Beruflich Dokumente
Kultur Dokumente
Presupue
Exp
0.01
febrero
464
567
1,030
marzo
477
583
1,061
abril
492
601
1,093
412
424
437
618
637
656
1,030
1,061
1,093
Zapatillas A
Zapatillas B
enero
450
550
1,000
506.25
1,000
Presupue
Expr
Zapatillas A
Produccion
enero
450
febrero
464
477
abril
492
Precio de Venta
C$ 1,374.20
C$ 1,374.20
C$ 1,374.20
C$ 1,374.20
Ventas Totales
C$ 618,389.26
C$ 636,940.93
C$ 656,049.16
C$ 675,730.64
C$ 254,776.37
C$ 262,419.67
C$ 270,292.26
C$ 382,164.56
C$ 393,629.50
C$ 405,438.38
C$ 618,389.26
C$ 636,940.93
C$ 656,049.16
C$ 675,730.64
Presupue
Expr
Zapatillas B
enero
febrero
marzo
abril
Produccion
550
567
583
601
Precio de Venta
(70%)
C$ 1,518.02
C$ 1,518.02
C$ 1,518.02
C$ 1,518.02
Ventas Totales
C$ 834,910.09
C$ 859,957.39
C$ 885,756.12
C$ 912,328.80
C$ 343,982.96
C$ 354,302.45
C$ 364,931.52
C$ 515,974.44
C$ 531,453.67
C$ 547,397.28
C$ 859,957.39
C$ 885,756.12
C$ 912,328.80
ZAPATILLAS A
450
464
477
492
506
542
558
575
592
610
653
698
ZAPATILLAS B
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
1,374.20
6,617
$
C$ 618,389.26
C$ 636,940.93
C$ 656,049.16
C$ 675,730.64
C$ 696,002.56
C$ 744,722.74
C$ 767,064.42
C$ 790,076.35
C$ 813,778.64
C$ 838,192.00
C$ 896,865.44
C$ 959,646.02
550
567
583
601
619
662
682
703
724
745
798
854
C$ 9,093,458.15
8,088
14,705.07
junio
542
662
1,204
julio
558
682
1,240
agosto
575
703
1,278
septiembre
592
724
1,316
450
482
496
511
526
675
723
744
767
790
1,126
1,204
1,240
1,278
1,316
junio
542
julio
558
agosto
575
septiembre
592
C$ 1,374.20
C$ 1,374.20
C$ 1,374.20
C$ 1,374.20
C$ 1,374.20
C$ 696,002.56
C$ 744,722.74
C$ 767,064.42
C$ 790,076.35
C$ 813,778.64
C$ 278,401.02
C$ 297,889.09
C$ 306,825.77
C$ 316,030.54
C$ 325,511.46
C$ 417,601.53
C$ 446,833.64
C$ 460,238.65
C$ 474,045.81
C$ 488,267.18
C$ 696,002.56
C$ 744,722.74
C$ 767,064.42
C$ 790,076.35
C$ 813,778.64
agosto
septiembre
junio
julio
619
662
682
703
724
C$ 1,518.02
C$ 1,518.02
C$ 1,518.02
C$ 1,518.02
C$ 1,518.02
C$ 939,698.66
C$ 1,005,477.57
C$ 1,035,641.90
C$ 1,066,711.15
C$ 1,098,712.49
C$ 375,879.47
C$ 402,191.03
C$ 414,256.76
C$ 426,684.46
C$ 439,485.00
C$ 563,819.20
C$ 603,286.54
C$ 621,385.14
C$ 640,026.69
C$ 659,227.49
C$ 939,698.66
C$ 1,005,477.57
C$ 1,035,641.90
C$ 1,066,711.15
C$ 1,098,712.49
E NICARAGUA S.A.
a el ao 2012
Cordobas.
ZAPATILLAS B
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
1,518.02
TOTAL
C$ 834,910.09
C$ 859,957.39
C$ 885,756.12
C$ 912,328.80
C$ 939,698.66
C$ 1,005,477.57
C$ 1,035,641.90
C$ 1,066,711.15
C$ 1,098,712.49
C$ 1,131,673.86
C$ 1,210,891.03
C$ 1,295,653.41
C$ 12,277,412.48
C$ 1,453,299.35
C$ 1,496,898.33
C$ 1,541,805.28
C$ 1,588,059.44
C$ 1,635,701.22
C$ 1,750,200.31
C$ 1,802,706.32
C$ 1,856,787.50
C$ 1,912,491.13
C$ 1,969,865.86
C$ 2,107,756.47
C$ 2,255,299.43
C$ 21,370,870.64 C$ 21,370,870.64
octubre
610
745
1,355
noviembre
653
798
1,450
diciembre
698
854
1,552
TOTAL
6,617
8,088
14,705
542
580
621
5,882
813
870
931
8,823
1,355
1,450
1,552
14,705
octubre
610
noviembre
653
diciembre
698
6,617
C$ 1,374.20
C$ 1,374.20
C$ 1,374.20
C$ 1,374.20
C$ 838,192.00
C$ 896,865.44
C$ 959,646.02
C$ 9,093,458.15
C$ 335,276.80
C$ 358,746.18
C$ 383,858.41
C$ 3,637,383.26
C$ 502,915.20
C$ 538,119.26
C$ 575,787.61
C$ 5,456,074.89
C$ 838,192.00
C$ 896,865.44
C$ 959,646.02
C$ 9,093,458.15
octubre
8,548,348.26
12,822,522.38
noviembre
diciembre
19,596,771.26
21,370,870.64
745
798
854
8,088
C$ 1,518.02
C$ 1,518.02
C$ 1,518.02
C$ 1,518.02
C$ 1,131,673.86
C$ 1,210,891.03
C$ 1,295,653.41
C$ 12,277,412.48
C$ 452,669.55
C$ 484,356.41
C$ 518,261.36
C$ 4,910,964.99
C$ 679,004.32
C$ 726,534.62
C$ 777,392.04
C$ 7,366,447.49
C$ 1,131,673.86
C$ 1,210,891.03
C$ 1,295,653.41
C$ 12,277,412.48
febrero
marzo
abril
mayo
junio
julio
Presup. De
Venta
agosto septiembre
450
464
477
492
506
542
558
575
592
Inv. Final
Sub- total
Inv. Inicial
941
1,391
914
969
1,433
941
998
1,476
969
1,048
1,540
998
1,100
1,607
1,048
1,133
1,675
1,100
1,167
1,725
1,133
1,202
1,777
1,167
1,263
1,855
1,202
Prod.
