Documentos de Académico
Documentos de Profesional
Documentos de Cultura
EL PRODUCTO
MATERIA PRIMA
Producto "X"
Material "A" 3 metros Q 8.00 c/u
Material "B" 4 unidades Q 3.00 c/u ESTUDIO TECNICO
Material "C" 2 unidades Q 5.00 c/u
Material "D" 20 unidades Q 1.00 c/u
Para empaque se utiliza una caja de cartón Q 4.50 c/u
MANO DE OBRA
Obreros 5 4 Salario mínimo Y 1 Q.5,000.00 mensuales ESTUDIO TECNICO
Dias trabajados año 250 Y ADMINISTRATIVO
Horas diarias 8
Tiempos:
Proceso 1 0.10 H.F
Proceso 2 0.05 H.F ESTUDIO TECNICO
Proceso 3 0.10 H.F
Total 0.25
Nota: Se considero en los tiempos la capacidad de la maquinaria
MAQUINARIA Valor
1 Maquina YYY Q 75,500.00
1 Maquina XXX Q 48,600.00
1 Maquina ZZZ Q 22,500.00
Herramientas Q 15,000.00 ESTUDIO TECNICO
EQUIPO DE COMPUTACIÓN
4 Computadoras Q 3,000.00 c/u 1 Fabrica y 3 Administración y Ventas
CAPITAL DE TRABAJO
Efectivo Q 50,000.00
Inventarios Q 50,000.00 METODOS Y ANÁLISIS
Cuentas por Cobrar Q -
(-) Cuentas por Pagar Q -
FINANCIAMIENTO
Prestamo por Q 500,000.00
Tasa 9%
Plazo 5 años
Los intereses se pagan mensuales y se efectúa un abono a capital cada fin de año
El diferencial es aporte del propietario
INGRESOS
PRONOSTICO DE VENTAS ESTUDIO DE MERCADO
NECESIDAD DE PRODUCCIÓN
Ventas Pronosticadas 7,560
(+) Inventario Final 444
Necesidad Total 8,004
(-) Inventario Inicial 0
Producción Anual 8,004
Produccion Mensual 667
GASTOS DE FABRICACIÓN
Prestaciones Laborales Q 63,114.30
Cuota Patronal Q 24,326.40
Gastos Indirectos Q 81,177.07
Depreciaciones Q 42,707.40
TOTAL Q 211,325.17
DEPRECIACIONES Y AMORTIZACIONES
Activos Fijos Depreciaciones y Amortizaciones
Valor de % de Depreciacion Depreciación Depreciación
Descripcion Cantidad Total
Adquisición Depreciacion Anual Iva VALOR TOTAL Fabrica Admon y Vent
Inmuebles
Terreno 1 Q 150,000.00 Q 150,000.00 N/A Q ‐ Q ‐ Q 150,000.00
Edificios 1 Q 225,000.00 Q 225,000.00 5% Q 11,250.00 Q 27,000.00 Q 252,000.00 Q 8,437.50 Q 2,812.50
Total Q 375,000.00 Q 375,000.00 Q 11,250.00 Q 27,000.00 Q 402,000.00
Maquinaria
Maquina YYY 1 Q 75,500.00 Q 75,500.00 20% Q 15,100.00 Q 9,060.00 Q 84,560.00 Q 15,100.00
Maquina XXX 1 Q 48,600.00 Q 48,600.00 20% Q 9,720.00 Q 5,832.00 Q 54,432.00 Q 9,720.00
Maquina ZZZ 1 Q 22,500.00 Q 22,500.00 20% Q 4,500.00 Q 2,700.00 Q 25,200.00 Q 4,500.00
Total Q 146,600.00 Q 146,600.00 Q 29,320.00 Q 17,592.00 Q 164,192.00
Herramientas
XX 2 Q 2,000.00 Q 4,000.00 25% Q 480.00
Q 1,000.00 Q 4,480.00 Q 1,000.00
YY 1 Q 2,500.00 Q 2,500.00 25% Q 300.00
Q 625.00 Q 2,800.00 Q 625.00
ZZ 3 Q 1,500.00 Q 4,500.00 25% Q 540.00
Q 1,125.00 Q 5,040.00 Q 1,125.00
AA 2 Q 2,000.00 Q 4,000.00 25% Q 480.00
Q 1,000.00 Q 4,480.00 Q 1,000.00
Total Q 8,000.00 Q 15,000.00 Q 3,750.00 Q 1,800.00 Q 16,800.00
Mobiliario y Equipo
Estantes de metal 4 Q 500.00 Q 2,000.00 20% Q 240.00
Q 400.00 Q 2,240.00 Q 200.00 Q 200.00
Escritorio Ejecutivo 1 Q 2,500.00 Q 2,500.00 20% Q 300.00
Q 500.00 Q 2,800.00 Q 500.00
Escritorio Secretariales 2 Q 1,500.00 Q 3,000.00 20% Q 360.00
Q 600.00 Q 3,360.00 Q 600.00
Sillas semi ejecutivas 3 Q 800.00 Q 2,400.00 20% Q 288.00
Q 480.00 Q 2,688.00 Q 480.00
Total Q 5,300.00 Q 9,900.00 Q 1,980.00 Q 1,188.00 Q 11,088.00
Equipo de Computo
Computadoras 4 Q 3,000.00 Q 12,000.00 33.33% Q 3,999.60 Q 1,440.00 Q 13,440.00 Q 999.90 Q 2,999.70
Gastos de Constitución
Constitución e Inscripciones 1 Q 22,500.00 Q 22,500.00 20.00% Q 4,500.00 Q 2,700.00 Q 25,200.00 Q 4,500.00
Gastos Operacionales
Unidad de Cantidad
Rubro Costo Unitario Costo Mensual Costo anual
Medida Mensual Iva VALOR TOTAL
Energía Eléctrica KWh 1200 Q 1.89 Q 2,024.88 Q 24,298.53 Q 2,915.82 Q 27,214.36
Agua Potable Mensual Q 15.00 Q 15.00 Q 180.00 Q 21.60 Q 201.60
Insumos y enseres Mensual Q 2,000.00 Q 2,000.00 Q 24,000.00 Q 2,880.00 Q 26,880.00
Mantenimiento Mensual Q 1,750.00 Q 1,750.00 Q 21,000.00 Q 2,520.00 Q 23,520.00
Papelería y Utiles Q 1,000.00 Q 1,000.00 Q 12,000.00 Q 1,440.00 Q 13,440.00
Publicidad Q 500.00 Q 500.00 Q 6,000.00 Q 720.00 Q 6,720.00
TOTAL Q 87,478.53 Q 10,497.42 Q 97,975.96
FINANCIAMIENTO
Monto Q 500,000.00
Tasa 9%
Plazo 5 años
1 Horas Fábrica
250 dias X 8 = 2,000 H.F
2 Horas Hombre
250 dias X 8 = 2,000 H.F X 5 Obreros = 10,000 H.H
3 Capacidad de Producción
2,000 H.F. / 0.25 = 8,000 Productos "X"
Materia Prima
Material "A" metros 3 Q 8.00 Q 24.00
Material "B" unidades 4 Q 3.00 Q 12.00
Material "C" unidades 2 Q 5.00 Q 10.00
Material "C" unidades 20 Q 1.00 Q 20.00
