Professional Documents
Culture Documents
EL GORGOJO SAS
30 DE DICIEMBRE DE 2011
PARCIAL
ACTIVO
DISPONIBLE
CLIENTES
INVENTARIO DE MATERIALES
INVENTARIO DE PRODUCTO TERMINADO
ESCRITORIOS 100 UNID
ASIENTOS 100 UNID
INVENTARIO DE PRODUCTO EN PROCESO
TOTAL ACTIVO CORRIENTE
VALORES
$
$
$
$
35,800,000
12,000,000
2,810,000
17,000,000
$
$
67,610,000
$
$
$
$
$
$
$
150,000,000
(15,000,000)
25,000,000
(8,000,000)
30,000,000
182,000,000
249,610,000
PASIVO
OBLIGACIONES FINANCIERAS
PROVEEDORES
TOTAL PASIVO CORRIENTE
$
$
$
32,979,343
9,000,000
41,979,343
OBLIGACIONES FINANCIERAS L. P.
TOTAL PASIVO
$
$
47,020,657
89,000,000
PATRIMONIO
CAPITAL
RESERVA LEGAL
UTILIDAD ACUMULADA
$
$
$
138,610,000
7,000,000
15,000,000
TOTAL PATRIMONIO
160,610,000
249,610,000
90,000
80,000
PRODUCTOS
ESCRITORIOS
ASIENTOS
CEDULA DE VENTAS
1 TRIMESTRE
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
175
226
226
460
155
246
234
510
330
472
460
970
PRODUCTOS
ESCRITORIOS
ASIENTOS
TOTAL
TOTAL
1,087
1,145
2,232
cedula de ventas
ASIENTOS
ESCRITORIOS
4 TRIMESTRE
460
234
226
246
226
3 TRIMESTRE
2 TRIMESTRE
1 TRIMESTRE
510
155
175
PRODUCTOS
CALI
BOGOTA
MEDELLIN
TOTAL
PRODUCTOS
CALI
BOGOTA
MEDELLIN
TOTAL
TOTAL
210
370
480
1,060
TOTAL
220
360
540
1,120
PRODUCTOS
CALI
BOGOTA
MEDELLIN
TOTAL
PRODUCTOS
CALI
BOGOTA
MEDELLIN
TOTAL
TOTAL
200
407
480
1,087
TOTAL
209
396
540
1,145
PRODUCTOS
CALI
BOGOTA
MEDELLIN
TOTAL
CEDULA DE INGRESOS
1 TRIMESTRE
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
$
15,605,500 $
23,161,000 $
28,448,700 $
63,837,506
$
34,980,000 $
46,640,000 $
46,893,000 $
96,413,625
$
47,502,000 $
66,222,000 $
65,110,500 $ 148,341,375
$
98,087,500 $ 136,023,000 $ 140,452,200 $ 308,592,506
$
$
$
$
TOTAL
131,052,706
224,926,625
327,175,875
683,155,206
cedula de ingresos
MEDELLIN
BOGOTA
CALI
$ 96,413,625
$ 63,837,506
$ 65,110,500
$ 46,893,000
$ 28,448,700
$ 66,222,000
$ 46,640,000
$ 23,161,000
$ 47,502,000
$ 34,980,000
$ 15,605,500
$ 148,341,375
PRODUCTOS
CALI
BOGOTA
MEDELLIN
TOTAL
$
$
$
$
TOTAL
85,184,094
149,909,375
207,002,250
442,095,719
PRODUCTOS
CALI
BOGOTA
MEDELLIN
TOTAL
$
$
$
$
TOTAL
45,868,613
75,017,250
120,173,625
241,059,488
PRODUCTOS
RECAUDADO
CLIENTES
$
$
TOTAL
592,291,038
102,864,169
CANTIDAD
ESCRITORIOS
COSTO UNIT
100 $
90,000
100
ASIENTOS
2 TRIMESTRE
1 TRIMESTRE
80,000
TOTAL
CANTIDAD
$
TOTAL
9,000,000
8,000,000
17,000,000
COSTO UNIT
76 $
191,227
82
127,755
TOTAL
1 TRIMESTRE
ASIENTOS
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
Total
151
226
304
365
1,046
137
242
326
392
1,097
1 TRIMESTRE
100
2 TRIMESTRE
76
