarios
TOTAL
$3,400.0000
Fijo
Salarios Oficina
Salarios Ejecutivos
Impuestos Administrativos
Seguros Administracin
TOTAL
$650.0000
$2,800.0000
$250.0000
$500.0000
$4,200.0000
Julio
$30,408,000.0000
$17,062,485.5415
$13,345,514.4585
$67,256.8000
$4,200.0000
$71,456.8000
$13,274,057.6585
$3,982,217.2976
$9,291,840.3610
Julio
Agosto
77500
88000
25000
100000
71500
362000
Julio
Septiembre
54000
87500
44000
97500
77500
360500
Agosto
$6,510,000.00
$7,392,000.00
$2,100,000.00
$8,400,000.00
$6,006,000.00
$30,408,000.00
Julio
$4,536,000.00
$7,350,000.00
$3,696,000.00
$8,190,000.00
$6,510,000.00
$30,282,000.00
Agosto
362000
211500
573500
205650
367850
Julio
Septiembre
Agosto
Julio
Agosto
367850
42
$15,449,700.00
369500
208100
577600
155900
421700
Trimestre
1092000
208100
1300100
205650
1094450
421700
97515
519215
189,765
329,450
42
$13,836,900.00
Trimestre
1094450
97515
1191965
165,533
1,026,433
42
$43,110,165.00
Septiembre
304900
189765
494665
137,205
357,460
42
$15,013,320.00
Septiembre
304900
42
$12,805,800.00
203000
261500
88500
279500
259500
1092000
Septiembre
Trimestre
$6,006,000.00 $17,052,000.00
$7,224,000.00 $21,966,000.00
$1,638,000.00
$7,434,000.00
$6,888,000.00 $23,478,000.00
$9,282,000.00 $21,798,000.00
$31,038,000.00 $91,728,000.00
360500
155900
516400
211500
304900
367850
137205
505055
165,533
339,523
42
$14,259,945.00
Trimestre
71500
86000
19500
82000
110500
369500
421700
42
$17,711,400.00
Trimestre
1094450
42
$45,966,900.00
Julio
Agosto
Septiembre
367850
310833.25
3.535
1098795.539
Fijo
$600.00
$400.00
$350.00
$2,500.00
$1,000.00
$700.00
$1,500.00
$700.00
$950.00
$8,700.00
304900
257945.4
3.617
932988.5118
421700
360975.2
3.505
1265218.076
Variable
$155,416.6250
$62,166.6500
$388,541.5625
$15,541.6625
$93,249.9750
$6,216.6650
Total
$155,416.6250
$62,166.6500
$389,141.5625
$15,941.6625
$93,599.9750
$6,216.6650
$2,500.0000
$1,000.0000
$700.0000
$1,500.0000
$700.0000
$950.0000
$729,833.1400
$721,133.1400
Presupuesto Produccin
Costo Unitario
367850
304900
421700
Unit. Cost
$46.9711
$47.0512
$47.0068
Valor
$42.00
$42.00
$42.00
$42.00
Unit. Cost
$15,449,700.00
$12,805,800.00
$17,711,400.00
$6,952,386.00
Valor
$46.9711
$47.0512
$47.0068
$47.2577
$9,934,393.1373
$7,335,287.6839
$9,782,121.4854
$9,718,550.0000
Trimestre
1094450
929753.85
3.54610215
3297002.127
Agosto
$12,805,800.0000
$932,988.5118
$607,133.3280
$14,345,921.8398
$9,934,393.1373
$24,280,314.9771
$7,335,287.6839
$16,945,027.2932
Septiembre
Trimestre
$17,711,400.0000 $45,966,900.0000
$1,265,218.0760
$3,297,002.1266
$846,162.4640
