Beruflich Dokumente
Kultur Dokumente
100.00
8500.00
17
8
10200.00
1734.00
8466.00
677.28
7788.72
Linea 2
Linea 3
Linea 4
Linea 5
Linea 6
Linea 7
Linea 8
120.00
7200.00
14
8
10368.00
1451.52
8916.48
713.32
8203.16
20.00
62000.00
15
7
14880.00
2232.00
12648.00
885.36
11762.64
106250.00
18.00
22
4
22950.00
5049.00
17901.00
716.04
17184.96
18750.00
125.00
19
6
28125.00
5343.75
22781.25
1366.88
21414.38
2000.00
20.00
12
9
480.00
57.60
422.40
38.02
384.38
90000.00
17.00
25
7
18360.00
4590.00
13770.00
963.90
12806.10
60000.00
15.00
17
6
10800.00
1836.00
8964.00
537.84
8426.16
Lnea 2
1500.00
2160.00
1700.00
2448.00
1382.40
5990.40
2212.76
Lnea 3
12500.00
3000.00
13200.00
3168.00
1850.40
8018.40
3744.24
Lnea 4
3.20
4080.00
3.60
4590.00
2601.00
11271.00
5913.96
Lnea 5
22.00
4950.00
23.00
5175.00
3037.50
13162.50
8251.88
Lnea 6
4.50
108.00
18.00
432.00
162.00
702.00
-317.62
Lnea 7
3.40
3672.00
4.90
5292.00
2689.20
11653.20
1152.90
Lnea 8
2.80
2016.00
2.70
1944.00
1188.00
5148.00
3278.16
Lnea 1
1700.00
2040.00
1000.00
1200.00
972.00
4212.00
3576.72
Fletes
Com. s/ventas
Ut. Despus de F. Y C.
155.77
233.66
3187.28
164.06
246.09
1802.60
235.25
352.88
3156.11
343.70
515.55
5054.71
428.29
642.43
7181.16
7.69
11.53
-336.84
256.12
384.18
512.60
168.52
252.78
2856.85
12
216.00
420.00
312.00
24.00
144.00
264.00
1380.00
1807.28
504.00
1303.28
Lnea 2
13
234.00
455.00
338.00
26.00
156.00
286.00
1495.00
307.60
546.00
-238.40
Lnea 3
11
198.00
385.00
286.00
22.00
132.00
242.00
1265.00
1891.11
462.00
1429.11
Lnea 4
Lnea 5
Lnea 6
Lnea 7
Lnea 8
12
216.00
420.00
312.00
24.00
144.00
264.00
1380.00
3674.71
504.00
3170.71
8
144.00
280.00
208.00
16.00
96.00
176.00
920.00
6261.16
336.00
5925.16
1
18.00
35.00
26.00
2.00
12.00
22.00
115.00
-451.84
42.00
-493.84
15
270.00
525.00
390.00
30.00
180.00
330.00
1725.00
-1212.41
630.00
-1842.41
7
126.00
245.00
182.00
14.00
84.00
154.00
805.00
2051.85
294.00
1757.85
Lnea 4
100.00
65.59
34.41
2.00
3.00
29.41
8.03
21.38
2.93
18.45
Lnea 5
100.00
61.47
38.53
2.00
3.00
33.53
4.30
29.24
1.57
27.67
Lnea 6
100.00
182.63
-82.63
2.00
3.00
-87.63
29.92
-117.55
10.93
-128.47
Lnea 7
100.00
91.00
9.00
2.00
3.00
4.00
13.47
-9.47
4.92
-14.39
Lnea 8
100.00
61.10
38.90
2.00
3.00
33.90
9.55
24.35
3.49
20.86
%Venta Neta
100% Cto. Venta
%Ut. Bruta
%Fletes
%Com. S/ Venta
%Ut. Despus de F. Y C.
