Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ME QUIERO GANAR 8% DE LOS COSTOS Y GASTOS TOTALES Y LOS COSTOS FIJOS VALEN $3,000,00
BIMESTRE 1
$
$
$
$
CREDITO A 30 DIAS
920,000,000
624,948,000
572,064,000
655,200,000
655,200,000
655,200,000
1,310,400,000
2,934
150,000
440,160,000
733
110,000
80,630,000
520,790,000
104,158,000
624,948,000
BIMESTRE 2
$
$
$
$
624,948,000
572,064,000
368,000,000
312,474,000
460,000,000
312,474,000
286,032,000
680,474,000
1,058,506,000
BIMESTRE 1
$
$
$
$
$
2,934
135,000
396,090,000
733
110,000
80,630,000
476,720,000
95,344,000
572,064,000
1,956
150,000
293,400,000
489
110,000
53,790,000
347,190,000
69,438,000
416,628,000
BIMESTRE 2
$
$
$
$
$
3,912
120,000
469,440,000
978
110,000
107,580,000
577,020,000
115,404,000
692,424,000
Recaudoo de Cartera
CREDITO A 70 DIAS
416,628,000
850,000,000
416,628,000
692,424,000
510,000,000
208,314,000
BIMESTRE
BIMESTRE
BIMESTRE
BIMESTRE
BIMESTRE
2
3
4
5
6
692,424,000
692,424,000
692,424,000
692,424,000
692,424,000
-
718,314,000
BIMESTRE 1
$
$
$
$
$
$
$
152
150,000
22,800,000
1,375
110,000
151,272,000
174,072,000
34,814,400
208,886,400
BIMESTRE 2
$
$
$
$
$
$
$
152
150,000
22,800,000
1,375
110,000
151,272,000
174,072,000
34,814,400
208,886,400
Recaudoo de Cartera
CREDITO A 90 DIAS
CONTADO
41,777,280
167,109,120
41,777,280
167,109,120
174,000,000
232,000,000
20,888,640
341,109,120
413,396,800
Ventas + Iva
1,042,052,000
208,410,400
1,250,462,400
1,227,812,000
245,562,400
1,473,374,400
Ingresos Totales
1,021,583,120
2,190,216,800
1,880,989,920
Ventas Totales
Total Iva
580,000,000
41,777,280
41,777,280
54,720,000
54,720,000
54,720,000
123,120,000
INGRESOS TOTALES
680,474,000
1,776,820,000
BIMESTRE 3
$
$
$
$
3,360
135,000
453,600,000
840
110,000
92,400,000
546,000,000
109,200,000
655,200,000
BIMESTRE 4
$
$
$
$
655,200,000
3,360
135,000
453,600,000
840
110,000
92,400,000
546,000,000
109,200,000
655,200,000
BIMESTRE 5
$
$
$
$
655,200,000
3,360
135,000
453,600,000
840
110,000
92,400,000
546,000,000
109,200,000
655,200,000
BIMESTRE 6
$
$
$
$
655,200,000
6,720
135,000
907,200,000
1,680
110,000
184,800,000
1,092,000,000
218,400,000
1,310,400,000
1,310,400,000
92,000,000
286,032,000
327,600,000
327,600,000
327,600,000
705,632,000
655,200,000
BIMESTRE 3
$
$
$
$
$
3,912
120,000
469,440,000
978
110,000
107,580,000
577,020,000
115,404,000
692,424,000
692,424,000
340,000,000
208,314,000
327,600,000
327,600,000
655,200,000
BIMESTRE 4
$
$
$
$
$
3,912
120,000
469,440,000
978
110,000
107,580,000
577,020,000
115,404,000
692,424,000
692,424,000
327,600,000
655,200,000
982,800,000
BIMESTRE 5
$
$
$
$
$
3,912
120,000
469,440,000
978
110,000
107,580,000
577,020,000
115,404,000
692,424,000
692,424,000
BIMESTRE 6
$
$
$
$
$
3,912
120,000
469,440,000
978
110,000
107,580,000
577,020,000
115,404,000
692,424,000
692,424,000
346,212,000
346,212,000
346,212,000
894,526,000
692,424,000
BIMESTRE 3
$
$
$
$
$
$
$
200
150,000
30,000,000
1,800
110,000
198,000,000
228,000,000
45,600,000
273,600,000
54,720,000
218,880,000
174,000,000
20,888,640
20,888,640
346,212,000
346,212,000
692,424,000
BIMESTRE 4
$
$
$
$
$
$
$
200
