Beruflich Dokumente
Kultur Dokumente
$382,147.38
$38,214.74
$103,179.79
$240,752.85
$1,955,698.38
$195,569.84
$528,038.56
$1,232,089.98
$0.12
$0.18
TOTAL ACTIVO
$-
$-
PATRIMONIO
Capital
Utlidades acumuladas
TOTAL PATRIMONIO
TOTAL PASIVO MAS PATRIMONIO
$$-
100000
Kt = 2808557-(250,000+ 87,500)
X
250000
$-
$-
Activo no Corriente
No de Acciones
PASIVO
Pasivo Corriente
Ctas por pagar comerciales
Prestamos de corto plazo
Otros pasivos
Total pasivo corriente
2.5
$2.5
$-
100 =
Rendimiento = rent./V.nominal
CONCEPTO
AO 2011
1 er
2 do
TRIMESTRE TRIMESTRE
775,000
813,750
VENTAS
I.- INGRESOS
a.- Cobranzas
- Ventas cobradas al contado
- Ventas cobradas en segundo periodo
- Ventas cobradas en tercer periodo
b.- Ingresos Financieros
TOTAL INGRESOS
50%
30%
20%
COMPRAS A PROVEEDORES
II.-TOTAL EGRESOS
a.- Pago proveedores
- Compras pagadas 1er periodo
- Compras pagadas en 2do periodo
b.- Pago de remuneraciones
C.- Publicidad Y PROPAGANDA
c.- Compra de Activo fijo
d.- Gastos operativos
f.- Amortizacion de prestamos ms inters
g.- Pago de IGV
h.- Pago de Impuesto a la renta
Pagio de interes de financiamiento
i.- Pago de essalud
TOTAL EGRESOS
FLUJO DEL PERIODO
CAJA INICIAL
Financiamiento
SALDO DE CAJA POR PERIODO
40%
60%
387,500
406,875
232,500
215,000
602,500
0
639,375
397,500
417,375
159,000
166,950
238,500
198,226
191,889
19%
2%
9%
200,000
107,000
76,500
13,395
15,500
10,500
17,270
791,054
-188,554
70,000
350,000
231,446
0
107,000
76,500
54,981
16,275
10,500
17,840
886,773
-247,398
231,446
-15,951
Sugerencia: Financiar el deficit de caja del primer y segundo trimestre a una tasa del 12% anual
Modificar la politica de pagos sugiriendo 30% 30% y 40% a partir del tercer trimestre
42000
3500
CONCEPTO
VENTAS
I.- INGRESOS
a.- Cobranzas
- Ventas cobradas al contado
- Ventas cobradas en segundo periodo
- Ventas cobradas en tercer periodo
b.- Ingresos Financieros
AO 2011
1 er
2 do
TRIMESTRE TRIMESTRE
2,600,000.00 2,600,000.00
50%
30%
20%
1,300,000
1,300,000
780,000
315,000
TOTAL INGRESOS
1,615,000
2,080,000
COMPRAS A PROVEEDORES
1,570,000
1,570,000
471,000
471,000
1,099,000
284,554
II.-TOTAL EGRESOS
a.- Pago proveedores
- Compras pagadas 1er periodo
- Compras pagadas en 2do periodo
b.- Pago de remuneraciones
C.- Publicidad Y PROPAGANDA
c.- Compra de Activo fijo
d.- Gastos operativos
f.- Amortizacion de prestamos ms inters
g.- Pago de IGV
h.- Pago de Impuesto a la renta
Pagio de interes de financiamiento
i.- Pago de essalud
TOTAL EGRESOS
FLUJO DEL PERIODO
CAJA INICIAL
Financiamiento
SALDO DE CAJA POR PERIODO
40%
60%
19%
2%
9%
282,963
100,000
300,000
255,000
61,500
90,250
52,000
8,500
25,467
1,646,679
-31,679
60,000
350,000
378,321
Sugerencia: Financiar el deficit de caja del primer y segundo trimestre a una tasa del 12% anual
