Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Mes 30 Mes 30
Dias 10 Dias 15
Factor 3 Factor 2
SEGUNDO TRIMESTRE
TERCER TRIMESTRE
CUARTO TRIMESTRE
5TO TRIMESTRE
65% ENERO FEBRERO
PRESUPUESTO DE COMPRAS 100000 50000
PRECIO COMPRA $ 25,000 $ 21,250
PRECIO CON DESCUENTO $ 25,000 $ 18,750
PRESUPUESTO PRODUCCIÓN 70000 60000
$140,625,000
ABUNDANCIA
MARZO ABRIL MAYO JUNIO
40000 40000 40000 40000
$ 30,000 $ 22,000 $ 22,000 $ 22,000
$ 18,750 $ 18,750 $ 18,750 $ 18,750
40000 40000 40000 40000
AGOSTO A MAZO
Total #REF!
Estados Financieros
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F T3. 3120000 1622400
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F T3. 3120000 1622400
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
%
TURNOS SALARIO 52%
C T1. 3120000 1622400
I T2. 3120000 1622400
F 0
Estado De Costos
Abril Mayo Junio Julio
$3,495,535,714 $2,718,750,000 $1,941,964,286 $1,165,178,571
$0 $0 $0 $0
$2,718,750,000 $1,941,964,286 $1,165,178,571 $388,392,857
$776,785,714 $776,785,714 $776,785,714 $776,785,714
$91,929,600 $91,929,600 $91,929,600 $91,929,600
$868,715,314 $868,715,314 $868,715,314 $868,715,314
$93,518,133 $73,518,133 $53,518,133 $38,518,133
$55,000,000 $35,000,000 $15,000,000 $0
$9,200,000 $9,200,000 $9,200,000 $9,200,000
$3,850,000 $3,850,000 $3,850,000 $3,850,000
$7,650,000 $7,650,000 $7,650,000 $7,650,000
$0 $0 $0 $0
$9,484,800 $9,484,800 $9,484,800 $9,484,800
$8,333,333 $8,333,333 $8,333,333 $8,333,333
$962,233,448 $942,233,448 $922,233,448 $907,233,448
$0 $0 $0 $0
$0 $0 $0 $0
$962,233,448 $942,233,448 $922,233,448 $907,233,448
$1,062,039,915 $1,345,924,035 $1,571,174,274 $1,381,044,588
$1,345,924,035 $1,571,174,274 $1,381,044,588 $1,278,065,119
$678,349,328 $716,983,209 $1,112,363,134 $1,010,212,916
RECARGO N.
30% TOTAL SALARIO Total S. Enero
0 4742400
0 4742400 15649920
1422720 6165120
RECARGO N.
30% TOTAL SALARIO Total S. Febrero
0 4742400
0 4742400 15649920
1422720 6165120
RECARGO N.
30% TOTAL SALARIO Total S. Marzo
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Abril
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Mayo
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Junio
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Julio
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Agosto
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Septiembre
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Octubre
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Noviembre
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Diciembre
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Enero 2
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Febrero 2
0 4742400
0 4742400 9484800
0 0
RECARGO N.
30% TOTAL SALARIO Total S. Marzo 2
0 4742400
0 4742400 9484800
0 0
ostos
Agosto Septiembre Octubre Noviembre
$388,392,857 $4,671,093,750 $4,003,794,643 $3,336,495,536
$4,950,000,000 $0 $0 $0
$4,671,093,750 $4,003,794,643 $3,336,495,536 $2,669,196,429
$667,299,107 $667,299,107 $667,299,107 $667,299,107
$91,929,600 $91,929,600 $91,929,600 $91,929,600
$759,228,707 $759,228,707 $759,228,707 $759,228,707
$163,518,133 $143,518,133 $133,002,933 $113,002,933
$125,000,000 $105,000,000 $85,000,000 $65,000,000
$9,200,000 $9,200,000 $9,200,000 $9,200,000
$3,850,000 $3,850,000 $3,850,000 $3,850,000
$7,650,000 $7,650,000 $7,650,000 $7,650,000
$0 $0 $0 $0
$9,484,800 $9,484,800 $18,969,600 $18,969,600