Requerida
477
492
506
542
558
575
592
610
653
febrero
marzo
abril
mayo
junio
julio
Presup. De
Venta
550
567
583
601
619
662
682
703
724
Inv. Final
Sub- total
Inv. Inicial
1,150
1,700
1,117
1,184
1,751
1,150
1,220
1,804
1,281
1,882
1,220
1,345
1,964
1,281
1,385
2,047
1,345
1,426
2,109
1,385
1,469
2,172
1,426
1,543
2,267
1,469
Prod.
Requerida
583
601
1,804
662
682
703
724
745
798
total
produccion
requerida
1,061
1,093
1,204
1,240
2,310
1,278
1,316
450
464
477
492
941
969
998
1,048
1,391
1,433
1,476
1,540
914
941
969
998
1,355
1,450
PRESUP
INVENT
INVENT PRODU
UESTO
SUBTO
ARIO
ARIO CCION
DE
TAL
FINAL
INICIAL REQ.
VENTA
MESES
ENERO
FEBRERO
MARZO
ABRIL
agosto septiembre
477
492
506
542
PRESU
PUEST INVENTARI
O DE O FINAL
VENTA
MESES
ENERO
FEBRERO
MARZO
ABRIL
550.0
566.5
583.5
601.0
1150.0
1184.5
1220.0
1281.4
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
506
542
558
575
592
610
653
698
1,100
1,133
1,167
1,202
1,263
1,351
1,148
914
1,607
1,675
1,725
1,777
1,855
1,961
1,801
1,612
1,048
1,100
1,133
1,167
1,202
1,263
1,351
1,148
558
575
592
610
653
698
450
464
6,617
914
7,531
914
6,617
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
14,705
29410.14273
Presupuesto de Produccin de MP. (ZAPATILLAS)
MESES
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
PRESUP
INVENT
INVENT PRODU
UESTO
SUBTO
ARIO
ARIO CCION
DE
TAL
FINAL
INICIAL REQ.
VENTA
1000
1030
1061
1093
1126
1204
1240
1278
1316
2090.9
2153.6
2218.2
2329.8
2444.7
2518.1
2593.6
2671.4
2805.8
3090.9
3183.6
3279.1
3422.5
3570.2
3722.4
3834.0
3949.0
4121.7
2,030.0
2,090.9
2,153.6
2,218.2
2,329.8
2,444.7
2,518.1
2,593.6
2,671.4
1061
1093
1126
1204
1240
1278
1316
1355
1450
619.0
662.4
682.2
702.7
723.8
745.5
797.7
853.5
1344.6
1384.9
1426.5
1469.3
1543.2
1651.2
1403.5
1116.5
8088
1116.5
OCTUBRE
NOVIEMBRE
DICIEMBRE
1355
1450
1552
3002.2
2551.8
2030.0
14705
2030
4357.6 2,805.8
4002.2 3,002.2
3581.8 2,551.8
16735
2030
1552
1000
1030
14705
14705
TE DE PRODUCCION
)
octubre noviembre diciembre
610
653
698
6,617
1,351
1,961
1,263
1,148
1,801
1,351
914
1,612
1,148
914
7,531
914
698
450
464
6,617
TE DE PRODUCCION
798
854
8,088
1,651
2,397
1,543
1,404
2,201
1,651
1,117
1,970
1,404
1,117
9,204
1,117
854
550
567
8,088
1,552
1,000
1,030 14,705
SUBTO INVENTARI
TAL
O INICIAL
1700.0
1751.0
1803.5
1882.4
1,116.5
1,150.0
1,184.5
1,220.0
PRODUC
CION
REQ.
583.5
601.0
619.0
662.4
1963.6
2047.3
2108.7
2172.0
2267.0
2396.7
2201.2
1970.0
1,281.4
1,344.6
1,384.9
1,426.5
1,469.3
1,543.2
1,651.2
1,403.5
682.2
702.7
723.8
745.5
797.7
853.5
550.0
566.5
9204
1,116.5
8,088
Presupuesto de Compra de MP
Expresada en cordobas
Mostasilla 3
MESES
ZAPATILLAS A
ZAPATILLAS B
SUBTOTAL
INVENTARIO
FINAL
SUBTOTAL
INVENTARIO
INICIAL
COMPRAS
REQUERIDAS
COSTO
UNITARIO
ENERO
477.4
583.5
1060.9
2,218.24
3,279.1
1,615.22
1,663.92
4.00
FEBRERO
491.7
601.0
1092.7
2,329.80
3,422.5
2,218.24
1,204.29
4.00
MARZO
506.5
619.0
1125.5
2,444.72
3,570.2
2,329.80
1,240.42
4.00
ABRIL
541.9
662.4
1204.3
2,518.06
3,722.4
2,444.72
1,277.64
4.00
MAYO
558.2
682.2
1240.4
2,593.60
3,834.0
2,518.06
1,315.97
4.00
JUNIO
574.9
702.7
1277.6
2,671.41
3,949.0
2,593.60
1,355.44
4.00
JULIO
592.2
723.8
1316.0
2,805.77
4,121.7
2,671.41
1,450.33
4.00
AGOSTO
609.9
745.5
1355.4
3,002.17
4,357.6
2,805.77
1,551.85
4.00
SEPTIEMBRE
652.6
797.7
1450.3
2,551.85
4,002.2
3,002.17
1,000.00
4.00
OCTUBRE
698.3
853.5
1551.8
2,030.00
3,581.8
2,551.85
1,030.00
4.00
NOVIEMBRE
450.0
550.0
1000.0
2,090.90
3,090.9
2,030.00
1,060.90
4.00
DICIEMBRE
463.5
566.5
1030.0
1,615.22
2,645.2
2,090.90
554.32
4.00
6,617
8,088
14,705
1,615.22
16,320.29
1,615.22
14,705.07
4.00
COSTO TOTAL
C$
6,655.66
C$
4,817.18
C$
4,961.69
C$
5,110.54
C$
5,263.86
C$
5,421.78
C$
5,801.30
C$
6,207.39
C$
4,000.00
C$
4,120.00
C$
4,243.60
C$
2,217.28
C$
58,820.29
1,030
#### 1,093
mayo
####
junio
julio
agosto
1,204
1,240
1,278
#### ######
563
602
####
4,817
####
7,828
366
391
12.19
13.05
2,480.85
620
4,962
8,063
403
13.44
2,555.27
639
5,111
8,305
415
13.84
Produccin
Alistado
2 #######
Montado
Avillo
0.5 ###### 4.00 #######
ENERO
1000 C$ 90,000.00
C$ 10,000.00
C$ 240,000.00
C$ 340,000.00
FEBRERO
1030 C$ 92,700.00
C$ 10,300.00
C$ 247,200.00
