!

c
 cc cc  c
 cc  



  
 



 
 

4000
2000
1000
700

c
 cc cc 
  

4000
2000
1000
700

4000
2000
1000
700

!

c"
 
 # $

    "  # c""

%  
  
Producto A-1
Producto A-2

8
10

25000
37000

30000
40000

%  

  

  #

"cc
&  "  cc 
&   &c
&  " &#
&  
c
# " '  c
#( cc""
c c 
&  
c "" c c

5%
6000
10000
5260
4000
10000
5000
5000
2000

5%
6000
10500
5260
4860
12000
6000
6500
3000

12000
20500
10520
8860
22000
11000
11500
5000

REQUERIMIENTO DE LOS PRODUCTOS



c 
c 
c )
 " "("c


5
10
7
2

  "("c
c  &"# 
c 

A-3
6
8
5
2

3
4
8
2

$ 1.00
$ 2,000.00
0.9

( & 
&*+++
"cc(,
-..
c

c#  
Efectivo
cuentas por cobrar
Inventario materia prima
inventario de art. Terminados
TOTAL DE ACTIVOS CIRCULANTES
c#  
Terreno
planta y equipo
depreciacin acumulada
TOTAL DE ACTIVOS NO CIRCULANTES
ACTIVO TOTAL

$
$
$
$
$

2,000
15,000
2,000
5,000
24,000

$
$
$
$
$

68,000
40,000
3,000
105,000
129,000

 ""#c c""

 "c#  (  

c c !
INCREMENTO DE VENTAS
INCREMENTO EN PRECIO

0.1
0.002

INFORMACION AO 3
!
c
 cc cc  c
 cc  


  
 



 
 

c
 cc cc 
  

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

 

(

/





 
 

"#

"#

8.04
10.05

 
"#

"#

8.07
10.09

(

8.09
10.12

/

5342
7358

5642
7658

5942
7958

 
0.025081843
0.033442458

(
0.025163955
0.03355194

/
0.025246335
0.03366178

 
$ 0.0836

(
$ 0.0839

/
$ 0.0842

c  &

MATERIAL H
MATERIAL K

0.0250
0.0333

MATERIAL H
MATERIAL K

COSTO MENSUAL MO

Meses

$ 0.08

12

VENTAS MENSUALES
producto A-1
producto A-2
aumento en unidades

5042
7058
300

FACTOR DE INFLACION

1.00327374

c
 cc  
 

 $ 
&

3544
1551
800
500

$ 0.30
$ 0.40

!
c
 c c
 c c
 c
c  

c cc  c  
 
 
 

c
 c
c cc 

 
3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

!
c"
  # 
$

    "  # c""

%  
  

8.016
10.02

27500
40700

33000
44000

12480
inflacion aplicaral preciodeventa, d compradmateriales, valor MOD,CIF,gastosdadminstracion,exceptodepreciacion y gastos financieros

1833
917
958
417

MES
MES
MES
MES

 c
'c
*0
Cuentas por pagar
Documentos por pagar
Impuesto sobre la renta por pagar
1
* 2
Capital contribuido
Capital ganado
Total de capital contable
13* 2

0.1

$
$
$

8,000
4,000
5,000

17,000

$
$
$

80,000
32,000
112,000
$

129,000

0.35

c
 cc cc !, 

c
 cc  
 

 

(

/

(c

'

)# c

)# c

& 

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

(c

3544
1551
800
500

3544
1551
800
500

c"
 
'
)# c
8.15
8.17
10.19
10.22

3544
1551
800
500

3544
1551
800
500

8.20
10.25

& 
c(
8.23
8.26
10.29
10.32

#(
8.28
10.35


c( "cc(
8.31
8.34
10.39
10.42

6842
8858

7142
9158

& 
c(
7442
7742
9458
9758

#(
8042
10058


c( "cc(
8342
8642
10358
10658

c& #
(c
'
)# c
0.025328985
0.025411906
0.025495098
0.03377198
0.033882541
0.033993463