Modificar la politica de pagos sugiriendo 30% 30% y 40% a partir del tercer trimestre
42000
3500
0
263,750
61,500
145,588
52,000
8,500
25,610
2,411,501
-331,501
378,321
46,820
S SAC
AO 2011
3 er
4 to
TRIMESTRE TRIMESTRE
1,007,500
1,007,500
TOTAL
1 er
TRIMESTRE
AO 2012
3 er
TRIMESTRE
2 do
TRIMESTRE
4 to
TRIMESTRE
3,603,750
503,750
244,125
155,000
0
902,875
503,750
302,250
162,750
0
968,750
1,801,876
778,875
317,750
215,000
3,113,501
516,750
516,750
1,848,375
155,025
125,213
254,444
155,025
155,025
258,669
0
107,000
76,500
72,913
20,150
10,500
22,900
844,644
58,231
-15,951
0
107,000
76,500
72,913
20,150
10,500
23,280
879,062
89,688
42,280
636,000
518,738
903,228
0
200,000
428,000
306,000
214,201
72,075
42,000
81,291
3,401,533
-288,032
131,968
42,280
131,968
0
302,250
201,500
0
0
201,500
0
0
0
0
0
0
503,750
201,500
0
310,050
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
310,050
193,700
0
0
0
201,500
193,700
0
0
0
395,200
0
0
0
395,200
193,700
395,200
395,200
395,200
ENTRO S.A.C
AO 2011
3 er
4 to
TRIMESTRE TRIMESTRE
2,860,000.00 3,146,000.00
1,430,000
780,000
520,000
0
1,573,000
858,000
520,000
0
TOTAL
1 er
TRIMESTRE
2 do
TRIMESTRE
AO 2012
3 er
TRIMESTRE
4 to
TRIMESTRE
11,206,000.00
5,603,001
2,418,000
1,040,000
315,000
0
858,000
572,000
0
0
629,200
0
0
0
0
0
0
2,730,000
2,951,000
9,376,001
1,727,000
1,899,700
6,766,700
518,100
471,000
344,220
569,910
518,100
363,593
0
272,938
61,500
163,412
57,200
8,500
30,980
1,927,849
802,151
46,820
0
282,584
61,500
183,106
62,920
8,500
32,723
2,082,937
868,063
848,970
2,030,010
2,088,100
1,275,330
100,000
300,000
1,074,272
246,000
582,356
224,120
34,000
114,780
8,068,967
1,307,034
1,717,033
848,970
1,717,033
1,430,000
629,200
0
1,139,820
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,139,820
290,180
0
0
0
629,200
290,180
0
0
0
919,380
0
0
0
919,380
290,180
919,380
919,380
919,380
TOTAL
0
302,250
403,000
0
705,250
0
0
0
0
310,050
0
0
0
310,050
395,200
395,200
790,400
TOTAL
0
858,000
1,201,200
0
2,059,200
0
0
0
0
1,139,820
0
0
0
1,139,820
919,380
919,380
1,838,760
PRESUPUESTO FINANCIERO
Presupuesto de ventas - 2011 (Nuevos soles)
Concepto
1er.
2do.
3er.
Trimestre
Trimestre
Trimestre
PRODUCTO A
20.00
20.00
20.00
Unidades
20,000.00
21,000.00
26,000.00
Importe
400,000.00
420,000.00
520,000.00
PRODUCTO B
25.00
25.00
25.00
Unidades
15,000.00
15,750.00
19,500.00
Importe
375,000.00
393,750.00
487,500.00
TOTAL IMPORTE
775,000.00
813,750.00 1,007,500.00
5.00%
30.00%
4to.
Trimestre
20.00
26,000.00
520,000.00
25.00
19,500.00
487,500.00
1,007,500.00
1er.
Trimestre
10.00
24,000.00
240,000.00
15.00
10,500.00
157,500.00
397,500.00
2do.
3er.
Trimestre
Trimestre
10.00
10.00
25,200.00
31,200.00
252,000.00
312,000.00
15.00
15.00
11,025.00
13,650.00
165,375.00
204,750.00
417,375.00
516,750.00
4to.
