Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1) Presupuesto de ventas
Trim 1 Trim 2 Trim 3 Trim 4
Unidades 4,000 8,000 12,500 3,500
X Precio 5 6 6 6
Total 20,000.00 44,000.00 75,000.00 21,000.00
Unidades 1,500 3,000 6,500 2,000
Y Precio 10 11 13 13
Total 15,000.00 33,000.00 81,250.00 25,000.00
Total Vts 35,000.00 77,000.00 156,250.00 46,000.00
2) Presupuesto de Producción
Trim 1 Trim 2 Trim 3
Producto X Y X Y X
Vts Presup. 4,000 1,500 8,000 3,000 12,500
Inv Final 2,000 750 3,125 1,625 875
Nec de Prod 6,000 2,250 11,125 4,625 13,375
Inv Inicial 2,000 2,000 2,000 750 3,125
Prod Req 4,000 250 9,125 3,875 10,250
4) Presupuesto de compras
Trim 1 Trim 2
MP A MP B MP C MP A MP B
Req Prod 8,500 500 4,750 26,000 7,750
Inv Final 5,200 1,550 4,150 6,250 2,150
Nec Comp 13,700 2,050 8,900 32,250 9,900
Inv Inicial 4,000 1,000 3,000 5,200 1,550
Total Comp 9,700 1,050 5,900 27,050 8,350
Costo Kg 0.25 0.50 1.00 0.25 0.50
Total 2,425.00 525.00 5,900.00 6,762.50 4,175.00
Total Trim 8,850.00 32,812.50
Total Anual 107,236.25
160,000.00
13,000
154,250.00
314,250.00
Trim 3 Trim 4
Y X Y
6,500 3,500 2,000
500 4,000 1,000
7,000 7,500 3,000
1,625 875 500
5,375 6,625 2,500
Trim 3 Trim 4
Y X Y
5,375 6,625 2,500
0.70 0.50 0.70
3,763 3,313 1,750
8,888 5,063
Tasa de asignación
2.49
Y
Total
0.6
1.1
3.45
1.93
1.74
8.82
Total Anual
108,337.50
61,987.51
58,300.00
228,625.01
24,000.00
252,625.01
26,298.00
226,327.01