Documentos de Académico
Documentos de Profesional
Documentos de Cultura
NDICE
Balance General Histricos
Estado de Resultados Histricos
Clculo de variables de entrada
Polticas y metas
Proyeccion de Estados Financieros
Flujo de tesorera Proyectado
Estado de Resultados proyectado
Balance General Proyectado
Preparado por:
Dary Luz Hurtado Carrasquilla.
VI semestre Contadura Pblica
UTB
2007
###
###
###
197,394.76
###
###
###
###
365,449.33
###
###
###
Activo a LP (Icetex)
Activo Fijo
Terrenos
Construccin en Curso
Construcciones y Edificaciones
Maquinaria y Equipo
Equipo de Oficina
Equipo de Computacin y Comunicac
Flota y equipo de transporte
Acueducto, Plantas y Redes
Armamento de Vigilancia
Depreciacion Acumulada
Provision de AF
Total Activo Fijo
###
206,053.52
###
###
###
###
###
###
###
###
3,582.13
3,582.13
14,517.48
14,517.48
1,027.38
1,027.38
###
###
7,327.83
7,327.83
###
###
11,600.00
###
465,350.42
Otros Activos
337,014.00
11,600.00
###
375,959.33
Valorizacion AF
###
###
Total Activo
###
###
PASIVOS
Pasivo Corriente
Obligaciones Financieras
Proveedores
CxP
Obligaciones Laborales
Total Pasivo Corriente
Pasivos MP
Pasivo LP
Obligacion financiera
Total Pasivo LP y MP
Pasivos estimados y provisiones
454,666.67
76,164.13
875,740.42
510,052.07
###
55,993.53
###
###
63,824.28
###
141,674.09
###
585,505.26
###
-
###
###
59,230.37
###
###
Otros pasivos
###
###
Total Pasivo
###
###
###
413,826.73
###
401,573.75
###
###
###
437,832.23
###
409,936.11
###
###
Total Patrimonio
###
###
###
0
###
-2
PATRIMONIO
Revalorizacion del Patrimonio
Fondos patrimoniales
Donaciones
Utilidades del ejercicio
Utilidades retenidas
Superavit por valorizacion
18,438,880
246,839
18,685,719
2007
21,499,739
270,685
21,770,425
9,738,833.63
10,824,438.34
7,589,529.80
9,749,362.17
633,288.17
669,080.92
### 21,242,881.44
Utilidad Operacional
724,067.45
527,543.29
Ingresos no Operacionales
Financieros
Otros ingresos no Operacionales
Total Ingresos no Operacionales
104,872.86
570,015.58
674,888.45
195,480.30
728,613.83
924,094.12
Gastos no operacionales
Gastos Financieros
Gastos No Operacionales
Total gastos no Operacionales
671,938.91
286,099.36
958,038.27
817,459.48
224,241.82
1,041,701.30
409,936.12
409,936.12
Ao
1997
172,005
21
1998
203,826
21
-0.719%
Ao
1997
1998
Ingresos financieros
115,190
328,611
Inversiones
19,134
26,435
Financiacin de matrculas
1,420,666 1,271,509
(8,5%)
1,626
matrculas
326,984
Ingresos financ como intereses de financiacin de matrculas
23.0%
Ao
1997
SMLMV
# smlmv
aumento en # smlmv
CUENTAS DE BALANCE
Fondos patrimoniales
CUENTAS DE RESULTADO
Gastos Nmina
SMLMV
Aumento nominal del salario mnimo
Gastos Administrativos
Otros ingresos no Operacionales
INFLACIN HISTRICA
CUENTAS DE BALANCE
Valorizacin de AF
Fondos patrimoniales
CUENTAS DE RESULTADO
Gastos Nmina
Aumento real del salario mnimo
Gastos Administrativos
Otros ingresos no Operacionales
1998
64.6%
1999
236,460
20
-6.052%
1999
203,215
48,896
900,658
2,247
200,968
15.8%
2000
2001
260,100
286,000
19
20
-3.938%
3.999%
2000
2001
148,731
251,289
943,328 1,288,392
905,114
823,262
4,156
80,183
144,575
171,106
16.1%
18.9%
1999
2000
2001
CRECIMIENTOS NOMINALES
48.1%
34.0%
30.5%
2002
2003
309,000
332,000
23
24
14.315%
3.524%
2002
2003
268,361
192,979
625,436
471,072
1,111,532 1,659,618
109,513
53,162
158,847
139,817
19.3%
12.6%
2002
28.7%
2003
1.4%
El clculo de este aumento se hace teniendo en cuenta el aumento nominal del salario mnimo legal mensua
172,005
203,826
236,460
260,100
286,000
309,000
332,000
18.5%
16.0%
10.0%
10.0%
8.0%
7.4%
15.1%
19.2%
5.1%
38.5%
4.5%
50.1%
159.0%
-26.2%
-20.0%
30.1%
2.2%
-2.4%
17.7%
16.7%
9.2%
8.8%
7.6%
7.0%
6.5%
CRECIMIENTOS REALES
Prom vlrs x ao
41.0%
ao 00-02
35.6%
El clculo de este aumento se hace teniendo en cuenta el aumento real del salario mnimo legal mensual vig
1.5%
6.2%
1.1%
2.2%
1.0%
0.9%
-1.4%
9.1%
-3.4%
28.7%
-2.3%
40.9%
122.0%
-32.4%
-26.4%
20.8%
-4.5%
-8.3%
28.6%
1.0%
18.8%
3.6%
30.7%
8.2%
26.3%
9.4%
20.3%
1.2%
4.0%
29.1%
21.8%
6.6%
14.7%
2.4%
5.9%
12.5%
1.2%
6.8%
45.9%
12.4%
7.8%
15.5%
3.8%
6.1%
12.1%
1.3%
3.9%
2.0%
11.1%
7.1%
14.5%
4.3%
6.2%
9.4%
0.9%
4.1%
4.6%
6.3%
7.0%
14.8%
2.3%
4.1%
10.8%
0.7%
5.5%
119.1%
12.0%
5.7%
15.5%
2.1%
4.3%
13.2%
1.8%
12.1%
46.9%
18.1%
5.9%
19.1%
2.6%
4.4%
OTRAS POLTICAS
Saldo de disponible para ao 2008 (en miles de pe 500,000
Se establece este valor como poltica para el ao 2008, a criterio de la dir financiera.