Sub- Total Materia Prima Directa Q 66.00
Caja de Cartón unidades 1 Q 4.50 Q 4.50
Total Materia Prima Q 70.50
PV= Q 122.79
1- 0.45
PV= Q 122.79
0.55
PV= Q 223.26
IVA= Q 26.79
ACTIVOS DIFERIDOS
Gastos de Constitución Q 25,200.00
CAPITAL DE TRABAJO
Efectivo Q 50,000.00
Inventarios Q 50,000.00 Q 100,000.00
FINANCIAMIENTO
Financiamiento externo (crédito) Q 500,000.00
Mano de Obra
Mano de obra Directa Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 16,000.00 Q 192,000.00
Bonificiación Incentivo Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 15,000.00
Total Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 17,250.00 Q 207,000.00
Gastos de Fabricación
Materia Prima Indirecta Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 3,001.50 Q 36,018.00
Prestaciones Laborales Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 5,259.53 Q 63,114.30
Cuota Patronal Igss Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 2,027.20 Q 24,326.40
Energía Eléctrica Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 4,049.76 Q 48,597.07
Agua Potable Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 180.00
Insumos y enseres Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 1,500.00 Q 18,000.00
Mantenimiento y Reparacio Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 1,200.00 Q 14,400.00
Depreciaciones Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 3,558.95 Q 42,707.40
Costo H.H producción extra Q 209.16 Q 209.16
Total Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,611.93 Q 20,821.09 Q 247,552.33
COSTO DE PRODUCCIÓN Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 81,883.93 Q 82,093.09 Q 982,816.33
ESTADO DE RESULTADOS
1 2 3 4 5 6 7 8 9 10 11 12 TOTALES
Ventas Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 1,687,813.24
Total Ventas Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 1,687,813.24
Costo de Ventas Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 77,358.11 Q 928,297.28
Margen Bruto Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 63,293.00 Q 759,515.96
45% 45% 45% 45% 45% 45% 45% 45% 45% 45% 45% 45% 45%
Sueldos Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 16,250.00 Q 195,000.00
Bonificación Incentivo Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 1,250.00 Q 15,000.00
Prestaciones Laborales Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 5,335.75 Q 64,029.00
Cuota Patronal Igss Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 2,058.88 Q 24,706.50
Energía Eléctrica Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 2,024.88 Q 24,298.53
Agua Potable Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 15.00 Q 180.00
Insumos y enseres Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 2,000.00 Q 24,000.00
Mantenimiento Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 1,750.00 Q 21,000.00
Papeleria y Utiles Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 1,000.00 Q 12,000.00
Publicidad Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 500.00 Q 6,000.00
Depreciaciones Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 632.68 Q 7,592.20
Amortizaciones Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 375.00 Q 4,500.00
Total Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 33,192.19 Q 398,306.23
24% 24% 24% 24% 24% 24% 24% 24% 24% 24% 24% 24% 24%
RESULTADO EN OPERACIÓN Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 30,100.81 Q 361,209.73
Gastos Financieros Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 45,000.00
RESULTADO ANTES DE
IMPUESTO Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 26,350.81 Q 316,209.73
19% 19% 19% 19% 19% 19% 19% 19% 19% 19% 19% 19% 19%
Impuesto sobre la Renta Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 6,587.70 Q 79,052.43
RESULTADO NETO Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 237,157.29
14% 14% 14% 14% 14% 14% 14% 14% 14% 14% 14% 14% 14%
FLUJO DE EFECTIVO
Períodos 0 1 2 3 4 5 6 7 8 9 10 11 12 TOTALES
Movimiento de Ingresos
Ventas al Contado Q - Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 140,651.10 Q 1,687,813.24
Iva Debito Fiscal Q - Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 16,878.13 Q 202,537.59
Financiamiento Q 500,000.00 Q 500,000.00
Total Ventas Ingresos Q 500,000.00 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q157,529.24 Q2,390,350.83
Movimiento de Egresos
Inversion Activos Fijos Q 558,500.00 Q 558,500.00 #¡REF!
