Documente Academic
Documente Profesional
Documente Cultură
Ejercicio Guía:
La empresa BAD BUNNY
Trimestre 1 2 3
Pronóstico de Ventas 3,000 7,000 4,000
Datos
PVU 14 soles
IFPT 12% sobre las ventas
IIPT (1er Trim) 500 unidades
PRESUPUESTO DE PRODUCCIÓN
1 2 3
Ventas Esperadas (unidades) 3,000 7,000 4,000
más: IFPT deseado (en unidades) 360 840 480
igual: Necesidades totales (en unidades) 3,360 7,840 4,480
menos: IIPT (en unidades) 500 360 840
Unidades a producir 2,860 7,480 3,640
PRESUPUESTO DE C.I.F.
1 2 3
Total de horas requeridad de MOD 572 1,496 728
por: Tasa varible CIF S/. 2.00 S/. 2.00 S/. 2.00
igual: CIF variable S/. 1,144.00 S/. 2,992.00 S/. 1,456.00
mas: CIF fijo S/. 750.00 S/. 750.00 S/. 750.00
Total CIF S/. 1,894.00 S/. 3,742.00 S/. 2,206.00
RESULTADOS PRESUPUESTADOS
1 2 3
Ventas Esperadas S/. 42,000.00 S/. 98,000.00 S/. 56,000.00
CPV S/. 11,766.71 S/. 26,321.87 S/. 16,464.18
Utilidad Bruta S/. 30,233.29 S/. 71,678.13 S/. 39,535.82
Gastos de Adm&Ventas S/. 13,000.00 S/. 25,000.00 S/. 16,000.00
Utilidad de Operación S/. 17,233.29 S/. 46,678.13 S/. 23,535.82
4 TOTAL
8,000 22,000
960
8,960 24,640
480
8,480 22,460
4 TOTAL
8,480 22,460
S/. 2.75
S/. 23,320.00 S/. 59,180.00
4 TOTAL
8,480 22,460
0.2
1,696 4,492
S/. 3.80
S/. 6,444.80 S/. 17,069.60
480
1,696
3.53 4
4 TOTAL
1,696 4,492
S/. 2.00
S/. 3,392.00 S/. 8,984.00
S/. 750.00 S/. 3,000.00
S/. 4,142.00 S/. 11,984.00
8,480
S/. 0.49
4 TOTAL
8,000 22,000
S/. 3.00
S/. 24,000.00 S/. 66,000.00
S/. 4,000.00 S/. 16,000.00
S/. 28,000.00 S/. 82,000.00
4 TOTAL
S/. 112,000.00 S/. 308,000.00
S/. 31,987.55 S/. 86,540.31
S/. 80,012.45 S/. 221,459.69
S/. 28,000.00 S/. 82,000.00
S/. 52,012.45 S/. 139,459.69
S/. 2.75
S/. 0.76
S/. 0.49
S/. 4.00