Poltica disponible como % de matrculas
Este porcentaje se obtiene del valor de la poltica establecida para el disponible del ao 2008.
Inversiones
Las que salgan del FT.
Pasivos estimados y provisiones
Se mantiene constante en la proyeccin.
Revalorizacion del Patrimonio
Se mantiene constante en la proyeccin.
Donaciones
Se toma la meta que se tiene con Fundraising.
Gastos financieros
Los que salgan del FT.
Gastos no operacionales
El valor del ltimo ao aumenta con la inflacin.
OTRAS VARIABLES
PROMEDIOS DE PRECIOS DE MATRICULA 2008
#
Carrera
$
ingresos
PROMEDIO
estudiant
PREGRADO
es
Ingeniera Industrial
3,282,000
496
###
Ingeniera Elctrica
2,760,000
65
179,400,000
Ingeniera Macnica
3,133,000
246
770,718,000
Ingeniera Electrnica
3,193,000
310
989,830,000
Ingeniera de Sistemas
2,874,000
153
439,722,000
Ingeniera Mecatrnica
3,074,000
87
267,438,000
Ingeniera Civil
2,874,000
60
172,440,000
Ingeniera Ambiental
2,635,000
39
102,765,000
Ingeniera Qumica
2,760,000
15
41,400,000
Ing. General
2,762,000
23
63,526,000
Psicologa
2,442,000
213
520,146,000
Comunicacin Social
3,018,000
233
703,194,000
Ciencias Polticas
2,793,000
45
125,685,000
Contadura
2,023,000
153
309,519,000
Economa
2,370,000
40
94,800,000
Admon de Empresas
Finanzas y Negocios Inter
Admon DUAL
Tecnologa en Sistemas
PROMEDIO PREGRADO
POSGRADO
PROMEDIO POSGRADO
2,766,000
3,116,000
2,766,000
1,125,000
2,724,526
9,200,000
9,200,000
VOLUMEN DE ESTUDIANTES
% de crecimiento pregrado
% de crecimiento posgrado
%
6.2%
6.8%
244
531
28
330
3,311
674,904,000
###
77,448,000
371,250,000
###
2,774,586
BASES PRESUPUESTALES
Los computadores y videobines se tienen por leasing operativo, y se hace reposicin cada 3 aos; por lo tanto no estn incluidos en los activos fijos de la empr
La compra del terreno se apalanc as:
Se adquiri el 20% de los terrenos a crdito en 20
Se adquiri el 80% restante en 2008
###
### Esto fue todo a crdito, y se contabiliz como un anticipo.
### En este ao s se contabiliza como terreno.
###
###
La 1 etapa del plan de desarrollo termina en el 2014, el valor es $42.000.000.000 y empieza a afectar la caja desde la compra
de terreno en 2007 con los egresos por Estudio y Diseo por $470.000.000.
Se afecta la caja todos los aos con la proporcion aual del total del valor de esta 1 etapa.
Para las deudas de LP se pagan unos intereses de DTF + 5%, y se amortizan con abono fijo a capital y se hacen por 10 aos con 2 periodos de gracia.
Las deudas a CP son los crditos de tesorera que salgan del FT y la porcin cte de las deudas a LP.
Aumento real del precio de la matrcula de pregrado es de 1,5% sobre la inflacin, y de posgrado es 0,5% sobre la inflacin.
2004
2005
2006
2007
PROMEDIO
358,000
381,500
408,000
433,700
26
25
24
25
23
9.078%
-2.035%
-5.472%
4.561%
1.7%
2004
2005
2006
2007
PROMEDIO
174,746
174,745
104,873
195,480
579,389 1,090,310 2,129,622 2,117,617
2,495,495 3,721,742 3,967,964 5,975,612
40,041
49,248
92,676
181,018
134,705
125,497
12,197
14,462
8.1%
5.0%
0.3%
0.4%
1.9%
2004
2005
2006
2007
PROMEDIO
CRECIMIENTOS NOMINALES
5.0%
5.7%
5.5%
5.8%
22.9%
e teniendo en cuenta el aumento nominal del salario mnimo legal mensual vigente.
358,000
381,500
408,000
7.8%
6.6%
6.9%
16.7%
37.0%
13.2%
56.4%
49.3%
-20.1%
5.5%
4.9%
4.5%
CRECIMIENTOS REALES
433,700
6.3%
28.5%
27.8%
5.7%
9.8%
22.8%
25.6%
18.2%
1.0%
38.4%
0.1%
28.3%
0.4%
e teniendo en cuenta el aumento real del salario mnimo legal mensual vigente.
2.2%
1.6%
10.6%
30.6%
48.3%
42.4%
2.4%
8.3%
-23.6%
0.6%
21.5%
20.9%
1.1%
3.5%
4.1%
16.6%
1.3%
11.3%
38.5%
12.6%
5.3%
30.2%
2.2%
4.7%
OTRAS POLTICAS
valor como poltica para el ao 2008, a criterio de la dir financiera.
or de la poltica establecida para el disponible del ao 2008.
eccin.
eccin.
