Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1
INTEGRACIÓN DE VENTAS
Respuesta de ventas unidades 477,895
IVA SIN VENTAS CONTADO CRÉDITO 55%
CEDULA No.2
INTEGRACIÓN DE CUENTAS POR COBRAR
Noviembre 834,634
Diciembre 1,652,503.1 944,288
Enero 1,295,956 740,546
Febrero 1,457,950 833,114
Marzo 1,133,961 647,978
Abril 1,295,956 740,546
Mayo 1,133,961 647,978
Junio 1,619,945 925,683
Julio 1,295,956
Agosto
Septiembre
Octubre
Noviembre
TOTAL 2,487,137.06 2,240,243.16 2,198,496.21 1,967,075.56 1,943,933.49 1,874,507.30 2,267,922.41 2,221,638.28
SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE TOTAL
834,634
2,596,791
2,036,502
2,291,064
1,781,939
2,036,502
1,781,939
2,545,627
740,546 2,036,502
1,133,961 647,978 1,781,939
1,295,956 740,546 2,036,502
1,457,950 833,114 2,291,064
1,457,950 1,457,950
1,874,507.30 1,943,933.49 2,198,496.21 2,291,064.47 25,508,954.92
CEDULA No.3
INTEGRACIÓN DE COMPRAS
Presupuesto de M.P 14,765,895
COMPRAS CREDITO 55%
MESES COMPRAS CONTADO IVA
SIN IVA Q 30 60 TOTAL
Índices 55% 25% 20% 55% 12%
NOVIEMBRE 1,125,795.00 619,187 281,449 225,159 619,187 135,095
DICIEMBRE 1,150,895.00 632,992 287,724 230,179 632,992 138,107
ENERO 8% 1,181,271.60 649,699 295,318 236,254 649,699 141,753
FEBRERO 9% 1,328,930.55 730,912 332,233 265,786 730,912 159,472
MARZO 7% 1,033,612.65 568,487 258,403 206,723 568,487 124,034
ABRIL 8% 1,181,271.60 649,699 295,318 236,254 649,699 141,753
MAYO 7% 1,033,612.65 568,487 258,403 206,723 568,487 124,034
JUNIO 10% 1,476,589.50 812,124 369,147 295,318 812,124 177,191
JULIO 8% 1,181,271.60 649,699 295,318 236,254 649,699 141,753
AGOSTO 7% 1,033,612.65 568,487 258,403 206,723 568,487 124,034
SEPTIEMBR 8% 1,181,271.60 649,699 295,318 236,254 649,699 141,753
OCTUBRE 9% 1,328,930.55 730,912 332,233 265,786 730,912 159,472
NOVIEMBR 9% 1,328,930.55 730,912 332,233 265,786 730,912 159,472
DICIEMBRE 10% 1,476,589.50 812,124 369,147 295,318 812,124 177,191
TOTAL 14,765,895.00 8,121,242.25 3,691,473.75 2,953,179.00 8,121,242.25 1,771,907.40
CEDULA No.4
INTEGRACIÓN DE CUENTAS POR PAGAR
Noviembre 225,159.00
Diciembre 287,723.75 230,179.00
Enero 295,317.90 236,254.32
Febrero 332,232.64 265,786.11
Marzo 258,403.16 206,722.53
Abril 295,317.90 236,254.32
Mayo 258,403.16 206,722.53
Junio 369,147.38
Julio
Agosto
Septiembre
Octubre
Noviembre
TOTAL 512,882.75 525,496.90 568,486.96 524,189.27 502,040.43 494,657.48 575,869.91
AGOSTOS SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE TOTAL
225,159.00
517,902.75
531,572.22
598,018.75
465,125.69
531,572.22
465,125.69
295,317.90 664,465.28
295,317.90 236,254.32 531,572.22
258,403.16 206,722.53 465,125.69
295,317.90 236,254.32 531,572.22
332,232.64 265,786.11 598,018.75
332,232.64 332,232.64
590,635.80 494,657.48 502,040.43 568,486.96 598,018.75 6,457,463.12
CEDULA No.5
INTEGRACIÓN DEL IVA
IVA DEBITO (VENTAS) 444,327.66 499,868.61 388,786.70 444,327.66 388,786.70 555,409.57 444,327.66
IVA CRÉDITO (COMPRAS) 141,752.59 159,471.67 124,033.52 141,752.59 124,033.52 177,190.74 141,752.59
INTERÉS 26.75%
MESES AMORTIZACIÓN SALDO
ANUAL
0.2675
1-Dec-16 4,875,000.00
12/31/2016 4,875,000.00 108,671.88
1/31/2016 49,865.00 4,875,000.00 108,671.88
2/28/2016 4,825,135.00 107,560.30
3/31/2016 49,865.00 4,825,135.00 107,560.30
4/30/2016 4,775,270.00 106,448.73
