Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Estado de Resultados
Del 1 de enero al 31 de diciembre de:
2013
2014
2015
Ventas
957,500,000
1,067,500,000
1,133,503,000
Costo de ventas
768,000,000
874,800,000
950,300,000
59,370,000
65,800,000
78,500,000
774,430,000
887,500,000
959,000,000
65,800,000
78,500,000
87,200,000
189,500,000
192,700,000
183,203,000
96,000,000
118,000,000
135,900,000
Arrendamientos
16,800,000
18,200,000
21,000,000
Sueldos de admon
36,600,000
48,450,000
56,900,000
3,000,000
3,000,000
3,000,000
Gastos de admon
2,900,000
2,800,000
2,800,000
Sueldos de ventas
27,600,000
36,550,000
42,900,000
9,100,000
93,500,000
21,000,000
8,160,000
106,340,000
19,140,000
87,200,000
9,000,000
74,700,000
14,000,000
9,000,000
79,700,000
14,350,000
65,350,000
9,300,000
47,303,000
9,500,000
13,103,000
43,700,000
7,870,000
35,830,000
Inventario inicial
Ms: Compras
Menos: Inventario final
Utilidad Op. bruta
Gastos de adm. y ventas
Servicios pblicos
Mantenimiento maquinaria
Depreciacin
Impuestos diferentes a renta
Gastos varios
Total
Arrendamientos
Sueldos de admon
Deprec.mueb. y ens
Gastos gener. de admon
Sueldos de ventas
Provisin para deudas
Publicidad y otros
Total
INVERSION
largo plazo
Terreno
Edificio
Maquinaria
Total
bonos
0
79,000,000
230,000,000
309,000,000
0
71,000,000
0
71,000,000
capital
30,000,000
0
0
30,000,000
Perodo (sem)
0
1
2
3
4
5
6
Monto: $309,000,000,oo
Perodo de gracia:
un semestre
Plazo: 3 aos
PAGO (A)
Intereses
85,719,607
85,719,607
85,719,607
85,719,607
85,719,607
37,080,000
37,080,000
31,243,247
24,706,084
17,384,461
9,184,244
Abono a capital
48,639,607
54,476,360
61,013,523
68,335,146
76,535,364
Ventas
(-) Descuentos
Ventas netas
(-) Costo de ventas
Inventario inicial P.T.
(+) Costo de produccin
(-) Inventario final de P.T.
Utilidad Oper. bruta
(-) Gastos de admon y ventas
Arrendamientos
Sueldos de administracin
Depreciacin de muebles y enseres
Gastos de administracin
Sueldos de ventas
Provisin deudas malas
Publicidad y otros gastos
Utilidad operacional
(+) Otros ingresos
(-) Otros gastos
Utilidad antes de impuestos
(-) Provisin Imp. de Renta
Utilidad Neta
Ao 1
1,214,208,414
0
1,214,208,414
912,556,924
87,200,000
888,728,932
63,372,009
301,651,490
141,216,000
Ao 2
1,319,601,704
15,835,220
1,303,766,483
955,639,654
63,372,009
958,631,510
66,363,865
348,126,830
147,364,853
Ao 3
1,441,005,061
17,292,061
1,423,713,000
1,015,226,253
66,363,865
1,019,364,211
70,501,823
408,486,747
216,112,997
160,435,490
0
81,310,000
79,125,490
26,111,412
53,014,078
200,761,977
192,373,750
PRESUPUESTO DE CAJA
Del 1 de enero al 31 de diciembre del:
Ao 1
Ao 2
INGRESOS:
Ventas del perodo
Recuperacin de cartera (per.ant.)
Incremento de capital
Prstamos de largo plazo
Prstamos de corto plazo
Venta de bonos
Otros ingresos
Total ingresos
EGRESOS:
Compra de materias primas
Pagos a proveedores
Mano de obra (sin cesantas)
C.I.F. (menos depreciacin)
Arrendamientos
Sueldos de admn (sin cesant.)
Gastos generales de administracin
Sueldos de ventas (sin cesantas)
Propaganda y otros
Cesantas, traslado Fondo.