3 TRIMESTRE
76
4 TRIMESTRE
154
175
226
226
460
UNIDADES A VENDER
76
INVENTARIO FINAL
UND A PRODUCIR
76
151
154
226
304
TOTAL
406
1,087
59
365
365
1,046
1 TRIMESTRE
100
2 TRIMESTRE
82
3 TRIMESTRE
78
4 TRIMESTRE
170
155
246
234
510
TOTAL
430
1,145
INVENTARIO FINAL
82
78
170
52
382
UND A PRODUCIR
137
242
326
392
1,097
CANTIDAD
59 $
52
ASIENTOS
COSTO UNIT
162,676
115,695
TOTAL
9,597,913
6,016,150
TOTAL
15,614,063
CANTIDAD
1.5 $
PRECIO UNIT
5,500
COSTO TOTAL
$
8,250
PUNTILLAS
20 $
50
BISAGRAS
2 $
2,500
5,000
10 $
2,000
20,000
34,250
PINTURA PROTEC
COSTO TOTAL
1,000
CANTIDAD
1
PRECIO UNIT
$ 5,500 $
TOTAL
5,500
0.5
$ 1,200 $
600
$ 500 $
1,000
250
$ 80 $
20,000
$ 100 $
200
150
$ 10 $
1,500
28,800
3 TRIMESTRE
$
TOTAL
14,533,246
10,475,902
25,009,148
CANTIDAD
COSTO UNIT
76 $
175,768
78
$
TOTAL
121,840
4 TRIMESTRE
$
TOTAL
13,358,346
9,503,487
22,861,833
CANTIDAD
COSTO UNIT
154 $
164,653
170
$
TOTAL
115,509
TOTAL
25,356,489
19,636,461
44,992,950
MANO DE OBRA
CORTE
PRECIO UNIT
3,000
3,000
PRECIO UNIT
2,000
2,000
80
PULIDA
ENSAMBLE
120
COSTO TOTAL
470
COSTO TOTAL
CORTE
57,674
ENSAMBLE
120
COSTO TOTAL
320
57,674
1 TRIMESTRE
227
2 TRIMESTRE
339
3 TRIMESTRE
456
4 TRIMESTRE
548
TOTAL
1,569
3,020
4,520
6,080
7,300
20,920
302
452
608
730
2,092
1,510
2,260
3,040
3,650
10,460
MADERA
ESCRITORIOS
1 TRIMESTRE
137
2 TRIMESTRE
242
3 TRIMESTRE
326
4 TRIMESTRE
392
TOTAL
1,097
69
121
163
196
549
274
484
652
784
2,194
34,250
60,500
81,500
98,000
274,250
274
484
652
784
2,194
20,550
36,300
48,900
58,800
164,550
CANTIDAD
1,569
PORCENTAJE
58.85%
ASIENTOS
1,097
41.15%
TOTAL
2,666
100.00%
1 TRIMESTRE
364
2 TRIMESTRE
581
3 TRIMESTRE
782
4 TRIMESTRE
940
TOTAL
2,666
3,020
4,520
6,080
7,300
20,920
302
452
608
730
2,092
1,510
2,260
3,040
3,650
10,460
69
121
163
196
549
274
484
652
784
2,194
34,250
60,500
81,500
98,000
274,250
274
484
652
784
2,194
20,550
36,300
48,900
58,800
164,550
SALDO INICIAL
TOTAL
1,375,000
ESCRITORIOS
809,218
PUTILLAS
1500
50
75,000
75,000
BISAGRAS
310
2,500
775,000
775,000
PINTURA
400,000
ASIENTOS
565,782
200
2,000
400,000
LONA
55
1,200
66,000
66,000
ESPUMA
70
500
35,000
35,000
HIERRO
800
80
64,000
64,000
SOLDADURA
100
100
10,000
10,000
1000
10
10,000
2,810,000
PEGANTE
TOTAL
10,000
2,059,218
750,782
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
MATERIA PRIMA
SALDO INICIAL
MADERA
PUTILLAS
CONSUMO
SALDO FINAL
COMPRA
SALDO INICIAL
CONSUMO
SALDO FINAL
COMPRA
SALDO INICIAL
CONSUMO
SALDO FINAL
COMPRA
SALDO INICIAL
CONSUMO
SALDO FINAL
COMPRA
TOTAL
250
364
194
307
194
581
261
648
261
782
313
835
313
940
121
