Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
AO
2011
2012
2013
2014
2015
Y=a+(b*x)
a= y/n
b= x.y/ x^2
AO
2011
2012
2013
2014
2015
Y=a+(b*x)
a= y/n
b= x.y/ x^2
22975
16210
2255
16218
10716
1834
AO
2011
2012
2013
2014
2015
Y=a+(b*x)
a= y/n
b= x.y/ x^2
31307
23870
2479
AO
2011
2012
2013
2014
2015
Y=a+(b*x)
a= y/n
b= x.y/ x^2
12143
7658
1495
AO
2011
2012
2013
2014
2015
Y=a+(b*x)
a= y/n
b= x.y/ x^2
11500
13000
14600
58,400
15820
11680
1380
0
1
2
0
presa del sector textil colombiano, con 5 aos de creada y localizada en el Municipio de
uce cuatro tipos de productos a saber: Camisa Americana, guayabera, sport y club y reg
de productos
AMERICANA
11,950
13,750
16.050
18,400
20,900
GUAYABERA
6,950
8,740
10,950
12,900
14,040
X^2
4
1
0
1
4
10
SPORT
18,980
21,450
23,800
26,040
29,080
CLUB
4,900
6,010
7,500
9,000
10,880
AO
2011
2012
2013
2014
2015
Y=Antlog [a+(b*x)]
a= Logy/n
b= xLogy/ x^2
X^2
4
1
0
1
4
10
AO
2011
2012
2013
2014
2015
Y=Antlog [a+(b*x)]
a= Logy/n
b= xLogy/ x^2
X^2
4
1
0
1
4
10
AO
2011
2012
2013
2014
2015
Y=Antlog [a+(b*x)]
a= Logy/n
b= xLogy/ x^2
X^2
4
1
0
1
4
10
AO
2011
2012
2013
2014
2015
Y=Antlog [a+(b*x)]
a= Logy/n
b= xLogy/ x^2
X^2
4
1
AO
2011
2012
0
13000
29200
13,800
0
1
4
10
2013
2014
2015
Y=Antlog [a+(b*x)]
a= y/n
b= x.y/ x^2
el Municipio de Montera,
ort y club y registra las siguientes
X^2
4
1
0
1
4
10
24,257
4.20122
0.06121
UTILIDADES
6950
8740
10950
12900
14040
53,580
17,788
4.01617
0.07798
X^2
4
1
0
1
4
10
UTILIDADES
18980
21450
23800
26040
29080
119,350
X^2
4
1
0
1
4
10
X^2
4
1
0
1
4
10
X^2
4
1
32,326
4.37311
0.04548
UTILIDADES
4900
6010
7500
9000
10880
38,290
13,411
3.86700
0.08682
UTILIDADES
9100
10200
11500
13000
14600
58,400
16,448
4.06133
0.05160
0
1
2
0
0
13000
29200
13,800
0
1
4
10
Log Y
4.0774
4.1383
4.2055
4.2648
4.3201
21.0061
X Log Y
-8.1547
-4.1383
0
4.2648
8.6403
0.6121
Log Y
3.8420
3.9415
4.0394
4.1106
4.1474
20.0809
X Log Y
-7.6840
-3.9415
0
4.1106
8.2947
0.7798
Log Y
4.2783
4.3314
4.3766
4.4156
4.4636
21.8655
Log Y
3.6902
3.7789
3.8751
3.9542
4.0366
19.3350
Log Y
3.9590
4.0086
X Log Y
-8.5566
-4.3314
0
4.4156
8.9272
0.4548
X Log Y
-7.3804
-3.7789
0
3.9542
8.0733
0.8682
X Log Y
-7.9181
-4.0086
4.0607
4.1139
4.1644
20.3066
0
4.1139
8.3287
0.5160
16432
16432
P Produccin
PORMENORES
PRESUPUESTO VENTA
Menos: INVENTARIO INICIAL
Ms:
INVENTARIO FINAL
Igual:
PRESUPUESTO PRODUCCION 2016
Page 19
AMERICANA
23756
290
40
23506
P Produccin
GUAYABERA
SPORT
CLUB
16915
290
40
16665
31995
290
40
31745
12945
290
40
12695
Page 20
Pre nec M P
PRODUCTO
TIPO
AMERICANA
GUAYABERA
SPORT
CLUB
TOTAL
UNIDADES
A PRODUCIR
P. Produccin
TELA
HILO
BOTN
23,506
16,665
31,745
12,695
84,611
1.2