)# c
0.025578562
0.034104749

& 
c(
0.025662299 0.025746311
0.034216399 0.034328415

)# c
$ 0.0853

& 
c(
$ 0.0855
$ 0.0858

8.12
10.15

    "  # c""
(c
'
6242
8258

(c
$ 0.0844

)# c
6542
8558

'
$ 0.0847

)# c

c
 cc  !, 

3544
3544
3544
1551
1551
1551
800
800
800
500
500
500

)# c

)# c
$ 0.0850

#(

c( "cc(
0.0258306 0.025915161
0.026
0.0344408 0.034553547 0.03466667

#(
$ 0.0861


c( "cc(
$ 0.0864
$ 0.0867

 c(

#(


c(

"cc(

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

3544
1551
800
500

V %

c c
 

c   

 
 

V

V







 





 









c



c   
V

V
 
c c



 V  V
V

 V  V
  









V %
c c
c


 
 
V

V




















V %
c c
    

 
c 

& 
' 
V V V V V V V V

 
V

V
V
V
V 
VV V

!  V V 

  V
  V
V V
 V
VV V V

























V %

c


& 
' 
V V V V V V V V




























"
"
#

V %
c c





c

   

 V  
V V

V  V
V
V  V

   
$  
V

V
V

V




















#"
#" #" #"

V %
c c


 V
$ 
V   

V 
















V




VVVV(

"



V %



  




V V
V V


V

V

V

"

"

"


" "
" "


 V  V
V V
V V
V

V

"
"
"
"



V V V


"

"

V %
c



 

  

 
c

 



 
c 
   








  

 
 


c
 

 
c 
c
c


 

  





 


#
#"


##


##


"











 V
 

V


#"

"
"



 




c







 




 
  

 c







  

 c 





  




 c  





c  
  c
c

















 




   c 


c  
 




ccc   

  






  c

 

  c
c 




  c




  c
cc







 









 

c




















 








 










  
c



 











 







  

c



  





  





 
c



 








 






  
c



   







c

c  
c








 



 

  


 
c

 
c
  



c    c
c











 
c












c
c






 


 


 


  

 

c  
c
  




 




 


 













 
c







 


c
 






  










 c
c
  
  





  



 
 




!cc"
c

 





 

 

 













   
 
"""
p p  #
!
c

 c




   
 
 

p
p 

 pp
p 
pp 


   


   




p 

 
  
 





  


 
#
"""
p p


!








c
 
  



c

c


p 
p
p 
p 
 
p
p 





 




 
c  


 
c
 


p 
 
 
 




p






   
 
 

 


 
 



p 





 

  

p p

!

c
 






p  

p 




p p 



c  

p 




 

c
  

 
c
 


   



 
p 
 
 



  

 p

$

p 



 

   



p




p

V %

c c
 

c   

 
 







 

c


V

V

 





 







c   
V

V
 
c c


  V V
V
  V V





 




V %
c c
c


 
 
V

V












 









V %
c c
    

 
c 

& 
'
VV VV VV VV


V

V
V
V!
V
VV V

" VV
  V
  V
VV
V
VV VV





















 




 




V %

c


& 
'
VV VV VV VV





 





















 









 
!

#

V %
c c





c

   

V
VV
VV
VVV


$ 
V

V
V

V























!# !
# !# ! #

V %
c c


V
$
V   
V










 



V


 

VVVV(






V %




  



VV
VV


V

V















V














  V V
VV
VV
V

V



 
 



VVV


 
 

V %
c



 

  

 
c

 



 
c 
   








  

 
 


c
 

 
c 
c
c


 

  





 


!