5/31/2016 49,865.00 4,775,270.00 106,448.73
6/30/2016 4,725,405.00 105,337.15
7/31/2016 49,865.00 4,725,405.00 105,337.15
8/31/2016 4,675,540.00 104,225.58
9/30/2016 49,865.00 4,675,540.00 104,225.58
10/31/2016 4,625,675.00 103,114.01
11/30/2016 49,865.00 4,625,675.00 103,114.01
12/31/2016 4,575,810.00 102,002.43
INGRESOS
1,666,228.71 1,874,507.30 1,457,950.12 1,666,228.71 1,457,950.12 2,082,785.88
Ventas al contado
1,652,503.13 1,295,955.66 1,457,950.12 1,133,961.20 1,295,955.66 1,133,961.20
Ventas crédito 30 días
834,633.93 944,287.50 740,546.09 833,114.35 647,977.83 740,546.09
Ventas crédito 60 días
444,327.66 499,868.61 388,786.70 444,327.66 388,786.70 555,409.57
IVA Débito
EGRESOS
Mano de obra (dividido 12) 649,791.67 649,791.67 649,791.67 649,791.67 649,791.67 649,791.67
Gastos Industriales de fabrica fijos (divido 12) 298,994.70 298,994.70 298,994.70 298,994.70 298,994.70 298,994.70
Gastos Industriales de fabrica variables (divido 12) 33,742.06 33,742.06 33,742.06 33,742.06 33,742.06 33,742.06
Gastos de ventas fijos (divido 12) 226,837.83 226,837.83 226,837.83 226,837.83 226,837.83 226,837.83
Gastos de ventas variables (divido 12) 111,219.41 111,219.41 111,219.41 111,219.41 111,219.41 111,219.41
Gastos de administración fijos (divido 12) 229,616.67 229,616.67 229,616.67 229,616.67 229,616.67 229,616.67
Gastos de administración variables (refencia ventas) 105,833.33 105,833.33 105,833.33 105,833.33 105,833.33 105,833.33
IVA por pagar (cédula 5) 428,465.10 302,575.06 340,396.95 264,753.18 302,575.06 264,753.18
INGRESOS 51,890,909.45
SUBTOTAL 841,556.43
UTILIDADES RETENIDAS 500,000.00
8,121,242.25
649,699.38 568,486.96 649,699.38 730,911.80 730,911.80 812,124.23 8%
3,610,050.13
369,147.38 295,317.90 258,403.16 295,317.90 332,232.64 332,232.64 9%
2,847,412.99
206,722.53 295,317.90 236,254.32 206,722.53 236,254.32 265,786.11 7%
1,771,907.40
141,752.59 124,033.52 141,752.59 159,471.67 159,471.67 177,190.74 8%
7,797,500.04
649,791.67 649,791.67 649,791.67 649,791.67 649,791.67 649,791.67 7%
3,587,936.34
298,994.70 298,994.70 298,994.70 298,994.70 298,994.70 298,994.70 10%
404,904.73
33,742.06 33,742.06 33,742.06 33,742.06 33,742.06 33,742.06 8%
2,722,053.94
226,837.83 226,837.83 226,837.83 226,837.83 226,837.83 226,837.83 7%
1,334,632.95
111,219.41 111,219.41 111,219.41 111,219.41 111,219.41 111,219.41 8%
2,755,400.00
229,616.67 229,616.67 229,616.67 229,616.67 229,616.67 229,616.67 9%
1,270,000.00
105,833.33 105,833.33 105,833.33 105,833.33 105,833.33 105,833.33 9%
299,190.00
49,865.00 49,865.00 49,865.00 10%
1,264,045.84
105,337.15 104,225.58 104,225.58 103,114.01 103,114.01 102,002.43 100%
71,500.00
695,764.96
57,980.42 57,980.42 57,980.42 57,980.42 57,980.42 57,980.38
3,832,434.56
378,218.83 302,575.06 264,753.18 302,575.06 340,396.95 340,396.95
258,376.89
VENTAS
UTILIDAD BRUTA
GASTOS DE OPERACIÓN
GANANCIA
SI DA POSITIVO EL EJERCICIO
RESERVA LEGAL 5%
UTILIDAD NETA
FÁBRICA
BALANCE GENERAL (PRESUPUESTADO)
565000
STADO)
TOTAL
46,284,130.75
29,739,986.07
106592.86999
376619.25
16,544,144.68
9,047,086.89
7,497,057.79
1,874,264.45
5,622,793.34
281,139.67
5,341,653.68
DO)
TOTAL
Q 19,107,228.77
Q 7,315,142.00
-2,688,955.00
-1344477.5 -672238.75
-1,344,477.50
Q 26,422,370.77
Q 5,916,280.21
Q 5,916,280.21
Q 21,083,046.89
Q 26,999,327.10