Gastos financieros
Compra de edificio y maquinaria
Pago de obligaciones bancarias
Pago de impuestos de renta
Pago de dividendos
Inversiones temporales
Total egresos
Flujo neto del perodo
(+) Saldo inicial de caja
Saldo final de caja
1,214,208,414
30,000,000
309,000,000
13,500,000
71,000,000
410,000,000
0
1,227,708,414
412,289,248
55,000,000
343,800,000
85,000,000
21,840,000
55,862,144
2,912,000
42,117,504
9,672,000
25,236,323
81,310,000
ACTIVO
Total Activo
PASIVO Y PATRIMONIO
Oblig. bancarias
Porcin cte. de obl.a L.P.
Proveedores
37,480,841
55,949,331
410,000,000
92,339,607
7,870,000
0
410,000,000
-30,000,000
-30,000,000
1,235,248,826
-7,540,412
37,600,000
30,059,588
BALAN C E
Caja y bancos
Inversiones tempor.
Cuentas por cobrar
(-) Provisin deudas
Inventarios de M.P.
Inventario de P.P.
Inventario de P.T.
Total Activo cte.
Terrenos
Edificios
Maquinaria
Muebles y enseres
(-) Depreciac. acum.
Total Activo Fijo
1,272,755,843
Ao 1
G E N E RAL
A 31 de diciembre de:
Ao 2
Ao 3
30,059,588
0
0
0
34,597,699
12,343,457
63,372,009
140,372,753
30,000,000
150,000,000
230,000,000
30,000,000
-59,000,000
381,000,000
521,372,753
Ao 1
13,500,000
115,489,883
37,480,841
Ao 2
Ao 3
26,111,412
2,076,029
144,870,510
339,528,675
60,000,000
18,583,000
50,247,000
53,014,078
181,844,078
521,372,753
2013
Ao
2014
2015
Efectivo
42,000,000
48,000,000
37,600,000
Inversiones temporales
50,000,000
42,000,000
21,000,000
Inventarios
65,800,000
78,500,000
87,200,000
73,260,000
51,950,000
50,000,000
Muebles y enseres
30,000,000
30,000,000
30,000,000
-12,000,000
-15,000,000
-18,000,000
Total Activo
249,060,000
235,450,000
207,800,000
PASIVO Y PATRIMONIO
2013
2014
27,000,000
30,000,000
43,700,000
Proveedores
48,200,000
55,950,000
55,000,000
19,140,000
14,350,000
7,870,000
Cesants
11,320,000
12,800,000
2,400,000
105,660,000
30,000,000
15,000,000
11,200,000
87,200,000
143,400,000
249,060,000
113,100,000
30,000,000
15,000,000
12,000,000
65,350,000
122,350,000
235,450,000
108,970,000
30,000,000
15,000,000
18,000,000
35,830,000
98,830,000
207,800,000
Ao 4
543,550,650
45,295,888
41,479,923
547,366,614
Ao 5
593,557,310
49,463,109
45,295,888
597,724,531
Ao 4
30,371,328
33,745,920
38,000,000
16,872,960
14,623,232
133,613,440
Ao 5
31,586,181
35,095,757
38,000,000
17,547,878
15,208,161
137,437,978
Total Pasivo
Total Patrimonio
Total Pasivo y Patrim.
IRECTOS DE FABRICACION
Ao 3
29,203,200
32,448,000
38,000,000
16,224,000
14,060,800
129,936,000
2015
Oblig. bancarias
Capital social
Reserva legal
Utilidades retenidas
Utilidad del ejercicio
Ao
OS DE ADMON Y VENTAS
Ao 3
23,622,144
64,004,762
3,000,000
3,149,619
11,772,800
677,272
109,886,400
216,112,997
Ao 4
24,567,030
66,564,952
3,000,000
3,275,604
12,243,712
739,581
114,281,856
224,672,735
Ao 5
25,549,711
69,227,550
3,000,000
3,406,628
2,496,000
807,623
113,328,800
217,816,312
2
3
4
5
CION
Total
30,000,000
150,000,000
230,000,000
410,000,000
GO PLAZO
Saldo
309,000,000
309,000,000
260,360,393
205,884,033
144,870,510
76,535,364
0
YECTADO
del:
Ao 4
1,573,577,526
18,882,930
1,554,694,596
1,079,976,409
70,501,823
1,084,472,948
74,998,362
474,718,187
224,672,735
Ao 5
1,718,346,659
20,620,160
1,697,726,499
1,149,720,163
74,998,362
1,154,563,479
79,841,678
548,006,336
217,816,312
250,045,452
330,190,024
O DE CAJA
e diciembre del:
Ao 3
Ao 4
Ao 5
AL
Ao 4
Ao 5
Ao 4
Ao 5
1. PRESUPUESTO DE VENTAS
Producto
Unidades
$ / Udd.