C$ 350,200.00
MARZO
1061 C$ 95,481.00
C$ 10,609.00
C$ 254,616.00
C$ 360,706.00
ABRIL
1093 C$ 98,345.43
C$ 10,927.27
C$ 262,254.48
C$ 371,527.18
MAYO
C$ 270,122.11
C$ 382,673.00
JUNIO
C$ 289,030.66
C$ 409,460.11
JULIO
C$ 297,701.58
C$ 421,743.91
AGOSTO
C$ 306,632.63
C$ 434,396.23
SEPTIEMBRE
C$ 315,831.61
C$ 447,428.11
OCTUBRE
C$ 325,306.56
C$ 460,850.96
NOVIEMBRE
C$ 348,078.02
C$ 493,110.52
DICIEMBRE
C$ 372,443.48
C$ 527,628.26
52.31
MESES
Produccin
Alistado
2.00
45.00
Avillo
0.50 20.00
Montado
4.00
60.00
MESES
ENERO
450 C$ 40,500.00
C$ 4,500.00
C$ 108,000.00
C$ 153,000.00 ENERO
FEBRERO
464 C$ 41,715.00
C$ 4,635.00
C$ 111,240.00
C$ 157,590.00 FEBRERO
MARZO
477 C$ 42,966.45
C$ 4,774.05
C$ 114,577.20
C$ 162,317.70 MARZO
ABRIL
492 C$ 44,255.44
C$ 4,917.27
C$ 118,014.52
C$ 167,187.23 ABRIL
MAYO
506 C$ 45,583.11
C$ 5,064.79
C$ 121,554.95
C$ 172,202.85 MAYO
JUNIO
542 C$ 48,773.92
C$ 5,419.32
C$ 130,063.80
C$ 184,257.05 JUNIO
JULIO
558 C$ 50,237.14
C$ 5,581.90
C$ 133,965.71
C$ 189,784.76 JULIO
AGOSTO
575 C$ 51,744.26
C$ 5,749.36
C$ 137,984.68
C$ 195,478.30 AGOSTO
SEPTIEMBRE
592 C$ 53,296.58
C$ 5,921.84
C$ 142,124.22
C$ 201,342.65 SEPTIEMBRE
OCTUBRE
610 C$ 54,895.48
C$ 6,099.50
C$ 146,387.95
C$ 207,382.93 OCTUBRE
NOVIEMBRE
653 C$ 58,738.17
C$ 6,526.46
C$ 156,635.11
C$ 221,899.74 NOVIEMBRE
DICIEMBRE
698 C$ 62,849.84
C$ 6,983.32
C$ 167,599.56
C$ 237,432.72 DICIEMBRE
##########
##########
Total
septiembre octubre
noviembre
diciembre
1,316
2,631.93
658
5,264
8,554
428
14.26
#### 1,450
Nombres
### 14,705
ENTE DE FINANZAS
416,643.69
ENTE DE FINANZAS
Presupuesto de Mano de Obra por Mes
Expresada en cordobas
Zapatillas B
Antes de
INSS
52
239
7.97
20,000.00
12,000.00
8,000.00
9,000.00
5,000.00
15,000.00
9,000.00
9,000.00
9,000.00
9,000.00
9,000.00
19,832.19
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
20,311.50
15,000.00
15,000.00
15,000.00
15,000.00
Alfonso Hernandez
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
Produccin
Alistado
Avillo
2.00 45.00 0.50 20.00
Montado
4.00
60.00
C$ 187,000.00
15,000.00
C$ 192,610.00
550 C$ 49,500.00
C$ 5,500.00
C$ 132,000.00
C$ 198,388.30
567 C$ 50,985.00
C$ 5,665.00
C$ 135,960.00
C$ 204,339.95
583 C$ 52,514.55
C$ 5,834.95
C$ 140,038.80
C$ 210,470.15
601 C$ 54,089.99
C$ 6,010.00
C$ 144,239.96
C$ 225,203.06
619 C$ 55,712.69
C$ 6,190.30
C$ 148,567.16
C$ 231,959.15
662 C$ 59,612.57
C$ 6,623.62
C$ 158,966.86
C$ 238,917.92
682 C$ 61,400.95
C$ 6,822.33
C$ 163,735.87
C$ 246,085.46
703 C$ 63,242.98
C$ 7,027.00
C$ 168,647.95
C$ 253,468.03
724 C$ 65,140.27
C$ 7,237.81
C$ 173,707.38
C$ 271,210.79
745 C$ 67,094.48
C$ 7,454.94
C$ 178,918.61
C$ 290,195.54
798 C$ 71,791.09
C$ 7,976.79
C$ 191,442.91 C$ 2,749,848.34
854 C$ 76,816.47
C$ 8,535.16
C$ 204,843.91
Nombres y Apellidos
ADMINISTRACION
1
8
9
VENTA
Mara Mercedes Obando Ortegaray
Luis Rodolfo Snchez Jirn
PRODUCCION
DEPTO. DE ALISTADO
10
11
12
13
14
15
DEPTO. DE AVILLO
16
17
18
19
20
21
22
23
24
25
DEPTO. DE MONTADO
21
22
23
24
25
26
27
28
29
30
31
32
33
34
____________________________
ELABORADO POR RESP. DE
Menos
Salario
Meses
INSS
Expectativa
Salarial
Ao
Sobre Exceso
Anual
Monto
Tasa
A Aplicar
Impo-
Impuesto
sitiva
1,250.00
18,750.00
12
225,000.00
200,000.00
25,000.00
0.30
750.00
11,250.00
12
135,000.00
100,000.00
35,000.00
0.15
500.00
7,500.00
12
90,000.00
75,000.00
15,000.00
0.10
562.50
8,437.50
12
101,250.00
100,000.00
1,250.00
0.15
312.50
4,687.50
12
56,250.00
0.00
56,250.00
0.00
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
562.50
8,437.50
12
101,250.00
100,000.00
1,250.00
0.15
562.50
8,437.50
12
101,250.00
100,000.00
1,250.00
0.15
562.50
8,437.50
12
101,250.00
100,000.00
1,250.00
0.15
562.50
8,437.50
12
101,250.00
100,000.00
1,250.00
0.15
562.50
8,437.50
12
101,250.00
100,000.00
1,250.00
0.15
1,239.51
18,592.68
12
223,112.14
100,000.00
123,112.14
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
843.75
12,656.25
12
151,875.00
100,000.00
51,875.00
0.15
1,269.47
19,042.03
12
228,504.38
200,000.00
28,504.38
0.20
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
937.50
14,062.50
12
168,750.00
100,000.00
68,750.00
0.15
TABLA DE IR SALARIOS
Cargo
Gerente Gral.