#

!#
 
!
#
#
!
#

#











 
 


 V


V


!#






 




c










 






  






  

 c 





  


 c

















 c  





c  
  c



c











 





c  
 




ccc   

  







  c



  c
c 







  c




  c
cc





















  

 

c










  









 

 








  

c


 


  

  




 
c
   

 


    



  

c

 


 

   


 
c
  
  


 


c

c   

c


 

 



 





 
c

 
c




c    c
c







 
c


 c
c







  

  


  




 

c
c
 




 




c
 


 





   

c

 

 


c

 




 

 


c





 !cc"
c

 
 

  






c
 





 






 

 

 

 



p
p   
 !
c

 c




   


p




p  


p p


 
  
 





  

pp 

"


p#p#

 !
 


p




p
 
p









c
 
  



c

c

 


 

 


 
c  


 
c
 


p p

pp 

 



 




  

   
 
 

 


 
 

 

p 

   


 


$$$

p#p#

 !
"
c
 






p   
pp 



p
p  

"

c  



 

c
  



 

p



p 

  
c

 






 

  

 p

   ""







 

   

p 










 /

c c




c



















 

  







 











 








 









 




 






































/




c c
   

   




















































/
c c
  
 c 






!

 

 

   


























 







 














/

c 

" 
  
  


 







    


 



 































 








!#

/
c c





c

  

























































 


     

!
#

!
#
!
 !
#
!
#

/

c c



.

$%&' %()%& $%&' *' +,- 





















 



   








 
0

 









 



























/

 
































   











 
 









 

/
c




 
c

 

 c   






 
 



c

 c c

c 
 
 




2

 

. 
. 


#
!#

!
#

 
!

# 

!
#







 





















1










/
. 

2






















c










 




 




 





 






 







 




















c




 








 






















 














  



 





 











 !" "


 

 




 







   









     !

 





  











1

   





 







c c
c















































 
 





2
 





























3 
3
.
    





 











 





 
























 
  
 


 

















 

  






























   
      

  


  
 


 

















































 



 


















 

  




































  
!
#
!
# !
#






















































 
  
 
 



 


!
#
 !
#
!
#


!
#
 !
#
 !
#

































!
# 





c





 
 



















 




 

 











!
#
































 






 


3 










3










.























 


































  























































 

 





c























 




 







































































        




 
































  













 



 










 

 
















 





  

c









       
 












































 













 
 





 

 






c















 





















































 
 


 


 
 
 



!
# !
#
 !
#
!
#  !
#

!
#  !
#  !
# 

 


!# 

c

c 
c 

 

REGISTROS
$ 1,616,490.02
$ 179,610.00
$ 1,796,100.03

c

c 
c 

133,366.20

c   





 


c





c 
 

c


c 
 
c




c c  c 

     
  
c



c

    

 



   

c c
c 
 



 

 

$ 1,796,100.03

 
c   

 
  

 
   

$ 1,041,925.84

133,366.20

143,637.20

$
$

76,877.46
8,541.94

21,713.36

$
$
$

52,997.33
85,419.40
2,000.00

49,500.00

75,996.75

561,036.99

160,296.28

143,637.20

85,419.40

21,713.36

140,416.73

49,500.00

75,996.75

561,036.99

160,296.28

$ 1,796,100.03
143,637.20
$

143,637.20

610,536.99

610,536.99

$ 1,041,925.84

$ 6,759,682.98 $ 6,759,682.98

  

 

c

  








 











 








  

c



 




 


 



 

 
c

  

 


  




 
c
   


  

  

c

 

 


   
 


c

c   

c
 




 









 
c

 
c




c    c
c




 

 
c
 

 c
c









  

  



  


 

 

c
c



 

c



 


 

 

   

c


 


 


c

 






 


c




 !cc"
c

 
 

 
  
 

c



 





  
 


 
 






###
 p p$

c

 c




   


p
 p

p 

 
p  

 
  
 





 

p 
$ !
###
 pp 


 
 p
p
 p
 p
 
p
 







c
 
  



c

c

 

 






 
c  


 
c
 


p 
p  
 
p 


 


 p



   
 
 

 


p 


 
 
p 


 

 




""

 pp 

!
c
 






p p 

p 



p
 

!

c  



 

c
  



 


 p
p
 


  
c

 


 

 


  





!!

p 


p



 

   

 

p


p





p


 
6
c








  


  




 

  


 


 
 


 

   

  



  

 


  
   



 


 


  

  

  


 



  

! 
 