748
2,537
1,500
3,020
1,507
3,027
1,507
4,520
2,027
5,040
2,027
6,080
2,433
6,487
2,433
7,300
1,007
5,873
20,427
BISAGRAS
310
302
151
143
151
452
203
504
203
608
243
649
243
730
101
587
1,883
PINTURA
200
1,510
753
2,063
753
2,260
1,013
2,520
1,013
3,040
1,217
3,243
1,217
3,650
503
2,937
10,763
LONA
55
69
40
54
40
121
54
135
54
163
65
174
65
196
23
154
516
ESPUMA
70
274
161
365
161
484
217
540
217
652
261
696
261
784
91
614
2,215
HIERRO
800
34,250
20,167
53,617
20,167
60,500
27,167
67,500
27,167
81,500
32,667
87,000
32,667
98,000
11,417
76,750
284,867
SOLDADURA
100
274
161
335
161
484
217
540
217
652
261
696
261
784
91
614
2,185
1,000
20,550
12,100
31,650
12,100
36,300
16,300
40,500
16,300
48,900
19,600
52,200
19,600
58,800
6,850
46,050
170,400
PEGANTE
MATERIA PRIMA
MADERA
PUTILLAS
1 TRIMESTRE
307
2 TRIMESTRE
648
3 TRIMESTRE
835
4 TRIMESTRE
748
TOTAL
2,537
3,027
5,040
6,487
5,873
20,427
143
504
649
587
1,883
2,063
2,520
3,243
2,937
10,763
54
135
174
154
516
365
540
696
614
2,215
53,617
67,500
87,000
76,750
284,867
335
540
696
614
2,185
31,650
40,500
52,200
46,050
170,400
101
PINTURA
503
ESCRITORIOS
432,402
50,333
50,333
251,667
251,667
1,109,850
1,109,850
ASIENTOS
302,323
30,209
50,348
50,348
1,006,950
1,006,950
91
$ 88 $
$ 100 $
9,133
9,133
6,850
$ 10 $
68,500
68,500
23
ESPUMA
91
PEGANTE
$ 2,500 $
$ 2,205 $
TOTAL
734,724
$ 1,323 $
$ 551 $
LONA
SOLDADURA
$ 6,064 $
$ 50 $
1,007
BISAGRAS
HIERRO
COSTO UNITARIO
121
11,417
TOTAL
3,311,714
30,209
1,844,252
1,467,462
1 TRIMESTRE
5,500
2 TRIMESTRE
5,775
3 TRIMESTRE
5,775
4 TRIMESTRE
6,064
50
50
50
50
BISAGRAS
2,500
2,500
2,500
2,500
PINTURA
2,000
2,100
2,100
2,205
LONA
1,200
1,260
1,260
1,323
ESPUMA
500
525
525
551
HIERRO
80
84
84
88
100
100
100
100
10
10
10
10
PUTILLAS
SOLDADURA
PEGANTE
1 TRIMESTRE
CANT
2 TRIMESTRE
307
PRECIO UNIT
$ 5,500
TOTAL
$ 1,689,417
3,027
$ 50
143
648
TOTAL
$ 3,742,200
835
PRECIO UNIT
$ 5,775
TOTAL
$ 4,819,238
$ 151,333
5,040
$ 50
$ 2,500
$ 356,667
504
2,063
$ 2,000
$ 4,126,667
54
$ 1,200
365
$ 500
53,617
$ 80
$ 4,289,333
335
$ 100
$ 33,533
31,650
$ 10
$ 316,500
$ 252,000
6,487
$ 50
$ 2,500
$ 1,260,000
649
2,520
$ 2,100
$ 5,292,000
$ 64,600
135
$ 1,260
$ 182,667
540
$ 525
67,500
540
40,500
$ 10
$ 11,210,717
TOTAL
$ 4,532,653
$ 324,333
5,873
$ 50
$ 293,667
$ 2,500
$ 1,621,667
587
$ 2,500
$ 1,468,333
$ 4,706,667
3,243
$ 2,100
$ 6,811,000
2,937
$ 2,205
$ 6,475,350
$ 22,705,017
$ 170,100
174
$ 1,260
$ 219,240
154
$ 1,323
$ 203,081
$ 657,021
$ 283,500
696
$ 525
$ 365,400
614
$ 551
$ 338,468
$ 1,170,034
$ 84
$ 5,670,000
87,000
$ 84