No. de Inss
982511
1253359
Contador
1085607
Conductor
186922
Mantenimiento
186458
Secretaria-Recepc. 1261847
Sub - Total
J' Dpto. Ventas 1281466
Vendedor
1240600
Sub - Total
Salario
Salario
Mensual
Quincenal
Hasta
1.00
75,000.00
75,001.00
100,000.00
100,001.00
200,000.00
2,500.00
200,001.00
300,000.00
17,500.00
300,001.00
500,000.00
37,500.00
500,001.00
A Ms
87,500.00
Deducciones
Inss
Laboral
Total
IR
Deducciones
20,000.00
12,000.00
3,800.00
8,000.00
3,500.00
3,300.00
2,800.00
10,000.00
6,000.00
1,900.00
4,000.00
1,750.00
1,650.00
1,400.00
625.00
375.00
118.75
250.00
109.38
103.13
87.50
2,083.33
645.83
125.00
-
53,400.00
26,700.00
1,668.75
2,854.17
4,522.92
9,000.00
5,000.00
4,500.00
2,500.00
281.25
156.25
223.96
-
505.21
156.25
14,000.00
7,000.00
437.50
223.96
661.46
15,000.00
9,000.00
9,000.00
7,500.00
4,500.00
4,500.00
468.75
281.25
281.25
1,067.71
223.96
223.96
1,536.46
505.21
505.21
2,708.33
1,020.83
118.75
375.00
109.38
103.13
87.50
9,000.00
9,000.00
9,000.00
4,500.00
4,500.00
4,500.00
281.25
281.25
281.25
223.96
223.96
223.96
505.21
505.21
505.21
60,000.00
30,000.00
1,875.00
2,187.50
3,052.08
555396
539835
1049428
1075168
1057514
145024
771824
715489
564798
104446
19,832.19
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
13,500.00
141,332.19
9,916.10
6,750.00
6,750.00
6,750.00
6,750.00
6,750.00
6,750.00
6,750.00
6,750.00
6,750.00
70,666.10
619.76
421.88
421.88
421.88
421.88
421.88
421.88
421.88
421.88
421.88
4,416.63
4,663.90
856.77
856.77
856.77
856.77
856.77
856.77
856.77
856.77
856.77
12,374.84
5,283.66
1,278.65
1,278.65
1,278.65
1,278.65
1,278.65
1,278.65
1,278.65
1,278.65
1,278.65
16,791.47
20,311.50
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
15,000.00
10,155.75
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
7,500.00
634.73
468.75
468.75
468.75
468.75
468.75
468.75
468.75
468.75
468.75
468.75
468.75
468.75
468.75
1,933.41
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
1,067.71
2,568.14
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
1,536.46
215,311.50
107,655.75
6,728.48
15,813.61
22,542.10
484,043.69
242,021.85
15,126.37
33,454.08
47,570.03
Obrero de Alistado
1032198
Obrero de Alistado
1032199
Obrero de Alistado
1053254
Sub - Total
J, Depto Avillo
Obrero de Avillo
Obrero de Avillo
Obrero de Avillo
Obrero de Avillo
Obrero de Avillo
Obrero de Avillo
Obrero de Avillo
Obrero de Avillo
Obrero de Avillo
Sub - Total
Sub - Total
TOTAL
__________________________________
LABORADO POR RESP. DE RR.HH.
C$ 416,643.69
416,643.69
(0.00)
416,643.69
(0.00)
33,454.08
-
___________________________________
REVISADO POR RESP. CONTABILIDAD
Salario
Salario
Deducciones
416,643.69
208,321.85
13,020.12
4,999,724.28 2,499,862.14
156,241.38
0 Total
30,375.95
42,385.65
364,511.45
508,627.83
312,482.77
729,022.89
1,017,255.66
administracion
50,100.00
601,200.00
25,050.00
601,200.00
1,565.63
37,575.00
2,854.17
68,500.00
4,419.79
106,075.00
venta
14,000.00
168,000.00
7,000.00
168,000.00
437.50
10,500.00
223.96
5,375.00
661.46
15,875.00
Anual - Sobre
Anual + Base
Imponible
IR Mensual
exceso
7,500.00
25,000.00
2,083.33
5,250.00
7,750.00
645.83
1,500.00
1,500.00
125.00
187.50
2,687.50
223.96
0.00
0.00
10,312.50
12,812.50
1,067.71
187.50
2,687.50
223.96
187.50
2,687.50
223.96
187.50
2,687.50
223.96
187.50
2,687.50
223.96
187.50
2,687.50
223.96
18,466.82
55,966.82
4,663.90
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
7,781.25
10,281.25
856.77
5,700.88
23,200.88
1,933.41
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
10,312.50
12,812.50
1,067.71
33,454.08
DE IR SALARIOS
Porcentaje
Sobre Exceso
Aplicable
de
0%
10%
75,000.00
15%
100,000.00
20%
200,000.00
25%
300,000.00
30%
500,000.00
Neto a
Firma
Vacaciones
Aguinaldo Indemnizacin
Recibir
Inss
Inatec
Patronal
7,291.67
4,979.17
1,781.25
3,625.00
1,640.63
1,546.88
1,312.50
833.33
500.00
158.33
333.33
145.83
137.50
116.67
833.33
500.00
158.33
333.33
145.83
137.50
116.67
833.33
500.00
158.33
333.33
145.83
137.50
116.67
1,500.00
900.00
285.00
600.00
262.50
247.50
210.00
200.00
120.00
38.00
80.00
35.00
33.00
28.00
22,177.08
2,225.00
2,225.00
2,225.00
4,005.00
534.00
