Professional Documents
Culture Documents
La Cia FRIO SAC esta a punto de preparar el presupuesto semestral a fin de lanzar su producto estrella
la chompa trmica, or lo que se espera que se cumplan los siguientes estimados.
8) Presupuesto de CIF
Costo Variable S/. Costo Fijo S/. Total
Suministros S/. 18,000 Depreciacin S/. 9,000
MOI S/. 40,000 Tributos S/. 18,000
Energa S/. 5,400 Supervisin S/. 1,500
Mantenimiento S/. 1,200 Mantenimiento S/. 6,000
Total S/. 64,600 Total S/. 34,500 S/. 99,100
4) Presupuesto de mod
Producto Unidades Horas
Chompas 6,100 4.0
Abrigos 6.0
Total
9) Estado de Resultados
Dic Total Ventas S/. 1,050,000
S/. 405,000 S/. 13,000 (-) costo de ventas S/. -828,541
S/. 112,000 S/. 877,000 Utilidad Bruta S/. 221,459
S/. 517,000 S/. 890,000 (-) Gastos operativos S/. -32,700
Utilidad antes IR S/. 188,759
S/. 50,000 S/. 220,000 Impuesto a la Renta S/. -53,000
S/. 20,000 S/. 173,000 Utilidad S/. 135,759
S/. - S/. 50,000
S/. 70,000 S/. 443,000 Compaa FRIO S.A.C.
S/. 447,000 S/. 447,000 11) Estado de Situacin financiera al 31.12.15
Total
11,000
400
11,400
-400
11,000
Botones Total
300
67,300
67,500
-250
67,350 104,970
0.10 3
S/. 6,735 S/. 72,975
Total
S/. 400
S/. 50
S/. 30
S/. 480
Total
S/. 12,773.00
S/. 11,805
S/. 24,579
mpas Abrigos
Importe Costo Unidades Importa
S/. 2.40 S/. 2.00 5.0 S/. 10.00
S/. 0.30 S/. 0.50 0.0 S/. -
S/. 0.20 S/. 0.10 10.0 S/. 1.00
S/. 32.00 S/. 16.00 6.0 S/. 95.00
S/. 7.38 S/. 1.84 6.0 S/. 11.08
S/. 42.58 S/. 118.08
Administrac Total
S/. 1,200
S/. 2,500
S/.
S/. 3,700 S/. 32,700
S/.
S/. 478,375
S/. 54,500
S/. 80,000
S/. 141,381
S/. 754,256