Академический Документы
Профессиональный Документы
Культура Документы
Art. 46 LISR
CC8 5
FACTOR DE AJUSTE:
Art. 46 frac. III prrafo 1 de LISR
2007 DIC
2006 DIC
125.5640
121.0150
0.0376
(PASIVOS)
(+)
3,502,653
(ACTIVOS)
(-)
347,194
-------------------
(=)
3,155,460
FACTOR DE AJUSTE
(x)
0.0376
(=)
118,615
(=)
RESULTADO:
ACUMULABLE
RESULTADO:
DEDUCIBLE
deudas
crditos
INPC
ene
ao
1990
1991
1992
1993
1994
1995
1996
1997
1998
1999
2000
2001
2002
2003
2004
2005
2006
2007
2008
15.0100
19.0790
22.5030
25.0500
26.9280
29.6820
45.0330
56.94
65.6380
78.1190
86.7300
93.7650
98.2530
103.3200
107.6610
112.5540
116.9830
121.6400
126.1460
tabla
feb
15.3500
19.4125
22.7700
25.2550
27.0670
30.9400
45.0840
57.9
66.7870
79.1690
87.4990
93.7030
98.1900
103.6070
108.3050
112.9290
117.1620
121.9800
126.1460
mar
15.6210
19.6890
23.0010
25.4020
27.2060
32.7640
47.0990
58.62
67.5690
79.9040
87.9840
94.2970
98.6920
104.2610
108.6720
113.4380
117.3090
122.2440
126.1460
abr
15.8580
19.8950
23.2060
25.5480
27.3390
35.3750
48.4380
59.25
68.2010
80.6370
88.4850
94.7720
99.2310
104.4390
108.8360
113.8420
117.4810
122.1710
may
16.1350
20.0890
23.3590
25.6940
27.4710
36.8530
49.3210
59.79
68.7450
81.1220
88.8160
94.9900
99.4320
104.1020
108.5630
113.5560
116.9580
121.5750
jun
16.4900
20.3000
23.5170
25.8390
27.6090
38.0230
50.1240
60.32
69.5570
81.6550
89.3420
95.2150
99.9170
104.1880
108.7370
113.4470
117.0590
121.7210
jul
16.7910
20.4800
23.6660
25.9630
27.7310
38.7980
50.8360
60.85
70.2280
82.1950
89.6900
94.9670
100.2040
104.3390
109.0220
113.8910
117.3800
122.2380
ago
17.0770
20.6220
23.8110
26.1020
27.8610
39.4420
51.5120
61.39
70.9030
82.6580
90.1830
95.5300
100.5850
104.6520
109.6950
114.0270
117.9790
122.7360
sep
17.3210
20.8280
24.0180
26.2950
28.0590
40.2580
52.3360
62.15
72.0530
83.4560
90.8420
96.4190
101.1900
105.2750
110.6020
114.4840
119.9700
123.6890
oct
17.5700
21.0700
24.1910
26.4030
28.2060
41.0860
52.9890
62.65
73.0850
83.9850
91.4670
96.8550
101.6360
105.6610
111.3680
114.4840
119.6910
124.1710
nov
18.0360
21.5930
24.3920
26.5190
28.3570
42.0890
53.7920
63.35
74.3800
84.7320
92.2490
97.2200
102.4580
106.5380
112.3180
114.4840
120.3190
125.0470
dic
18.6050
22.1010
24.7400
26.7210
28.6050
43.4710
55.5140
64.2400
76.1950
85.5810
93.2480
97.3540
102.9040
106.9960
112.5500
114.4840
121.0150
125.5640
CREDITOS:
mes
n
n
n
Saldos al ltimo da de cada uno de los meses del ejercicio.
Sist.Financ
.(Bancos)
CC8 5 1
2,007
Inversiones
en valores
depsitos
en Gta.