150,000
30,000,000
1,800
110,000
198,000,000
228,000,000
45,600,000
273,600,000
54,720,000
218,880,000
20,888,640
27,360,000
346,212,000
346,212,000
692,424,000
BIMESTRE 5
$
$
$
$
$
$
$
200
150,000
30,000,000
1,800
110,000
198,000,000
228,000,000
45,600,000
273,600,000
54,720,000
218,880,000
27,360,000
27,360,000
BIMESTRE 6
$
$
$
$
$
$
$
450
150,000
67,500,000
4,050
110,000
445,500,000
513,000,000
102,600,000
615,600,000
123,120,000
492,480,000
27,360,000
27,360,000
434,657,280
267,128,640
273,600,000
547,200,000
1,351,020,000
270,204,000
1,621,224,000
1,351,020,000
270,204,000
1,621,224,000
1,351,020,000
270,204,000
1,621,224,000
2,182,020,000
436,404,000
2,618,424,000
2,034,815,280
1,614,752,640
1,621,224,000
2,222,424,000
1,600,158,000
1,347,624,000
1,347,624,000
1,675,224,000
TOTAL
22,668
3,104,250,000
5,666
623,260,000
4,473,012,000
4,473,012,000
TOTAL
920,000,000
624,948,000
572,064,000
655,200,000
655,200,000
655,200,000
655,200,000
CXC
655,200,000
4,737,812,000
655,200,000
TOTAL
21,516
$
2,640,600,000
5,379
591,690,000
3,878,748,000
3,878,748,000
RECAUDO TOTAL
850,000,000
416,628,000
CXC
-
692,424,000
692,424,000
692,424,000
346,212,000
-
346,212,000
692,424,000
3,678,376,000
1,062,108,000
TOTAL
1,354
$
203,100,000
12,200
1,342,044,000
1,854,172,800
370,834,560
1,483,338,240
RECUDO TOTAL
580,000,000
41,777,280
41,777,280
54,720,000
54,720,000
27,360,000
-
CXC
27,360,000
123,120,000
2,277,091,840
163,681,920
8,416,188,000
1,717,308,000
CEDULA VENTAS
Und a Vender
Precio de Venta
Ventas totales
IVA 16%
VENTAS + IVA
$
$
$
$
CEDULA DE COMPRAS
Cantidades a Vender
Inv. Final Esperado
Total Und. Necesitadas
Inv. Inicial
Total Und. A Comprar
UNID A NECESITAR PLASTICO
Total Und. A Comprar
CANTIDAD POR PAR
Total KL a necesitar
$
$
$
$
2,940
5,880
8,820
6,500
2,320
UND MED KL
TRIMESTRE 1
2,940
50,000
147,000,000
23,520,000
170,520,000
2,320
0.35
812
$
$
$
$
$
$
$
$
3,500
7,000
10,500
5,880
4,620
812
4,043
4,855
2,000
2,855
2,855
82,800
236,352,600
37,816,416
274,169,016
TRIMESTRE 2
3,500
50,000
175,000,000
28,000,000
203,000,000
4,620
0.35 $
1,617
1,617
4,375
5,992
4,043
1,950
$
$
$
$
1,950
82,800 $
161,418,600 $
25,826,976 $
187,245,576 $
TRIMESTRE 3
4,000
60,000
240,000,000
38,400,000
278,400,000
4,000
8,000
12,000
7,000
5,000
5,000
0.35
1,750
1,750
10,588
12,338
4,375
7,963
7,963
82,800
659,295,000
105,487,200
764,782,200
$
$
$
150,000,000
236,352,600
386,352,600
$
$
$
321,728,373 $
161,418,600 $
483,146,973 $
352,765,021
659,295,000
1,012,060,021
$
$
$
2,000
2,855
4,855
$
$
$
4,043 $
1,950 $
5,992 $
4,375
7,963
12,338
79,586
80,632 $
82,031
$
$
$
812
79,586
64,624,227
$
$
$
1,617 $
80,632 $
130,381,952 $
1,750
82,031
143,554,613
UND MED KL
367
183
550
600
-
$
$
$
$
74,560
-
$
$
$
39,360,000
39,360,000
2,320
0.16
367
730
365
1,095
233
862
65,600
367
65,600
5,000
0.16
790
790
395
1,185
365
820
$
$
$
$
862
74,560 $
64,245,370 $
10,279,259 $
74,524,629 $
820
74,560
61,140,691
9,782,511
70,923,202
$
$
$
15,303,168 $
64,245,370 $
79,548,538 $
26,516,179
61,140,691
87,656,870
600
600
$
4,620
0.16 $
730
233
862
1,095
365
820
1,185
72,651 $
73,972
730