$8,333,333 $8,333,333 $8,333,333 $8,333,333
$922,746,840 $902,746,840 $892,231,640 $872,231,640
$0 $0 $0 $0
$0 $0 $0 $0
$922,746,840 $902,746,840 $892,231,640 $872,231,640
$1,278,065,119 $1,397,961,463 $1,038,158,867 $1,265,853,640
$1,397,961,463 $1,038,158,867 $1,265,853,640 $1,188,415,610
$802,850,496 $1,262,549,437 $664,536,867 $949,669,670
COSTO TOTAL
$95,000,000
$12,200,000 SUELDOS OPERARIOS (MANO DE OBRA DIRECTA) KIT 1 Y 2 FEBRERO
$5,150,000 TURNO
$7,650,000 DIURNO
$0 DIURNO
$15,649,920 NOCTURNO
$8,333,333 151683840
$143,983,253
COSTO TOTAL
$125,000,000 SUELDOS OPERARIOS (MANO DE OBRA DIRECTA) KIT 1 Y 2 OCTUBRE
$9,200,000 TURNO
$3,850,000 DIURNO
$7,650,000 DIURNO
$0 NOCTURNO
$9,484,800 91929600
$8,333,333
$163,518,133
SUELDOS OPERARIOS (MANO DE OBRA DIRECTA) KIT 1 Y 2 NOVIEMBRE
TURNO
COSTO TOTAL DIURNO
$105,000,000 DIURNO
$9,200,000 NOCTURNO
$3,850,000 91929600
$7,650,000
$0
$9,484,800 SUELDOS OPERARIOS (MANO DE OBRA DIRECTA) KIT 1 Y 2 DICIEMBRE
$8,333,333 TURNO
$143,518,133 DIURNO
DIURNO
NOCTURNO
COSTO TOTAL 91929600
$85,000,000
$9,200,000
$3,850,000 SUELDOS OPERARIOS (MANO DE OBRA DIRECTA) KIT 1 Y 2 ENERO
$7,650,000 TURNO
$0 DIURNO
$18,969,600 DIURNO
$8,333,333 NOCTURNO
$133,002,933 91929600
COSTO TOTAL
$25,000,000
$9,200,000
$3,850,000
$7,650,000
$0
$9,484,800
$8,333,333
$63,518,133
COSTO TOTAL
$5,000,000
$9,200,000
$3,850,000
$7,650,000
$0
$9,484,800
$8,333,333
$43,518,133
COSTO TOTAL
$0
$9,200,000
$3,850,000
$7,650,000
$0
$9,484,800
$8,333,333
$38,518,133
Costo Unitario De Produccion
$22,849
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 ENERO
Turnos OPERARIOS SALARIOS 52%
T1 28 1080000 561600
T2 28 1080000 561600
T3 28 1080000 561600
CARGA PRESTACIONAL
E OBRA DIRECTA) KIT 1 Y 2 FEBRERO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2 28 1080000 561600
T3
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 MARZO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 ABRIL OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 MAYO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 JUNIO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 JULIO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
E OBRA DIRECTA) KIT 1 Y 2 AGOSTO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
OBRA DIRECTA) KIT 1 Y 2 SEPTIEMBRE OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
E OBRA DIRECTA) KIT 1 Y 2 OCTUBRE OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
OBRA DIRECTA) KIT 1 Y 2 NOVIEMBRE OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
OBRA DIRECTA) KIT 1 Y 2 DICIEMBRE OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 ENERO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
E OBRA DIRECTA) KIT 1 Y 2 FEBRERO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
CARGA PRESTACIONAL
DE OBRA DIRECTA) KIT 1 Y 2 MARZO OPERARIOS SALARIOS 52%
Turnos 28 1080000 561600
T1 28 1080000 561600
T2
T3
7824960
75841920
Supervisor
1560000
811200
2371200
711360
3082560
Cif Fijos
Seguros 3200000
Mantenimiento 1250000
Servicios 7650000
Maquila
Mano de Obra IndSupervisor
Depreciacion 10% Activos Fijos
Costos Variables
Segros 150 Unidad Fabricada
Mantenimiento 65 Unidad Fabricada
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
492480 2134080 59754240
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
RECARGO NOCTURNO
30% TOTAL TOTAL SUELDO MENSUAL
1641600 45964800
1641600 45964800
14 Operarios
14 Operarios
