Académique Documents
Professionnel Documents
Culture Documents
8,000.00
1,500.00
500.00
3,000.00
1,800.00
850.00
15,000.00
1,200.00
700.00
1,200.00
280.00
3,000.00
5,000.00
29,000.00
29,000.00
AR MUEBLES
DESCANSARN
2 OBREROS
1,900.00
350.00
600.00
900.00
950.00
1,050.00
900.00
450.00
8000x12/52/28
1500x12/52/28
500x12/52/28
28000x.10/52/28
65.93
1.33
12.36
4.12
1.92
3,350.00
207.14
4.33
85.67
3,647.14
INVERSION INICIAL:
1.- Permisos
Gastos de constitucin de la Sociedad:
Permiso Secretara de Economia
Protocolizacin del Acta Constitutiva
Registro Pblico de Comercio
Registro ante el SAT
Registro ante el IMSS
Registro ante las camaras correspondientes
Registro para pago 2% s/nmina
2.-
6,000.00
268.00
sin costo
sin costo
3,500.00
sin costo
Gastos preoperativos
Depsito renta del local y renta mensual
Contratacin lnea telefonica
Contratacin servicio energia electrica
Contratacin servicio agua potable
Publicidad inicial
30,000.00
4,500.00
350.00
975.00
10,000.00
4.2
2
1
2
1
3,647.14
121.00
Maquinaria de produccin:
Sierra cortadora
Pulidoras
Taladro
Mesas
Lote herramienta menor
5,850.00
4,725.00
1,250.00
900.00
3,800.00
11,700.00
9,450.00
1,250.00
1,800.00
3,800.00
80,000.00
7,198.28
8,206.90
4,174.14
5,046.00
3,306.00
2,576.13
1,802.77
344.29
3,990.00
5,257.39
3,827.28
80,000.00
7,198.28
8,206.90
4,174.14
10,092.00
3,306.00
5,152.26
1,802.77
1,721.45
7,980.00
10,514.78
3,827.28
Computadora portatil
computadora de escritorio
Impresora multifuncional
Escritorio ejecutivo
Escritorio secretarial
Silln ejecutivo
Silla secretarial
Silla de visita
Mini split
Archivero metalico
Librero
TOTAL INVERSION INICIAL
300,000.00
400,000.00
700,000.00
9,768.00
45,825.00
441,303.94
28,000.00
19,579.32
143,975.86
668,872.80
700,000.00
PASIVO Y CAPITAL:
PASIVO DE LARGO PLAZO
Credito bancario
CAPITAL CONTABLES
Capital social
TOTAL ACTIVO
700,000.00
IONES
400,000.00
300,000.00
700,000.00
MES
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
400,000.00
5 AOS
34% ANUAL S/SALDOS INSOLUTOS
SALDO
INSOLUTO
400,000.00
393,333.33
386,666.66
379,999.99
373,333.32
366,666.65
359,999.98
353,333.31
346,666.64
339,999.97
333,333.30
326,666.63
319,999.96
313,333.29
306,666.62
299,999.95
293,333.28
286,666.61
279,999.94
273,333.27
266,666.60
259,999.93
253,333.26
246,666.59
239,999.92
233,333.25
226,666.58
219,999.91
213,333.24
206,666.57
199,999.90
193,333.23
186,666.56
179,999.89
173,333.22
AMORT.