72,651 $
790
73,972
TOTAL
24,046,336
53,032,358
88,670,563
183,414,310 $
Costo Unitario
COSTO DE VENTAS
COSTOS INVENTARIO INICIAL
COSTO TOTAL DE LA PRODUC
TOTAL COSTOS
UNIDADES INV INICIAL
UNIDADES PRODUCIDAS
TOTAL UNIDADES
COSTO PROMEDIO PONDERADO
38,220
$
$
165,100,000
88,670,563
253,770,563
39,700
$
$
169,180,376
183,414,310 $
352,594,686 $
58,437,914
201,992,527
40,399
235,063,124
201,992,527
437,055,650
6,500
2,320
8,820
5,880
4,620
10,500
7,000
5,000
12,000
28,772
33,580
36,421
Pago Prooveedores
PLASTICOS
PAGOS
CREDITO 70%
CONTADO 30%
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
$
274,169,016 $
187,245,576 $
764,782,200
ENERO-FEB-MARZO ABRIL-MAYO-JUNIO
JULIO-AGOSTO-SEP
191,918,311
131,071,903
535,347,540
82,250,705
56,173,673
229,434,660
$
$
$
$
$
$
$
$
$
$
$
$
63,972,770
63,972,770
63,972,770
43,690,634
43,690,634
43,690,634
178,449,180
178,449,180
178,449,180
-
$
$
$
$
$
$
82,250,705
Pago Prooveedores
VIDRIO
PAGOS
CREDITO 70%
CONTADO 30%
ENERO
FEBRERO
MARZO
ABRIL
63,972,770
63,972,770
63,972,770
248,091,984
43,690,634
43,690,634
43,690,634
360,506,562
$
$
74,524,629 $
70,923,202
ENERO-FEB-MARZO ABRIL-MAYO-JUNIO
JULIO-AGOSTO-SEP
52,167,240
49,646,241
22,357,389
21,276,961
$
$
$
$
17,389,080
17,389,080
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
$
$
$
$
$
$
$
$
17,389,080
17,389,080
16,548,747
16,548,747
16,548,747
49,901,328
49,901,328
49,901,328
$
$
17,389,080
17,389,080
$
$
$
74,524,629
16,548,747
16,548,747
16,548,747
70,923,202
$
$
$
$
TRIMESTRE 4
6,700
60,000
402,000,000
64,320,000
466,320,000
$
$
$
964,000,000
154,240,000
1,118,240,000
6,700
13,400
20,100
8,000
12,100
17,140
34,280
51,420
27,380
24,040
12,100
0.35
4,235
24,040
4,235
1,500
5,735
10,588
-
$
$
$
$
TOTAL
17,140
82,800
-
8,414
28,919
12,767
$ 1,057,066,200
$
169,130,592
$ 1,226,196,792
$
$
$
868,505,408
868,505,408
$
$
$
10,588
10,588
82,031
$
$
$
4,235
82,031
347,402,163
2,750,065,002
685,962,955
12,100
0.16
1,912
1,912
956
2,868
395
2,473
3,798
4,154
$
$
$
$
2,473
74,560
184,364,512
29,498,322
213,862,834
$
$
$
309,750,573
49,560,092
359,310,664
$
$
$
29,218,957
184,364,512
213,583,469
420,148,877
395
2,473
2,868
$
74,479
1,912
74,479
142,388,979
277,905,587
489,791,142
963,868,542
40,479
$
$
291,370,434
489,791,142
781,161,576
8,000
12,100
20,100
38,864
$
OCT-NOV-DICIEMBRE
-
$
$
$
178,449,180
178,449,180
178,449,180
535,347,540
$
213,862,834
OCT-NOV-DICIEMBRE
149,703,984
64,158,850
858,337,754
RECAUDO
$
63,972,770
$
63,972,770
$
63,972,770
$
43,690,634
$
43,690,634
$
43,690,634
$
178,449,180
$
178,449,180
$
178,449,180
$
$
$
1,226,196,791
CUENTA X PAGAR
$
$
$
$
$
$
$
$
$
$
$
$
-
251,517,465
RECAUDO
$
$
$
$
17,389,080
CUENTA X PAGAR
$
$
$
$
-
$
$
$
49,901,328
49,901,328
49,901,328
213,862,834
$
$
$
$
$
$
$
$
17,389,080
17,389,080
16,548,747
16,548,747
16,548,747
49,901,328
49,901,328
49,901,328
359,310,664
$
$
$
$
$
$
$
$
UND MEDIDA
LITROS
BIMESTRE 1
5,042
10,085
15,127
15,000
127
BIMESTRE 2
6,998
13,996
20,994
10,085
10,909
BIMESTRE 3
7,472
14,944
22,416
13,996
8,420
2,597
3,086
5,683
5,700
-
3,086
3,618
6,704
5,717
987
3,618
3,618
7,236
5,700
1,536