3,994.79
2,343.75
375.00
208.33
375.00
208.33
375.00
208.33
675.00
375.00
90.00
50.00
6,338.54
583.33
583.33
583.33
1,050.00
140.00
5,963.54
3,994.79
3,994.79
625.00
375.00
375.00
625.00
375.00
375.00
625.00
375.00
375.00
1,125.00
675.00
675.00
150.00
90.00
90.00
3,994.79
3,994.79
3,994.79
375.00
375.00
375.00
375.00
375.00
375.00
375.00
375.00
375.00
675.00
675.00
675.00
90.00
90.00
90.00
17,947.92
2,500.00
2,500.00
2,500.00
4,500.00
600.00
4,632.44
5,471.35
5,471.35
5,471.35
5,471.35
5,471.35
5,471.35
5,471.35
5,471.35
5,471.35
53,874.62
826.34
562.50
562.50
562.50
562.50
562.50
562.50
562.50
562.50
562.50
5,888.84
826.34
562.50
562.50
562.50
562.50
562.50
562.50
562.50
562.50
562.50
5,888.84
826.34
562.50
562.50
562.50
562.50
562.50
562.50
562.50
562.50
562.50
5,888.84
1,487.41
1,012.50
1,012.50
1,012.50
1,012.50
1,012.50
1,012.50
1,012.50
1,012.50
1,012.50
10,599.91
198.32
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
135.00
1,413.32
7,587.61
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
5,963.54
846.31
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
846.31
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
846.31
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
625.00
1,523.36
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
1,125.00
203.12
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
150.00
85,113.65
8,971.31
8,971.31
8,971.31
16,148.36
2,153.12
20,168.49
20,168.49
20,168.49
36,303.28
4,840.44
185,451.82
17,360.15
2,808.33
20,168.49
Neto a
Firma
156,936.19
1,883,234.31
17,360.15
17,360.15
31,248.28
4,166.44
2,808.33
2,808.33
5,055.00
674.00
20,168.49
20,168.49
36,303.28
4,840.44
______________________________________
AUTORIZADO POR DIRECTOR ADMINIST.
Vacaciones
Aguinaldo
IndemnizacinInss
Inatec
17,360.15
17,360.15
17,360.15
31,248.28
4,166.44
208,321.85 208,321.85 208,321.85 374,979.32
49,997.24
3,766,468.62
416,643.69
416,643.69
416,643.69
749,958.64
99,994.49
20,630.21
495,125.00
2,087.50
50,100.00
2,087.50
50,100.00
2,087.50
50,100.00
3,757.50
90,180.00
501.00
12,024.00
6,338.54
152,125.00
583.33
14,000.00
583.33
14,000.00
583.33
14,000.00
1,050.00
25,200.00
140.00
3,360.00
prestaciones
Sociales
4,200.00
2,520.00
798.00
1,680.00
735.00
693.00
588.00
11,214.00
1,890.00
1,050.00
2,940.00
3,150.00
1,890.00
1,890.00
13,461.00
161532
323,064.00
1,890.00
1,890.00
1,890.00
12,600.00
4,164.76
2,835.00
2,835.00
2,835.00
2,835.00
2,835.00
2,835.00
2,835.00
2,835.00
2,835.00
29,679.76
4,265.42
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
3,150.00
45,215.42
101,649.17
87,495.17
14,154.00
101,649.17
prestaciones
87,495.17
#########
#########
10,521.00
252,504.00
2,940.00
70,560.00
Presupuesto de CIF
Expresada en miles de cordobas
ZAPATILLAS
Costos de fabricacin
ALISTADO
Fijos
variables
14,705
Mantenim. Gral (MOI)
39,600.00
Publicidad
14000
Papeleria y Utiles
36000
Correo Electronico
6000
Impuestos S/Ventas
12000
Prestaciones sociales 2,099,884.20
DEPRECIACION
29,600.00
Gto mantenimiento
18000
Agua
21,600.00
Energia Electrica
48,000.00
Telefono
36,000.00
2360684.2
C$ 7,920.00
C$ 2,800.00
C$ 3,600.00
C$ 1,200.00
C$ 2,400.00
##########
C$ 9,866.67
C$
C$
C$
C$
C$
C$
#########
#########
#########
#########
330186.7
Sub-Totales
AVILLO
variables
Fijos
C$ 7,920.00
C$ 2,800.00
C$ 3,600.00
C$ 1,200.00
C$ 2,400.00
C$ 302,400.00
C$ 9,866.67
C$ 3,600.00
C$ 4,320.00
C$ 9,600.00
C$ 7,200.00
C$ 354,906.67
20%
25%
15%
20%
20%
34%
33%
20%
20%
20%
20%
C$ 7,920.00
C$ 3,500.00
C$ 5,400.00
C$ 1,200.00
C$ 2,400.00
##########
C$ 9,866.67
0
0
0
0
##########
C$
C$
C$
C$
C$
C$
C$
C$ 3,600.00
C$ 4,320.00
C$ 9,600.00
C$ 7,200.00
#########
0.16
0.34
0.50
1.00
Sub-Totales
C$ 7,920.00
C$ 3,500.00
C$ 5,400.00
C$ 1,200.00
C$ 2,400.00
C$ 712,314.24
C$ 9,866.67
C$ 3,600.00
C$ 4,320.00
C$ 9,600.00
C$ 7,200.00
C$ 767,320.90
Fijos
20%
25%
15%
20%
20%
52%
33%
20%
20%
20%
20%
alistado
avillo
montado
MONTADO
variables
C$
7,920.00
C$
3,500.00
C$
5,400.00
C$
1,200.00
C$
2,400.00
############
C$
9,866.67
C$
C$
C$
C$
C$
C$
C$
C$ 3,600.00
C$ 4,320.00
C$ 9,600.00
C$ 7,200.00
############ #########
Sub-Totales
TOTAL
C$
7,920.00
C$
3,500.00