CAPITAL
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
INTERES
MENSUAL
11,333.33
11,144.44
10,955.56
10,766.67
10,577.78
10,388.89
10,200.00
10,011.11
9,822.22
9,633.33
9,444.44
9,255.55
9,066.67
8,877.78
8,688.89
8,500.00
8,311.11
8,122.22
7,933.33
7,744.44
7,555.55
7,366.66
7,177.78
6,988.89
6,800.00
6,611.11
6,422.22
6,233.33
6,044.44
5,855.55
5,666.66
5,477.77
5,288.89
5,100.00
PAGO
TOTAL
###
18,000.00
17,811.11
17,622.23
17,433.34
17,244.45
17,055.56
16,866.67
16,677.78
16,488.89
16,300.00
16,111.11
15,922.22
15,733.34
15,544.45
15,355.56
15,166.67
14,977.78
14,788.89
14,600.00
14,411.11
14,222.22
14,033.33
13,844.45
13,655.56
13,466.67
13,277.78
13,088.89
12,900.00
12,711.11
12,522.22
12,333.33
12,144.44
11,955.56
11,766.67
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
166,666.55
159,999.88
153,333.21
146,666.54
139,999.87
133,333.20
126,666.53
119,999.86
113,333.19
106,666.52
99,999.85
93,333.18
86,666.51
79,999.84
73,333.17
66,666.50
59,999.83
53,333.16
46,666.49
39,999.82
33,333.15
26,666.48
19,999.81
13,333.14
6,666.47
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.67
6,666.47
400,000.00
4,911.11
4,722.22
4,533.33
4,344.44
4,155.55
3,966.66
3,777.77
3,588.89
3,400.00
3,211.11
3,022.22
2,833.33
2,644.44
2,455.55
2,266.66
2,077.77
1,888.88
1,700.00
1,511.11
1,322.22
1,133.33
944.44
755.55
566.66
377.77
188.88
345,666.51
11,577.78
11,388.89
11,200.00
11,011.11
10,822.22
10,633.33
10,444.44
10,255.56
10,066.67
9,877.78
9,688.89
9,500.00
9,311.11
9,122.22
8,933.33
8,744.44
8,555.55
8,366.67
8,177.78
7,988.89
7,800.00
7,611.11
7,422.22
7,233.33
7,044.44
6,855.35
745,666.50
ITO BANCARIO
PAGO ANUAL
CAPITAL
PAGO ANUAL
INTERES
80,000.04
123,533.33
80,000.04
96,333.31
80,000.04
69,133.30
80,000.04
41,933.29
79,999.84
400,000.00
14,733.27
345,666.51
40%
3,647.14
1,458.86
5,106.00
1456
mesas
AO 1
4%
10%
6%
5%
AO 2
5%
10%
7%
6%
AO 3
5%
10%
7%
6%
AO 4
6%
10%
8%
7%
S
AO 5
6%
10%
8%
7%
AO 1
28,000.00
10%
2,800.00
2,800.00
AO 2
28,000.00
10%
2,800.00
5,600.00
Equipo de transporte
% de Depreciacin
Depreciacin anual
Depreciacin acumulada
80,000.00
25%
20,000.00
20,000.00
80,000.00
25%
20,000.00
40,000.00
Equipo de computo
% de Depreciacin
Depreciacin anual
Depreciacin acumulada
19,579.32
30%
5,873.80
5,873.80
19,579.32
30%
5,873.80
11,747.60
44,396.54
10%
4,439.65
4,439.65
44,396.54
10%
4,439.65
8,879.30
33,113.45
33,113.45
33,113.45
66,226.90
A. DE C.V.
RECIACIONES
AO 3
28,000.00
10%
2,800.00
8,400.00
AO 4
28,000.00
10%
2,800.00
11,200.00
AO 5
28,000.00
10%
2,800.00
14,000.00
80,000.00
25%
20,000.00
60,000.00
80,000.00
25%
20,000.00
80,000.00
80,000.00
25%
0
80,000.00
19,579.32
30%
5,873.80
17,621.39
19,579.32
30%
1,957.93
19,579.32
19,579.32
30%
19,579.32
44,396.54
10%
4,439.65
13,318.96
44,396.54
10%
4,439.65
17,758.61
44,396.54
10%
4,439.65
22,198.27
33,113.45
99,340.35
29,197.58
128,537.93
7,239.65
135,777.59
AO 1
1456
5,106.00
7,434,336.00
AO 2
1602
5,463.42
8,750,213.47
AO 3
1762
5,845.86
10,299,001.26
OS
AO 4
1938
6,313.53
12,235,213.49
AO 5
2132
6,818.61
14,535,433.63
606.22
3,000.00
1,800.00
850.00
15,000.00
1,200.00
700.00
1,200.00
280.00
3,000.00
5,000.00
29,000.00
AO 1
1456
3,647.14
5,310,235.84
AO 2
1602
3,865.97
6,191,734.99
7,274.59
36,000.00
21,600.00
10,200.00
180,000.00
14,400.00
8,400.00
14,400.00
3,360.00
36,000.00
60,000.00
348,000.00
123,533.33
10,733.00
45,825.00
919,725.92
7,711.07
38,160.00
22,896.00
10,812.00
190,800.00
15,264.00
8,904.00
15,264.00
3,561.60
38,160.00
63,600.00
368,880.00
96,333.31
6,229,961.76
7,072,080.97
880,345.98
DE C.V.