127
11,896
9,956
127
0.12
15
11,896
0.12
1,428
9,956
0.12
1,195
15
31
46
20
26
1,428
2,855
4,283
31
4,252
1,195
2,389
3,584
2,855
729
26
4,252
729
COSTO UNITARIO
COSTO TOTAL COMPRAS
CTO PROM PONDERADO AGUA
COSTOS INVENTARIO INICIAL
COSTO DE COMPRAS
TOTAL COSTOS
$
$
50,000
1,289,600
$
$
50,000 $
212,608,800 $
50,000
36,451,200
$
$
$
800,000
1,289,600
2,089,600
$
$
$
1,393,067 $
212,608,800 $
214,001,867 $
142,667,911
36,451,200
179,119,111
20
26
46
31
4,252
4,283
45,632
$
$
$
15
45,632
696,533
$
$
$
49,969 $
1,428 $
49,969 $
71,333,956 $
2,855
729
3,584
49,975
1,195
49,975
59,706,370
127
0.09
11
11
34
46
30
16
$
$
16
150,000
2,368,800
$
$
$
3,600,000
2,368,800
5,968,800
10,909
0.09 $
982
982
2,945
3,927
34
3,893
8,420
0.09
758
758
2,273
3,031
2,945
86
$
$
3,893
150,000 $
583,945,200 $
86
150,000
12,857,400
$
$
$
4,121,280 $
583,945,200 $
588,066,480 $
353,458,080
12,857,400
366,315,480
30
16
46
34
3,893
3,927
130,346
$
$
11
130,346
1,492,200
$
$
149,738 $
982
149,738 $
147,016,620 $
2,945
86
3,031
120,848
758
120,848
91,578,870
UNIDAD
127
1.00
127
127
254
382
200
182
$
$
182
30,000
5,448,000
$
$
$
6,000,000
5,448,000
11,448,000
10,909
1.00 $
10,909
10,909
21,818
32,728
254
32,473
8,420
1.00
8,420
8,420
16,840
25,260
21,818
3,442
$
$
32,473
30,000 $
974,196,000 $
3,442
30,000
103,248,000
$
$
$
7,632,000 $
974,196,000 $
981,828,000 $
654,552,000
103,248,000
757,800,000
200
182
382
254
32,473
32,728
21,818
3,442
25,260
30,000
30,000 $
30,000
$
$
127
30,000
3,816,000
$
$
10,909
30,000 $
327,276,000 $
8,420
30,000
252,600,000
Costo Unitario
COSTO DE VENTAS
COSTOS INVENTARIO INICIAL
COSTO TOTAL DE LA PRODUC
TOTAL COSTOS
6,004,733
47,207
$
$
1,050,000,000
6,004,733
1,056,004,733
545,626,576 $
50,015
$
$
705,936,000
545,626,576 $
1,251,562,576 $
403,885,240
47,967
979,720,000
403,885,240
1,383,605,240
15,000
127
15,127
10,085
10,909
20,994
13,996
8,420
22,416
69,808
59,615
61,724
Pago Prooveedores
LINEA SUAVE
PAGOS
CONTADO 100%
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
$
9,106,400
ENERO-FEBRERO
9,106,400
$
4,553,200 $
$
4,553,200
$
885,375,000
$
885,375,000
$
76,278,300
$
76,278,300
$
136,215,000
$
136,215,000
$
217,350,000
$
217,350,000
$ 1,088,478,000
$ 1,088,478,000
1,770,750,000 $
MARZO-ABRIL
1,770,750,000
152,556,600
MAYO-JUNIO
152,556,600
4,553,200
$
$
4,553,200
885,375,000
$
$
4,553,200
889,928,200
885,375,000
76,278,300
961,653,300
BIMESTRE 4
7,472
14,944
22,416
14,944
7,472
BIMESTRE 5
7,472
14,944
22,416
14,944
7,472
BIMESTRE 6
11,082
22,164
33,246
14,944
18,302
3,618
3,618
7,236
5,700
1,536
3,618
6,708
10,326
###
4,626
6,708
5,000
11,708
5,700
6,008
9,008
12,098
24,310
9,008
0.12
1,081
12,098
###
1,452
24,310
0.12
2,917
1,081
2,162
3,243
2,389
853
1,452
2,904
4,355
2,162
2,193
2,917
5,834
8,752
2,904
5,848
853
2,193
5,848
$
$
50,000
42,672,000
$
$
$
119,412,741
42,672,000
162,084,741
$
$
$
2,389
853
3,243
$
$
$
$
### $
50,000
109,668,000 $ 292,404,000
108,056,494 $
109,668,000 $
217,724,494 $
2,162
2,193
4,355
49,982
1,081
49,982
54,028,247
$
$
$
49,991 $
145,149,663
292,404,000
437,553,663
2,904
5,848
8,752
49,997
1,452 $
2,917