Camisas
Pantalones
18,274
14,007
36,050
39,655
Camisas
Pantalones
19,096
14,637
37,492
41,241
Camisas
Pantalones
20,051
15,369
38,992
42,891
Camisas
Pantalones
21,054
16,137
40,551
44,606
Camisas
Pantalones
22,106
16,944
42,173
46,391
Unidades a vender
Ms: IFPT
Menos: IIPT; (mas inv. inicisl de producc .t
Unidades a producir
Ao 1
Camisas
Pantalones
18,274
14,007
1269
973
1,624
1,255
17,919
13,724
Ao 1
Unidades a producir
Camisas
17,919
Pantalones
13,724
249
191
0
0
18,168
13,915
11,080
15,370
201,298,445
213,873,945
415,172,389
Valor total
658,771,932
555,436,482
1,214,208,414
715,953,336
603,648,368
1,319,601,704
781,821,043
659,184,018
1,441,005,061
853,748,578
719,828,948
1,573,577,526
932,293,448
786,053,211
1,718,346,659
2. PRESUPUESTO DE PRODUCCION
Ao 2
Camisas
19,096
1326
1,269
19,153
3. PRESUPUESTO DE CONSUMO DE MA
Ao 2
Camisas
19,153
266
249
19,170
11,523
220,904,505
455,786,379
Total
Total
Total
Total
Total
Cantidad
1
1
20
1
Salario bsico ao
33,600,000
18,000,000
168,000,000
9,600,000
229,200,000
238,368,000
247,902,720
257,818,829
268,131,582
Prestaciones*
16,800,000
9,000,000
84,000,000
4,800,000
114,600,000
119,184,000
123,951,360
128,909,414
134,065,791
Costo de fabricacin
(-) Inv. final de productos en proceso
Costo de produccin
0
449,770,089
34,597,699
415,172,389
362,900,000
123,000,000
Ao 2
34,597,699
459,170,878
37,982,198
455,786,379
377,416,000
126,400,000
Ao 3
37,982,198
501,256,806
41,479,923
497,759,081
392,512,640
129,936,000
0
901,072,389
12,343,457
888,728,932
12,343,457
971,945,837
13,314,327
958,631,510
13,314,327
1,033,522,047
14,157,836
1,019,364,211
1055681363.1204
263920340.7801 248085120.33329 217074480.29
15835220.446806 31010640.042
6202128.00833226
Ao 4
Camisas
Pantalones
21,054
16,137
1462
1121
1,392
1,067
21,123
16,191
Ao 5
Camisas
22,106
1535
1,462
22,179
Ao 4
Camisas
Pantalones
21,123
16,191
Ao 5
Camisas
22,179
204
191
14,694
15,985
234,881,874
455,786,379
Cesantas**
2,800,000
1,500,000
14,000,000
800,000
19,100,000
19,864,000
20,658,560
21,484,902
22,344,298
279
214
266
204
20,131
15,430
11,984
16,624
241,248,479 256,510,602
497,759,081
Total
53,200,000
28,500,000
266,000,000
15,200,000
362,900,000
377,416,000
392,512,640
408,213,146
424,541,671
293
225
279
214
21,137
16,201
12,463
17,289
263,442,241 280,108,409
543,550,650
308
293
22,194
12,962
287,678,927
593,557,310
ROYECTADO
Ao 4
41,479,923
547,366,614
45,295,888
543,550,650
408,213,146
133,613,440
Ao 5
45,295,888
597,724,531
49,463,109
593,557,310
424,541,671
137,437,978
14,157,836
1,099,535,072
15,062,124
1,084,472,948
15,062,124
1,170,599,083
16,035,604
1,154,563,479
Pantalones
16,944
1177
1,121
17,000
Pantalones
17,000
236
225
17,011
17,981
305,878,383
593,557,310
20572705.7 intereses
65146901.4 Capital