Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ESTIMACIÓN DE VENTAS
TRIMESTRE 1 2
CARTERAS UNIDADES 2560 2816
1) PRESUPUESTO DE VENTAS
CONCEPTO 1 2
UNIDADES 2560 2816
VENTAS C/F 4,454,400.00 4,899,840.00
IVA 14,94% 665,487.36 732,036.10
VENTAS S/F 3,788,912.64 4,167,803.90
Ventas
(-) Costo de producción (Costo de ventas)
UTILIDAD BRUTA
(-) Gastos de Operativos
gastos Administrativos
gastos de comercialización
IT
Gastos financieros
UTILIDAD ANTES DE IMPUESTOS
(-) IUE
UTILIDAD NETA
3 4 TOTAL
2929 5564 13,869.00
5,096,460.00 9,681,360.00 24,132,060.00 EP15
761,411.12 1,446,395.18 3,605,329.76
4,335,048.88 8,234,964.82 20,526,730.24 ER
3 4 TOTAL
2,038,584.00 3,872,544.00 9,652,824.00
2,038,584.00 3,872,544.00 9,652,824.00 EP 15
3 4 TOTAL DIFERIDO
2,939,904.00 3,057,876.00 8,670,420.00 5,808,816.00
2,939,904.00 3,057,876.00 8,670,420.00
3 4 TOTAL
323,770.00 del BG
- - 323,770.00
3 4 TOTAL
273,506.00 DEL BG
95,005.00
368,511.00
3 4 TOTAL
39,000.00 39,000.00 156,000.00
90,000.00 90,000.00 360,000.00
9,900.00 9,900.00 39,600.00
16,284.00 16,284.00 65,136.00
155,184.00 155,184.00 620,736.00
3 4 TOTAL
152,893.80 290,440.80 723,961.80
6,900.00 6,900.00 27,600.00
159,796.80 297,344.80 751,571.80
NANCIEROS)
3 4 TOTAL
2,300.00 2,300.00 9,200.00
35,000.00 70,000.00
2,300.00 37,300.00 79,200.00
3 4 TOTAL
761,411.12 1,446,395.18 3,605,329.76 C1
192,540.74 365,755.10 911,692.58 C5
22,410.00 22,410.00 C10
546,460.38 1,080,640.08 2,671,227.18
3 4 TOTAL
546,460.38 1,080,640.08 2,671,227.18 C12
152,893.80 290,440.80 723,961.80 C1
699,354.18 1,371,080.88 3,395,188.98
ADOS PROYECTADOS
mbre del 2024
n Bolivianos)
20,526,730.24 c1
6,102,360.00 c5
14,424,370.24
2,175,469.60
620,736.00 c8
751,571.80 c9
723,961.80 c14
79,200.00 c11
12,248,900.64
3,062,225.16
9,186,675.48
2 3 4 TOTAL DIFERIDO 1
4,899,840.00 5,096,460.00 9,681,360.00 24,132,060.00
1,959,936.00 2,038,584.00 3,872,544.00 9,652,824.00
129,508.00 323,770.00 cta p/c BG
2,672,640.00 2,939,904.00 3,057,876.00 8,670,420.00 5,808,816.00
4,762,084.00 4,978,488.00 6,930,420.00 18,647,014.00
2 3 4 TOTAL DIFERIDO 1
1,239,040 1,288,760 2,448,160 6,102,360.00
619,520 644,380 1,224,080 3,051,180.00
450,560 495,616 515,504 1,461,680.00 979,264.00
112,640 112,640.00 123,904.00
100,000 - 273,506.00
95,005.00
546,924 546,460 1,080,640 2,671,227.18
146,995 152,894 290,441 723,961.80
155,184 155,184 155,184 620,736.00
153,897 159,797 297,345 751,571.80
150,000 150,000.00
37,300 2,300 37,300 79,200.00
2,210,380 2,306,631 3,713,134 9,990,707.78
2 3 4 TOTAL
4,762,084.00 4,978,488.00 6,930,420.00 18,647,014.00
2,210,379.92 2,306,630.98 3,713,133.68 9,990,707.78
2,551,704.08 2,671,857.02 3,217,286.32 8,656,306.22
335,458.80 2,887,162.88 5,559,019.90
2,887,162.88 5,559,019.90 8,776,306.22
-
2,887,162.88 5,559,019.90 8,776,306.22
DIFERIDO 3 TOTAL
244,816.00
244,816.00 1,476,860.00
c1
c2
c4
c3
979,264.00
128,876.00 244,816.00 497,596.00