49,991 $
49,997
72,574,831 $ 145,851,221
7,472
0.09
672
7,472
### $
672
672
2,017
2,690
2,273
417
672
2,017
2,690
2,017
672
18,302
0.09
1,647
1,647
4,942
6,589
2,017
4,571
$
$
417
150,000
62,478,000
672
4,571
### $
150,000
100,872,000 $ 685,692,000
$
$
$
272,808,000
62,478,000
335,286,000
$
$
$
242,092,800 $
242,092,800
100,872,000 $
685,692,000
342,964,800 $ 927,784,800
2,273
417
2,690
$
$
$
2,017
672
2,690
124,645
672
124,645
83,821,500
$
$
127,500 $
2,017
4,571
6,589
140,814
672
1,647
127,500 $
140,814
85,741,200 $ 231,946,200
7,472
1.00
7,472
7,472
### $
7,472
7,472
14,944
22,416
16,840
5,576
7,472
14,944
22,416
14,944
7,472
18,302
1.00
18,302
18,302
36,604
54,906
14,944
39,962
$
$
5,576
30,000
167,280,000
7,472
### $
224,160,000
$
$
$
505,200,000
167,280,000
672,480,000
$
$
$
448,320,000 $
448,320,000
224,160,000 $ 1,198,860,000
672,480,000
###
16,840
5,576
22,416
$
$
$
30,000
7,472
30,000
224,160,000
$
$
39,962
30,000
###
14,944
7,472
22,416
14,944
39,962
54,906
30,000 $
30,000
7,472
18,302
30,000 $
30,000
224,160,000 $ 549,060,000
362,009,747
48,449
$
$
1,046,080,000
362,009,747
1,408,089,747
382,476,031 $
51,188
$
$
926,857,421
50,642
1,046,080,000
1,046,080,000
382,476,031 $
926,857,421
1,428,556,031 $ 1,972,937,421
14,944
7,472
22,416
14,944
7,472
22,416
14,944
18,302
33,246
62,816
63,729
59,344
$
$
272,430,000 $
434,700,000 $ 2,176,956,000
JULIO-AGOSTO
SEPTIEMBRE- OCTU NOVIEMBRE-DIC
272,430,000
434,700,000
2,176,956,000
76,278,300
136,215,000
$
$
136,215,000
217,350,000
$
217,350,000
$ 1,088,478,000
212,493,300
353,565,000
1,305,828,000
UND MEDIDA
LITROS
BIMESTRE 1
5,042
10,085
15,127
15,000
127
BIMESTRE 2
6,998
13,996
20,994
10,085
10,909
BIMESTRE 3
7,472
14,944
22,416
13,996
8,420
2,597
3,086
5,683
5,700
-
3,086
3,618
6,704
3,103
3,601
3,618
3,618
7,236
3,618
3,618
127
7,640
14,510
10,084
12,038
11,090
127
0.12
15
14,510
0.12
1,741
12,038
###
1,445
15
31
46
20
26
1,741
3,482
5,224
31
5,193
1,445
2,889
4,334
3,482
851
26
50,000 $
5,193
50,000
851
###
1,289,600 $
259,657,200
42,561,600
$
$
$
800,000 $
1,289,600 $
2,089,600 $
1,393,067
259,657,200
261,050,267
$
$
$
174,033,511
42,561,600
216,595,111
20
26
46
31
5,193
5,224
3,482
851
4,334
45,632 $
49,974
49,979
$
$
$
15 $
45,632 $
696,533 $
1,741
49,974
87,016,756
$
$
$
1,445
49,979
72,198,370
LINEA DULCE
UNID A NECESITAR ESENCIA PINO
Total Und. A Comprar
KILOS
CANTIDAD POR FRASCO
Total KL a necesitar
127
0.09
11
10,909
0.09
982
8,420
###
758
LINEA SUAVE
UNID A NECESITAR ESENCIA PINO
Total Und. A Comprar
KILOS
CANTIDAD POR FRASCO
Total KL a necesitar
0.048
-
3,601
0.048
173
3,618
###
174
11
1,155
931
11
34
46
30
16
1,155
3,464
4,619
34
4,584
931
2,794
3,726
3,464
262
$
$
16
150,000 $
2,368,800 $
4,584
150,000
687,654,000
$
$
$
3,600,000 $
2,368,800 $
5,968,800 $
4,476,600
687,654,000
692,130,600
$
$
$
30
16
34
4,584
262
###
39,274,200
519,097,950
39,274,200
558,372,150
3,464
262
46
TOTAL UNIDADES
COSTO PROMEDIO PONDERADO
COSTO DE PRODUCCION PINO
COSTO PROMEDIO PONDERADO
TOTAL COSTO PRODUCCION PINO
UNID A NECESITAR FRASCO
Total Und. A Comprar
CANTIDAD POR FRASCO
Total KL a necesitar