GRESOS
AO 3
1762
4,097.93
7,219,563.00
AO 4
1938
4,384.78
8,497,425.65
AO 5
2132
4,691.72
10,001,469.99
8,173.73
40,449.60
24,269.76
11,460.72
202,248.00
16,179.84
9,438.24
16,179.84
3,775.30
40,449.60
67,416.00
391,012.80
69,133.30
8,745.89
43,281.07
25,968.64
12,262.97
216,405.36
17,312.43
10,098.92
17,312.43
4,039.57
43,281.07
72,135.12
418,383.70
41,933.29
9,358.11
46,310.75
27,786.45
13,121.38
231,553.74
18,524.30
10,805.84
18,524.30
4,322.34
46,310.75
77,184.58
447,670.55
14,733.27
900,186.73
931,160.46
966,206.34
8,119,749.73
9,428,586.11
10,967,676.33
AO 1
7,434,336.00
5,310,235.84
2,124,100.16
AO 2
8,750,213.47
6,191,734.99
2,558,478.48
AO 3
10,299,001.26
7,219,563.00
3,079,438.26
919,725.92
33,113.45
952,839.37
1,171,260.79
351,378.24
880,345.98
33,113.45
913,459.43
1,645,019.06
493,505.72
819,882.55
1,151,513.34
900,186.73
33,113.45
933,300.18
2,146,138.08
643,841.42
214,613.81
1,287,682.85
ECTADO
AO 4
12,235,213.49
8,497,425.65
3,737,787.84
AO 5
14,535,433.63
10,001,469.99
4,533,963.64
931,160.46
29,197.58
960,358.04
2,777,429.80
833,228.94
277,742.98
1,666,457.88
966,206.34
7,239.65
973,445.99
3,560,517.65
1,068,155.29
356,051.76
2,136,310.59
AO 1
700,000.00
7,434,336.00
8,134,336.00
AO 2
1,652,398.34
8,750,213.47
10,402,611.81
AO 3
2,899,152.56
10,299,001.26
13,198,153.82
5,310,235.84
919,725.92
80,000.04
28,000.00
143,975.86
6,191,734.99
880,345.98
80,000.04
7,219,563.00
900,186.73
80,000.04
351,378.24
493,505.72
6,481,937.66
7,503,459.25
8,693,255.49
Saldo al siguiente ao
1,652,398.34
2,899,152.56
4,504,898.33
ADO
AO 4
4,504,898.33
12,235,213.49
16,740,111.83
AO 5
6,373,070.45
14,535,433.63
20,908,504.08
8,497,425.65
931,160.46
80,000.04
10,001,469.99
966,206.34
79,999.84
643,841.42
214,613.81
10,367,041.38
833,228.94
277,742.98
12,158,648.09
6,373,070.45
8,749,855.99
AO 1
AO 2
AO 3
1,652,398.34
2,899,152.56
4,504,898.33
44,396.54
4,439.65
19,579.32
5,873.80
80,000.00
20,000.00
28,000.00
2,800.00
138,862.41
44,396.54
8,879.30
19,579.32
11,747.60
80,000.00
40,000.00
28,000.00
5,600.00
105,748.96
44,396.54
13,318.96
19,579.32
17,621.39
80,000.00
60,000.00
28,000.00
8,400.00
72,635.51
1,791,260.75
3,004,901.52
4,577,533.84
351,378.24
493,505.72
PASIVO:
Impuestos por pagar
PTU por pagar
Creditos bancarios
Total pasivo
CAPITAL CONTABLE:
Capital social
Resultado del ejercicio
Resultados acumulados
Total capital contable
319,999.96
671,378.20
239,999.92
733,505.64
643,841.42
214,613.81
159,999.88
1,018,455.11
300,000.00
819,882.55
1,119,882.55
300,000.00
1,151,513.34
819,882.55
2,271,395.89
300,000.00
1,287,682.85
1,971,395.89
3,559,078.74
1,791,260.75
3,004,901.53
4,577,533.85
TADO
AO 4
AO 5
6,373,070.45
8,749,855.99
44,396.54
17,758.61
19,579.32
19,579.32
80,000.00
80,000.00
28,000.00
11,200.00
43,437.93
44,396.54
22,198.27
19,579.32
19,579.32
80,000.00
80,000.00
28,000.00
14,000.00
36,198.27
6,416,508.38
8,786,054.27
833,228.94
277,742.98
79,999.84
1,190,971.76
1,068,155.29
356,051.76
1,424,207.05
300,000.00
1,666,457.88
3,259,078.74
5,225,536.62
300,000.00
2,136,310.59
4,925,536.62
7,361,847.21
6,416,508.38
8,786,054.26