Enero Febrero
Ingreso Operacional $1,267,500,000 $1,657,500,000
- Costo De Ventas $1,228,670,496 $1,476,550,861
= Utilidad Bruta $38,829,504 $180,949,139
- Gasto Operacional $123,601,600 $123,601,600
Administracion $63,467,800 $63,467,800
Nomina $31,942,800 $31,942,800
Seguros $2,925,000 $2,925,000
Mantenimiento $2,275,000 $2,275,000
Servicios $10,075,000 $10,075,000
Otros Gastos $16,250,000 $16,250,000
Ventas $60,133,800 $60,133,800
Nomina $36,958,800 $36,958,800
Seguros $1,575,000 $1,575,000
Mantenimiento $1,225,000 $1,225,000
Servicios $5,425,000 $5,425,000
Otros Gastos $8,750,000 $8,750,000
Publicidad $4,200,000 $4,200,000
Mercadeo $2,000,000 $2,000,000
= Utilidad Operacional -$84,772,096 $57,347,539
+ Ingresos No Operacionales $0 $36,979,167
- Gasto No Operacional $6,000,000 $76,312,500
Intereses Mercancias $70,312,500
Intereses Maquinaria $6,000,000 $6,000,000
= Utilidad Antes De Impuesto -$90,772,096 $18,014,206
+ Impuesto De Renta (35%) $0 $6,304,972
= Utilidad Liquida -$90,772,096 $11,709,234
SUELDOS ADMINISTRACION
Balance Genera
Disponible
Total de Activos
Propiedad Planta y Equipo
Terrenos
Edificio
Bodega
Maquinaria y equipo
Muebles y enseres
Depreciacion Acumulada
Total Propiedad planta y equipo
Total Activo
Estado De Resultados
Marzo Abril Mayo Junio
$877,500,000 $819,000,000 $877,500,000 $1,404,000,000
$711,484,934 $678,349,328 $716,983,209 $1,112,363,134
$166,015,066 $140,650,672 $160,516,791 $291,636,866
$123,601,600 $123,601,600 $123,601,600 $123,601,600
$63,467,800 $63,467,800 $63,467,800 $63,467,800
$31,942,800 $31,942,800 $31,942,800 $31,942,800
$2,925,000 $2,925,000 $2,925,000 $2,925,000
$2,275,000 $2,275,000 $2,275,000 $2,275,000
$10,075,000 $10,075,000 $10,075,000 $10,075,000
$16,250,000 $16,250,000 $16,250,000 $16,250,000
$60,133,800 $60,133,800 $60,133,800 $60,133,800
$36,958,800 $36,958,800 $36,958,800 $36,958,800
$1,575,000 $1,575,000 $1,575,000 $1,575,000
$1,225,000 $1,225,000 $1,225,000 $1,225,000
$5,425,000 $5,425,000 $5,425,000 $5,425,000
$8,750,000 $8,750,000 $8,750,000 $8,750,000
$4,200,000 $4,200,000 $4,200,000 $4,200,000
$2,000,000 $2,000,000 $2,000,000 $2,000,000
$42,413,466 $17,049,072 $36,915,191 $168,035,266
$36,979,167 $36,979,167 $36,979,167 $36,979,167
$76,312,500 $76,312,500 $76,312,500 $76,312,500
$70,312,500 $70,312,500 $70,312,500 $70,312,500
$6,000,000 $6,000,000 $6,000,000 $6,000,000
$3,080,133 -$22,284,261 -$2,418,142 $128,701,933
$1,078,046 $0 $0 $45,045,677
$2,002,086 -$22,284,261 -$2,418,142 $83,656,256
ADMINISTRACION
CARGA PRESTACIONAL RECARGO NOCTURNO
52% TOTAL TOTAL SUELDO
$4,297,800 $12,562,800 $12,562,800
$1,560,000 $4,560,000 $13,680,000
$650,000 $1,900,000 $5,700,000
$31,942,800
Balance General
ible 200000000
e Activos 200000000
ropiedad Planta y Equipo
errenos 80000000
dificio 120000000
odega 25000000
Maquinaria y equipo 360000000
Muebles y enseres 15000000
epreciacion Acumulada 0
ropiedad planta y equipo 600000000 120000000
ctivo 800000000
Estado De Resultados
Julio Agosto Septiembre Octubre
$1,306,500,000 $1,072,500,000 $1,638,000,000 $877,500,000
$1,010,212,916 $802,850,496 $1,262,549,437 $664,536,867
$296,287,084 $269,649,504 $375,450,563 $212,963,133
$123,601,600 $123,601,600 $123,601,600 $123,601,600
$63,467,800 $63,467,800 $63,467,800 $63,467,800
$31,942,800 $31,942,800 $31,942,800 $31,942,800
$2,925,000 $2,925,000 $2,925,000 $2,925,000
$2,275,000 $2,275,000 $2,275,000 $2,275,000