UNIDAD
3,726
130,346 $
149,854
$
$
11
130,346 $
1,492,200 $
1,155
149,854
173,032,650
127
1.00 $
127
14,510
1.00
14,510
12,038
###
12,038
127
254
382
200
182
14,510
29,020
43,531
254
43,276
12,038
24,076
36,114
29,020
7,094
4,619
$
$
182
43,276
30,000 $
30,000
5,448,000 $ 1,298,286,000
$
$
$
6,000,000 $
7,632,000
5,448,000 $
1,298,286,000
11,448,000 $ 1,305,918,000
200
254
149,864
$
$
931
149,864
139,593,038
$
$
7,094
###
212,808,000
870,612,000
212,808,000
###
29,020
182
382
43,276
43,531
30,000 $
30,000
$
$
127
30,000 $
3,816,000 $
6,004,733 $
UNIDADES COMPRADAS
TOTAL UNIDADES
$
$
$
$
$
$
$
$
$
$
$
$
4,553,200
4,553,200
1,122,798,600
1,122,798,600
147,321,900
147,321,900
209,755,800
209,755,800
474,436,800
474,436,800
1,090,227,600
1,090,227,600
30,000
14,510
30,000
435,306,000
$
$
12,038
30,000
361,140,000
695,355,406
572,931,408
47,922
47,594
9,106,400
2,245,597,200
294,643,800
ENERO-FEBRERO
9,106,400
MARZO-ABRIL
2,245,597,200
MAYO-JUNIO
294,643,800
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
47,207
Costo Unitario
Pago Prooveedores
PAGOS
CONTADO 100%
7,094
36,114
$
$
4,553,200
4,553,200
$
$
1,122,798,600
1,122,798,600
$
$
9,106,400
2,245,597,200
147,321,900
147,321,900
294,643,800
BIMESTRE 4
7,472
14,944
22,416
14,944
7,472
BIMESTRE 5
7,472
14,944
22,416
14,944
7,472
BIMESTRE 6
11,082
22,164
33,246
14,944
18,302
3,618
3,618
7,236
3,618
3,618
3,618
6,708
10,326
3,618
6,708
6,708
5,000
11,708
6,708
5,000
11,090
11,090
14,180
11,090
23,302
17,790
11,090
0.12
1,331
14,180
0.12
1,702
23,302
###
2,796
1,331
2,662
3,992
2,889
1,103
1,702
3,403
5,105
2,662
2,443
2,796
5,592
8,389
3,403
4,986
1,103
50,000 $
2,443
50,000
4,986
###
TOTAL
55,164,000
$
$
$
144,396,741 $
55,164,000 $
199,560,741 $
2,889
1,103
3,992
$
$
$
$
49,985 $
1,331 $
49,985 $
66,520,247 $
122,160,000 $
249,276,000
133,040,494 $
122,160,000 $
255,200,494 $
170,133,663
249,276,000
419,409,663
2,662
2,443
5,105
3,403
4,986
8,389
49,992 $
49,997
1,702 $
49,992 $
85,066,831 $
2,796
49,997
139,803,221
7,472
0.09
672
7,472
0.09
672
18,302
###
1,647
3,618
0.048
174
6,708
0.048
322
5,000
###
240
846
994
1,887
846
2,538
3,385
2,794
590
994
2,983
3,978
2,538
1,439
1,887
5,662
7,549
2,983
4,565
$
$
590
150,000 $
88,527,600 $
$
$
$
418,779,113 $
88,527,600 $
507,306,713 $
2,794
590
1,439
150,000
215,913,600 $
4,565
###
684,799,200
380,480,034 $
447,295,226
215,913,600 $
684,799,200
596,393,634 $ 1,132,094,426
2,538
1,439
2,983
4,565
$
$
3,385
3,978
149,888 $
149,928 $
149,972
994
149,928 $
149,098,409 $
1,887
149,972
283,023,606
846
149,888 $
126,826,678 $
7,549
11,090
1.00 $
11,090
14,180
1.00
14,180
23,302
###
23,302
11,090
22,180
33,270
24,076
9,194
14,180
28,360
42,540
22,180
20,360
23,302
46,604
69,906
28,360
41,546
75,247
121,651
$
$
9,194
30,000 $
275,820,000 $
20,360
41,546
30,000
###
610,800,000 $ 1,246,380,000 $
3,649,542,000
$
$
$
722,280,000 $
275,820,000 $
998,100,000 $
665,400,000 $
850,800,000
610,800,000 $
1,246,380,000
1,276,200,000 $ 2,097,180,000 $
6,772,266,000
24,076
22,180
28,360
9,194
33,270
20,360
42,540
41,546
69,906
30,000 $
30,000 $
30,000
$
$
11,090