Fundraising.
21.3%
1.3%
7.4%
41.1%
12.0%
5.4%
28.7%
1.2%
4.9%
21.5%
1.1%
4.8%
38.6%
11.5%
5.2%
25.4%
1.3%
5.0%
27.8%
1.7%
38.8%
14.1%
5.4%
1.3%
5.3%
22.7%
1.2%
5.2%
40.8%
12.2%
5.5%
20.5%
3.0%
5.1%
cada 3 aos; por lo tanto no estn incluidos en los activos fijos de la empresa.
POLTICAS Y METAS
Definicin de variables del BG
ACTIVO
Saldo de disponible para ao 2008 (en miles de
500,000
Poltica disponibe
Inversiones
Deudores
22.7%
Inventario
Activo a LP (Icetex)
CALCULADO
Provision de AF
Activos intangibles (software)
Diferidos (gastos pag x anticip)
5.2%
Otros Activos
Valorizacin AF
28.3%
PASIVOS
Obligaciones Financieras CP
Proveedores
CxP
12.2%
Obligaciones Laborales
5.5%
Obligacin financiera LP
Pasivos estimados y provisiones
Diferido (anticipos)
20.5%
Otros pasivos
PATRIMONIO
Revalorizacin del Patrimonio
Fondos patrimoniales
0.4%
Donaciones
Utilidades del ejercicio
Utilidades retenidas
Supervit por valorizacin
Definicin de variables del E de R
Enseanza
Actividades conexas
3.0%
Gastos Nmina
1.1%
Gastos Administrativos
3.5%
Depreciacin
Ingresos Financieros
Otros ingresos no Operacionales
4.1%
Gastos Financieros
Gastos No Operacionales
Polticas
Se establece este valor como poltica para el ao 2008, a criterio de la dir financiera.
Aumenta con la inflacin.
Son las inversiones temporales que salen del flujo de tesorera.
Para las C x C se toma el % promedio histrico de deudores con respecto a las matrculas.
Se mantiene constante.
Tomamos estos datos de los clculos ya hechos a criterio de la dir financiera.
Se mantiene constante.
Se mantiene constante.
Se toma el % promedio histrico de gastos pagados por anticipado con respecto a los gastos de ad
Se mantiene constante.
Se hace un promedio de crecimiento con los datos histricos, se aplica para el 2008 y luego cada 3
Este valor corresponde a los crditos de tesorera que salgan del FT y a la porcin corriente de las
Se mantiene constante.
Se toma el % promedio histrico de las C x P con respecto a los gastos administrativos.
Se toma el % promedio histrico de las oblig laborales con respecto al gasto de nmina.
Saldo de la deuda actual ms las deudas nuevas (con 2 perodos de gracia).
Se mantiene constante.
Se toma el % promedio histrico de anticipos con respecto a las matrculas del ao siguiente.
Se mantiene constante.
Se mantiene constante.
Se toma el % promedio de crecimiento real.
Se toma la meta de la UTB con Fundrasing, con ese dato se suman las actuales ms las nuevas, te
Es la utilidad del E de R.
Son las utilidades acumuladas de aos anteriores ms las del ltimo.
Son las valorizaciones del AF.
Polticas
Es el precio promedio de precios de carreras por el nmero de estudiantes esperados del ao.
Se toma el % promedio histrico de las actividades conexas con respecto a las matrculas.
Se toma el % promedio de crecimiento real del salario mnimo.
Se toma el % promedio de crecimiento real.
La depreciacin anual por lnea recta que se calcule.
Corresponde a los intereses de las inversiones y un % de financiacin de matrculas (1,9%).
Se toma el % promedio de crecimiento real.
Son el pago de los intereses de la deuda
Se toma el valor del ltimo ao y para la proyeccin se hace que aumente con la inflacin.
METAS
Polticas
astos pagados por anticipado con respecto a los gastos de administracin del ao anterior.
con los datos histricos, se aplica para el 2008 y luego cada 3 aos.
de tesorera que salgan del FT y a la porcin corriente de las deudas actuales ms las nuevas.
asing, con ese dato se suman las actuales ms las nuevas, teniendo en cuenta que las nuevas del 2008 son $200.000.
Polticas
arreras por el nmero de estudiantes esperados del ao.
s actividades conexas con respecto a las matrculas.