Trimestre
10.00
31,200.00
312,000.00
15.00
13,650.00
204,750.00
516,750.00
PRESUPUESTO DE PERSONAL
A.- OPERARIOS
SALARIOS - MOD
No. operarios trimestre
Sueldo Total Maquinistas
Gratificacion (2 sueldos)
Comisin Produccin 10%
SUTOTAL
ESSALUD 9%
SENATI .75%
Total P.Ventas
1er T
45.00
67,500.00
0.00
0.00
67,500.00
6,075.00
506.25
74,081.25
2do T
45.00
67,500.00
0.00
2,250.00
69,750.00
6,277.50
523.13
76,550.63
3er T
45.00
67,500.00
22,500.00
0.00
90,000.00
8,100.00
675.00
98,775.00
4to T
45.00
67,500.00
22,500.00
2,250.00
92,250.00
8,302.50
691.88
101,244.38
B.- AYUDANTES
SALARIOS - CIF
No. Ayudadtes trimestre
Sueldo Total Ayudantes
Gratificacion
Comision Produccin 10%
SUBTOTAL
ESSALUD 9%
SENATI .75%
Total P.Ventas
1er T
60.00
48,000.00
0.00
0.00
48,000.00
4,320.00
360.00
52,680.00
2do T
60.00
48,000.00
0.00
1,600.00
49,600.00
4,464.00
372.00
54,436.00
3er T
60.00
48,000.00
16,000.00
0.00
64,000.00
5,760.00
480.00
70,240.00
4to T
60.00
48,000.00
16,000.00
1,600.00
65,600.00
5,904.00
492.00
71,996.00
C.- VENTAS
Personal de Ventas
Sueldo total supervisores
Sueldo total de vendedores
Gratificacion
Comision del 5%
1er T
12,000.00
9,000.00
0.00
38,750.00
2do T
12,000.00
9,000.00
0.00
40,687.50
3er T
12,000.00
9,000.00
7,000.00
50,375.00
4to T
12,000.00
9,000.00
7,000.00
50,375.00
SUBTOTAL
ESSALUD 9%
Total P.Ventas
Comisin
OPERATIVO
Concepto
OTROS CIF
ADMINISTRATIVOS
OTROS GASTOS DE VENTAS
TOTAL
59,750.00
5,377.50
65,127.50
5%
61,687.50
5,551.88
67,239.38
5%
78,375.00
7,053.75
85,428.75
5%
78,375.00
7,053.75
85,428.75
5%
1er.
Trimestre
42,000.00
40,000.00
25,000.00
107,000.00
2do.
Trimestre
42,000.00
40,000.00
25,000.00
107,000.00
3er.
Trimestre
42,000.00
40,000.00
25,000.00
107,000.00
4to.
Trimestre
42,000.00
40,000.00
25,000.00
107,000.00
COSTO DE VENTAS
COSTO DE MATERIA PRIMA
COSTOS MANO DE OBRA DIRECTA
CIF
TOTAL
1,848,375.00
350,651.25
417,352.00
2,616,378.25
PRESUPUESTO FINANCIERO
Presupuesto de ventas - 2011 (Nuevos soles)
Concepto
1er.
2do.
3er.
Trimestre
Trimestre
Trimestre
PRODUCTO A
20.00
20.00
20.00
Unidades
35,000.00
35,000.00
38,500.00
Importe
700,000.00
700,000.00
770,000.00
PRODUCTO B
25.00
25.00
25.00
Unidades
40,000.00
40,000.00
44,000.00
Importe
1,000,000.00
1,000,000.00 1,100,000.00
PRODUCTO C
30.00
30.00
30.00
Unidades
30,000.00
30,000.00
33,000.00
Importe
900,000.00
900,000.00
990,000.00
TOTAL IMPORTE
2,600,000.00
2,600,000.00 2,860,000.00
10.00%
4to.
Trimestre
20.00
42,350.00
847,000.00
25.00
48,400.00
1,210,000.00
30.00
36,300.00
1,089,000.00
3,146,000.00
1er.
Trimestre
10.00
49,000.00
490,000.00
15.00
32,000.00
480,000.00
20.00
30,000.00
600,000.00
1,570,000.00
2do.
Trimestre
10.00
49,000.00
490,000.00
15.00
32,000.00
480,000.00
20.00
30,000.00
600,000.00
1,570,000.00
3er.
Trimestre
10.00
53,900.00
539,000.00
15.00
35,200.00
528,000.00
20.00
33,000.00
660,000.00
1,727,000.00
4to.