30,000 $
332,700,000 $
526,046,925 $
$
$
14,180
30,000 $
425,400,000 $
659,565,240 $
23,302
30,000
699,060,000 $
1,121,886,827
47,434
46,514
48,146
419,511,600
948,873,600
2,180,455,200
JULIO-AGOSTO
419,511,600
SEPTIEMBRE- OCTU
948,873,600
NOVIEMBRE-DIC
2,180,455,200
209,755,800
209,755,800
$
$
474,436,800
474,436,800
$
$
419,511,600
948,873,600
2,257,422,000
$
$
$
$
$
$
$
$
$
$
1,090,227,600 $
1,090,227,600 $
2,180,455,200
6,098,187,800
RECAUDO
4,553,200
4,553,200
1,122,798,600
1,122,798,600
147,321,900
147,321,900
209,755,800
209,755,800
474,436,800
474,436,800
1,090,227,600
1,090,227,600
6,098,187,800
CUENTA X PAGAR
$
$
$
$
$
$
$
$
$
$
$
$
$
-
BIMESTRE 1
127
1.5
191
BIMESTRE 2
14,510
1.5
21,765
BIMESTRE 3
12,038
1.5
18,057
BIMESTRE 4
11,090
1.5
16,635
190.8
160
1.1925
1
21765.3
160
136.033125
136
18057
160
112.85625
112
16635
160
103.96875
103
1
160
160
136
160
21760
112
160
17920
103
160
16480
191
160
31
21765
21760
5
18057
17920
137
16635
16480
155
$
$
160
4,250 $
680,000 $
21760
4,250 $
92,480,000 $
17920
4,250 $
76,160,000 $
16480
4,250
70,040,000
$
$
31
7,438 $
229,075 $
5
7,438 $
39,419 $
137
7,438 $
1,018,938 $
155
7,438
1,152,813
229,075 $
39,419
1,018,938
1,152,813
Auxilio de Transporte
Numero de Personas
Valor Aux Transporte
Csoto Auxilo de Transporte
$
$
1
77,700 $
77,700 $
136
77,700
10,567,200 $
112
### $
8,702,400 $
103
77,700
8,003,100
Costo de NOMINA
986,775 $
103,086,619
85,881,338
79,195,913
$
$
$
$
$
$
$
82,198
82,198
37,908
9,868
202,881
39,471
190,000
$
$
$
$
$
$
$
8,587,115
8,587,115
3,858,060
1,030,866
21,194,609
4,123,465
25,840,000
$
$
$
$
$
$
$
7,153,915
7,153,915
3,218,362
858,813
17,657,203
3,435,254
21,280,000
$
$
$
$
$
$
$
6,597,020
6,597,020
2,968,740
791,959
16,282,680
3,167,837
19,570,000
644,525 $
73,221,230
60,757,462
55,975,255
1,631,300
176,307,849
146,638,800
135,171,167
12,825
12,151
12,181
12,189
$
$
BIMESTRE 5
14,180
1.5
21,270
BIMESTRE 6
23,302
1.5
34,953
21270
160
132.9375
132
34953
160
218.45625
218
132
160
21120
218
160
34880
21270
21120
150
34953
34880
73
21120
4,250 $
89,760,000 $
34880
4,250
148,240,000 $
TOTAL
75,247
702
477,360,000
$
$
150
7,438 $
1,115,625 $
73
7,438
542,938 $
4,098,806
1,115,625 $
542,938 $
4,098,806
$
$
132
77,700 $
10,256,400 $
218
77,700
16,938,600 $
54,545,400
101,132,025 $
165,721,538 $
536,004,206
$
$
$
$
$
$
$
8,424,298
8,424,298
3,789,514
1,011,320
20,792,744
4,045,281
25,080,000
$
$
$
$
$
$
$
13,804,604
13,804,604
6,204,248
1,657,215
34,072,348
6,628,862
41,420,000 $
44,649,150 Camisas
44,649,150 Pantalones
20,076,832 Zapatos
5,360,042
110,202,465
21,440,168
133,380,000
246,377,808
71,567,455 $
117,591,882 $
379,757,808
172,699,480
283,313,419
915,762,014
12,179
12,158
4
4
2
25,000
40,000
60,000
100,000
160,000
120,000
380,000
CIF FIJOS
SALARIOS INDIRECTOS
MANTENIMIENTO FABRICA
ARRENDAMIENTO FABRICA
REPARACION EQUIPOS
OTROS INDIRECTOS
TOTAL CIF FIJOS
CIF VARIABLES
TOTAL TIEMPO
TASA PRESUPUESTADA
TOTAL CIF VARIABLES
$
$
$
$
$
$
TOTAL CIF
BIMESTRE 1
14,500,000
5,200,000
4,800,000
15,800,000
20,000,000
60,300,000
BIMESTRE 2
###
###
###
###
###
$
60,300,000
191
1,500
