Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ONE
60,000
70
4,200,000
TWO
40,000
100
4,000,000
TOTAL
100,000
ONE
60,000
25,000
85,000
20,000
65,000
TWO
40,000
9,000
49,000
8,000
41,000
TOTAL
100,000
34,000
134,000
28,000
106,000
ONE
TWO
8,200,000
PRESUPUESTO DE PRODUCCION
VENTAS
+ INVENTARIO FINAL
SUBTOTAL
- INVENTARIO INICIAL
UNIDS PROD REQUERIDAS
CANTIDADES CONSUMIDAS POR UNIDAD
A
B
C
4
2
5
3
1
465,000
36,000
501,000
32,000
469,000
8
3,752,000
253,000
32,000
285,000
29,000
256,000
5
1,280,000
41,000
7,000
48,000
6,000
42,000
3
126,000
A
260,000
8
2,080,000
B
130,000
5
650,000
TOTAL
A
3,720,000
1,265,000
123,000
ONE
65,000
130,000
3
390,000
TWO
41,000
123,000
4
492,000
TOTAL
106,000
253,000
3.5
882,000
TIPO DE GASTO
HORAS MANO OBRA DIRECTA
COSTOS IND PROD X HORA US$ 2
TOTAL COSTOS INDIRECTOS PROD US$
ONE
130,000
2
260,000
19X8
TWO
123,000
2
246,000
TOTAL
253,000
2
506,000
A
469,000
8
3,752,000
32,000
8
256,000
B
256,000
5
1,280,000
29,000
5
145,000
C
42,000
3
126,000
6,000
3
18,000
ONE
UNIDADES COSTO UNIT
25,000
52.00
20,000
52.00
VALOR US$
1,300,000
1,040,000
ARTICULOS TERMINADOS
INV ARTICULOS TERMINADOS FIN DE MES
1 ENERO (INV INICIAL)
MES
ONE
TWO
ONE
2,730,000
390,000
260,000
TWO
2,378,000
492,000
246,000
TOTAL
5,108,000
882,000
506,000
3,380,000
1,040,000
4,420,000
1,300,000
3,120,000
3,116,000
608,000
3,724,000
684,000
3,040,000
6,496,000
1,648,000
8,144,000
1,984,000
6,160,000
ONE
4,200,000
3,120,000
1,080,000
420,000
660,000
270,492
389,508
TWO
4,000,000
3,040,000
960,000
400,000
560,000
229,508
330,492
TOTAL
8,200,000
6,160,000
2,040,000
820,000
1,220,000
500,000
720,000
8,200,000
8,200,000
8,950,000
SALIDAS DE CAJA:
MATERIALES DIRECTOS
MANO DE OBRA DIRECTA
COSTOS INDIRECTOS FABRICACION (menos deprec)
GASTOS DE VENTA Y ADM
5,158,000
882,000
850,000
820,000
IMPUESTOS A LA RENTA
TOTAL DESEMBOLSOS CAJA
SUPERAVIT
500,000
8,210,000
740,000
TOTAL
465,000
253,000
41,000
TOTAL
5,158,000
TWO
TOTAL
390,000
7
2,730,000
TOTAL
A
205,000
8
1,640,000
B
123,000
5
615,000
C
41,000
3
123,000
TOTAL
369,000
6
2,378,000
5,108,000
TOTAL US$
5,158,000
419,000
TWO
TOTAL
UNIDADES COSTO UNIT VALOR US$ VALOR US$
9,000
76.00
684,000
1,984,000
8,000
76.00
608,000
1,648,000
CUNIT US$
52.00
76.00
41%