n
Art. 46, F -I, prr. 2 y 47 de LISR
Deudores
ActEmp+d 1 Ms
Clientes y
Estim xCob
crtfcds pPgo
impts xSHCP
IVA
a favor
anticipo a
proveedores
SUMA
ENE
171,100
7,428
107
79,268
17,077
274,980
FEB
69,483
8,474
86
65,535
16,069
159,647
MAR
116,369
7,428
507
191,482
16,018
331,804
ABR
335,489
7,428
193
53,790
24,209
421,109
MAY
142,151
7,428
570
61,546
13,569
225,264
JUN
44,188
7,428
12
134,813
10,905
197,346
JUL
192,625
7,428
-546
147,970
15,730
363,207
AGO
187,849
7,428
-340
151,235
15,730
361,902
SEP
133,429
7,428
285
112,015
17,576
270,733
OCT
65,661
7,428
347
66,877
17,576
157,889
NOV
513,452
7,428
121
176,613
17,576
715,190
DIC
496,091
7,428
223
164,237
19,275
687,254
90,182
1,565
1,405,381
201,310
4,166,325
SUMA
MESES
PromedioAnual
2,467,887
12
347,194
CC8 5 2
2,007
Asesora y Contadura Pblica
Augusto
CAS
Rdrgz Bush
mes
suma
a favor
IA
ISR
a favor
a favor
suma
ene
107
107
feb
86
86
mar
507
507
abr
193
193
may
570
570
jun
12
12
jul
-546
-546
ago
-340
-340
sep
285
285
oct
347
347
nov
121
121
dic
223
223
1,565
total
de:
1,565
CC5 8 3
2,007
ENE
FEB
MAR
ABR
MAY
JUN
JUL
AGO
SEP
OCT
NOV
DIC
sumas
ACTIVO
Caja
Bancos
Clientes
Deudores div
Anticipo a proveedrs
Impuestos por recuperar
Iva acreditable
Funcionarios y empleados
Documentos por cobrar
Depsitos en garanta
Imptos pag por anticipado
Total circulante
Eq de Operacin
Dep acum eq de operacin
Eq cmputo
Dep acum eq cmputo
Eq transporte
Dep acum eq transporte
Total fijo
Depsitos en garanta
Impuestos anticipados
12,055
171,100
79,268
7,788
17,077
107
54,225
9,241
17,503
7,428
153,955
529,747
36,242
69,483
65,535
7,788
16,069
86
44,657
9,241
17,503
8,474
165,614
440,692
48,576
116,369
191,482
59,199
16,018
507
50,865
9,241
17,503
7,428
174,199
691,387
44,376
335,489
53,790
59,199
24,209
193
50,442
9,241
17,503
7,428
174,364
776,234
13,750
142,151
61,546
59,199
13,569
570
49,496
2,966
15,595
7,428
174,485
540,755
55,737
44,188
134,813
59,199
10,905
12
39,659
2,966
17,503
7,428
174,566
546,976
51,279
192,625
147,970
59,199
15,730
-546
52,743
17,503
7,428
174,663
718,594
11,211
187,849
151,235
59,199
15,730
-340
64,543
18,530
7,428
174,787
690,172
11,338
133,429
112,015
59,199
17,576
285
21,167
18,531
7,428
174,869
555,837
52,532
65,661
66,877
59,199
17,576
347
57,126
3,691
7,428
179,342
509,779
-35,885
513,452
176,613
59,199
17,576
121
120,513
18,531
7,428
181,420
1,058,968
33,435
496,091
164,237
59,199
19,275
223
110,304
16,413
7,428
183,474
1,090,079
2,497,587
-352,355
38,542
-4,663
327,787
-131,108
2,497,587
-352,355
38,542
-4,663
327,787
-131,108
2,517,652
-352,355
38,542
-4,663
327,787
-131,109
2,529,553
-368,291
38,542
-5,627
327,787
-132,924
2,529,553
-384,475
38,542
-6,590
327,787
-134,738
2,529,553
-400,659
38,542
-7,554
327,787
-136,553
2,529,553
-416,843
38,542
-8,517
327,787
-138,368
2,529,553
-433,027
38,542
-9,481
327,787
-140,183
2,529,553
-449,211
38,542
-10,445
327,787
-141,998
2,681,727
-465,395
38,542
-11,408
327,787
-143,813
3,389,743
-480,812
38,542
-12,372
327,787
-145,628
3,403,252
-501,343
38,542
-13,335
327,787
-147,442
2,375,790
2,375,790
2,395,854
2,389,040
2,370,079
