Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
L 25.00
L 50.00
Modelo X
Precio
L37,500.00 L70,312.50 L131,835.94
L 1.55 L 6.18
L 27.95 L 51.32
Modelo Y
L 97,500.00 L 118,828.13 L 144,821.78
L 3.14 L 3.85
L 24.81 L 55.17
L247,192.38
L 176,501.54
VECTRA MANUFACTURING
ESTADO DE RESULTADOS
CONCEPTO 1 2 3 4 5
Costo de Venta
80% L 108,000.00
Gastos Operativos:
-10%
ACTIVO 1 2 3 4 5
CORRIENTE
Efectivo L 6,000.00 L 6,000.00 L 6,000.00 L 6,000.00 L 6,000.00
Valores negociables L 4,000.00 L 4,000.00 L 4,000.00 L 4,000.00 L 4,000.00
Cuentas por Cobrar L 13,000.00 L 16,875.00 L 21,907.03 L 21,030.96 L 21,517.66 1/8
Invetarios L 16,000.00 L 16,000.00 L 16,000.00 L 16,001.00 L 16,002.00 L 16,643.84
TOTAL ACTIVOS CORRIENTES L 39,000.00 L 42,875.00 L 47,907.03 L 47,031.96 L 47,519.66
ACTIVO NO CORRIENTE (FIJOS NETOS) L 51,000.00 L 63,000.00 L 75,000.00 L 87,000.00 L 99,000.00
TOTAL ACTIVOS L. 90,000.00 L. 105,875.00 L. 122,907.03 L. 134,031.96 L. 146,519.66
PASIVO
PASIVO DE CORTO PLAZO (CORRIENTE)
Proveedores (Cuentas por Pagar) L 7,000.00 L 8,100.00 L 10,515.38 L 10,094.86 L 10,328.48
Impuesto por Pagar L 300.00 L 455.63 L 591.49 L 567.84 L 580.98
Documentos por pagar L 8,300.00 L 8,300.00 L 8,300.00 L 8,300.00 L 8,300.00
Otros pasivos corrientes L 3,400.00 L 3,400.00 L 3,400.00 L 3,400.00 L 3,400.00
TOTAL PASIVO DE CORTO PLAZO L 19,000.00 L 20,255.63 L 22,806.86 L 22,362.70 L 22,609.46
PASIVOS DE LARGO PLAZO
Préstamos a Largo Plazo (Deuda de Largo Plazo) L 18,000.00 L 18,000.00 L 18,000.00 L 18,000.00 L 18,000.00
TOTAL PASIVO DE LARGO PLAZO L 18,000.00 L 18,000.00 L 18,000.00 L 18,000.00 L 18,000.00
TOTAL PASIVOS L 37,000.00 L 38,255.63 L 40,806.86 L 40,362.70 L 40,609.46
CAPITAL CONTABLE
Acciones Comunes L 30,000.00 L 30,000.00 L 30,000.00 L 30,000.00 L 30,001.00
Utilidades Retenidas L 23,000.00 L 29,327.50 L 38,734.60 L 47,605.55 L 56,774.36
TOTAL CAPITAL CONTABLE L 53,000.00 L 59,327.50 L 68,734.60 L 77,605.55 L 86,775.36
TOTAL PASIVO + CAPITAL L 90,000.00 L 97,583.13 L 109,541.47 L 117,968.24 L 127,384.82
Financiamiento Requerido L 8,291.88 L 13,365.56 L 16,063.71 L 19,134.85
q1