Академический Документы
Профессиональный Документы
Культура Документы
Da
2
4
6
8
10
12
14
14
10,000,000
6,500,000
5,500,000
850,000
2,100,000
6,800,000
15,000,000
6,800,000
1,800,000
3,000,000
12,250,000
1,800,000
3,250,000
27,450,000
10,000
1,500
2,800
4,300
15,000
10,000
2,000
20,000
Seguros
Fletes
Aduanas
3,500
2,100
800
Kilos
Kilos
Kilos
Kilos
48,800
4,800
Kilos
Kilos
Kilos
Unidades
Unidades
Kilos
Kilos
Unidades
Unidades
Costo Unitario
553
556
561
8
5
6
570
2,500,000
1,200,000
1,600,000
1,000,000
600,000
300,000
2,000,000
11,000
600,000
300,000
150,000
900,000
20 % Administracin y Ventas
Costo por Hora
30 % Administracin
1,500,000
1,800,000
800,000
1,300,000
6% administracin, 4% Ventas
6% administracin, 4% Ventas
6% administracin, 4% Ventas
6% administracin, 4% Ventas
90,000
108,000
48,000
78,000
2,500,000
1,200,000
1,600,000
1,000,000
600,000
300,000
20% Administracin
40% Administracin
120,000
120,000
25,000
Por klilo
Por klilo
Por klilo
60,000
72,000
32,000
52,000
480,000
Bancos
10,000,000
4,084,744
49,495,803
63,580,547
43,925,410
5,555,138
12,600,000
600,000
900,000
19,655,138
-
Maquinaria y Equipo
15,000,000
15,000,000
15,000,000
Deudores
6,500,000
6,500,000
6,500,000
Depreciacin Acumulada
6,800,000
600,000
7,400,000
7,400,000
Inventario de Suministros
850,000
1,993,250
2,729,520
2,729,520
-
31,547,765
2,829,207
28,718,558
-
2,843,250
113,730
Diferidos
1,800,000
300,000
Valorizaciones
3,000,000
1,800,000
1,500,000
300,000
-
3,000,000
3,000,000
Inventario de PEP
2,100,000
30,342,578
8,250,000
14,000,000
54,692,578
1,819,576
Proveedores
1,105,500
1,105,500
-
600,000
30,023,003
22,250,000
52,873,003
-
Inventario de P.T
6,800,000
52,273,003
59,073,003
16,155,430
34,135,878
33,030,378
Pasivos Estimados
Patrimonio
3,250,000
8,190,000
5,400,000
16,840,000
16,840,000
GTOS ADMON
3,200,000
2,080,000
400,000
180,000
300,000
324,000
120,000
120,000
6,724,000
6,724,000
27,450,000
27,450,000
27,450,000
Costo de Ventas
3,320,930
39,596,642
42,917,572
42,917,572
Ingresos
4,084,744
49,495,803
MOD
5,000,000
3,250,000
8,250,000
2,400,000
1,560,000
600,000
300,000
1,200,000
1,100,000
420,000
900,000
4,860,000
480,000
180,000
53,580,547
53,580,547
8,250,000
-
8,250,000
-
14,000,000
-
GTOS VENTAS
2,000,000
1,300,000
400,000
150,000
216,000
4,066,000
4,066,000
Prueba
774,751,356
-
774,751,356
CIF
Inventario de P.T
3,320,930
39,596,642
42,917,572
-
14,000,000
14,000,000
-
MP
MP
MP
MP
MP
MP
MP
Dia Detalle
Saldo Inicial
2 Compras a Credito
4 Compra de Contado
6 Dev Compra dia 2
8 Compras a Credito
14 Rechazo de p/n
14 Entrega a p/n
PEP
PEP
PEP
PEP
Saldo Inicial
14 Rechazo por Calidad
14 Entrega a p/n para 33,000 Unidades
30 Entrega a PT
PT
PT
PT
PT
PT
PT
12
30
30
30
30
SUM
SUM
SUM
Saldo Inicial
10 Compra Credito
14 Entrega a p/n
Saldo Inicial
Venta PT 23% Utili
Entrega de P/N
Valora con costos
Uds Termindas Valoradas
Venta de PT 25% Utilidad
Cantidad
10,000
15,000
10,000
Entradas
Pesos
5,500,000
8,291,250
5,555,138
20,000
800
11,601,378
600,000
2,800
33,000
4,300
33,000
33,000
1,500
3,500
2,100,000
30,342,578
6,800,000
30,023,003
22,250,000
52,273,003
850,000
1,993,250
Costo Unit
550
553
556
Cantidad
Salidas
Pesos
Costo Unit
Cantidad
10,000
25,000
35,000
33,000
53,000
53,800
5,000
Saldos
Pesos
5,500,000
13,791,250
19,346,388
18,240,888
29,842,265
30,442,265
2,829,207
2,100,000
1,500,000
31,842,578
1,819,576
750
750
910
910
Costo Unit
550
552
553
553
563
566
566
2,000
1,105,500
553
48,800
27,613,058
566
800
600,000
750
33,000
30,023,003
910
2,800
2,000
35,000
2,000
2,100
3,320,930
1,581
4,300
2,200
6,800,000
3,479,070
1,581
1,581
25,000
39,596,642
1,584
35,200
10,200
55,752,072
16,155,430
1,584
1,584
569
1,500
5,000
200
850,000
2,843,250
113,730
567
569
569
580
750
750
919
1,581
910
1,584
567
570
4,800
2,729,520
1
xxxxx
xxxxX
33000
Periodo
Materiales Directos
Cantidad Pesos
48,800
27,613,058
1
2
3
TOTALES
48,800
ESTADO DE COSTOS
Inventario Inicial
MP
SUM
Compras Netas
MP
SUM
-Inventario Final
MP
SUM
Consumos
Iniciacion
Terminacion
Costo total
Costos unitario
27,613,058
4,800
2,729,520
MOD
Pesos
8,250,000
2,729,520
8,250,000
ESTADO DE RESULTADOS
Ingresos
-Costos de ventas
Resultado Bruto
-Gastos de Admon
-Gastos de Ventas
Resultado Operacional
5,500,000
850,000
24,342,265
1,993,250
-2,829,207
-113,730
Costos
totales
CIF
Pesos
14,000,000
52,592,578
14,000,000
52,592,578
53,580,547
-42,917,572
10,662,975
-6,724,000
-4,066,000
-127,025
29,742,578
MOD
CIF
Costo de Produccion
8,250,000
14,000,000
Inventario PEP
-Inventario PEP
Costos PT
2,100,000
-1,819,576
Inventario PT
-Inventario PT
Costos de Ventas
Cantidad
4,800
Suministros
Pesos
14
30
52,592,578
1,594
Balance General
51,992,578
52,273,003
6,800,000
-16,155,430
42,917,572
Bancos
Deudores
Inventario de Materia Prima
Inventario de Suministros
Inventario de PEP
Inventario de P.T
Maquinaria y Equipo
Depreciacin Acumulada
Diferidos
Valorizaciones
43,925,410
6,500,000
2,829,207
113,730
1,819,576
16,155,430
15,000,000
-7,400,000
1,500,000
3,000,000
83,443,352
Proveedores
Costos y Gastos por Pagar
Pasivos Estimados
Patrimonio
Perdida del Ejercicio
33,030,378
6,250,000
16,840,000
27,450,000
-127,025
83,443,352
-
83,036,000.00