2007
2008
2009
2010
2011
2012
7,409,908
12,092,222
45,389,655
4,517,520
5
10
20
7,409,908
12,092,222
126,000,000
13,800,000
11,153
3,199
1/7
0.5%
0.0%
8,324
27,600
600,000
4.4%
0.4%
4,987,576
1/7
0.5%
1/7
0.5%
1/7
0.5%
1/7
0.5%
1.1%
3.5%
4.1%
1.5%
0.5%
8.5%
10
5%
9.12%
5,136,860
10%
3.5%
0.4%
24.2%
1.1%
3.5%
4.1%
1.5%
0.5%
3.4%
0.4%
24.3%
1.1%
3.5%
4.1%
1.5%
0.5%
3.2%
0.4%
24.4%
1.1%
3.5%
4.1%
1.5%
0.5%
3.1%
0.4%
24.5%
1.1%
3.5%
4.1%
1.5%
0.5%
5%
8.35%
5,640,701
10%
5%
7.41%
5,775,984
10%
5%
6.59%
5,198,385
10%
5%
5.79%
4,678,547
10%
1,500,000
22.7%
5.2%
28.3%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
0.0%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
0.0%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
28.3%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
0.0%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
Aumento nominal
Aumento nominal precio de AF
Year 2008
=((1+D21)*(1+D$26)
)-1
=((1+D27)*(1+D$26)
Aumento nominal Fondo social
)-1
Aumento nominal Donaciones nuevas como meta con Fundrasing
4.90%
4.06%
3.96%
3.76%
3.60%
4.75%
3.90%
28.64%
3.80%
28.53%
3.60%
28.46%
3.44%
28.34%
=((1+D29)*(1+D$26)
)-1
5.56%
4.71%
4.61%
4.41%
4.24%
=((1+D30)*(1+D$26)
)-1
8.03%
7.16%
7.06%
6.85%
6.68%
=((1+D31)*(1+D$26)
)-1
8.69%
7.82%
7.71%
7.50%
7.34%
=((1+D32)*(1+D$26)
)-1
5.95%
5.09%
4.99%
4.79%
4.63%
=((1+D33)*(1+D$26)
)-1
4.90%
4.06%
3.96%
3.76%
3.60%
8,324
27,600
11,153
3,199
1.0490
14,476,462
8,748
28,720
11,843
3,418
1.0916
9,184
29,856
12,574
3,652
1.1348
9,624
30,978
13,351
3,901
1.1774
10,069
32,092
14,177
4,168
1.2197
=D23
=D24
=D18
=D19
=1+D55
=C17*D69
9,038,150
=($C$16*D20)*D69
18,882,342
19,648,531
20,426,062
21,193,306
21,955,290
201,759,230
513,686
6,039,682
208,312,598
783,896
8,116,131
8,900,027
2,561,562
35,893,101
33,858,538
1,214,802
727,048
224,515,097
564,070
6,720,881
231,800,048
873,149
18,684,277
19,557,426
2,759,141
37,547,320
36,247,609
623,872
752,059
249,355,337
577,598
7,464,476
257,397,411
971,629
31,851,869
32,823,498
2,966,213
39,201,834
38,730,224
110,651
776,426
276,515,637
519,839
8,277,522
285,312,998
1,079,130
48,314,275
49,393,405
3,183,883
40,865,823
41,318,740
0
800,339
1,553,100
45,785,420
1,891,167
59,999,841
4,144,266
1,968,025
45,936,562
1,606,527
50,949,432
2,020,694
59,999,841
4,436,687
2,058,726
51,018,961
1,658,578
56,586,452
2,155,746
76,979,934
4,740,558
2,149,443
56,576,052
1,709,662
62,749,965
2,299,825
76,979,934
5,057,391
2,240,680
62,738,649
=(D65*D67)+
(D66*D68)
=D102
=D49*D77
=SUM(D77:D79)
=D50*C92
=D173
=D81+D82
=C84*(1+D60)
=C85*(1+D58)
=C86*(1+D59)
=D161+D163
=C88*(1+D26)
586,441
2,185,841
32,473,315
29,248,087
2,452,378
672,725
181,135,311
498,758
5,422,303
187,056,371
341,873
539,992
881,866
2,375,836
34,278,623
31,596,385
1,859,901
702,191
=D42
=D77*D43
=E86*D44
=C94*(1+D45)
=D86*D46
=D85*D47
=E77*D48
4,048,914
17,926,837
3,818,731
46,765,186
4,113,654
1,756,516
17,909,065
1,500,000
41,105,214
1,766,521
59,999,841
3,867,380
1,879,502
41,280,634
Fondos patrimoniales
Donaciones nuevas como meta de la UTB con Fundrasing
Total Donaciones
DTF + puntos de inters
Disminucin de la cuenta de icetex
Icetex con disminucin
disminucin)
=C98*(1+D56)
=D25
=C100+D99
=D37+D36
=D39*C38
=C38-D102
=D38-C38+D102
1,375,851
600,000
5,477,974
14.12%
498,758
4,488,818
648,042
1,429,568
771,845
6,249,819
13.35%
513,686
4,623,174
1,017,527
1,483,948
992,039
7,241,858
12.41%
564,070
5,076,631
699,353
1,537,418
1,274,369
8,516,227
11.59%
577,598
5,198,385
1,590,346
1,635,534
10,151,761
10.79%
519,839
4,678,547
=D77-D92-C97
=D97
=C92
=D79
=D78
122,121,032
41,280,634
17,926,837
5,422,303
498,758
114,693,176
45,936,562
41,105,214
6,039,682
513,686
127,629,103
51,018,961
45,785,420
6,720,881
564,070
141,749,924
56,576,052
50,949,432
7,464,476
577,598
157,189,620
62,738,649
56,586,452
8,277,522
519,839
=SUM(D107:D111)D104
=D81
=D84
=SUM(D113:D114)
=D85-D96
=C96
=D86-D95-C93
=C95
=D93
=SUM(D116:D120)
=D88
186,601,521
341,873
2,375,836
2,717,709
32,399,121
1,756,516
23,910,274
4,113,654
1,766,521
63,946,085
702,191
207,270,794
783,896
2,561,562
3,345,458
33,925,076