2,351,116
2,332,154
2,313,191
2,294,228
2,427,440
3,117,260
3,107,461
Total diferido
TOTAL ACTIVO
2,905,537
2,816,482
3,087,241
3,165,274
2,910,834
2,898,092
3,050,748
3,003,363
2,850,065
2,937,219
4,176,228
4,197,540
20,988
-
4,011
-
2,382
-
-273
-
-551
-
1,300,000
113,404
-6,809
87,490
-
136,253
-
148,947
127,217
-
152,211
122,614
-
112,991
67,850
-
66,877
77,196
-
176,613
78,484
-
2,451
130,034
4,665
96,166
2,451
138,704
50,937
90,080
555
2,451
144,023
125,111
102,770
-
127,973
6,503
4,823
141,681
4,823
232,431
2,451
278,064
4,902
279,727
1,186
182,027
3,558
147,631
2,372
1,557,469
1,300,000
-44,288
164,237
163,584
282
4,823
1,588,638
130,034
96,166
138,704
141,681
144,023
232,431
278,064
279,727
182,027
147,631
1,557,469
1,588,638
50,000
6,568
2,762,035
50,000
6,568
2,844,078
50,000
6,568
2,870,698
50,000
6,568
2,896,532
50,000
6,568
2,955,913
50,000
6,568
2,981,747
50,000
6,568
3,035,367
50,000
6,568
3,061,820
50,000
6,568
3,087,654
225,009
6,568
3,114,274
225,008
6,568
3,114,274
225,009
6,568
3,127,256
PASIVO
Proveedores
Documentos por pagar
Crditos bancarios
Ingresos no cobrados
Impuestos por pagar
Ctas por pagar otras
Sueldos por pagar
Ret Infonavit empleados
Total circulante
TOTAL PASIVO
CAPITAL
Capital social
Resultado de Ej Ant
Aport a futuros aum capital
Util (Perd) del Ejercicio
TOTAL CAPITAL
-43,100
-180,330
21,271
70,493
-245,670
-372,654
-319,251
-394,752
-476,184
-556,263
-727,091
-749,932
2,775,503
2,720,316
2,948,537
3,023,593
2,766,811
2,665,661
2,772,684
2,723,636
2,668,038
2,789,588
2,618,759
2,608,901
2,905,537
2,816,482
3,087,241
3,165,274
2,910,834
2,898,092
3,050,748
3,003,363
2,850,065
2,937,219
4,176,228
4,197,539
334,646
2,467,887
1,405,381
607,566
201,310
1,565
715,740
196,309
90,182
2,085,738
8,149,220
32,164,866
-4,957,121
462,504
-99,318
3,933,444
-1,654,972
29,849,403
37,998,623
26,557
2,600,000
997,924
1,294,915
-6,809
7,340
4,916,595
4,916,595
1,125,026
78,816
35,851,648
-3,973,463
33,082,027
37,998,622
6,020,586
DEUDAS:
mes
CC8 5 4
2,007
Auditora al 31 de diciembre de
Arrend
M.E. Paridad
Efctivamnt Rcbds
financieros
1er da dl Ms
n
Aport futuros
por pagar
Doctos
Otros pasivos
por Cobrar
Deducibles
SUMA
ENE
2,762,035
20,988
2,783,023
FEB
2,844,078
4,011
2,848,089
MAR
2,870,698
2,870,698
ABR
2,896,532
2,382
2,898,914
MAY
2,955,913
50,937
3,006,850
JUN
2,981,747
125,111
-273
3,106,585
JUL
3,035,367
148,947
-551
3,183,763
AGO
3,061,820
152,211
3,214,031
SEP
3,087,654
112,991
3,200,645
OCT
3,114,274
66,877
3,181,151
NOV
1,300,000
3,114,274
1,476,613
5,890,887
DIC
1,255,712
3,127,256
1,464,237
5,847,205
SUMA
2,555,712
35,851,648
3,597,924
26,557
MESES
42,031,841
12
PromedioAnual
3,502,653
CC8 5 5
Auditora al 31 de diciembre de
2007
mes
214 04
214 05
214 06
214 08
214 10
214 11
IVA
5% infnvit
IMSS
2% s/Nomns
ISR
por pagar
anticipo
suma
acreedrs
de clientes
suelds xPgar
total
ENE
FEB
MAR
ABR
MAY
50,937
50,937
JUN
125,111
125,111
JUL
148,947
148,947
AGO
152,211
152,211
SEP
112,991
112,991
OCT
66,877
66,877
NOV
176,613
1,300,000
1,476,613
DIC
164,237
1,300,000
1,464,237
997,924
2,600,000
3,597,924
suma
3,597,924