1.3
1.1
1.4
5
1.5
2
1.2
2.5
7.2
8
13
11
15
47
Page 21
ESTANDAR DE CONSUMO
Pre nec M P
CONSUMO CALCULADO
TELA
HILO
BOTN
102,564
138,421
944,315
Page 22
P Com M P
PORMENORES
TELA
CONSUMO CALCULADO
28207
35259
282
28489
20000
$569,778,810
353
35611
3700
$131,761,350
AMERICAN
HILO
Page 23
P Com M P
AMERICAN
BOTN
GUAYABERA
HILO
TELA
188046
21664
33330
1880
189926
250
$47,481,567
217
21881
12000
$262,570,158
333
33663
2620
$88,196,643
$2,287,792,795
Page 24
P Com M P
GUAYABERA
BOTN
SPORT
HILO
TELA
BOTN
216642
34920
38094
349199
2166
218808
192
$41,938,289
349
35269
12450
$439,100,762
381
38475
2250
$86,569,701
3492
352691
162.5
$57,312,348
Page 25
P Com M P
CLUB
HILO
TELA
17773
BOTN
31738 190427.44621
178
17951
21100
$378,765,269
317
32055
4000
$128,221,147
1904
192332
292
$56,096,752
Page 26
P Mano O D
PRODUCTO
PR ESTIMADA
AMERICANA
23506
GUAYABERA
SPORT
CLUB
TOTAL HORAS POR DEPARTAMENTO
COSTO ESTIMADO POR HORA
COSTO POR DEPARTAMENTO
TOTAL PRESUPUESTO MANO DE
16665
31745
12695
Corte
0.4
0.5
0.3
0.6
1.8
OBRA DIRECTA
Corte
sueldo (51.58%)
Subtotal
Aux. Transporte
192 Hrs Hom* mes
Costo estimado * hr
Page 27
689,455
355,621
1,045,076
77,706
192
5,443
P Mano O D
Ojalado
0.3
1.4
1.2
1.5
5.4
0.4
0.2
0.5
1.4
Ojalado
700,000
361,060
1,061,060
77,706
192
5,526
Exigencias Estimadas
Por Departamento
Corte
Costura
9402
30557
8332
9524
7617
34875
5,443
189,830,384
Aux Trans
1,378,910
Page 28
23331
38094
19043
111025
7,030
780,455,187
P Mano O D
Exigencias Estimadas
artamento
Por Producto
Ojalado
Total
7052
47011
6666
6349
6348
26414
5,526
145,974,712
38329
53967
33007
172315
1,116,260,282
Page 29
CIF
CIPA 1-2
CIPA 3-4
FIJOS
19,000,000
20,000,000
VARIABLES
14,500,000
15,000,000
TOTAL
35,000,000
Costo de Venta
Presupuesto
Compras de M.P.
Mano de Obra
CIF
TOTAL
CIPA 5-6
CIPA 7-8
CIPA 9-10
CIPA 11-12
19,500,000
20,500,000
20,200,000
19,800,000
15,500,000
14,800,000
15,200,000
15,000,000
Costo de Venta
Monto
$2,287,792,795
$1,116,260,282
$35,000,000
$3,439,053,077
CANTIDAD
1.2
1.5
8
Tela
Hilo
Botones
MANO OBRA DIRECTA
Corte
Costura
Ojalado
COSTO IND. DE FABRIC.
0.4
1.3
0.3
CANTIDAD
MATERIA PRIMA
Tela
Hilo
Botones
MANO OBRA DIRECTA
Corte
Costura
Ojalado
1.3
2
13
0.5
1.4
0.4
CANTIDAD
MATERIA PRIMA
Tela
Hilo
Botones
MANO OBRA DIRECTA
Corte
Costura
Ojalado
1.1
1.2
11
0.3
1.2
0.2
CANTIDAD
MATERIA PRIMA
Tela
Hilo
Botones
MANO OBRA DIRECTA
Corte
Costura
Ojalado
COSTO IND. DE FABRIC.
COSTO VARIABLE UNITARIO
1.4
2.5
15
0.6
1.5
0.5
COSTO
UNITARIO.
SUBTOTAL
TOTAL
23,950
20,000
3,700
250
17,999
5,443
7,030
5,526
406
42,355
COSTO
UNITARIO.
SUBTOTAL
TOTAL
14,812
12,000
2,620
192
17,999
5,443
7,030
5,526
467
33,278
COSTO
UNITARIO.