1,879,502
27,947,751
3,867,380
1,891,167
69,510,877
727,048
231,019,082
873,149
2,759,141
3,632,290
35,488,594
1,968,025
29,919,755
4,144,266
2,020,694
73,541,334
752,059
257,317,482
971,629
2,966,213
3,937,842
37,052,391
2,058,726
31,968,972
4,436,687
2,155,746
77,672,522
776,426
285,312,081
1,079,130
3,183,883
4,263,013
38,625,143
2,149,443
34,105,603
4,740,558
2,299,825
81,920,571
800,339
Tabla de depreciacin
Saldo inicial AFN
Activos Fijos depreciados a 5
Activos Fijos depreciados a 10
Activos Fijos depreciados a 20
Activos Fijos no depreciables
=C136
=AF
=C8
=C9
=C10
38,154,141
7,409,908
12,092,222
45,389,655
4,517,520
66,552,258
7,409,908
12,092,222
64,271,997
18,993,982
80,295,985
7,409,908
12,092,222
83,920,528
18,993,982
93,834,817
7,409,908
12,092,222
104,346,590
18,993,982
107,119,590
7,409,908
12,092,222
125,539,896
18,993,982
Depreciacin anual
Depreciacin acumulada
Nuevos AF dep a 5
Nuevos AF dep a 10
Nuevos AF dep a 20
Nuevos AF no dep
=(D126/$C$11)+
(D127/$C$12)+
(D128/$C$13)
=D130+C131
=D71+D72
=D73
=D74
=D70
4,960,687
36,193,868
0
0
18,882,342
14,476,462
5,904,804
42,098,672
0
0
19,648,531
0
6,887,230
48,985,902
0
0
20,426,062
0
7,908,533
56,894,436
0
0
21,193,306
0
8,968,199
65,862,634
9,038,150
0
21,955,290
0
Total AF netos
=D125D130+D132+D133+
D134+D135
66,552,258
80,295,985
93,834,817
107,119,590
129,144,831
2008
2009
2010
FLUJO DE TESORERA
Modulo 1: Actividades operativas
Ingresos de caja
Total de ingresos operacionales
inversiones)
Total de ingresos
Egresos de caja
Ao
=D112
=D115
=SUM(D141:D142)
1,313,497
4,877,974
31,233,181
38,154,141
186,601,521
2,717,709
189,319,229
207,270,794
3,345,458
210,616,252
231,019,082
3,632,290
234,651,373
2011
257,317,482
3,937,842
261,255,324
2012
285,312,081
4,263,013
289,575,095
=D121
=D122
=D230
=SUM(D145:D147)
=D143-D148
63,946,085
702,191
0
64,648,276
124,670,954
69,510,877
727,048
0
70,237,926
140,378,326
73,541,334
752,059
0
74,293,393
160,357,980
77,672,522
776,426
0
78,448,948
182,806,376
81,920,571
800,339
0
82,720,911
206,854,184
=SUM(D132:D135)
=-D152
=D149+D153
33,358,804
-33,358,804
91,312,149
19,648,531
-19,648,531
120,729,795
20,426,062
-20,426,062
139,931,918
21,193,306
-21,193,306
161,613,070
30,993,440
-30,993,440
175,860,744
=IF(D149-D160D161>0,0,-(D149D160-D161))
=IF((C177+D154+D1
57-D160-D161-D162D163+D169+D172+
D173-D91)>0,0,(C177+D154+D157D160-D161-D162D163+D169+D172+
D173-D91))
0
0
4,072,465
1,859,901
0
0
4,072,465
1,214,802
0
0
4,072,465
623,872
0
0
954,711
110,651
0
0
0
0
=SUM(D157:D158)SUM(D160:D163)
-5,932,366
-5,287,267
-4,696,337
-1,065,362
=D98-C98
=D99
=SUM(D166:D168)
=D169+D164+D154
62,355
600,000
662,355
86,042,138
53,717
771,845
825,562
116,268,091
54,380
992,039
1,046,418
136,281,999
53,470
1,274,369
1,327,839
161,875,547
52,928
1,635,534
1,688,462
177,549,206
6,352,852
539,992
95,483,898
8,116,131
219,815,019
18,684,277
374,727,868
31,851,869
568,403,233
48,314,275
95,483,898 219,815,019
-88,591,053 -116,214,991
374,727,868
-136,228,572
568,403,233
-161,823,496
794,215,629
-177,498,122
=D181
=D182
=D190+D198
=D189+D197
=C174
=C174*$D$34
Inversiones temporales
SNC de transacciones discrecionales
=IF(C177+D170+D1
72+D173D91>0,C177+D170+
D172+D173-D91,0)
=D172+D173-D174
SNC del ao
SNC acumulado
=D149+D153+D164
+D169+D175
=C177+D176
6,352,852
4,048,914
-2,548,914
1,500,000
53,100
1,553,100
53,427
1,606,527
52,051
1,658,578
51,084
1,709,662
0
0
0
0
0
0
0
0
0
0
TABLAS DE AMORTIZACIN
Saldo inicial CP
Pago de intereses CP
=C185
=D181*D186
Abono a capital CP
Pago total CP
Saldo final CP
Tasa de inters
=D181
=D182+D183
=D157+C185-D183
=D101
0
0
0
14.12%
0
0
0
13.35%
0
0
0
12.41%
0
0
0
11.59%
0
0
0
10.79%
Saldo inicial LP
Pago de intereses LP
Abono a capital LP
Pago total LP
Saldo final LP
Tasa de inters
=C192
=D193*D188
=(C192)/$D$35
=D189+D190
=D158+D188-D190
=D101
0
0
0
0
0
14.12%
0
0
0
0
0
13.35%
0
0
0
0
0
12.41%
0
0
0
0
0
11.59%
0
0
0
0
0
10.79%
=+C200
=+D201*D196
=C258
=+D198+D197
=+D196-D198
=+D193
13,172,105
1,859,901
4,072,465
5,932,366
9,099,640
14.12%
9,099,640
1,214,802
4,072,465
5,287,267
5,027,176
13.35%