Inversión Activos Diferidos Q 22,500.00 Q 22,500.00
Iva Credito Fiscal Q 51,720.00 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 7,329.38 Q 139,672.51
Compras Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 47,023.50 Q 564,282.00
Costos Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,014.76 Q 24,223.92 Q 288,386.23
Gastos de Operación Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 24,789.88 Q 297,478.53
Iva por Pagar Q - Q - Q - Q - Q - Q - Q 5,572.54 Q 9,548.76 Q 9,548.76 Q 9,548.76 Q 9,548.76 Q 9,548.76 Q 53,316.32
Intereses Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 3,750.00 Q 45,000.00
Amortización credito Q - Q 100,000.00 Q 100,000.00
Cuotas Patronales Igss Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 4,086.08 Q 44,946.83
Pagos a cuenta ISR Q 19,763.11 Q 19,763.11 Q 19,763.11 Q 59,289.32 Saldo Anterior Q 232,720.00
Q - Ingresos Q 2,390,350.83
Q - Egresos Q 2,173,371.75
Total Egresos Q 632,720.00 Q106,907.51 Q110,993.58 Q110,993.58 Q130,756.69 Q110,993.58 Q110,993.58 Q136,329.23 Q120,542.34 Q120,542.34 Q140,305.45 Q120,542.34 Q220,751.50 Q2,173,371.75 Saldo Q 449,699.09
Diferencia -Q 132,720.00 Q 50,621.73 Q 46,535.65 Q 46,535.65 Q 26,772.54 Q 46,535.65 Q 46,535.65 Q 21,200.01 Q 36,986.90 Q 36,986.90 Q 17,223.79 Q 36,986.90 -Q 63,222.27 Q 216,979.09
Saldo Anterior Q 232,720.00 Q 100,000.00 Q 150,621.73 Q 197,157.38 Q 243,693.03 Q 270,465.57 Q 317,001.22 Q 363,536.88 Q 384,736.88 Q 421,723.78 Q 458,710.67 Q 475,934.46 Q 512,921.35 Q 232,720.00
SALDO FINAL Q 100,000.00 Q150,621.73 Q197,157.38 Q243,693.03 Q270,465.57 Q317,001.22 Q363,536.88 Q384,736.88 Q421,723.78 Q458,710.67 Q475,934.46 Q512,921.35 Q449,699.09 Q 449,699.09
MOVIMIENTO IVA
Iva Credito o por Pagar Q 51,720.00 Q 42,171.24 Q 32,622.49 Q 23,073.73 Q 13,524.97 Q 3,976.22 -Q 5,572.54 Q 9,548.76 Q 9,548.76 Q 9,548.76 Q 9,548.76 Q 9,548.76 Q 9,548.76
BALANCE GENERAL
TOTALES
ACTIVO
Corriente
Bancos Q 449,699.09
ISR por Acreditar Q 59,289.32
Inventarios Q 54,519.05
Total Activo Corriente Q 563,507.46
No Corriente
Terrenos Q 150,000.00
Edificios Q 225,000.00
Maquinaria Q 146,600.00
Herramientas Q 15,000.00
Mobiliario y Equipo Q 9,900.00
Equipo de Computo Q 12,000.00
(-) Depreciaciones Acumuladas Q (50,299.60)
Total Activo No Corriente Q 508,200.40
Diferidos
Gastos de Constitución Q 22,500.00
(-) Amortizaciones Acumuladas Q (4,500.00)
Total Activo No Corriente Q 18,000.00
PASIVO
Corriente
Cuotas Igss por Pagar Q 4,086.08
Iva por pagar Q 9,548.76
Prestaciones Laborales Q 127,143.30
ISR por pagar Q 79,052.43
Total Pasivo Corriente Q 219,830.56
No Corriente
Prestamos Q 400,000.00
Total Activo No Corriente Q 400,000.00
PATRIMONIO
Cuenta Capital Q 232,720.00
Resultado del Período Q 237,157.29
Total Patrimonio Q 469,877.29
CUADRE Q -