Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Jan-16
Feb-17
INGRESOS
1. Ingreso por ventas
2 Otros Ingresos
Total Ingresos 1 + 2
28,000,000
500,000
28,500,000
29,000,000
600,000
29,600,000
EGRESOS
1. Compra de Materias Primas
2.Mano de obra
3. Costos Indirectos de fabricacin
4.Sub total de costos de produccin
5.Gastos en administracion
6.Gasto de ventas
7.Imprevistos
Total Egresos
Utilidad Antes de Impuesto
Impuestos
Utilidad Neta
10,000,000
4,000,000
2,000,000
16,000,000
4,000,000
500,000
3,000,000
23,500,000
5,000,000
1,050,000
3,950,000
8,000,000
4,000,000
2,000,000
14,000,000
4,000,000
600,000
3,000,000
21,600,000
8,000,000
1,680,000
6,320,000
3,950,000
6,320,000
Mar-16
Apr-16
May-16
Jun-16
Jul-16
Aug-16
20,000,000
250,000
20,250,000
19,000,000
200,000
19,200,000
18,500,000
180,000
18,680,000
18,600,000
185,000
18,785,000
22,000,000
320,000
22,320,000
20,000,000
200,000
20,200,000
6,000,000
2,500,000
800,000
9,300,000
4,000,000
400,000
4,000,000
17,700,000
2,550,000
535,500
2,014,500
5,500,000
2,500,000
750,000
8,750,000
4,000,000
370,000
4,000,000
17,120,000
2,080,000
436,800
1,643,200
5,300,000
2,500,000
700,000
8,500,000
4,000,000
350,000
4,000,000
16,850,000
1,830,000
384,300
1,445,700
6,000,000
2,500,000
600,000
9,100,000
4,000,000
350,000
4,000,000
17,450,000
1,335,000
280,350
1,054,650
7,000,000
3,000,000
700,000
10,700,000
4,000,000
400,000
4,000,000
19,100,000
3,220,000
676,200
2,543,800
8,000,000
2,500,000
800,000
11,300,000
4,000,000
370,000
4,000,000
19,670,000
530,000
111,300
418,700
2,014,500
1,643,200
1,445,700
1,054,650
2,543,800
418,700
Sep-16
Oct-16
Nov-16
Dec-16
23,000,000
300,000
23,300,000
18,000,000
500,000
18,500,000
19,000,000
500,000
19,500,000
26,000,000
2,500,000
28,500,000
5,000,000
3,200,000
700,000
8,900,000
4,000,000
400,000
4,000,000
17,300,000
6,000,000
1,260,000
4,740,000
5,200,000
2,500,000
1,000,000
8,700,000
4,000,000
350,000
4,000,000
17,050,000
1,450,000
304,500
1,145,500
6,000,000
2,500,000
1,000,000
9,500,000
4,000,000
300,000
4,000,000
17,800,000
1,700,000
357,000
1,343,000
9,000,000
4,000,000
4,000,000
17,000,000
4,000,000
500,000
4,000,000
25,500,000
3,000,000
630,000
2,370,000
4,740,000
1,145,500
1,343,000
2,370,000