$10,075,000 $10,075,000 $10,075,000 $10,075,000
$16,250,000 $16,250,000 $16,250,000 $16,250,000
$60,133,800 $60,133,800 $60,133,800 $60,133,800
$36,958,800 $36,958,800 $36,958,800 $36,958,800
$1,575,000 $1,575,000 $1,575,000 $1,575,000
$1,225,000 $1,225,000 $1,225,000 $1,225,000
$5,425,000 $5,425,000 $5,425,000 $5,425,000
$8,750,000 $8,750,000 $8,750,000 $8,750,000
$4,200,000 $4,200,000 $4,200,000 $4,200,000
$2,000,000 $2,000,000 $2,000,000 $2,000,000
$172,685,484 $146,047,904 $251,848,963 $89,361,533
$36,979,167 $25,333,333 $25,333,333 $25,333,333
$76,312,500 $76,312,500 $76,312,500 $76,312,500
$70,312,500 $70,312,500 $70,312,500 $70,312,500
$6,000,000 $6,000,000 $6,000,000 $6,000,000
$133,352,151 $95,068,737 $200,869,796 $38,382,366
$46,673,253 $33,274,058 $70,304,429 $13,433,828
$86,678,898 $61,794,679 $130,565,367 $24,948,538
SUELDOS VENTAS
CARGA PRESTACI
CARGO # De Trabajadores SALARIOS 52%
Subgerente Ventas 1 $6,815,000 $3,543,800
Vendedores 5 $1,000,000 $520,000
Profesionales De Soporte Ventas 10 $1,250,000 $650,000
Total De Sueldos Ventas
$1,800,000,000
Noviembre Diciembre Enero Febrero Marzo
$1,267,500,000 $1,560,000,000 $1,365,000,000 $1,852,500,000 $975,000,000
$949,669,670 $1,135,743,933 $957,124,531 $1,257,740,435 $650,075,558
$317,830,330 $424,256,067 $407,875,469 $594,759,565 $324,924,442
$123,601,600 $123,601,600 $123,601,600 $123,601,600 $123,601,600
$63,467,800 $63,467,800 $63,467,800 $63,467,800 $63,467,800
$31,942,800 $31,942,800 $31,942,800 $31,942,800 $31,942,800
$2,925,000 $2,925,000 $2,925,000 $2,925,000 $2,925,000
$2,275,000 $2,275,000 $2,275,000 $2,275,000 $2,275,000
$10,075,000 $10,075,000 $10,075,000 $10,075,000 $10,075,000
$16,250,000 $16,250,000 $16,250,000 $16,250,000 $16,250,000
$60,133,800 $60,133,800 $60,133,800 $60,133,800 $60,133,800
$36,958,800 $36,958,800 $36,958,800 $36,958,800 $36,958,800
$1,575,000 $1,575,000 $1,575,000 $1,575,000 $1,575,000
$1,225,000 $1,225,000 $1,225,000 $1,225,000 $1,225,000
$5,425,000 $5,425,000 $5,425,000 $5,425,000 $5,425,000
$8,750,000 $8,750,000 $8,750,000 $8,750,000 $8,750,000
$4,200,000 $4,200,000 $4,200,000 $4,200,000 $4,200,000
$2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000
$194,228,730 $300,654,467 $284,273,869 $471,157,965 $201,322,842
$25,333,333 $25,333,333 $25,333,333 $25,333,333 $25,333,333
$76,312,500 $76,312,500 $76,312,500 $76,312,500 $76,312,500
$70,312,500 $70,312,500 $70,312,500 $70,312,500 $70,312,500
$6,000,000 $6,000,000 $6,000,000 $6,000,000 $6,000,000
$143,249,563 $249,675,301 $233,294,702 $420,178,798 $150,343,675
$50,137,347 $87,386,355 $81,653,146 $147,062,579 $52,620,286
$93,112,216 $162,288,945 $151,641,556 $273,116,219 $97,723,389
RECARGO NOCTURNO
TOTAL TOTAL SUELDO
$10,358,800 $10,358,800
$1,520,000 $7,600,000
$1,900,000 $19,000,000
$36,958,800
$1,063,762,886
Gasto Generales Carga Prestacional
Nomina 52%
Nomina Administrativa Gerente General 8265000 4297800
Subgerente Ventas 6815000 3543800
3 Jefes De Departamento 3000000 1560000
5 Vendedores 1000000 520000
3 Profesionales De Soporte en Administracion 1250000 650000
10 Profesionales Soporte En Ventas 1250000 650000
Publicidad $4,200,000
Mercadeo $2,000,000
arga Prestacional
Total Sin Recargo
12562800
10358800
4560000
1520000 Mes A Mes
1900000 Precio De Venta Unitario 30000
1900000
Max 10
Estado De Costos Por Trimestre
Estado De Resultados Por Trimestre
Estrategias