Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1. Comercial 23,263,826
1.1 Encargado Comercial 1 2,900,000.0 957,097 3,857,097
1.2 Jefe de Ventas 1 2,100,000.0 693,070 2,793,070
1.3 Facturador 1 1,658,232.0 547,272 2,205,504
1.4 Distribuidor 1 1,658,232.0 547,272 2,205,504
1.5 Jefe de Taller 1 2,100,000.0 693,070 2,793,070
1.6 Mecanicos 3 1,658,232.0 547,272 6,616,512
1.7 Jefe de Marketing 1 2,100,000.0 693,070 2,793,070
- -
2. Financiero 17,234,881
2.1 Encargado Financiero 1 2,900,000.0 957,097 3,857,097
2.2 Contador 1 2,100,000.0 693,070 2,793,070
2.3 Tesorero 1 2,100,000.0 693,070 2,793,070
2.4 Cobranzas y Creditos 2 2,100,000.0 693,070 5,586,140
2.5 Auxiliar Contable 1 1,658,232.0 547,272 2,205,504
3. Administracion 26,966,022
3.1 Gerencia 1 4,000,000.0 1,320,133 5,320,133
3.2 Secretaria 1 1,658,232.0 547,272 2,205,504
3.3 Encargado Administrativo 1 2,900,000.0 957,097 3,857,097
3.4 Jefe de RRHH 1 2,100,000.0 693,070 2,793,070
3.5 Jefe de Compras 1 2,100,000.0 693,070 2,793,070
3.6 Auxiliar Administrativo 1 1,658,232.0 547,272 2,205,504
3.7 Jefe de Servicios Generales 1 2,100,000.0 693,070 2,793,070
3.8 Limpiador 1 1,658,232.0 547,272 2,205,504
3.9 Sereno 1 2,100,000.0 693,070 2,793,070
24 45,307,624 14,953,026 ###
Total Anual
323,592,258
63,841,600
26,466,046
46,285,160
33,516,840
33,516,840
26,466,046
33,516,840
26,466,046
33,516,840
###
SERVICIO DE DEUDA POR PROYECTO
(miles de ..... )
CREDITO 1 CREDITO 2 CREDITO 3 CREDITO 4
1 48000000 0 0 0 0 0
2 48000000 33333333 0 0 0 0
3 44000000 33333333 0 0 0 0
4 40000000 33333333 0 0 0 0
5 36000000 33333333 0 0 0 0
6 32000000 33333333 0 0 0 0
7 28000000 33333333 0 0 0 0
8 24000000 33333333 0 0 0 0
9 20000000 33333333 0 0 0 0
10 16000000 33333333 0 0 0 0
11 24000000 33333333 0 0 0 0
12 16000000 33333333 0 0 0 0
UDA POR PROYECTO
Cuadro 3
CREDITO 4 TOTAL
0 0 48000000 0
0 0 48000000 33333333
0 0 44000000 33333333
0 0 40000000 33333333
0 0 36000000 33333333
0 0 32000000 33333333
0 0 28000000 33333333
0 0 24000000 33333333
0 0 20000000 33333333
0 0 16000000 33333333
0 0 24000000 33333333
0 0 16000000 33333333
PRESUPUESTOUNIDADE
DE VENTAS DE MERCADERIAS
UNIDADE
SEGUNDO
PRECIO S PRIMER S
1 PRODUCTO SEMESTR
DE VENTA VENDIDA SEMESTRE VENDIDA
E
MANOPLAS 15,000 S 120 1,800,000 S 132 1,980,000
SOPORTE DE ESPEJO 12,000 246 2,952,000 271 3,247,200
MANILLAR IZQ. Y DERECHA 45,000 258 11,610,000 284 ###
SOPORTE DE ESPEJO 10,000 252 2,520,000 277 2,772,000
MANIBELA DE EMBRAGUE 10,000 318 3,180,000 350 3,498,000
MANIBELA DE FRENO 10,000 342 3,420,000 376 3,762,000
MANUBRIOS 55,000 54 2,970,000 59 3,267,000
TABLEROS DEPORTIVOS 95,000 48 4,560,000 53 5,016,000
TABLEROS TIPO ORIGINALES 120,000 60 7,200,000 66 7,920,000
SEÑALEROS 15,000 426 6,390,000 469 7,029,000
OJOS DE GATO 5,000 474 2,370,000 521 2,607,000
FARO REDONDO 45,000 510 22,950,000 561 ###
FARO TIPO ORIGINALES 60,000 468 28,080,000 515 ###
