Documentos de Académico
Documentos de Profesional
Documentos de Cultura
22
10% 76.22 76,22 20% 190.09
15% 129.08 129,08 30% 338.55
20% 190.09 190,09 40% 525.54
25% 259.75 259,75 50% 755.02
30% 338.55 338,55 60% 1030.95
35% 426.98 426,98 70% 1357.27
40% 525.54 525,54 80% 1737.93
45% 634.73 634,73 90% 2176.90
50% 755.02 755,02 100% 2678.12
55% 886.93 886,93
60% 1030.95 1030,95
65% 1187.56 1187,56
70% 1357.27 1357,27
75% 1540.56 1540,56
80% 1737.93 1737,93
85% 1949.88 1949,88
90% 2176.90 2176,9
95% 2419.48 2419,48
100% 2678.12 2678,12
FAR FAR
3000.00 3000.00
2500.00 2500.00
2000.00 2000.00
1500.00 1500.00
1000.00 1000.00
500.00 500.00
0.00 0.00
0% 20% 40% 60% 0% 80% 20% 100%40% 120%60% 80% 100%
FAR
FAR
12.00
10.00
8.00
6.00
4.00
2.00
0.00
1% 4% 7% 10% 13% 16% 19% 22% 25% 28% 31% 34% 37% 40% 43% 46% 49% 52% 55% 58% 61% 64% 67
6.00
4.00
2.00
0.00
1% 4% 7% 10% 13% 16% 19% 22% 25% 28% 31% 34% 37% 40% 43% 46% 49% 52% 55% 58% 61% 64% 67
STADO DE RESULTADOS % valor
31.02
19x1 19x2 19x3 19x4 1% 0,04
100.0% 100.0% 100.0% 100.0% 2% 7,37
55.0% 55.0% 55.0% 55.0% 3% 14,97
45.0% 45.0% 45.0% 45.0% 4% 22,85
15.0% 15.0% 15.0% 15.0% 5% 31,02
30.0% 30.0% 30.0% 30.0% 6% 39,47
15.0% 21.5% 22.3% 23.1% 7% 48,21
6.0% 3.4% 3.1% 2.8% 8% 57,25
9.0% 5.1% 4.6% 4.1% 9% 66,58
2.7% 1.5% 1.4% 1.2% 10% 76,22
6.3% 3.6% 3.2% 2.9% 11% 86,17
12% 96,42
13% 106,99
14% 117,87
ALANCE GENERAL 15% 129,08
16% 140,62
19x1 19x2 19x3 19x4 17% 152,48
360.0% 360.0% 360.0% 360.0% 18% 164,68
6.0% 6.0% 6.0% 6.0% 19% 177,22
24.0% 24.0% 24.0% 24.0% 20% 190,09
30.0% 30.0% 30.0% 30.0% 21% 203,32
300.0% 300.0% 300.0% 300.0% 22% 216,89
203.7% 207.6% 211.6% 215.8% 23% 230,82
18.0% 18.0% 18.0% 18.0% 24% 245,11
110.7% 118.2% 125.6% 133.0% 25% 259,75
75.0% 71.4% 68.0% 64.8% 26% 274,77
156.3% 152.4% 148.4% 144.2% 27% 290,15
28% 305,90
29% 322,04
30% 338,55
31% 355,45
32% 372,74
FAR 33% 390,42
34% 408,50
35% 426,98
36% 445,87
37% 465,16
38% 484,87
39% 505,00
40% 525,54
41% 546,51
42% 567,91
43% 589,75
4% 37% 40% 43% 46% 49% 52% 55% 58% 61% 64% 67% 70% 73% 76% 79% 82% 85% 88% 91% 94% 97% 00%
1
44% 612,02
45% 634,73
46% 657,88
4% 37% 40% 43% 46% 49% 52% 55% 58% 61% 64% 67% 70% 73% 76% 79% 82% 85% 88% 91% 94% 97% 00% 47% 681,48
1
48% 705,54
49% 730,05
50% 755,02
51% 780,46
52% 806,37
53% 832,75
54% 859,60
55% 886,93
56% 914,75
57% 943,06
58% 971,86
59% 1001,15
60% 1030,95
61% 1061,25
62% 1092,05
63% 1123,37
64% 1155,21
65% 1187,56
66% 1220,44
67% 1253,85
68% 1287,78
69% 1322,26
70% 1357,27
71% 1392,82
72% 1428,93
73% 1465,58
74% 1502,79
75% 1540,56
76% 1578,89
77% 1617,79
78% 1657,26
79% 1697,31
80% 1737,93
81% 1779,14
82% 1820,94
83% 1863,32
84% 1906,30
85% 1949,88
86% 1994,07
87% 2038,85
88% 2084,25
89% 2130,27
90% 2176,90
91% 2224,16
92% 2272,04
93% 2320,55
94% 2369,70
95% 2419,48
96% 2469,91
97% 2520,98
98% 2572,71
99% 2625,09
100% 2678,12
ESTADO DE RESULTADOS
BALANCE GENERAL
19x0 19x1 19x2 19x3
Activo 600.00 720.00 756.00 793.80
Efectivo y equivalentes 10.00 12.00 12.60 13.23
Cuentas por cobrar 4.00 48.00 50.40 52.92
Inventarios 50.00 60.00 63.00 66.15
Propiedad,planta y equipos 500.00 600.00 630.00 661.50
Pasivo 300.00 407.40 435.93 466.62
Cuentas por pagar 30.00 36.00 37.80 39.69
Deuda a corto plazo 120.00 221.40 248.13 276.93
Deuda a largo plazo 150.00 150.00 150.00 150.00
Capital contable 300.00 312.60 320.07 327.18
ESTADO DE RESULTADOS
31.02
BALANCE GENERAL
19x3 19x4
360.0% 360.0%
6.0% 6.0%
24.0% 24.0%
30.0% 30.0%
300.0% 300.0%
211.6% 215.8%
18.0% 18.0%
125.6% 133.0%
68.0% 64.8%
148.4% 144.2%
ESTADO DE RESULTADOS
76.22
BALANCE GENERAL
BALANCE GENERAL
129.08
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
190.09
BALANCE GENERAL
19x3 19x4
360.0% 360.0%
6.0% 6.0%
24.0% 24.0%
30.0% 30.0%
300.0% 300.0%
244.3% 261.6%
18.0% 18.0%
174.2% 200.2%
52.1% 43.4%
115.7% 98.4%
ESTADO DE RESULTADOS ESTADO DE RESULTADOS
259.75
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
338.55
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
426.98
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
525.54
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
634.73
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
755.02
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
886.93
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
1030.95
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
1187.56
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
1357.27
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
1540.56
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
1737.93
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
1949.88
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
2176.90
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
2419.48
BALANCE GENERAL BALANCE GENERAL
ALANCE GENERAL
2678.12
BALANCE GENERAL
BALANCE GENERAL