Documentos de Académico
Documentos de Profesional
Documentos de Cultura
(ƩY)
B= ƩY-M.(ƩX)
X
B= 27.500-(100)x(55)
10
B= 5,836,900 - 8,700.00
10
B= 5828200
10
B= 582,820.00
Y= b + m .(x)
Y= B+M.(X)
Y= 582,820 + 1,740
Y= 584,560
UNIDADES
BLOQUERA URU, C.A.
PRESUPUESTO DE VENTA
DEL 01-01-2017 AL 31-12-2017
REGION ZULIANA
EXP. BS.
PRODUCTO PRECIO CANTIDAD TOTAL ANUAL ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE
BLOQUE 7,900.90 584,560.00 4,618,547,426 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14
BONO
VACACIOANAL 270,181.75 X 15 = 4,052,726.24
GASTOS
CONCEPTO GASTOS FIJOS TOTAL ANUAL Trimestre 1 Trimestre 2 Trimestre 3 Trimestre 4
VARIABLE
Radio
Emisora:
RUMBERA
programa:
AVISPATE 3
cuñas diarias 67,200.00 188,160,000.00 470,400.00 3,292,800.00 23,049,600.00 161,347,200.00
600%
BLOQUERA URU, C.A.
PRESUPUESTO DE PRODUCCION
DEL 01-01-2017 AL 31-12-2017
FACTORES A CONSIDERAR TOTAL ANUAL TRIMESTRE 1 TRIMESTRE 2 TRIMESTRE 3 TRIMESTRE 4
VENTAS
584,560 146,140 146,140 146,140 146,140
INVENTARIO FINAL
PRODUCTO TERMINADO 16,238 16,238 16,238 16,238 16,238
NECESIDADES TOTALES
600,798
INVENTARIO INICIAL
PRODUCTO TERMINADO 6,153 6,153 6,153 6,153 6,153
PRODUCCION REQUERIDA
594,645 156,225 156,225 156,225 156,225
20kl
Produccion ÷
lotes de
bloques = 594,645 8,258.95 123,884
72 SACOS
19lt de capacidad por balde x 3,5 baldes para cada lote = 67 ltr
BLOQUERA URU, C.A.
PRESUPUESTO DE INVENTARIO DE MATERIA PRIMA
DEL 01-01-2017 AL 31-12-2017
Estándares de Material Directo Por unidad Niveles de Inventarios Exigidos
PRODUCTO PRODUCCION CEMENTO ARENA AGUA CEMENTO ARENA AGUA
20
1,795
SACOS
I.F.M.P
÷LOTE = 16,238 226 unds
72
BLOQUERA URU, C.A.
PRESUPUESTO DE COMPRAS
DEL 01-01-2017 AL 31-12-2017
EXPPRESADO EN BS
INSUMOS
PRECIO PROYECTADO
MATERIALES PRECIO INFLACION (%)
CEMENTO 10,500 2200% 241,500
ARENA 400 2200% 9,200
AGUA 1.425 2200% 33
BLOQUERA URU, C.A.
PRESUPUESTO DE M.O.D
DEL 01-01-2017 AL 31-12-2017
EXPPRESADO EN BS
Estandar de mano de obra directa por proceso Estandar de Mano de Obra Totales
1 Trab. 2.496HRS
X 257,681 HRS
X= 103
TOTALES 775,432.08 56,923.01 831,232.40 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37 69,269.37
BLOQUERA URU, C.A.
PRESUPUESTO DE GASTO DE ADMINISTRACION
DEL 01-01-2016 AL 31-12-2016
EXPPRESADO EN BS
CONCEPTO GASTO FIJO GASSTO VARIABLE TOTAL ANUAL ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE
SUELDOS 942,151.39 942,151.39 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62
PRESTACIONES SOCIALES 157,025.23 157,025.23 157,025.23
VACACIONES 41,873.40 41,873.40 41,873.40
BONO VACACIONAL 41,873.40 41,873.40 41,873.40
BONODE ALIMENTACION 108,000.00 108,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00
UTILIDADES 78,512.62 78,512.62 78,512.62
APORTE S.S.O 11,650,237.04 11,650,237.04 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09 970,853.09
APORTE F.A.O.V 2,118,224.92 2,118,224.92 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74 176,518.74
PAPELERIAS Y ARTICULOS 56,824.19 56,824.19 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35 4,735.35
SERVICIOS DE LUZ 2,385.84 2,385.84 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82
SUMINISTRO DE AGUA 6,651.51 6,651.51 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29
ALQUILER DE LOCAL 200,000.00 200,000.00 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67
IMPUESTO MUNICIPALES 277,112,845.54 277,112,845.54 92,370,948.51 92,370,948.51 92,370,948.51
MANTENIMIENTO 50,107.14 50,107.14 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60 4,175.60
UNIFORMES
VIATICOS 105,698.73 105,698.73 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23 8,808.23
HONORARIOS CONTADORES 21,500.00 21,500.00 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67
DEPRECIACION DE MOBILIARIOS 50,000.00 50,000.00 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67
292,743,910.94
###
###
40,735.09
BLOQUERA URU, C.A.
PRESUPUESTO DE CAJA
AL 31-12-2017
EXP. BS.
