Professional Documents
Culture Documents
1,250,000
518,800 $
523,324
$
$
432,333 $
86,467 $
436,103
87,221
Total
$2,792,188
$7,629,050
$10,421,238
1,000
150
1,150
150
1,000
Ventas presupuestadas
Inventario final
Necesidades de produc.
Inventario inicial
Produccin requerida
Segundo semestre
Registro tipo 4
Registro tipo 3
2,000
400
2,400
400
2,000
Registro tipo 4
1,000
150
1,150
150
1,000
2,000
400
2,400
400
2,000
Concreto
Marco
250
680
930
$1,100
$1,023,000
Registro tipo 3
Registro tipo 4
Total
Costo por unidad.
Total
Producto
Tapa
500
1,400
1,900
$326
$619,400
Segundo semestre
Concreto
Marco
Tapa
250
680
930
$1,103.00
$1,025,790
Registro tipo 3
Registro tipo 4
Total
Costo por unidad.
Total
Gran total
500
1,400
1,900
$332.00
$630,800
Concreto
Marco
930
0
930
0
930
$1,100
$1,023,000
1,900
0
1,900
0
1,900
$326
$619,400
Segundo semestre
Tapa
Concreto
5,000
930
5
0
5,005
930
10
0
4,995
930
$243
$1,103
$1,213,785 $1,025,790
Marco
1,900
0
1,900
0
1,900
$332
$630,800
Reqs. de produccin
Hrs. req por producto
Total de horas
Costo por hora
Total de costo MOD
1,000
4
4,000
$25
$100,000
Registro tipo 4
2,000
4
8,000
$25
$200,000
Segundo semestre
Registro tipo 3
1,000
4
4,000
$26
$104,000
Registro tipo 4
2,000
4
8,000
$26
$208,000
Total
24,000
$612,000
$1,250,000
$120,000
$200,000
$256,000
$60,000
$100,000
$1,986,000
Tasa de
Aplicacin
$1,986,000
24,000
=
$83
Por hora
$96,000
$85,000
$300,000
$60,000
$80,000
$30,000
$651,000
UNIDADES
Salidas
1/1/2010
1 ER SEMESTRE
930
930
2DO SEMEMSTRE
930
930
Marco
Entradas
UNIDADES
Salidas
1/1/2014
1 ER SEMESTRE
1,900
1,900
2DO SEMEMSTRE
1,900
1,900
Tapa
Entradas
UNIDADES
Salidas
1/1/2014
1 ER SEMESTRE
5,005
2DO SEMEMSTRE
4,995
5,000
5,000
Registro tipo 3
Entradas
UNIDADES
Salidas
1,000
1,000
1,000
1,000
Registro tipo 4
Entradas
UNIDADES
Salidas
2,000
2,000
2,000
2,000
Existencia
0
930
0
930
0
COSTO
PROMEDIO
1100.00
1100.00
1100.00
1103.00
1103.00
Existencia
0
1,900
0
1,900
0
COSTO
PROMEDIO
326.00
326.00
326.00
332.00
332.00
Existencia
10
5,015
15
5,010
10
COSTO
PROMEDIO
243.00
243.00
243.00
245.00
244.99
Existencia
150
1,150
150
1,150
150
COSTO
PROMEDIO
1112.00
1112.00
1112.00
1121.75
1120.48
Existencia
400
2,400
400
2,400
400
COSTO
PROMEDIO
1519.20
1519.20
1519.20
1532.42
1530.22
MOVIMIENTOS
Debe
1,023,000
1,025,790
MOVIMIENTOS
Debe
619,400
630,800
MOVIMIENTOS
Debe
1,216,215
1,223,775
MOVIMIENTOS
Debe
1,112,000
1,121,750
MOVIMIENTOS
Debe
3,038,400
3,064,840
PROMEDIO
1ER SEMESTRE
PROMEDIO
MOVIMIENTOS
Haber
1,023,000
1,025,790
Concreto
Marco
Tapa
Mano de obra
Gastos ind. de fabrica
Saldo
1,023,000
1,025,790
-
2DO SEMESTRE
MOVIMIENTOS
Haber
Saldo
619,400
630,800
-
619,400
630,800
Concreto
2,430 Marco
Tapa
3,645 Mano de obra
Gastos ind. de fabrica
2,450
124047
MOVIMIENTOS
Haber
1,215,000
1,224,970
MOVIMIENTOS
Haber
1,112,000
1,120,478
MOVIMIENTOS
Haber
3,038,400
3,060,433
Saldo
2,430
1,218,645
3,645
1,227,420
2,450
2,430
3,645
2,450
Saldo
166,800
1,278,800
166,800
