Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
lo siguiente:
ciembre de 2009.
_eduardo
Datos de la prctica 4
Presupuesto de Ingresos:
Presupuesto de Costos:
10
Concepto
Descripcin
Presupuesto
Materiales
Renta
Preliminares Maquinaria
Mano de obra
$13,000,000.00
Subcontratos
$3,500,000.00
Concreto
Materiales
Renta
Maquinaria
$3,000,000.00
$25,000,000.00
$5,000,000.00
$3,000,000.00
Subcontratos
$4,000,000.00
Materiales
Renta
Maquinaria
$3,500,000.00
Mano de obra
$2,500,000.00
Subcontratos
$1,500,000.00
Materiales
Renta
Instalaciones Maquinaria
Mano de obra
$3,500,000.00
Subcontratos
$1,500,000.00
Materiales
Renta
Maquinaria
$3,500,000.00
Mano de obra
$3,500,000.00
Subcontratos
$1,500,000.00
Materiales
Renta
Obra Exterior Maquinaria
Mano de obra
$3,500,000.00
Subcontratos
$1,500,000.00
Acabados
Preliminares
$3,000,000.00
Mano de obra
Albailera
Concepto
$2,300,000.00
$2,300,000.00
Concreto
Albailera
Instalaciones
$3,500,000.00
$2,300,000.00
$2,300,000.00
Acabados
Obra Exterior
$1,500,000.00
$99,700,000.00
Sueldos
supervisores
Fianzas
Seguros
Costo Indirecto Servicios
varios (luz,
telfonos etc)
Equipos oficina
Total
$3,000,000.00
$1,500,000.00
$6,500,000.00
Sueldos
supervisores
Fianzas
Seguros
Costo Indirecto Servicios
varios (luz,
telfonos etc)
Equipos oficina
Total
1.- La prctica no dice % de avances de obra, por tanto, para nov-dic 2009 = 15%; ene-dic
2.- Otro dato que no dice la prctica es el importe del anticipo a clientes; considere el 30%
Presupuesto de Costos:
90%
Descripcin
Materiales
Renta
Maquinaria
Presupuesto
$11,700,000.00
$2,700,000.00
Mano de obra
$2,700,000.00
Subcontratos
$3,150,000.00
Materiales
Renta
Maquinaria
$22,500,000.00
$4,500,000.00
Mano de obra
$2,700,000.00
Subcontratos
$3,600,000.00
Materiales
Renta
Maquinaria
$3,150,000.00
Mano de obra
$2,250,000.00
Subcontratos
$1,350,000.00
Materiales
Renta
Maquinaria
$3,150,000.00
Mano de obra
$3,150,000.00
Subcontratos
$1,350,000.00
Materiales
Renta
Maquinaria
$3,150,000.00
Mano de obra
$3,150,000.00
Subcontratos
$1,350,000.00
Materiales
Renta
Maquinaria
$3,150,000.00
Mano de obra
$1,350,000.00
Subcontratos
$1,350,000.00
$2,070,000.00
$2,070,000.00
$2,070,000.00
$2,070,000.00
$89,730,000.00
Presupuesto
$3,400,000.00
$650,000.00
$350,000.00
$4,500,000.00
$220,000.00
$9,120,000.00
go, el contratante (cliente) slo paga el 90% y el 10% restante lo pagar en dos meses.