ENTRADA DE
DESCRIPCION TOTAL AL MES VENTAS CONTADO EFECTIVO
ENERO 384,878,952.14 384,878,952.14 384,878,952.14
FEBRERO 384,878,952.14 384,878,952.14 384,878,952.14
MARZO 384,878,952.14 384,878,952.14 384,878,952.14
ABRIL 384,878,952.14 384,878,952.14 384,878,952.14
MAYO 384,878,952.14 384,878,952.14 384,878,952.14
JUNIO 384,878,952.14 384,878,952.14 384,878,952.14
JULIO 384,878,952.14 384,878,952.14 384,878,952.14
AGOSTO 384,878,952.14 384,878,952.14 384,878,952.14
SEPTIEMBRE 384,878,952.14 384,878,952.14 384,878,952.14
OCTUBRE 384,878,952.14 384,878,952.14 384,878,952.14
NOVIEMBRE 384,878,952.14 384,878,952.14 384,878,952.14
DICIEMBRE 384,878,952.14 384,878,952.14 384,878,952.14
ENTRADAS DE EFECTIVO
CONCEPTOS ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE TOTAL
VENTAS 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 4,618,547,425.67
TOTALES 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 4,618,547,425.67
SALIDAS DE EFECTIVO
DESCRIPCION ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE TOTAL
COMPRAS 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 267,800,777.44 3,213,609,329.28
MANO DE OBRA 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 11,781,438.49 141,377,261.92
SUELDOS 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 8,105,452.49 97,265,429.82
UTILIDADES 8,105,452.49 8,105,452.49
VACACIONES 4,322,907.99 4,322,907.99
BONO VACACIONAL 4,322,907.99 4,322,907.99
BONO DE ALIMENTACION 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 929,138.22 11,149,658.65
COSTOS INDIRECTOS DE FABRICACION
SERVICIOS DE LUZ 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 2,385.84
SUMINISTRO DE AGUA 886.87 886.87 886.87 886.87 886.87 886.87 997.73 886.87 886.87 1,250.48 1,250.48 665.15 6,651.51
ALQUILER DEL INMUEBLE 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 200,000.00
GASTOS DE ADMINISTRACION
SUELDOS 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 78,512.62 942,151.39
PRESTACIONES SOCIALES 157,025.23 157,025.23
VACACIONES 41,873.40 41,873.40
BONO VACACIONAL 3,489.45 41,873.40
BONODE ALIMENTACION 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 108,000.00
UTILIDADES 78,512.62
APORTE S.S.O 11,650,237.04
APORTE F.A.O.V 2,118,224.92
PAPELERIAS Y ARTICULOS 568.68 568.68 568.68 568.68 568.68 568.68 568.68 568.68 568.68 568.68 568.68 568.68 6,824.19
SERVICIOS DE LUZ 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 198.82 2,385.84
SUMINISTRO DE AGUA 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 554.29 6,651.51
ALQUILER DE LOCAL 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 200,000.00
IMPUESTO MUNICIPALES 3,117,653.33 3,117,653.33 3,117,653.33 9,352,960.00
VIATICOS 5,698.73
HONORARIOS CONTADORES 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 1,791.67 21,500.00
DEPRECIACION EQUIPO DE
COMPUTACION 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 50,000.00
DEPRECIACION DE AIRE ACONDICIONADO 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 7,395.82 88,749.88
DEPRECIACION MEZCLADORA DE
CEMENTO 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 16,666.67 200,000.00
DEPRECIACION MAQUINA PONEDORA 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 21,875.00 262,500.00
DEPRECIACION DE MOBILIARIOS 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 4,166.67 50,000.00
288,804,455.90 288,804,455.90 288,804,455.90 291,922,109.23 288,804,455.90 288,804,455.90 288,804,566.75 291,922,109.23 288,804,455.90 288,804,819.51 288,804,819.51 308,875,544.06 3,505,747,153.64
SALDO CONSOLIDADO
CONCEPTO ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE
SALDO INICIAL 137,175.06 96,211,671.30 192,286,167.55 288,360,663.79 381,317,506.70 477,392,002.94 573,466,499.19 669,540,884.57 762,497,727.48 858,572,223.73 954,646,356.36 1,050,720,488.98
RECAUDO PREVISTO 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14 384,878,952.14
DISPONIBILIDAD 385,016,127.20 481,090,623.44 577,165,119.69 673,239,615.93 766,196,458.84 862,270,955.08 958,345,451.33 1,054,419,836.71 1,147,376,679.62 1,243,451,175.87 1,339,525,308.49 1,435,599,441.12
SALIDA DE EFECTIVO 288,804,455.90 288,804,455.90 288,804,455.90 291,922,109.23 288,804,455.90 288,804,455.90 288,804,566.75 291,922,109.23 288,804,455.90 288,804,819.51 288,804,819.51 308,875,544.06
SALDO FINAL 96,211,671.30 192,286,167.55 288,360,663.79 381,317,506.70 477,392,002.94 573,466,499.19 669,540,884.57 762,497,727.48 858,572,223.73 954,646,356.36 1,050,720,488.98 1,126,723,897.06
AUMENTO DE SUELDO
2014 enero 10.00%
2014 mayo 30.00% 2do aumento = May-14 + May-15 + May-16
2014 diciembre 15.00% May-17