C$
5,400.00
C$
1,200.00
C$
2,400.00
############
C$
9,866.67
C$
3,600.00
C$
4,320.00
C$
9,600.00
C$
7,200.00
############
C$ 23,760.00
C$
9,800.00
C$ 14,400.00
C$
3,600.00
C$
7,200.00
############
C$ 29,600.00
C$ 10,800.00
C$ 12,960.00
C$ 28,800.00
C$ 21,600.00
############
ENCARGADO DE REALIZAR ESTE PRESUPUESTO ES: EL VICE-GERENTE DE FINANZAS EN CONJUNTO CON EL VICE-GERENTE DE VENTAS
venta
Gastos de Venta
Admon
Gastos de Admn
Gastos Operativos
POR
CEN
TAJE
ANUAL
SALARIO
128,200.00
Mantenim. Gral (MOI)
39,600.00
Publicidad
14000
Papeleria y Utiles
36000
Correo Electronico
6000
Impuestos S/Ventas
12000
Comisiones S/Ventas
427,417.41
Gto mantenimiento
18000
Agua
21,600.00
Energia Electrica
48000
Telefono
C$ 36,000.00
Prestaciones sociales
323,064.00
Totales
#############
78%
20%
15%
30%
20%
20%
100%
20%
20%
20%
20%
74%
Fijos
100,200.00
7,920.00
2,100.00
10,800.00
1,200.00
3,600.00
240,141.04
C$ 365,961.04
Variables
Total
2,400.00
427,417.41
4,320.00
9,600.00
7,200.00
############
100,200.00
C$ 7,920.00
C$ 2,100.00
C$ 10,800.00
C$ 1,200.00
C$ 2,400.00
###########
C$ 3,600.00
C$ 4,320.00
C$ 9,600.00
C$ 7,200.00
###########
############
Fijos
22%
20%
15%
30%
20%
20%
0%
20%
20%
20%
20%
26%
Variables
C$ 28,000.00 C$
C$ 7,920.00 C$
C$ 2,100.00 C$
C$ 10,800.00 C$
C$ 1,200.00 C$
C$ 2,400.00
C$
C$
C$ 3,600.00 C$
C$
C$ 4,320.00
C$
C$ 9,600.00
C$
C$ 7,200.00
C$ 82,922.96 C$
########### C$ 23,520.00
Total
C$ 28,000.00
C$ 7,920.00
C$ 2,100.00
C$ 10,800.00
C$ 1,200.00
C$ 2,400.00
C$
C$ 3,600.00
C$ 4,320.00
C$ 9,600.00
C$ 7,200.00
C$ 82,922.96
############
C$
C$
C$
C$
C$
C$
C$
C$
C$
C$
C$
C$
C$
128,200.00
15,840.00
4,200.00
21,600.00
2,400.00
4,800.00
427,417.41
7,200.00
8,640.00
19,200.00
14,400.00
323,064.00
976,961.41
66.44
Marzo
SALARIO
Abril
0.00
29,065.99 ####
93,165.99 ####
30,836.11
31,761.19
31,761.19
Mayo
0.00
Junio
0.00
Julio
0.00
Agosto
0.00
Septiembre
0.00
Octubre
0.00
Noviembre Diciembre
0.00
0.00
TOTAL
128,200.00
32,714.02 ######
32,714.02 #######
36,054.13
36,054.13
37,135.75
37,135.75
38,249.82
38,249.82
39,397.32
39,397.32
42,155.13 45,105.99
42,155.13 45,105.99
427,417.41
555,617.41
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
416,643.69 ####
416,643.69
416,643.69
416,643.69 ######
416,643.69
416,643.69
416,643.69
416,643.69
comisiones
29,065.99 ####
30,836.11
31,761.19
32,714.02 ######
36,054.13
37,135.75
38,249.82
39,397.32
total pagos
445,709.68 ####
447,479.79
448,404.88
DISTRIBUCION
COMISIONES
VENTAS
ADMON
CIF
Alistado
Avillo
Montado
Energia
Agua
Telefono
Salari
o
Impuestos
100% 78%
0% 22%
0%
0%
0%
100%
30%
35%
35%
67%
MOI
Diciembre TOTAL
449,357.71 #######
452,697.81
453,779.44
454,893.51
456,041.01
458,798.82 461,749.68 5,427,141.68
Papeleri
ay
Publicidad
Utiles Correo
TELEFONO AGUA
ENERGIA
Prestaciones sociales Mtto
20%
20%
20%
20%
15%
15%
30%
30%
20%
20%
20%
20%
20%
20%
20%
20%
74%
26%
20%
20%
20%
20%
20%
100%
20%
20%
20%
100%
20%
25%
25%
100%
10%
15%
15%
100%
20%
20%
20%
100%
20%
20%
20%
100%
20%
20%
20%
100%
20%
20%
20%
100%
14%
34%
52%
100%
20%
20%
20%
100%
C$
C$
C$
4,000.00150 antes
1,800.00
3,000.00
impuesto
C$
C$
C$
200.00
800.00
200.00
C$
8,800.00
publicidad
C$ 3,500.00
427,417.41
cuota fija
Conmema
alcaldia
C$
C$
C$
C$
C$
C$
C$
Total
5,308,971.91
4,999,724.26
2,262,404.20
12,571,100.38
1,735,410.40
14,306,510.77
1,735,410.40
5,349,093.03 C$
7,222,007.34 C$
12,571,100.38
C$
5,349,093.03 C$
6,617
808.35
C$
7,222,007.34
8,088
892.95
Presupuesto MD
Presupuesto MOD
Presupuesto CIF
Costo Total Produccion
Invent. Inicial PT
Disponibilidad
Inv Final PT
MD A
MD B
MOD A
MOD B
CIF A
CIF B
C$
C$
C$
C$
C$
C$
C$
Zapatillas A
2,081,135.22
2,249,875.92
1,018,081.89
5,349,093.03
738,429.52
6,087,522.56
738,429.52
Zapatillas B
C$ 3,227,836.69
C$ 2,749,848.34
C$ 1,244,322.31
C$ 7,222,007.34
C$
996,980.87
C$ 8,218,988.22
C$
996,980.87
ALISTADO
AVILLO
MONTADO
1,945,480.94
16,543.21
119,111.08
3,062,037.01
20,219.47
145,580.21
595,555.39
66,172.82
1,588,147.71
727,901.03
80,877.89
1,941,069.42
159,708.00
345,294.41
513,079.48
195,198.67
422,026.50
627,097.14
6,685,881.04
951,134.30
4,934,085.04
2,081,135.22
3,227,836.69
2,249,875.92