AMORTIGUADOR DELANTERO 115,000 276 31,740,000 304 ###
AMORTIGUADOR TRASERO 45,000 276 12,420,000 304 ###
LLANTAS 70,000 474 33,180,000 521 ###
MAZA 45,000 636 28,620,000 700 ###
RAYOS 30,000 768 23,040,000 845 ###
CAMARA 25,000 510 12,750,000 561 ###
CUBIERTAS 80,000 768 61,440,000 845 ###
RULEMANES 15,000 900 13,500,000 990 ###
GUARDABARROS DEPORTIVO 60,000 90 5,400,000 99 5,940,000
GUARDABARROS TIPO ORIGIN 45,000 90 4,050,000 99 4,455,000
TANQUE DE CMBUSTIBLE 120,000 90 10,800,000 99 ###
JUEGO DE LLAVES COMPLETO 20,000 72 1,440,000 79 1,584,000
SOPORTE DE FARO DER. E IZQ 25,000 72 1,800,000 79 1,980,000
MATAPERRO 55,000 192 10,560,000 211 ###
BUJES DE CORONAS 15,000 126 1,890,000 139 2,079,000
BUJES DE MORQUILLA DE ATR 25,000 126 3,150,000 139 3,465,000
CAÑO DE ESCAPE 120,000 192 23,040,000 211 ###
SOPORTE DE POSA PIE 45,000 210 9,450,000 231 ###
GOMA DE POSA PIE 15,000 210 3,150,000 231 3,465,000
KIT DE JUEGO DE TRANSMISI 75,000 108 8,100,000 119 8,910,000
LAPAS COSTADOS 45,000 66 2,970,000 73 3,267,000
EMBLEMA DE TANQUE 15,000 66 990,000 73 1,089,000
FOCOS DE SEÑALEROS 2,000 426 852,000 469 937,200
FOCOS DE LUZ DELANTERO 7,000 426 2,982,000 469 3,280,200
FOCOS DE LUZ TRASEROS 5,000 426 2,130,000 469 2,343,000
CUARDABARRO TRASERO 45,000 144 6,480,000 158 7,128,000
FOCO TRASERO COMPLETO 47,000 426 20,022,000 469 ###
MORQUILLA TRASERA 65,000 360 23,400,000 396 ###
RELAY DE SEÑALEROS 15,000 258 3,870,000 284 4,257,000
BULBO E FRENO 7,000 510 3,570,000 561 3,927,000
CABLERIO COMPLETO 140,000 108 15,120,000 119 ###
POSA PIE DE FRENO TRASERO 40,000 636 25,440,000 700 ###
BARILLA DE FRENO 15,000 768 11,520,000 845 ###
PASTILLA DE FRENO 12,000 720 8,640,000 792 9,504,000
ZAPATA DE FRENO 18,500 300 5,550,000 330 6,105,000
TENSOR DE CADENA 3,000 210 630,000 231 693,000
ESPEJOS RETROVISORES 25,000 420 10,500,000 462 ###
LUZ DE CENOS 120,000 480 57,600,000 528 ###
LUZ LET. CHICO 15,000 468 7,020,000 515 7,722,000
CINTA DE LUZ LET. 15,000 360 5,400,000 396 5,940,000
RELAY DE ARRANQUE 35,000 246 8,610,000 271 9,471,000
BATERIAS 120,000 120 14,400,000 132 ###
CABO DE FRENO DELANTERO 12,000 300 3,600,000 330 3,960,000
CABO DE VELOCIMETRO 12,000 270 3,240,000 297 3,564,000
ENGRANAJE DE VELOCIMETR 35,000 180 6,300,000 198 6,930,000
REGULADOR DE VOLTAJE 45,000 150 6,750,000 165 7,425,000
CHASIS 450,000 24 10,800,000 26 ###
MOTOR 1,650,000 6 9,900,000 7 ###
TOTAL 4,557,500 18,636 677,808,000 3,107 ###
PRIMER SEGUNDO
CONDICION DE VENTA DE
2 SEMESTR SEMESTR TOTAL
MERCADERIAS
E E
CONTADO ### ### 996,377,760
CREDITO ### ### 427,019,040
TOTAL INGRESO ### ### ###
TOTAL
945,000
176,400
252,000
126,000
1,134,000
1,008,000
63,000
302,400
680,400
441,000
1,260,000
756,000
378,000
1,323,000
756,000
2,520,000
378,000
378,000
882,000
126,000
37,800
630,000
1,323,000
1,260,000
75,600
75,600
1,512,000
567,000
189,000
37,800
12,600
302,400
504,000
3,024,000
4,914,000
1,512,000
315,000
252,000
756,000
31,185,000