Documentos de Académico
Documentos de Profesional
Documentos de Cultura
STOCK DE OBRAS:
GASTOS DE comercializacion
DATOS ADICIONALES
o de promoion
EMPRESA ARTE CL
ESTADO DE SITUACION
Balance al 31 de di
Cifras en dólares
CONCEPTO 2,014
DISPONIBILIDADES 1,544,967.26
CREDITOS 300,000.00
BIENES DE CAMBIO 144,000.00
ACTIVO CORRIENTE 1,988,967.26
BIENES DE USO 0.00
AMORT. ACUMULADAS 0.00
ACTIVO NO CORRIENTE 0.00
TOTAL ACTIVO 1,988,967.26
DEUDAS COMERCIALES
ESTADO DE RESU
Balance al 31 de dici
Cifras en dólares
CONCEPTO 2,014
VENTAS 2,220,000.00
COSTO DE VENTAS -444,000.00
UTILIDAD BRUTA 1,776,000.00
GASTOS COMERCIALES -262,000.00
GASTOS ADMINISTRACION -40,000.00
GASTOS FINANCIEROS -59,712.13
SUBTOTAL -361,712.13
INTERESES GANADOS
OTROS INGRESOS
EMPRESA ART
PRESUPUESTO
Cifras en dólares
CONCEPTO 2,014
SALDO DISPONIBILIDADES 80,000.00
INGRESOS
VENTAS 1,920,000.00
OTROS INGRESOS
INTERESES GANADOS
EGRESOS
PROVEEDORES
DEUDAS BANCARIAS -105,320.60
DIVIDENDOS EN EFECTIVO
DEUDAS FISCALES
GASTOS COMERCIALES -250,000.00
GASTOS ADMINISTRACION -40,000.00
GASTOS FINANCIEROS -59,712.13
tir 1.34%
Gastos de promocion
obras devueltas -24,000.00
Obras en sucursales 12,000.00
ventas (540 + 40 dev) 174,000.00
Costos de promocion 100,000.00
262,000.00
4.1) Inversion inicial
Capital 80,000.00
Diseño 100,000.00
180,000.00
VAN 509,828.08
TIR 448.52%
EMPRESA ARTE CLUB S.A.
ESTADO DE SITUACION PATRIMONIAL
Balance al 31 de diciembre
Cifras en dólares Cifras en dólares Cifras en dólares Cifras en dólares
2,015 2,016 2,017 2,018
1,564,180.01 1,097,942.22 1,122,751.55 11,366.71
0.00
0.00
1,564,180.01 1,097,942.22 1,122,751.55 11,366.71
0.00 240,000.00
0.00
0.00 0.00 0.00 240,000.00
1,564,180.01 1,097,942.22 1,122,751.55 251,366.71
0.00
194,850.13 83,333.33 0.00
196,873.45 12,310.35 44,559.07 59,978.35
0.00
391,723.58 95,643.68 44,559.07 59,978.35
643,500.98 899,436.46 915,439.92 0.00
83,333.33 0.00
726,834.31 899,436.46 915,439.92 0.00
1,118,557.89 995,080.15 959,998.99 59,978.35
80,000.00 80,000.00 80,000.00 80,000.00
0.00
365,622.12 22,862.08 82,752.56 111,388.36
445,622.12 102,862.08 162,752.56 191,388.36
1,564,180.01 1,097,942.22 1,122,751.55 251,366.71
0.00 0.00 0.00 0.00
ESTADO DE RESULTADOS
Balance al 31 de diciembre
Cifras en dólares Cifras en dólares Cifras en dólares Cifras en dólares
2,015 2,016 2,017 2,018
720,000.00 0.00 0.00
-144,000.00 0.00 0.00
576,000.00 0.00 0.00 0.00
-172,000.00 0.00
-40,000.00 -140,000.00 -40,000.00 -40,000.00
-87,504.43 -44,827.57 -8,688.37
-299,504.43 -184,827.57 -48,688.37 -40,000.00
286,000.00 220,000.00 176,000.00 198,000.00
13,366.71
562,495.57 35,172.43 127,311.63 171,366.71
196,873.45 12,310.35 44,559.07 59,978.35
365,622.12 22,862.08 82,752.56 111,388.36
1,020,000.00
13,366.71
286,000.00 220,000.00 176,000.00 198,000.00
1,306,000.00 220,000.00 176,000.00 198,000.00
72,000.00 0.00
100,000.00 0.00
172,000.00 0.00
2.5
22.00
4.00
CAPM= 49.00
1,464,967.26
caja 100,000.00
intereses a devengar 18,276.76
prestamo 118,276.76
bs de cambio 500,000.00
intereses a devengar 182,455.74
prestamo 682,455.74
caja 2,040,000.00
creditos 300,000.00
ventas 2,340,000.00
ventas 120,000.00
gastos promocion 24,000.00
caja 96,000.00
caja 80,000.00
capital social 80,000.00
prestamo 165,032.74
caja 165,032.74 -59712.13
4,435,477.37 4,435,477.37
2015
dividendos 338,186.13
provision 789,100.98
rdo ej anteriores 1,127,287.11
caja 300,000.00
creditos 300,000.00
caja 720,000.00
ventas 720,000.00
cmv 24,000.00
bs de cambio 24,000.00
prestamo 304,000.37
caja 304,000.37
2018
PROVISION 973,366.71
BS DE USO 240,000.00
R- 13,366.71
CAJA 1,200,000.00
Caja
bs de cambio 144,000.00 600,000.00 220