$2,183,128.9320
$19,822,780.5400 $51,447,031.0586
$7,335,287.6839
$9,718,550.0000
$27,158,068.2239 $61,165,581.0586
$9,782,121.4854
$9,782,121.4854
$17,375,946.7386 $51,383,459.5732
Agosto
Variable
Total
$15,204.0000
$3,040.8000
$24,326.4000
$21,285.6000
Variable
Gasto
$15,204.0000
$3,040.8000
$24,326.4000
$21,285.6000
$3,400.0000
$67,256.8000
Comisiones (0,05%)
Viajes (0,01%)
Publicidad (0,08%)
Ctas. Incob. (0,07%)
Salarios
TOTAL
TOTAL
$0.0000
$0.0000
$0.0000
$0.0000
Agosto
$30,282,000.0000
$16,945,027.2932
$13,336,972.7068
$66,992.2000
$4,200.0000
$71,192.2000
$13,265,780.5068
$3,979,734.1520
$9,286,046.3548
$650.0000
$2,800.0000
$250.0000
$500.0000
$4,200.0000
Septiembre
Trimestre
$31,038,000.0000 $91,728,000.0000
$17,375,946.7386 $51,383,459.5732
$13,662,053.2614 $40,344,540.4268
$68,579.8000
$4,200.0000
$72,779.8000
$13,589,273.4614
$4,076,782.0384
$9,512,491.4230
$202,828.8000
$12,600.0000
$215,428.8000
$40,129,111.6268
$12,038,733.4880
$28,090,378.1388
Agosto
Gasto
MOD (0,50)
Imp. s/ nmina (0,20)
Mant. (1,25)
Calefaccin (0,05)
Ener. (0,30)
Gasolina (0,02)
Dep. Fbrica
Imp. Fbrica
Seguro Fbrica
M.I
MOI
Supervisin
TOTAL:
Fijo
Variable
Total
$128,972.7000 $128,972.7000
$51,589.0800 $51,589.0800
$600.00 $322,431.7500 $323,031.7500
$400.00 $12,897.2700 $13,297.2700
$350.00 $77,383.6200 $77,733.6200
$5,158.9080
$5,158.9080
$2,500.00
$2,500.0000
$1,000.00
$1,000.0000
$700.00
$700.0000
$1,500.00
$1,500.0000
$700.00
$700.0000
$950.00
$950.0000
$8,700.00 $598,433.3280 $607,133.3280
Septiembre
Fijo
Variable
Comisiones (0,05%)
$15,141.0000
$3,028.2000
$24,225.6000
$21,197.4000
Publicidad (0,08%)
Ctas. Incob. (0,07%)
$3,400.0000
Total
$15,141.0000
$3,028.2000
$24,225.6000
$21,197.4000
$3,400.0000
$66,992.2000
Gasto
Fijo
Comisiones (0,05%)
Viajes (0,01%)
Publicidad (0,08%)
Ctas. Incob. (0,07%)
Salarios
$3,400.0000
TOTAL
Septiembre
Gasto
MOD (0,50)
Imp. s/ nmina (0,20)
Mant. (1,25)
Calefaccin (0,05)
Ener. (0,30)
Gasolina (0,02)
Dep. Fbrica
Imp. Fbrica
Seguro Fbrica
M.I
MOI
Supervisin
TOTAL:
Fijo
$600.00
$400.00
$350.00
$2,500.00
$1,000.00
$700.00
$1,500.00
$700.00
$950.00
$8,700.00
Variable
$180,487.6000
$72,195.0400
$451,219.0000
$18,048.7600
$108,292.5600
$7,219.5040
$837,462.4640
Total
$180,487.6000
$72,195.0400
$451,819.0000
$18,448.7600
$108,642.5600
$7,219.5040
$2,500.0000
$1,000.0000
$700.0000
$1,500.0000
$700.0000
$950.0000
$846,162.4640
Variable
$15,519.0000
$3,103.8000
$24,830.4000
$21,726.6000
Total
$15,519.0000
$3,103.8000
$24,830.4000
$21,726.6000
$3,400.0000
$68,579.8000