%GF
%UAFIR
%G. Fin
%Ut. Neta
Lnea 1
100.00
54.08
45.92
2.00
3.00
40.92
17.72
23.20
6.47
16.73
Lnea 2
100.00
73.03
26.97
2.00
3.00
21.97
18.22
3.75
6.66
-2.91
Lnea 3
100.00
68.17
31.83
2.00
3.00
26.83
10.75
16.08
3.93
12.15
Linea 9
70000.00
28.00
10
10
23520.00
2352.00
21168.00
2116.80
19051.20
Lnea 9
5.70
4788.00
8.30
6972.00
3528.00
15288.00
3763.20
TOTAL
347240.00
139683.00
24645.87
115037.13
8015.43
107021.70
TOTAL
26814.00
31221.00
17410.50
75445.50
31576.20
381.02
571.54
2810.64
Lnea 9
2140.43
3210.65
26225.12
TOTAL
21
378.00
735.00
546.00
42.00
252.00
462.00
2415.00
395.64
882.00
-486.36
1800.00
3500.00
2600.00
200.00
1200.00
2200.00
11500.00
14725.12
4200.00
10525.12
Lnea 9
100.00
80.25
19.75
2.00
3.00
14.75
12.68
2.08
4.63
-2.55
TOTAL
100.00
70.50
29.50
2.00
3.00
24.50
10.75
13.76
3.92
9.83
Linea N 1
VENTAS NETAS
UNID. VEN.POR MES
PRECIO VENTA
% BONIFICACIN
% PRONTO PAGO
VENT. BRUTAS AL AO
BONIFICACIONES
VENT. ANTES DE P.P.
PRONTO PAGO
VENTA NETA
ORIGINAL
100
8500
17
8
10200
1734
8466
677.28
7788.72
SIMULACION
100
8500
17
8
10200
1734
8466
677.28
7788.72
VARIACIN
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
GASTOS FIJOS
% PRORRATEO GF
GF INFORMATICA
GF ADMIN Y F
GF VENTAS
GF SERVICIOS
GF DIR. GEN
GF R.H.
GF TOTAL
UAFIR
GASTOS FIN.
UTILIDAD NETA
ORIGINAL
12
216
420
312
24
144
264
1380
1807.284
504
1303.284
SIMULACION
12
216
420
312
24
144
264
1380
1807.284
504
1303.284
Leyenda
Valores Originales
Valores para Simulacion
VARIACION
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Linea N 1
COSTOS DE PRODUCCION
COSTO MATERIA PRIMA
MATERIA PRIMA
COSTO M.O
MANO OBRA
INDIRECTOS
COSTOS DE VTAS.
UTILIDAD BRUTA
FLETES
COM S/VENTAS
UT. DESPUES DE F Y C
ORIGINAL
1700
2040
1000
1200
972
4212
3576.72
155.7744
233.6616
3187.284
SIMULACION PORCENTAJE
1700
0.00%
2040
0.00%
1000
0.00%
1200
0.00%
972
0.00%
4212
0.00%
3576.72
0.00%
155.7744
0.00%
233.6616
0.00%
3187.284
0.00%
RESULTADOS PORCENTUALES
% VTA NETA
% CTO VENTA
% UT. BRUTA
% FLETES
% COM S/ VENTAS
% UT DESPUES DE F Y C
% GF
% UAFIR
% G FIN
% UT. NETA
ORIGINAL
100
54.08
45.92
2.00
3.00
40.92
17.72
23.20
6.47
16.73
SIMULACION
100
54.08
45.92
2.00
3.00
40.92
17.72
23.20
6.47
16.73
VARIACION
0
0
0
0
0
0
0
0
0
0
TOTALES
VENTAS NETAS
UNID. VEN. POR MES
PRECIO VENTA
% BONIFICACION
% PRONTO PAGO
VENT. BRUTAS AL AO
BONIFICACIONES
VENT. ANTES DE P.P.
#REF!
#REF!
#REF!
PRONTO PAGO
VENTA NETA
#REF!
#REF!
GASTOS FIJOS
% PRORRATEO GF
GF INFORMATICA
GF ADMIN Y F
GF VENTAS
GF SERVICIOS
GF DIR. GEN
GF R.H.
GF TOTAL
UAFIR
GASTOS FIN.
UTILIDAD NETA
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
TOTALES
COSTOS DE PRODUCCION
COSTO MATERIA PRIMA
MATERIA PRIMA
#REF!
COSTO M.O.
MANO OBRA
INDIRECTOS
COSTOS DE VTAS.
UTILIDAD BRUTA
#REF!
#REF!
#REF!
#REF!
FLETES
COM S/ VENTAS
UT. DESPUES DE F Y C
#REF!
#REF!
#REF!