5,027,176
623,872
4,072,465
4,696,337
954,711
12.41%
954,711
110,651
954,711
1,065,362
0
11.59%
=+E198+E190
4,072,465
4,072,465
954,711
2008
2009
=D77
=D79
=SUM(D207:D208)
64,499,218
812,056
65,311,274
181,135,311
5,422,303
186,557,614
201,759,230
6,039,682
207,798,912
224,515,097
6,720,881
231,235,978
249,355,337
7,464,476
256,819,813
276,515,637
8,277,522
284,793,160
=D85
=D86
=D130
=SUM(D212:D214)
32,473,315
29,248,087
2,007,243
63,728,644
34,278,623
31,596,385
4,960,687
70,835,695
35,893,101
33,858,538
5,904,804
75,656,443
37,547,320
36,247,609
6,887,230
80,682,159
39,201,834
38,730,224
7,908,533
85,840,592
40,865,823
41,318,740
8,968,199
91,152,761
Utilidad Operacional
=D209-D215
1,582,630
115,721,919
132,142,469
150,553,819
170,979,221
193,640,398
Ingresos no Operacionales
Financieros
Otros ingresos no Operacionales
Total Ingresos no Operacionales
=D83
=D84
=SUM(D220:D221)
586,441
2,185,841
2,772,282
881,866
2,375,836
3,257,701
8,900,027
2,561,562
11,461,589
19,557,426
2,759,141
22,316,567
32,823,498
2,966,213
35,789,711
49,393,405
3,183,883
52,577,288
Gastos no operacionales
Gastos Financieros
Gastos No Operacionales
Total gastos no Operacionales
=D87
=D88
=SUM(D225:D226)
2,452,378
672,725
3,125,104
1,859,901
702,191
2,562,092
1,214,802
727,048
1,941,850
623,872
752,059
1,375,931
110,651
776,426
887,077
0
800,339
800,339
=D217+D222-D227
1,229,808
116,417,528
141,662,208
171,494,454
205,881,856
245,417,347
Impuesto de renta
Utilidad neta
=IF(D229<=0,0,D229
*$D$22)
=D229-D230
0
1,229,808
0
116,417,528
0
141,662,208
0
171,494,454
0
205,881,856
0
245,417,347
Ao
2007
2007
2008
2009
2010
2010
2011
ESTADO DE RESULTADOS
Ingresos Operacionales
Enseanza
Actividades conexas
Total Ingresos Operacionales
BALANCE GENERAL
Ao
13,172,105
2011
2012
2012
ACTIVOS
Activo Corriente
Disponible
Inversiones
Deudores
Inventario
Total Activo Corriente
=D91
=D174
=D92
=C239
=SUM(D236:D239)
Activo a LP (Icetex)
=D38
4,048,914
6,352,852
17,926,837
1,096,348
29,424,952
1,500,000
95,483,898
41,105,214
1,096,348
139,185,460
1,553,100
219,815,019
45,785,420
1,096,348
268,249,888
1,606,527
374,727,868
50,949,432
1,096,348
428,380,174
1,658,578
568,403,233
56,586,452
1,096,348
627,744,610
1,709,662
794,215,629
62,749,965
1,096,348
859,771,605
4,987,576
5,136,860
5,640,701
5,775,984
5,198,385
4,678,547
=D136
38,154,141
66,552,258
80,295,985
93,834,817
107,119,590
129,144,831
=C246
34,800
34,800
34,800
34,800
34,800
34,800
=D93
3,818,731
1,766,521
1,891,167
2,020,694
2,155,746
2,299,825
Otros Activos
=C250
1,127,878
1,127,878
1,127,878
1,127,878
1,127,878
1,127,878
Valorizacion AF
=D94
46,765,186
59,999,841
59,999,841
59,999,841
76,979,934
76,979,934
Total Activo
=D240+D242+D244
+D246+D248+D250
+D252
124,313,263
273,803,618
417,240,260
591,174,189
PASIVOS
Pasivo Corriente
Obligaciones Financieras porcion cte
Obligaciones Financieras CP
Proveedores
CxP
Obligaciones Laborales
Total Pasivo Corriente
=D203
=D157
=C260
=D95
=D96
=SUM(D258:D262)
4,072,465
0
425,022
4,113,654
1,756,516
10,367,656
4,072,465
0
425,022
3,867,380
1,879,502
10,244,369
4,072,465
0
425,022
4,144,266
1,968,025
10,609,778
954,711
0
425,022
4,436,687
2,058,726
7,875,146
0
0
425,022
4,740,558
2,149,443
7,315,023
0
0
425,022
5,057,391
2,240,680
7,723,093
Obligacin financiera LP
=D192+D200-D258
9,099,640
5,027,176
954,711
=C267
177,691
177,691
177,691
177,691
177,691
177,691
Diferido (anticipos)
=D97
17,909,065
41,280,634
45,936,562
51,018,961
56,576,052
62,738,649
Otros pasivos
=C271
9,690,243
9,690,243
9,690,243
9,690,243
9,690,243
9,690,243
Total Pasivo
=D271+D269+D267
+D265+D263
47,244,296
66,420,112
67,368,985
68,762,041
73,759,009
80,329,676
PATRIMONIO
Revalorizacion del Patrimonio
Fondos patrimoniales
Donaciones
Utilidades del ejercicio
Utilidades retenidas
Superavit por valorizacin
=C276
=D98
=D100
=D231
=C280+C279
=D252
14,061,094
1,313,497
4,877,974
1,229,808
8,821,408
46,765,186
14,061,094
1,375,851
5,477,974
116,417,528
10,051,217
59,999,841
14,061,094
1,429,568
6,249,819
141,662,208
126,468,745
59,999,841
14,061,094
1,483,948
7,241,858
171,494,454
268,130,952