Trimestre
10.00
59,290.00
592,900.00
15.00
38,720.00
580,800.00
20.00
36,300.00
726,000.00
1,899,700.00
PRESUPUESTO DE PERSONAL
A.- OPERARIOS
SALARIOS - MOD
No. operarios trimestre
Sueldo Total Maquinistas
Gratificacion (2 sueldos)
Comisin Produccin 5%
SUTOTAL
ESSALUD 9%
SENATI .75%
Total P.Ventas
1er T
30.00
45,000.00
0.00
0.00
45,000.00
4,050.00
337.50
49,387.50
2do T
30.00
45,000.00
0.00
750.00
45,750.00
4,117.50
343.13
50,210.63
3er T
30.00
45,000.00
15,000.00
0.00
60,000.00
5,400.00
450.00
65,850.00
4to T
30.00
45,000.00
15,000.00
750.00
60,750.00
5,467.50
455.63
66,673.13
B.- AYUDANTES
SALARIOS - CIF
No. Ayudadtes trimestre
Sueldo Total Ayudantes
Gratificacion
Comision Produccin 5%
SUBTOTAL
ESSALUD 9%
SENATI .75%
Total P.Ventas
1er T
60.00
42,000.00
0.00
0.00
42,000.00
3,780.00
315.00
46,095.00
2do T
60.00
42,000.00
0.00
700.00
42,700.00
3,843.00
320.25
46,863.25
3er T
60.00
42,000.00
14,000.00
0.00
56,000.00
5,040.00
420.00
61,460.00
4to T
60.00
42,000.00
16,000.00
700.00
58,700.00
5,283.00
440.25
64,423.25
1er T
24,000.00
18,000.00
0.00
130,000.00
172,000.00
15,480.00
187,480.00
5%
2do T
24,000.00
18,000.00
0.00
130,000.00
172,000.00
15,480.00
187,480.00
5%
3er T
24,000.00
18,000.00
14,000.00
143,000.00
199,000.00
17,910.00
216,910.00
5%
4to T
24,000.00
18,000.00
14,000.00
157,300.00
213,300.00
19,197.00
232,497.00
5%
1er.
Trimestre
75,000.00
80,000.00
100,000.00
255,000.00
2do.
Trimestre
78,750.00
80,000.00
105,000.00
263,750.00
3er.
Trimestre
82,687.50
80,000.00
110,250.00
272,937.50
4to.
Trimestre
86,821.88
80,000.00
115,762.50
282,584.38
C.- VENTAS
Personal de Ventas
Sueldo total supervisores
Sueldo total de vendedores
Gratificacion
Comision del 5%
SUBTOTAL
ESSALUD 9%
Total P.Ventas
Comisin
OPERATIVO
Concepto
OTROS CIF
ADMINISTRATIVOS
OTROS GASTOS DE VENTAS
TOTAL
COSTO DE VENTAS
COSTO DE MATERIA PRIMA
COSTOS MANO DE OBRA DIRECTA
CIF
TOTAL
6,766,700.00
232,121.25
542,100.88
7,540,922.13
Total
93,000.00
1,860,000.00
69,750.00
1,743,750.00
3,603,750.00
Total
111,600.00
1,116,000.00
48,825.00
732,375.00
1,848,375.00
TOTAL
180.00
270,000.00
45,000.00
4,500.00
319,500.00
28,755.00
2,396.25
350,651.25
TOTAL
240.00
192,000.00
32,000.00
3,200.00
227,200.00
20,448.00
1,704.00
249,352.00
TOTAL
48,000.00
36,000.00
14,000.00
180,187.50
278,187.50
25,036.88
303,224.38
Total
168,000.00
160,000.00
100,000.00
428,000.00
Total
150,850.00
3,017,000.00
172,400.00
4,310,000.00
129,300.00
3,879,000.00
11,206,000.00
Total
211,190.00
2,111,900.00
137,920.00
2,068,800.00
129,300.00
2,586,000.00
6,766,700.00
TOTAL
120.00
180,000.00
30,000.00
1,500.00
211,500.00
19,035.00
1,586.25
232,121.25
TOTAL
240.00
168,000.00
30,000.00
1,400.00
199,400.00
17,946.00
1,495.50
218,841.50
TOTAL
96,000.00
72,000.00
28,000.00
560,300.00
756,300.00
68,067.00
824,367.00
Total
323,259.38
320,000.00
431,012.50
1,074,271.88