2,749,848.34
1,018,081.89
1,244,322.31
12,571,100.38
febrero
marzo
abril
mayo
junio
VTAS AL
CONTADO
DEL MES
871,979.61
C$ 898,139.00
C$ 925,083.17
C$ 952,835.66
C$ 981,420.73
% Vtas al credito
902,119.77
C$ 581,319.74
C$ 598,759.33
C$ 616,722.11
C$ 635,223.78
Total de cobro en
efectivo
C$ 1,774,099.38
C$ 1,479,458.74
C$ 1,523,842.50 C$ 1,569,557.77
C$ 1,616,644.51
julio
agosto
C$ 1,050,120.18 C$ 1,081,623.79
septiembre
octubre
C$ 1,114,072.50
C$ 1,147,494.68
C$ 1,181,919.52
C$ 700,080.12
C$ 721,082.53
C$ 742,715.00
C$ 764,996.45
C$ 1,704,400.67 C$ 1,781,703.91
C$ 1,835,155.03
C$ 1,890,209.68
C$ 1,946,915.97
C$ 654,280.49
noviembre
diciembre
C$ 1,264,653.88 C$ 1,353,179.66
C$ 787,946.35
Total
C$ 11,950,542.77
C$ 843,102.59
C$ 7,646,228.48
C$ 2,052,600.23 C$ 2,196,282.25
C$ 19,596,771.26
871,979.61
19,596,771.26
0.00
Febrero
Marzo
Abril
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
Totales
50% de las
compras del mes
pasado
161,180.36
407,348.20
214,439.74
252,869.10
228,690.92
235,551.65
242,618.20
258,248.58
274,932.51
192,436.23
199,745.07
188,850.74
2,856,911.30
239,244.48
400,424.84
214,439.74
621,787.94
252,869.10
228,690.92
481,560.02
235,551.65
464,242.57
242,618.20
478,169.85
258,248.58
500,866.78
274,932.51
533,181.09
192,436.23
467,368.74
199,745.07
392,181.30
188,850.74
388,595.80
194,108.01
382,958.75
2,721,735.22
5,111,337.68
19,596,771.26
15,000.00
150,000.00
Inventario de Materiales
705,377.45
Inventario de productos
terminados
1,583,221.30
TOTAL ACTIVO
CIRCULANTE
PASIVO CIRCULANTE
Proveedores
2,288,598.75
TOTAL PASIVOS
2,453,598.75
CAPITAL CONTABLE
Capital Social
731,000.00
ACTIVO FIJO
Terreno
250,000.00
Edificio e instalaciones
Mobiliario y Equipo
270,000.00
46,000.00
566,000.00
3,019,598.75
3,019,598.75
0.00
2,288,598.75
731,000.00
3,019,598.75
caja
1 12,822,522.38 12,822,522.38
12,822,522.38
-
banco
1
2,654,485.96
1 12,822,522.38
3,982,468.60
22,275.00
9,800.00
14,400.00
3,600.00
7,200.00
10,800.00
12,960.00
28,800.00
21,600.00
(78,075.00)
7,425.00
2,100.00
10,800.00
1,200.00
2,400.00
3,600.00
4,320.00
9,600.00
7,200.00
84,325.00
7,425.00
2,100.00
10,800.00
1,200.00
2,400.00
427,417.41
3,600.00
4,320.00
9,600.00
7,200.00
12,822,522.38
inventario de materiales
5,308,971.91
5,308,971.91
12,822,522.38
5,523,175.41
2
3
4
4
4
4
4
4
4
4
4
5
5
5
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
6
7,299,346.97
proveedores
2,654,485.96
3 5
3 5
2,654,485.96
2,654,485.96
gastos admon
28,000.00
7,920.00
1,485.00
106,075.00
82,922.96
495.00
15,875.00
240,141.04
495.00
5,308,971.91
-
5,308,971.91
MOD
4,999,724.26
4,999,724.26
4,999,724.26
-
4,999,724.26
depreciacion
29,600.00
5
6
2
29,600.00
29,600.00
perdida y ganancia
160,062.96 21,370,870.64
816,898.46
5,308,971.91
1 2
3
4
5,308,971.91
2 4
4
4
4
4
4
4
4
4
4
4
cto de venta
5,308,971.91
5,308,971.91
4,999,724.26
4,999,724.26
2,262,404.20
2,262,404.20
2,100.00
10,800.00
1,200.00
2,400.00
3,600.00
4,320.00
9,600.00
7,200.00
82,922.96
160,062.96
-
Equipos
-
5
5
5
5
5
5
5
5
5
3,564,628.86
3,564,628.86
MD
5,308,971.91
5,308,971.91
5,308,971.91
-
4
5
5
5
6
6
6
CIF
23,760.00
23,760.00
9,800.00
9,800.00
14,400.00
14,400.00
3,600.00
3,600.00
7,200.00
7,200.00
2,099,884.20
2,099,884.20
29,600.00
29,600.00
10,800.00
10,800.00
12,960.00
12,960.00
28,800.00
28,800.00
21,600.00
21,600.00
2,262,404.20
-
4
4
4
4
4
4
4
4
4
4
4
2,262,404.20
inv de p. terminados
7 12,571,100.38 12,571,100.38
12,571,100.38
-
2
3
4
160,062.96
12,571,100.38
3
4
4,999,724.26
2,262,404.20
2,346,842.66
15,894,904.44
21,370,870.64
5,475,966.20
5,475,966.20
12,571,100.38
-
cta x cobrar
8,548,348.26
8,548,348.26
8,548,348.26
6
6
6
6
6
6
6
6
6
6
6
6
gtos venta
100,200.00
7,920.00
2,100.00
10,800.00
1,200.00
2,400.00
427,417.41
3,600.00
4,320.00
9,600.00
7,200.00
240,141.04
816,898.46
-
venta
1 21,370,870.64 21,370,870.64
21,370,870.64
-
21,370,870.64
12,571,100.38
816,898.46
2,346,842.66
2,346,842.66
CUENTA
1101
1102
1103
1105
1106
1108
1109
1110
1202
1203
1204
1205
1206
1201
2101
2104
2107
3101
Caja
Caja Chica
Banco
Cuentas por Cobrar Clientes
inventario de Materiales
Inventario de productos terminados
