Professional Documents
Culture Documents
PASIVO
2008
2009
2008
2009
$ 300,000.00
$ 250,000.00
$ 95,000.00
$ 115,000.00
ACREEDORES DIVERSOS
$ 246,300.00
$ 200,000.00
ANTICIPOS RECIBIDOS
$ 25,000.00
CORTO PLAZO
DISPONIBLE
CAJA
$5,200.00
BANCOS
$135,800.00
$7,400.00
$141,000.00
$121,400.00
PROVEEDORES
$128,800.00 CONTRIB. POR PAGAR
REALIZABLE
DEUDORES DIVERSOS
$35,600.00
$40,000.00
ANTICIPOS ENTREGADOS
$125,900.00
$130,000.00
$234,500.00
$300,000.00
$80,000.00
$90,000.00
$85,000.00
$92,000.00
TOTAL PASIVO
$120,000.00
$200,000.00
INVENTARIOS
$27,000.00
$38,000.00
$ 693,300.00
LARGO PLAZO
$35,000.00
$20,000.00
$716,000.00
$857,000.00
TOTAL CIRCULANTE
$385,000.00
$1,078,300.00
$872,000.00
$1,000,800.00
CAPITAL CONTABLE
ACTIVO NO CIRCULANTE
ACTIVO FIJO
TERRENOS
APORTADO
CAPITAL SOCIAL
$250,000.00 APORTACIONES PARA FUTUROS AUM.CAP.
PRIMA EN VENTA DE ACCIONES
$250,000.00
$ 250,000.00
DEP ACUMULADA
$ 46,000.00
$500,000.00
$200,000.00
$50,000.00
$750,000.00
$500,000.00
$422,000.00
$50,000.00
$ 270,000.00
$ 204,000.00
60,000.00
$ 210,000.00
OBTENIDO
MAQUINARIA Y EQUIPO
DEP. ACUMULADA
$ 450,000.00
$ 175,000.00
EQUIPO DE TRANSPORTE
$ 415,000.00
DEP. ACUMULADA
$ 112,500.00
$ 120,000.00
DEP. ACUMULADA
$ 23,000.00
$ 275,000.00
$ 700,000.00
$ 220,000.00
$0.00
$157,200.00
$157,200.00
$907,200.00
$ 415,000.00
$ 302,500.00
$ 140,000.00
$ 275,000.00
$ 123,000.00
$ 97,000.00
30,000.00
$ 93,000.00
TOTAL NO CIRCULANTE
$1,128,500.00
$1,308,000.00
TOTAL ACTIVO
$1,985,500.00
$1,985,500.00
$157,200.00
$134,500.00
1784500
$ 603,000.00
$442,100.00
$1,045,100.00
$972,000.00
$291,700.00
$1,263,700.00
$2,308,800.00
2008
2009
$50,000.00
$500,000.00
$550,000.00
$80,000.00
$470,000.00
$200,000.00
$670,000.00
$150,000.00
$820,000.00
$75,000.00
$85,000.00
$810,000.00
$150,000.00
$120,000.00
$840,000.00
$80,000.00
$550,000.00
$630,000.00
$90,000.00
$540,000.00
$350,000.00
$890,000.00
$170,000.00
$1,060,000.00
$85,000.00
$92,000.00
$1,053,000.00
$120,000.00
$200,000.00
$973,000.00
2008
VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
$1,280,000.00 100%
$840,000.00 66%
$440,000.00 34%
GASTOS DE OPERACIN
GASTOS DE ADMON.
GASTOS DE VENTA
GASTOS POR DEPRECIACION
$60,000.00
$40,000.00
$87,000.00
UTILIDAD DE OPERACIN
$187,000.00
5%
3%
7%
$253,000.00
20%
-$8,800.00
$244,200.00
0%
1%
19%
$87,000.00
$157,200.00
7%
12%
$120,000.00
$65,000.00
$93,500.00
$1,200.00
$10,000.00
$15,000.00
DE VENTA
.
2009
PROPUESTA
8.0%
4.3%
$278,500.00 6.2%
$120,000.00 6.3%
$65,000.00 3.4%
$93,500.00 4.9%
$248,500.00
17%
$574,033.33
30%
-$15,000.00
$233,500.00
1%
16%
$15,000.00
$559,033.33
1%
29%
$99,000.00
$134,500.00
7%
9%
$125,400.00
$433,633.33
7%
23%
RAZON
SOLVENCIA
circulante
prueba del cido
rotacin de inventarios
Rotacin de cuentas x cobrar
Rotacin de cuantas x pagar
ESTABILIDAD
de la deuda
capital contable/activo fijo
PRODUCTIVIDAD
costo de ventas/ventas
Gastos de operacin/ventas
Gastos financieros/Ventas
utilidad neta/ capital contable
Ao 2008
1.24
0.53046462
8.84
Ao 2009
1.45
7.64
0.543087384
0.803898981
0.45265939
0.966
0.65625
0.14609375
0.0078125
0.173280423
0.64
0.185
0.01
0.089
0.106
$134,500.00
$93,500.00
SUMA
ORIGENES
DEP. EN GARANTIA
CONTRIB. POR PAGAR
IVA POR PAGAR
$228,000.00
$15,000.00
$20,000.00
$11,000.00
$46,000.00
APLICACIONES
DEUDORES DIVERSOS
ANTICIPOS
CTAS POR COBRAR
INV. MAT. PRIMA
INV. PROD.PROCESO
INV. PROD. TERMINADO
$4,400.00
$4,100.00
$65,500.00
$10,000.00
$7,000.00
$80,000.00
PROVEEDORES
ACREEDORES DIVERSOS
ANTICIPOS RECIBIDOS
$50,000.00
$46,300.00
$25,000.00 $292,300.00
-$18,300.00
ACTIVIDADES DE INVERSION
APLICACIONES
MOB. Y EQ. PROYECTOS
MAQUINARIA Y EQUIPO
MOBILIARIO Y EQUIPO DE OFIC.
$20,000.00
$250,000.00
$3,000.00 $273,000.00
ACTIVIDADES DE FINANCIEMIENTO
ORIGENES
APORTACIONES PARA FUTUROS AUM.CAP.
ACREEDORES A LARGO PLAZO
$222,000.00
$57,100.00 $279,100.00
-$12,200.00
$141,000.00
$128,800.00
$128,800.00