286,200
21,765
###
32,647,950
60,586,200
GASTOS
DE VENTAS
VENTAS
COMISION
TOTAL GASTO VENTAS
$
$
3,667
500
1,833,700
GASTOS ADMON
SUELDOS
SERVICIOS
DEPRECIACIONES
OTROS
TOTAL GASTOS ADMON
$
$
$
$
$
3,800,000
2,500,000
10,000,000
12,000,000
28,300,000
TOTAL GASTOS
COSTO TOTAL DE PRODUCCION
COSTO DE PRODUCCION M.P
COSTO DE PRODUCCION M.O
CIF TOTALES
TOTAL
3,667
###
1,833,500
###
###
###
###
28,300,000
30,133,700
COSTO UNITARIO
COSTO PROMEDIO PONDERADO
Unid Inventario Inicial
Unid Fabricadas
Total
Costo Inv Inivial
Costo Produccion
92,947,950
$
$
6,004,733
1,631,300
60,586,200
68,222,233
30,133,500
695,355,406
176,307,849
92,947,950
964,611,205
536,338
66,478
20,700
127
20,827
13,188
14,510
27,698
978,000,000
68,222,233
$
$
662,478,817
964,611,205
Total
Costo Promedio Ponderado
ESTADO DE RESULTADOS
VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS
UTILIDAD OPERATIVA
PROVISION IMPTO DE RENTA 5%
RESERVA LEGAL 10%
UTILIDAD NETA
1,046,222,233
1,627,090,021
50,233
58,744
1,042,052,000
383,763,510
658,288,490
30,133,700
628,154,790
31,407,740
62,815,479
533,931,572
1,227,812,000
592,381,497
635,430,503
30,133,500
605,297,003
30,264,850
60,529,700
514,502,452
$
$
$
$
$
$
BIMESTRE 3
14,500,000
5,200,000
5,184,000
15,800,000
20,000,000
60,684,000
18,057
1,500
27,085,500
$
$
$
$
$
$
87,769,500
BIMESTRE 4
17,400,000
5,200,000
5,184,000
15,800,000
20,000,000
63,584,000
16,635
1,500
24,952,500
$
$
$
$
$
$
88,536,500
4,200
500
2,100,000
$
$
4,200
500
2,100,000
$
$
$
$
$
$
$
3,990,000
2,500,000
10,000,000
12,000,000
28,490,000
$
$
$
$
$
3,990,000
2,500,000
10,000,000
12,720,000
29,210,000
$
$
$
$
$
$
$
572,931,408
146,638,800
87,769,500
807,339,708
31,310,000
526,046,925
135,171,167
88,536,500
749,754,592
$
$
$
$
$
$
21,270
1,500 $
31,905,000
96,009,000
$
$
30,590,000
BIMESTRE 5
17,400,000
5,720,000
5,184,000
15,800,000
20,000,000
64,104,000
$
$
$
$
$
31,310,000
34,953
1,500
52,429,500
116,533,500
4,200
500 $
2,100,000 $
3,990,000
2,500,000
10,000,000
12,720,000
29,210,000
BIMESTRE 6
17,400,000
5,720,000
5,184,000
15,800,000
20,000,000
64,104,000
659,565,240 $
172,699,480
96,009,000
928,273,719
8,400
500
4,200,000
3,990,000
2,500,000
10,000,000
12,720,000
29,210,000
33,410,000
1,121,886,827
283,313,419
116,533,500
1,521,733,746
67,066
67,606
65,464
65,305
17,614
12,038
29,652
18,562
11,090
29,652
18,562
14,180
32,742
21,652
23,302
44,954
1,034,708,524
807,339,708
$
$
1,153,112,750
749,754,592
$
$
1,191,185,202 $
928,273,719 $
1,401,579,762
1,521,733,746
1,842,048,232
1,902,867,342
2,119,458,921 $
2,923,313,508
62,122
64,173
64,732
65,029
1,351,020,000
688,935,481
662,084,519
30,590,000
631,494,519
31,574,726
63,149,452
536,770,341
1,351,020,000
711,682,140
639,337,860
31,310,000
608,027,860
30,401,393
60,802,786
516,823,681
1,351,020,000
717,879,159
633,140,841
31,310,000
601,830,841
30,091,542
60,183,084
511,556,214
2,182,020,000
1,156,865,848
1,025,154,152
33,410,000
991,744,152
49,587,208
99,174,415
842,982,530
$
$
$
$
$
$
TOTAL
95,700,000
32,240,000
30,336,000
94,800,000
120,000,000
373,076,000
169,306,650
542,382,650
14,167,200
$ 172,720,000
186,887,200