1,288,550
168,072
Saldo
607,680
3,646,080
607,680
3,672,520
612,087
774,480
774,480
780,158
$1,899.00
$1,390.00
1er. Semtre
$2,430
$1,642,400
$1,644,830
$3,645
$1,641,185
$300,000
$993,000
$2,934,185
$774,480
$3,708,665
$774,480
$2,934,185
2do. Semtre
$3,645
$1,656,590
$1,660,235
$2,450
$1,657,785
$312,000
$993,000
$2,962,785
$774,480
$3,737,265
$780,158
$2,957,107
Total
$2,430
$3,298,990
$3,301,420
$2,450
$3,298,970
$612,000
$1,986,000
$5,896,970
$774,480
$6,671,450
$780,158
$5,891,292
10,421,238
5,891,292
4,529,946
651,000
3,878,946
115,000
3,763,946
1,583,087
395,772
1,785,087
PRIMERO
$60,000
SEGUNDO
$812,182
$4,669,200
$772,333
$10,000,000
$15,441,533
$15,501,533
$4,709,914
$522,570
$2,439,990
$7,672,474
$8,484,656
$9,379,114
$1,294,903 $10,674,017
$12,439,990
$23,114,007
$23,174,007
$2,858,615
$2,860,910
$300,000
$368,000
$285,500
$839,620
$3,628,790
$800,000
$2,700,000
$2,730,365
47,917
$14,689,351
$812,182
$57,500
$4,544,909
$3,939,747
$5,588,980
$2,860,910
$612,000
$736,000
$571,000
$1,631,163
$3,628,790
$800,000
$2,700,000
$0
$105,417
$19,234,260
$3,939,747
$312,000
$368,000
$285,500
$791,544
TOTAL
$60,000
$8,449,890
$612,000
$1,986,000
$651,000
$1,763,087
$115,000
10,761,238
87,221
posic inic
comp 1 ser
compr 2do se compras
dued prov
2,860,910
2858615
1656590
7,376,115
-150,000
-150,000
283160
133,160
5,719,525
-283160
5,569,525
1656590
8,597,460
$147,570
$1,250,000
$80,000
$131,923.92
$9,583
7,226,115
2009
2010
60,000
340,000
774,480
2,430
1,176,910
3,939,747
87,221
780,158
2,450
4,809,576
3,879,747
-252,779
5,678
20
Activo fijo
Terreno
Edificio
Equipo industrial
Total Activo fijo
Depreciacin acumulada
Total activo fijo neto
214,000 3,842,790
800,000 1,600,000
2,300,000 5,000,000
3,314,000 10,442,790
400,000 1,730,000
2,914,000 8,712,790
3,628,790
800,000
2,700,000
Total de activos:
4,090,910 13,522,366
Pasivos
A corto plazo:
Proveedores
Impuestos por pagar
Intereses por pagar
PTU por pagar
Total pasivo a corto plazo
2,860,910
180,000
0
0
3,040,910
150,000
131,924
9,583
395,772
687,279
cambios
origen
aplicacin
3,879,747
252,779
-5,678
-20
3,628,790
800,000
2,700,000
1,330,000
1,330,000
-2,710,910
-48,076
9,583
395,772
-2,710,910
48,076
9,583
395,772
1,000,000
50,000
1,050,000
4,090,910
0
1,000,000
50,000
1,785,087
2,835,087
13,522,366
0
0
50,000
1,735,087
50,000
1,735,087
11,056,613
11,056,613
$
$
7.00
4,122,297.10
1,497,639.45
68.46
7.58
47.50
11.95
30.13
39.28
9.17
0.77
APALANCAMIENTO O DEUDA:
Apalancamiento: Pasivo total / Activo total
Apalancamiento: Pasivo total / Capital contable
0.79
3.77
13.52
Servicio de la deuda
Utilidad de operacin / Intereses o gasto financiero
33.73
RENTABILIDAD:
Rendimiento sobre ventas: Utilidad neta / Ventas
Rendimientos sobre activos: Utilidad neta / Activos totales
Rendimiento sobre capital: Utilidad neta / Capital contable
17.13%
13.20%
62.96%
178.51%
DAS PERIODO
% DE VENTAS A CRDITO
360
10.00%
Registro tipo 3
Tapas
Registro tipo 4