SUBTOTAL
TOTAL
14,863
12,450
2,250
163
17,999
5,443
7,030
5,526
345
33,207
COSTO
UNITARIO.
SUBTOTAL
TOTAL
25,392
21,100
4,000
292
17,999
5,443
7,030
5,526
528
43,919
PORMENORES
SUELDO MES
Gerente
2,500,000
Secretaria
800,700
Jefe Financiero
1,500,000
Jefe Talento Humano
1,500,000
Jefe Produccin
1,500,000
Jefe de Mercadeo
1,500,000
Contador pblico (Honorarios)
350,000
Jefe presupuesto - Pagador
1,000,000
Auxiliar de Contabilidad
741,872
Auxiliar de Venta
741,872
Aseadora
641,872
Mensajero
641,872
Gastos generales
TOTAL GASTOS DE ADMINISTRACIN Y VENTA MENSUAL Y ANUAL
SUB. DE TRANS
0
77,760
0
0
0
0
77,760
77,760
77,760
77,760
77,760
77,760
ENSUAL Y ANUAL
1,378,910
TOTAL MES
3,796,250
1,293,623
2,277,750
2,277,750
2,277,750
2,277,750
609,235
1,596,260
1,204,293
1,204,293
1,052,443
1,052,443
2,000,000
TOTAL AO
45,555,000
15,523,475
27,333,000
27,333,000
27,333,000
27,333,000
7,310,820
19,155,120
14,451,512
14,451,512
12,629,312
12,629,312
24,000,000
275,038,062
PORMENORES
Monto de la obligacin
Tasa de inters efectivo anual
CIPA 1-2
210,000,000
14.40%
Tabla de Am
n
0
1
2
3
4
5
6
7
8
9
10
CIPA 3-4
CIPA 5-6
CIPA 7-8
CIPA 9-10
CIPA 11-12
205,000,000 187,000,000 196,000,000
200,000,000 199,000,000
17%
16.50%
16%
14.00%
13.50%
Tabla de Amortizacion
Art Intereses
Cuota fija
Art. Capital
34,850,000
33,293,718
31,472,867
29,342,472
26,849,910
23,933,612
20,521,544
16,529,424
11,858,644
6,393,831
44,004,602
44,004,602
44,004,602
44,004,602
44,004,602
44,004,602
44,004,602
44,004,602
44,004,602
44,004,602
9,154,602
10,710,885
12,531,735
14,662,130
17,154,692
20,070,990
23,483,058
27,475,178
32,145,958
37,610,771
Saldo
205,000,000
195,845,398
185,134,513
172,602,778
157,940,648
140,785,956
120,714,966
97,231,908
69,756,730
37,610,771
-
Producto
America
Guayabera
Sport
Club
CVu
42,355
33,278
33,207
43,919
CFu
3,192
3,671
2,713
4,150
PRECIO
CTu
45,547
36,949
35,920
48,069
MC
30%
30%
30%
30%
Precio
65,068
52,784
51,315
68,670
Ganancia Emp
19,520
15,835
15,394
20,601
Producto
America
Guayabera
Sport
Club
Total Ventas
ESTADO DE RESULTADO
BRE DEL 2016
4,969,335,336
3,439,053,077
1,530,282,259
275,038,062
1,255,244,198
34,850,000
1,220,394,198
402,730,085
817,664,112
CVu
42,355
33,278
33,207
43,919
Unidades a Vender
Ventas
1,545,733,642
23,756
892,832,383
16,915
1,641,830,501
31,995
888,938,811
12,945
4,969,335,336
Punto de Equilib
Producto
C. Americana
C. Guayabera
C. Sport
C. Club
Total
Participacin
27.28
22.24
31.32
19.16
100
Distribucin
Pvu
75,036,628
61,178,224
86,138,903
52,684,307
65,068
52,784
51,315
68,670
275038062
275,038,062
237,836
Punto de Equilibrio
Cvu
PE
Venta
42,355
33,278
33,207
43,919
152,759
3,304
3,136
4,757
2,129
13,326
214,967,308
165,548,139
244,103,690
146,169,233
770,788,370
Costo
139,930,680
104,369,915
157,964,787
93,484,927
495,750,309
CF
75,036,628
61,178,224
86,138,903
52,684,307
275,038,062
PE
0
PE Gana
5,945
6,212
8,070
4,553
24,781