!" "
c# $%&'($)*%+)',-&.),%,+)-/%&&-+%0&%,0,1-&%,2-&3&-4%*%,%$1-&&)*0)-,2-

"


2/15
c # 



0&#

#
c#

c c

   
   
   
  
!  
"  

 





   

   
   
  
!  
"  

 





c c







#$%

#$%!

#$%"

c c



 



#$%

#$%!

#$%"

c
c




 





 





c
c






c
c



 
 







 





 





 





 





*
2

 +c %
 $ ,'c*



 
 



 





 









 


 





 





 +c %




 





 ,'



 





 
 




c$
 










 





 
 





 



+c %*  c#*c












 



 ##c*

 




 
  

 


c$c*c*)


 

 

 


 



 

 

 


 








 


c c




c
c




c c


 

c
c


 !"#$
%
 !"#$
%
&"'($
(
"()!&!



 & 
* 
+
*

'(
 

# '&
'&,")(&)&


$&'
&
"(
'
 


c$
)
c *
c c

c
c







 
 
          

 
   
  

  

       
 


 
    

 
     
 


+

j
j

-

./)0&#) (
1)(&(#)&

(
! /&

















 



 




 

3

./)0&#) (
1)(&(#)&

(
 

3

c c


4 

c
c


4 

)*%

*c%c
c

$%
c

+c
c

#$c
c

 





 





 





 





 





 





 





 





 





 





)*%
*c%c
c
 
 




 

$%
c


 

+c
c #$c
c









)*%
*c%c
c





 






$%
c


  


+c
c #$c
c




  
 

 

)*%
*c%c
c
$%
c
+c
c #$c
c
   
    
 

       
   
   

  
 


)*%
*c%c
c





$%
c



+c
c #$c
c





 /

c c




c




















 









 




 





















 


 









 



 

 

















/




c c
   

   


 




 





















 

 

 











/
c c
  








 !










"




 

 














  














  



 




















/

c 

# 
  
  


 






  
 


 








 









































  











/
c c





c

  




























 



"
$

"
$
























 
"
$


"
$

/

c c




%&'(!&)*&' %&'(!+(!,-.
















0
   










 
1

 
















 



 


 




 







/

 














 











 





   












 







 

/
c




 
c

 

 c   






 
 



c

 c c

c 
 
 




3

 

0 
0 


$ 
"$

"
$ 
 
" $
" $

 




 





















2























!




























 
 

 

!












!

 







 



 


 

 











 













 
















"



 




 




 
 








!















 





 

2






 


 

 











 

 















 






 

"



  



 













 











 





c


c

 




 



 



 
 


















 





 








































 
 

















 






 


























 





 

3
 





 






 




 

















       
  



 



   


  






















































  



 








 

 


 






















 





  
 

"
$ 
"
$ 




















 
"
$ 







 
"
$ 



!

























 
  

"
$
 
"
$

!




"





!







 

"
$


c








 













 













 



 




 





 









 

 





 




 












#

0 
3
 






























0

















































 








 


$$
$




  

 

 



%$
$%
%$

 





c c
c


!


































!



 


 


 









 
  








 


 





 

 






 








 











"




 



 


 










  




 
















 


 

















 







 

c



 



 


 

 





 

0
  




 


















  






 






















 













 








!

!

"


c

          
 


 
 


   



 
 















































 




 



 









 

 
 
 













 

!









 

"$

















 


"
$

"$










 








"










 
 




 
"
$

"$






c






 



 




 

"
$
"$




















































 

















 








































  







 





 






 

 

 







 









 





  
















 




 









 

























 



 



 
























   




 














 






















 
















 


 









  
     



  


  



 
 














































 



 



 














 
 
 





























 



"
$
"$

















 


"
$
"$


















 


"
$
 "$




 



"
$