59,999,841
14,061,094
1,537,418
8,516,227
205,881,856
439,625,407
76,979,934
14,061,094
1,590,346
10,151,761
245,417,347
645,507,262
76,979,934
820,360,944 1,074,037,419
Total Patrimonio
=SUM(D276:D281)
=D283+D273
=D285-D254
77,068,968
207,383,505
349,871,275
522,412,147
746,601,934
993,707,743
124,313,263
###
273,803,618
###
0
417,240,260
591,174,189
820,360,944 1,074,037,419
### 0.0000000000 0.0000000000 0.0000000000
0
0
0
0
2013
2014
2015
2016
2017
2018
1/7
0.5%
1/7
0.5%
0.5%
0.5%
0.5%
0.5%
3.1%
0.4%
24.4%
1.1%
3.5%
4.1%
1.5%
0.5%
3.1%
0.4%
24.3%
1.1%
3.5%
4.1%
1.5%
0.5%
3.1%
0.4%
24.3%
1.1%
3.5%
4.1%
1.5%
0.5%
3.1%
0.4%
24.3%
1.1%
3.5%
4.1%
1.5%
0.5%
3.1%
0.4%
24.3%
1.1%
3.5%
4.1%
1.5%
0.5%
3.1%
0.4%
24.3%
1.1%
3.5%
4.1%
1.5%
0.5%
5%
5.79%
4,210,692
10%
5%
5.79%
3,789,623
10%
5%
5.79%
3,410,661
10%
5%
5.79%
3,069,594
10%
5%
5.79%
2,762,635
10%
5%
5.79%
2,486,372
10%
22.7%
5.2%
0.0%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
28.3%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
0.0%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
0.0%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
28.3%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
22.7%
5.2%
0.0%
12.2%
5.5%
20.5%
3.0%
1.9%
6.18%
6.84%
3.60%
3.60%
3.60%
3.60%
3.60%
3.60%
3.44%
28.26%
3.44%
28.18%
3.44%
28.18%
3.44%
28.18%
3.44%
28.18%
3.44%
28.18%
4.24%
4.24%
4.24%
4.24%
4.24%
4.24%
6.68%
6.68%
6.68%
6.68%
6.68%
6.68%
7.34%
7.34%
7.34%
7.34%
7.34%
7.34%
4.63%
4.63%
4.63%
4.63%
4.63%
4.63%
3.60%
3.60%
3.60%
3.60%
3.60%
3.60%
10,535
33,246
15,053
4,453
1.2636
11,023
34,441
15,983
4,758
1.3090
11,533
35,679
16,970
5,083
1.3561
12,066
36,962
18,019
5,431
1.4048
12,624
38,291
19,133
5,802
1.4554
13,208
39,668
20,315
6,199
1.5077
10,784,050
17,598,480
22,744,671
23,562,433
306,635,350
467,855
9,179,159
316,282,363
1,196,671
67,508,328
68,704,999
3,417,527
42,600,442
44,080,258
0
824,990
340,037,050
421,069
10,179,042
350,637,162
1,327,019
91,353,609
92,680,628
3,668,316
44,408,691
47,026,340
0
850,400
377,078,487
378,962
11,287,881
388,745,330
1,471,571
119,754,151
121,225,722
3,937,510
46,293,693
50,169,323
0
876,592
418,156,417
341,066
12,517,553
431,015,036
1,631,875
155,482,192
157,114,066
4,226,457
48,258,708
53,522,365
0
903,591
463,710,865 514,229,837
306,959
276,264
13,881,230 15,393,520
477,899,054 529,899,620
1,809,647
2,006,792
197,508,022
0
199,317,668
2,006,792
4,536,608
4,869,519
50,307,131 52,442,503
57,099,507 60,915,724
0
931,422
1,762,320
69,585,061
2,453,532
76,979,934
5,395,399
2,335,789
69,572,752
1,816,599
77,164,942
2,617,513
98,765,431
5,755,998
2,434,936
77,151,557
1,872,551
85,570,791
2,792,453
98,765,431
6,140,697
2,538,291
85,556,244
1,930,225
94,892,646
2,979,085
98,765,431
6,551,108
2,646,033
94,876,841
1,989,676
2,050,958
105,230,362 116,694,682
3,178,191
126,716,275 126,716,275
6,988,948
7,456,051
2,758,348
2,875,431
105,213,196
1,645,096
2,097,670
12,249,431
10.79%
467,855
4,210,692
1,701,731
2,688,738
14,938,169
10.79%
421,069
3,789,623
1,760,316
3,446,353
18,384,522
10.79%
378,962
3,410,661
1,820,917
4,417,444
22,801,966
10.79%
341,066
3,069,594
1,883,605
5,662,164
28,464,130
10.79%
306,959
2,762,635
174,311,640
69,572,752
62,749,965
9,179,159
467,855
193,299,356
77,151,557
69,585,061
10,179,042
421,069
214,356,138
85,556,244
77,164,942
11,287,881
378,962
237,707,527
94,876,841
85,570,791
12,517,553
341,066
263,603,662
105,213,196
94,892,646
13,881,230
306,959
316,281,370
1,196,671
3,417,527
4,614,198
40,264,653
2,240,680
36,385,034
5,057,391
2,453,532
86,401,290
824,990
350,636,086
1,327,019
3,668,316
4,995,336
41,973,755
2,335,789
38,816,810
5,395,399
2,617,513
91,139,266
850,400
388,744,166
1,471,571
3,937,510
5,409,081
43,755,402
2,434,936
41,411,113
5,755,998
2,792,453
96,149,902
876,592
431,013,778
1,631,875
4,226,457
5,858,332
45,612,675
2,538,291
44,178,804
6,140,697
2,979,085
101,449,553
903,591
477,897,694
1,809,647
4,536,608
6,346,255
47,548,783
2,646,033
47,131,473
6,551,108
3,178,191
107,055,588
931,422
129,144,831
9,038,150
12,092,222
147,495,187
18,993,982
141,497,891
9,038,150
