Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Zona B Bs. F 9.516.000,00 Bs. F 10.468.224,00 Bs. F 16.749.312,00 Bs. F 21.878.880,00 Bs. F 58.612.416,00
En bolívares Zona C Bs. F 9.714.250,00 Bs. F 10.686.312,00 Bs. F 17.098.256,00 Bs. F 22.334.690,00 Bs. F 59.833.508,00
por concepto
de ventas Zona D Bs. F 17.485.650,00 Bs. F 19.235.361,60 Bs. F 30.776.860,80 Bs. F 40.202.442,00 Bs. F 107.700.314,40
Zona E Bs. F 19.234.215,00 Bs. F 21.158.897,76 Bs. F 33.854.546,88 Bs. F 44.222.686,20 Bs. F 118.470.345,84
TOTAL Bs. F 65.862.615,00 Bs. F 72.453.195,36 Bs. F 115.926.175,68 Bs. F 151.429.198,20 Bs. F 405.671.184,24
PRESUPUESTO DE PRODUCCIÓN
Producción requerida:
Unidades (Anexo 2) 103.162 113.485 147.304 163.699 527.650
Más: Inventario final deseado 79.440 103.113 114.589 34.545 34.545
Subtotal 182.602 216.598 261.893 198.244 562.195
Menos: Inventario inicial 72.213 79.440 103.113 114.589 72.213
Compras requeridas (unidades) 110.388 137.158 158.781 83.655 489.982
Precio por unidad 115,00 182,00 182,00 182,00 166,91
Costo de Compra Bs. F 12.694.671,53 Bs. F 24.962.799,69 Bs. F 28.898.055,56 Bs. F 15.225.163,92 Bs. F 81.780.690,70