Costo
indirecto
ejercido en
2009
$280,000.00
$55,000.00
$30,000.00
$375,000.00
$18,333.33
$758,333.33
nto, para nov-dic 2009 = 15%; ene-dic 2010 = 50%; ene-nov 2011 = 35%
l anticipo a clientes; considere el 30% sobre $99, 700,000 de ingresos por obra estimada = $29, 910,000; cargo a Bancos y ab
2
BANCOS
ANTICIPO DE CLIENTES DE OBRA
Anticipo de clientes de 30%
3
COSTO DIRECTO
Preliminares
$3,037,500.00
Concreto
$4,995,000.00
Albaileria
$1,323,000.00
Instalaciones
$1,458,000.00
Acabados
$1,458,000.00
Obra Exterior
$1,188,000.00
ALMACEN DE MATERIALES
PROVEEDORES
PROVISIONES
Registro de los costos directos incurridos 2009
4
PROVEEDORES
BANCOS
Registro de pagos a proveedores durante 2009
5
OBRA EJECUTADA NO ESTIMADA
AVANCE DE OBRA
Preliminares
$3,375,000.00
Concreto
$5,550,000.00
Albaileria
$1,470,000.00
Instalaciones
$1,620,000.00
Acabados
$1,620,000.00
Obra Exterior
$1,320,000.00
6
CLIENTES POR OBRA
FONDO DE GARANTIA RETENIDA
INGRESOS POR OBRA
OBRA EJECUTADA NO ESTIMADA
AVANCE DE OBRA
Preliminares
$2,700,000.00
Concreto
$4,440,000.00
Albaileria
$1,176,000.00
Instalaciones
$1,296,000.00
Acabados
$1,296,000.00
Obra Exterior
$1,056,000.00
7
BANCOS
CLIENTES DE OBRA
Cobro equivalente al 90% autorizado
8
COSTO INDIRECTOS
Sueldos supervisores
$510,000.00
Fianzas
$97,500.00
Seguros
$52,500.00
$675,000.00
$33,000.00
PROVEEDORES
Registro del costo indirecto del ejercicio 2009
9
PROVEEDORES
BANCOS
Registro del pago de los costos indirectos del ejercicio 2009
GRESOS, INGRESOS
DEBE
HABER
500,000.00
500,000.00
29,910,000.00
29,910,000.00
$13,459,500.00
3,000,000.00
14,959,500.00
$1,500,000.00
6,500,000.00
6,500,000.00
14,955,000.00
$14,955,000.00
11,365,800.00
598,200.00
11,964,000.00
11,964,000.00
$11,964,000.00
10,767,600.00
10,767,600.00
$1,368,000.00
$1,368,000.00
$1,368,000.00
$1,368,000.00
Materiales
Preliminares
PRESUPUESTO DE EJECUCIN
COSTO
13,000,000.00 11,700,000.00
Concreto
Renta Maquinaria
Mano de obra
Subcontratos
Materiales
5,000,000.00
3,000,000.00
4,000,000.00
3,500,000.00
4,500,000.00
2,700,000.00
3,600,000.00
3,150,000.00
Albailera
Renta Maquinaria
Mano de obra
Subcontratos
Materiales
2,300,000.00
2,500,000.00
1,500,000.00
3,500,000.00
2,070,000.00
2,250,000.00
1,350,000.00
3,150,000.00
2,300,000.00
3,500,000.00
1,500,000.00
2,070,000.00
3,150,000.00
1,350,000.00
3,500,000.00
3,150,000.00
Renta Maquinaria
Mano de obra
Subcontratos
Materiales
2,300,000.00
3,500,000.00
1,500,000.00
3,500,000.00
2,070,000.00
3,150,000.00
1,350,000.00
3,150,000.00
Renta Maquinaria
Mano de obra
Subcontratos
2,300,000.00
1,500,000.00
1,500,000.00
2,070,000.00
1,350,000.00
1,350,000.00
Acabados
Obra Exterior
TOTAL
PRESUPUESTO DE EJECUCIN
UTILIDAD
1,300,000.00
300,000.00
300,000.00
350,000.00
2,500,000.00
450,000.00
450,000.00
525,000.00
3,750,000.00
405,000.00
405,000.00
472,500.00
3,375,000.00
45,000.00
45,000.00
52,500.00
375,000.00
2,550,000.00
2,550,000.00
2,975,000.00
21,250,000.00
500,000.00
300,000.00
400,000.00
350,000.00
750,000.00
450,000.00
600,000.00
525,000.00
675,000.00
405,000.00
540,000.00
472,500.00
75,000.00
45,000.00
60,000.00
52,500.00
4,250,000.00
2,550,000.00
3,400,000.00
2,975,000.00
230,000.00
250,000.00
150,000.00
350,000.00
345,000.00
375,000.00
225,000.00
525,000.00
310,500.00
337,500.00
202,500.00
472,500.00
34,500.00
37,500.00
22,500.00
52,500.00
1,955,000.00
2,125,000.00
1,275,000.00
2,975,000.00
230,000.00
350,000.00
150,000.00