12,092,222
170,239,857
18,993,982
153,531,478
9,038,150
12,092,222
193,802,290
18,993,982
140,824,512
9,038,150
12,092,222
193,802,290
18,993,982
128,117,545 143,793,108
9,038,150
10,784,050
12,092,222
17,598,480
193,802,290
193,802,290
18,993,982
18,993,982
10,391,611
76,254,246
0
0
22,744,671
0
11,528,845
87,783,091
0
0
23,562,433
0
12,706,967
100,490,057
0
0
0
0
12,706,967
113,197,024
0
0
0
0
12,706,967
125,903,991
10,784,050
17,598,480
0
0
13,606,772
139,510,763
0
0
0
0
141,497,891
153,531,478
140,824,512
128,117,545
143,793,108
130,186,336
2013
316,281,370
4,614,198
320,895,569
2014
350,636,086
4,995,336
355,631,422
2015
388,744,166
5,409,081
394,153,247
2016
431,013,778
5,858,332
436,872,109
2017
477,897,694
6,346,255
484,243,949
10.79%
276,264
86,401,290
824,990
0
87,226,280
233,669,289
91,139,266
850,400
0
91,989,666
263,641,756
96,149,902
876,592
0
97,026,494
297,126,753
101,449,553
903,591
0
102,353,144
334,518,966
107,055,588
931,422
0
107,987,009
376,256,940
22,744,671
-22,744,671
210,924,618
23,562,433
-23,562,433
240,079,324
0
0
297,126,753
0
0
334,518,966
28,382,530
-28,382,530
347,874,410
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
54,750
2,097,670
2,152,420
213,077,038
56,635
2,688,738
2,745,373
242,824,696
58,585
3,446,353
3,504,938
300,631,691
60,602
4,417,444
4,478,046
338,997,012
62,688
5,662,164
5,724,851
353,599,261
794,215,629
67,508,328
###
91,353,609
###
119,754,151
###
155,482,192
###
197,508,022
1,074,748,338
###
###
###
###
-213,024,380 -242,770,417 -300,575,740 -338,939,337 -353,539,811
52,658
1,762,320
54,279
1,816,599
55,951
1,872,551
57,675
1,930,225
59,451
1,989,676
0
0
0
0
0
0
0
0
0
0
0
0
0
10.79%
0
0
0
10.79%
0
0
0
10.79%
0
0
0
10.79%
0
0
0
10.79%
0
0
0
0
0
10.79%
0
0
0
0
0
10.79%
0
0
0
0
0
10.79%
0
0
0
0
0
10.79%
0
0
0
0
0
10.79%
2013
2014
2015
2016
2017
306,635,350
9,179,159
315,814,509
340,037,050
10,179,042
350,216,092
377,078,487
11,287,881
388,366,368
418,156,417
12,517,553
430,673,970
463,710,865
13,881,230
477,592,094
42,600,442
44,080,258
10,391,611
97,072,312
44,408,691
47,026,340
11,528,845
102,963,876
46,293,693
50,169,323
12,706,967
109,169,983
48,258,708
53,522,365
12,706,967
114,488,040
50,307,131
57,099,507
12,706,967
120,113,604
218,742,197
247,252,216
279,196,385
316,185,930
357,478,490
68,704,999
3,417,527
72,122,527
92,680,628
3,668,316
96,348,945
121,225,722
3,937,510
125,163,232
157,114,066
4,226,457
161,340,523
199,317,668
4,536,608
203,854,277
0
824,990
824,990
0
850,400
850,400
0
876,592
876,592
0
903,591
903,591
0
931,422
931,422
290,039,734
342,750,761
403,483,025
476,622,863
560,401,345
0
290,039,734
0
342,750,761
0
403,483,025
0
476,622,863
0
560,401,345
2013
2014
2015
2016
2017
0
0
0
0
0
10.79%
1,762,320
1,074,748,338
69,585,061
1,096,348
1,147,192,067
1,816,599
###
77,164,942
1,096,348
###
1,872,551
###
85,570,791
1,096,348
###
1,930,225
###
94,892,646
1,096,348
###
1,989,676
###
105,230,362
1,096,348
###
4,210,692
3,789,623
3,410,661
3,069,594
2,762,635
141,497,891
153,531,478
140,824,512
128,117,545
143,793,108
34,800
34,800
34,800
34,800
34,800
2,453,532
2,617,513
2,792,453
2,979,085
3,178,191
1,127,878
1,127,878
1,127,878
1,127,878
1,127,878
76,979,934
98,765,431
98,765,431
98,765,431
126,716,275
1,373,496,794
###
###
###
###
0
0
425,022
5,395,399
2,335,789
8,156,210
0
0
425,022
5,755,998
2,434,936
8,615,956
0
0
425,022
6,140,697
2,538,291
9,104,010
0
0
425,022
6,551,108
2,646,033
9,622,163
0
0
425,022
6,988,948
2,758,348
10,172,318
177,691
177,691
177,691
177,691
177,691
69,572,752
77,151,557
85,556,244
94,876,841
105,213,196
9,690,243
9,690,243
9,690,243
9,690,243
9,690,243
87,596,897
95,635,448
104,528,188
114,366,937
125,253,449
14,061,094
1,645,096
12,249,431
290,039,734
890,924,609
76,979,934
14,061,094
1,701,731
14,938,169
342,750,761
###
98,765,431
14,061,094
1,760,316
18,384,522
403,483,025
###
98,765,431
14,061,094
1,820,917
22,801,966
476,622,863
###
98,765,431
14,061,094
1,883,605
28,464,130
560,401,345
###
126,716,275
1,285,899,897
###
###
###
###
1,373,496,794
0.0000000000
0
###
###
0
###
###
0
###
###
0
###
###
0