caja 1,544,967.26 1,440,000.00
intereses a d 141,020.37 Err:522 96,000.00
prestamo -635,699.77 Credito
gastos financi 59,712.13 300,000.00
creditos 300,000.00
ventas -2,220,000.00 24,000.00
gastos comerc 286,000.00
cmv 444,000.00 2,040,000.00
capital social -80,000.00 96,000.00
Gastos de adm 40,000.00 1,944,000.00
si 500,000.00
ventas 2,040,000.00
ventas -120,000.00
gastos comerc 24,000.00
si 80,000.00
gastos comerc -274,000.00
Gastos de adm -40,000.00
prestamo -165,032.74
bs de cambio -24,000.00 120,000.00
caja 8,998.88 1,553,966.14
intereses a d -87,504.43 53,515.94
prestamo 304,000.37 -331,699.40
gastos financi 87,504.43 147,216.56
creditos -300,000.00 0.00
ventas -720,000.00 -2,940,000.00
gastos comerc 172,000.00 458,000.00
cmv 24,000.00 468,000.00
capital social 0.00 -80,000.00
Gastos de adm 40,000.00 80,000.00
dividendos -338,186.13 -338,186.13
provision -789,100.98 -789,100.98
rdo ej anterio 1,127,287.11 1,127,287.11
deudas fiscale 495,000.75 495,000.75
-138,773.45
stock
180,000
2015
capital invertido en plazo fijo 1,300,000.00
TEA 22% 0.22
interes anual 286,000.00
2016
capital invertido en plazo fijo 1,000,000.00
TEA 22% 0.22
interes anual 220000
2017
capital invertido en plazo fijo 800,000.00
TEA 22% 0.22
interes anual 176000
2018
capital invertido en plazo fijo 900,000.00
TEA 22% 0.22
interes anual 198000
Sistema Frances
Datos
U$S 100,000.00
TEA 18.00%
TEM 1.39%
Cant cuotas 24
Sistema Francés
Amortización
Interés Cuota total acumulada
Período (p) Saldo de deuda (Vp) I(p-1;p) Amortización (tp) (Cp) (Tp) Mes
1 100,000.00 1,388.84 3,539.36 4,928.20 3,539.36 Julio 2014
2 96,460.64 1,339.69 3,588.51 4,928.20 7,127.87 Agosto 2014
3 92,872.13 1,289.85 3,638.35 4,928.20 10,766.22 Sept 2014
4 89,233.78 1,239.32 3,688.88 4,928.20 14,455.10 oct
5 85,544.90 1,188.08 3,740.11 4,928.20 18,195.21 nov
6 81,804.79 1,136.14 3,792.06 4,928.20 21,987.27 dic
7 78,012.73 1,083.47 3,844.72 4,928.20 25,831.99 enero 2015
8 74,168.01 1,030.08 3,898.12 4,928.20 29,730.12 febrero
9 70,269.88 975.94 3,952.26 4,928.20 33,682.38 marzo
10 66,317.62 921.05 4,007.15 4,928.20 37,689.53 abril
11 62,310.47 865.39 4,062.80 4,928.20 41,752.33 mayo
12 58,247.67 808.97 4,119.23 4,928.20 45,871.56 junio
13 54,128.44 751.76 4,176.44 4,928.20 50,048.00 Julio 2014
14 49,952.00 693.75 4,234.44 4,928.20 54,282.44 Agosto 2015
15 45,717.56 634.95 4,293.25 4,928.20 58,575.70 Sept 2015
16 41,424.30 575.32 4,352.88 4,928.20 62,928.58 oct
17 37,071.42 514.86 4,413.33 4,928.20 67,341.91 nov
18 32,658.09 453.57 4,474.63 4,928.20 71,816.54 dic
19 28,183.46 391.42 4,536.77 4,928.20 76,353.31 enero 2016
20 23,646.69 328.42 4,599.78 4,928.20 80,953.10 febrero
21 19,046.90 264.53 4,663.67 4,928.20 85,616.76 marzo
22 14,383.24 199.76 4,728.44 4,928.20 90,345.20 abril
23 9,654.80 134.09 4,794.11 4,928.20 95,139.31 mayo
24 4,860.69 67.51 4,860.69 4,928.20 100,000.00 junio 2016
Saldos 18,276.76 100,000.00 118,276.76
Sistema Alemán
Datos
U$S 500,000.00
TNA 20.00% 18
TEM 1.67%
TES 10.43%
Cant cuotas 6
Sistema Alemán
Amortización
Interés Cuota total acumulada
Período (p) Saldo de deuda (Vp) I(p-1;p) Amortización (tp) (Cp) (Tp) mes
1 500,000.00 52,130.21 83,333.33 135,463.55 83,333.33 Sept 2014
2 416,666.67 43,441.84 83,333.33 126,775.18 166,666.67 marzo 2015
3 333,333.33 34,753.47 83,333.33 118,086.81 250,000.00 Sept 2015
4 250,000.00 26,065.11 83,333.33 109,398.44 333,333.33 Marzo 2016
5 166,666.67 17,376.74 83,333.33 100,710.07 416,666.67 Sept 2016
6 83,333.33 8,688.37 83,333.33 92,021.70 500,000.00 Marzo 2017
Saldos 0.00 182,455.74 500,000.00 682,455.74 500,000.00
-9,309.11
59,138.28
244861.98
-78,195.32