345,000.00
525,000.00
225,000.00
310,500.00
472,500.00
202,500.00
34,500.00
52,500.00
22,500.00
1,955,000.00
2,975,000.00
1,275,000.00
350,000.00
525,000.00
472,500.00
52,500.00
2,975,000.00
230,000.00
350,000.00
150,000.00
350,000.00
345,000.00
525,000.00
225,000.00
525,000.00
310,500.00
472,500.00
202,500.00
472,500.00
34,500.00
52,500.00
22,500.00
52,500.00
1,955,000.00
2,975,000.00
1,275,000.00
2,975,000.00
230,000.00
150,000.00
150,000.00
345,000.00
225,000.00
225,000.00
310,500.00
202,500.00
202,500.00
34,500.00
22,500.00
22,500.00
1,955,000.00
1,275,000.00
1,275,000.00
9,970,000.00
14,955,000.00
13,459,500.00
1,495,500.00
84,745,000.00
255,000.00
255,000.00
297,500.00
2,125,000.00
$3,375,000.00
$3,037,500.00
$337,500.00
3,825,000.00
2,295,000.00
3,060,000.00
2,677,500.00
425,000.00
255,000.00
340,000.00
297,500.00
$5,550,000.00
$4,995,000.00
$555,000.00
1,759,500.00
1,912,500.00
1,147,500.00
2,677,500.00
195,500.00
212,500.00
127,500.00
297,500.00
$1,470,000.00
$1,323,000.00
$147,000.00
1,759,500.00
2,677,500.00
1,147,500.00
195,500.00
297,500.00
127,500.00
$1,620,000.00
$1,458,000.00
$162,000.00
2,677,500.00
297,500.00
1,759,500.00
2,677,500.00
1,147,500.00
2,677,500.00
195,500.00
297,500.00
127,500.00
297,500.00
$1,620,000.00
$1,458,000.00
$162,000.00
1,759,500.00
1,147,500.00
1,147,500.00
195,500.00
127,500.00
127,500.00
76,270,500.00
8,474,500.00
$1,188,000.00
$132,000.00
$14,955,000.00 $13,459,500.00 $1,495,500.00
$1,320,000.00
$14,955,000.00
100%
14,955,000.00
$14,955,000.00
80%
11,964,000.00
(+)
(=)
(-)
(=)
13,459,500.00
3,000,000.00
16,459,500.00
$1,500,000.00
14,959,500.00
14,959,500.00
6,500,000.00
8,459,500.00
CADOS EN LA OBRA
AVANCE DE OBRA
% AUTORIZADO
ESTIMACIONES AUTORIZADAS
14,955,000.00
80%
11,964,000.00
AVANCE DE OBRA
% AUTORIZADO
AVANCE DE OBRA POR AUTORIZAR
14,955,000.00
20%
2,991,000.00
ESTIMACIONES AUTORIZADAS
11,964,000.00
% COBRADO
90%
TOTAL DE ESTIMACIONES COBRADAS 10,767,600.00
CLIENTES POR OBRA
1,196,400.00
FONDO DE GARANTIA RETENIDO
598,200.00
CLIENTES POR OBRA
598,200.00
MBRE DE 2009
ACTURADO
RADAS
Sueldos
supervisores
Fianzas
COSTO
Seguros
DIRECTO
Servicios varios
(luz, telfonos etc)
Equipos oficina
Total
(A-B)
COSTO
INDIRECTO POR
EJECUTAR
$3,400,000.00 $280,000.00
$650,000.00 $55,000.00
$350,000.00 $30,000.00
$3,120,000.00
$595,000.00
$320,000.00
$4,500,000.00 $375,000.00
$220,000.00 $18,333.33
$4,125,000.00
$201,666.67
$9,120,000.00 $758,333.33
$8,361,666.67
CLIENTES DE OBRA
AVANCES DE OBRA
ALMACEN DE MATERIALES
PROVEEDORES
FONDO DE GARANTIA
RETENIDO
OBRA EJECUTADA NO
ESTIMADA
COSTO INDIRECTO
COSTO DIRECTO
PROVISIONES
CAPITAL SOCIAL
MOVIMIENTOS
DEBE
HABER
HABER
UTILIDAD BRUTA
11,964,000.00
$11,964,000.00
$758,333.33
$758,333.33
$11,205,666.67
GASTOS DE OPERACIN
GASTOS DE ADMINISTRACION
TOTAL GASTOS DE OPERACIN
UTILIDAD DE OPERACIN
OTROS GASTOS
UTLIDAD ANTES DE IMPUESTOS
ISR/IETU DEL EJERCICIO
UTILIDAD DE OPERACIN
$11,205,666.67
$671,150.00
$ 10,534,516.67
ACTIVO
A CORTO PLAZO
TOTAL CORTO P
TOTAL DE ACTIVO CIRCULANTE
FIJO
OTROS ACTIVOS
A LARGO PLAZO
TOTAL CAPITAL CO
SUMA DEL ACTIVO
FIRMA ELABORACION
CORTO PLAZO
LARGO PLAZO
SUMA DEL PASIVO
APITAL CONTABLE
FIRMA DE AUTORIZACION
IMPORTE
0
30%
-
DETERMINACION DE IETU
INGRESOS EFECTIVAMENTE COBRADOS
DEDUCCIONES EFECTIVAMENTE PAGADAS
BASE
TASA DEL IMPUESTO
IMPUESTO DETERMINADO
NOTA:
Registrar el impuesto mayor a resultados y abono a
impuestos por pagar
17.50%
-