Edificio e Instalaciones
Mobiliario y Equipos de Oficina
Depreciacin Acumulada
Terrenos
Cuentas por Pagar Proveedores
Gastos Acumulados por Pagar
Impuestos por Pagar
41
51
5301
5302
5303
61
6101
6102
Gastos
Gastos de Administracin
Gastos de Ventas
SALDO INICIAL
DEBE
HABER
MOVIMIENTO
DEBE
15,000.00
150,000.00
705,377.45
1,583,221.30
270,000.00
46,000.00
SALDO FINAL
HABER
HABER
DEBE
12,822,522.38
12,822,522.38
12,822,522.38
8,548,348.26
5,308,971.91
12,571,100.38
7,299,346.97
5,308,971.91
12,571,100.38
15,000.00
5,673,175.41
8,548,348.26
705,377.45
1,583,221.30
270,000.00
46,000.00
-29,600.00
250,000.00
29,600.00
2,288,598.75
2,654,485.96
3,564,628.86
2,346,842.66
731,000.00
250,000.00
Capital Social
utilidad del ejercicio
TOTAL GENERAL
5,475,966.20
3,019,598.75
3,019,598.75
-
52,073,465.31
52,073,465.31
-
17,061,522.41
4,943,084.71
3,564,628.86
2,346,842.66
731,000.00
5,475,966.20
-
17,061,522.41
-
21,370,870.64
-
10,034,137.69
2,989,755.38
7,044,382.31
4,999,724.26
###########
2,262,404.20
ELABORADO
REVISADO
###########
0
###########
14,306,510.77
#############
AUTORIZADO
Energa Elctrica
Agua Potable
Papelera y tiles
Total Gastos Venta
C$ 12,571,100.38 -1,735,410.3990067
8799770.263 1,735,410.3990067
2.041.444,74
2009
0,00
2009
0,00
39.163,56
39.163,56
2009
11.784,76
0,00
0,00
11.784,76
2009
2.454.000,00
1.500.000,00
1.400.000,00
640.000,00
300.000,00
6.294.000,00
2009
20.450,00
14.666,67
15.250,00
8.083,33
2.500,00
60.950,00
2009
392.251,02
392.251,02
2009
0,00
297,628.35
320,746.08
618,374.43
2009
21.000,00
6.000,00
12.500,00
1.600,00
4.000,00
45.100,00
2009
6.521.310,08
6.701.310,08
2009
1.958.178,00
1.958.178,00
2009
656.972,74
656.972,74
2009
64.000,00
18.116,67
12.000,00
3.000,00
6.000,00
800,00
2.000,00
105.916,67
2009
98.600,00
2.333,33
9.000,00
3.000,00
6.500,00
800,00
2.000,00
122.233,33
2009
321.916,58
321.916,58
392.251,02
VENTAS
MENOS COSTO DE
VENTAS
UTILIDAD BRUTA
MENOS GASTOS DE
OPERACIN:
GASTOS DE VENTA
GASTOS DE ADMON
UTILIDAD DE OPERACIN
30% DE IR
UTILIDAD NETA DESPUES
DE IR
Febrero
1,453,299.35 1,496,898.33
Marzo
Abril
1,541,805.28
Mayo
Junio
Julio
Agosto
Septiembre
Octubre
Noviembre
Diciembre
TOTAL
21,370,870.64
12,571,100.38
8,799,770.26
1,007,022.63
446,276.72
973,520.10
523,378.23
997,069.69
544,735.59
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
68,074.87
13,338.58
364,863.26
109,458.98
441,964.78
132,589.43
463,322.14
138,996.64
485,320.21
145,596.06
507,978.23
152,393.47
581,437.12
174,431.14
587,404.41
176,221.32
592,180.53
177,654.16
834,085.88
250,225.77
867,206.87
260,162.06
68,074.87
13,338.58
0.00
816,898.46
160,062.96
961,682.09 1,135,363.31
288,504.63 340,608.99
7,822,808.85
2,346,842.66
68,074.87
13,338.58
C$ 255,404.29 ########### C$ 324,325.49 C$ 339,724.15 ########### ########### ########### ########### ########### ########### ########### ########### C$ 5,475,966.20
15,000.00
Banco
Cuentas por cobrar
Inventario de materiales
5,673,175.41
8,548,348.26
705,377.45
Inventario de Productos
Terminados
1,583,221.30
Depreciacin Acumulada
TOTAL ACTIVO FIJO
TOTAL PASIVOS
16,525,122.41
250,000.00
Terrenos
Edificio e Instalaciones
Pasivos
PASIVOS CIRCULANTES
PROVEEDORES
270000
CAPITAL CONTABLE:
46000
29,600.00
286,400.00
CAPITAL SOCIAL
536,400.00
TOTAL DE ACTIVOS
ELABORADO
C$ 17,061,522.41
REVISADO
4,943,084.71
3,564,628.86
2,346,842.66
10,854,556.22
731,000.00
5,475,966.20
CONTABLE
6,206,966.20
C$ 17,061,522.41
AUTORIZADO
ZAPATILLAS B
Unidad
Precio
por
Unidad
($)
Cuero
pie
C$ 50.00
3.5
175
Cubo
cm
C$ 4.00
Talonera
Nilon o hilo
encerado
cm
C$ 4.00
yardas
C$ 9.00
18
pie
C$ 48.00
1.2
57.6
galon
C$ 20.00
0.13
2.5
pie
C$ 8.00
yardas
C$ 12.00
12
Entresuela
pie
C$ 45.00
45
Suela
pie
C$ 55.00
55
Tacon
par
C$ 10.00
10
Mostasilla 1
und
C$ 4.00
Mostasilla 3
und
C$ 4.00
&
&
&
399.1
Alistado
hrs
C$ 45.00
90
Montado
hrs
C$ 60.00
240
Avillo
hrs
C$ 20.00
0.5
10
Materia Prima
Plantilla 37-42
Pegamento
Plantilla de acabado
Cerquillo
TOTAL
TOTAL
Cantidad Costo
por par
por par
de zapato
(C$)
340
CIF
153.852
Total General
892.952
Produccin
en pares
Tiempo
(Hrs)
14,705
95,582.96
C$ 52.31
6.5
Costo de Prod.
un par (C$)
4,999,724.26