$ 7,308,000
76,750
$ 88
$ 6,769,350
$ 24,036,683
$ 100
$ 54,000
696
$ 100
$ 69,600
614
$ 100
$ 61,400
$ 218,533
$ 405,000
52,200
$ 10
$ 522,000
46,050
$ 10
$ 460,500
$ 1,704,000
$ 20,602,801
$ 71,002,795
TOTAL
$ 17,128,800
TOTAL COMPRA
COMPRA DE MATERIALES
ESCRITORIOS
8,700,421
MADERA
$ 14,783,507
PUTILLAS
$ 1,021,333
BISAGRAS
$ 4,706,667
$ 4,706,667
$ 22,705,017
$ 22,705,017
PINTURA
ASIENTOS
6,083,086
$ 1,021,333
$ 657,021
$ 657,021
ESPUMA
$ 1,170,034
$ 1,170,034
HIERRO
$ 24,036,683
$ 24,036,683
LONA
SOLDADURA
PEGANTE
$ 218,533
$ 218,533
$ 1,704,000
$ 1,704,000
$ 37,133,438
$ 33,869,357
1 TRIMESTRE
$ 1,689,417
2 TRIMESTRE
$ 3,742,200
3 TRIMESTRE
$ 4,819,238
PUTILLAS
$ 151,333
$ 252,000
$ 324,333
BISAGRAS
$ 356,667
$ 1,260,000
$ 1,621,667
$ 4,126,667
$ 5,292,000
$ 6,811,000
PINTURA
LONA
ESPUMA
HIERRO
SOLDADURA
PEGANTE
TOTAL
$ 64,600
$ 170,100
$ 219,240
$ 182,667
$ 283,500
$ 365,400
$ 4,289,333
$ 5,670,000
$ 7,308,000
$ 33,533
$ 54,000
$ 69,600
$ 316,500
$ 405,000
$ 522,000
11,210,717
17,128,800
22,060,478
4 TRIMESTRE
$ 4,532,653 $
$ 293,667 $
TOTAL
14,783,507
1,021,333
$ 1,468,333 $
$ 6,475,350 $
22,705,017
$ 203,081 $
$ 338,468 $
1,170,034
4,706,667
657,021
$ 6,769,350 $
$ 61,400 $
24,036,683
$ 460,500 $
20,602,801 $
1,704,000
218,533
71,002,795
CANT
TOTAL
$ 22,060,478
CANT
TOTAL COMPRA
748
PRECIO UNIT
$ 6,064
4 Trimestre
3 TRIMESTRE
PRECIO UNIT
$ 5,775
TOTAL
CANT
TOTAL
$ 14,783,507
$ 1,021,333
1 TRIMESTRE
994,259
2 TRIMESTRE
2,202,368
PUNTILLAS
151,333
BISAGRAS
356,667
252,000
1,260,000
PINTURA PROTEC
4,126,667
TOTAL
5,628,926
4 TRIMESTRE
2,667,567
TOTAL
8,700,421
293,667
1,021,333
1,468,333
4,706,667
6,811,000
6,475,350
22,705,017
11,593,228
10,904,917
37,133,438
TOTAL
6,083,086
3 TRIMESTRE
2,836,228
324,333
1,621,667
5,292,000
9,006,368
1 TRIMESTRE
695,158
2 TRIMESTRE
1,539,832
3 TRIMESTRE
1,983,010
4 TRIMESTRE
1,865,086
LONA
ESPUMA
64,600
170,100
219,240
203,081
657,021
182,667
283,500
365,400
338,468
1,170,034
HIERRO
4,289,333
5,670,000
7,308,000
6,769,350
24,036,683
SOLDADURA
33,533
54,000
69,600
61,400
218,533
PEGANTE
316,500
405,000
522,000
460,500
1,704,000
TOTAL
5,581,791
8,122,432
10,467,250
9,697,884
33,869,357
PRODUCTO
ESCRITORIOS
1 TRIMESTRE
$
5,628,926
4 TRIMESTRE
10,904,917
TOTAL
37,133,438
ASIENTOS
5,581,791
TOTAL
11,210,717
3 TRIMESTRE
11,593,228
8,122,432
10,467,250
9,697,884
33,869,357
17,128,800
22,060,478
20,602,801
71,002,795
$ 9,697,884
$ 10,904,917
4 TRIMESTRE
$ 10,467,250
$ 11,593,228
3 TRIMESTRE
$ 8,122,432
$ 9,006,368
2 TRIMESTRE
$ 5,581,791
$ 5,628,926
1 TRIMESTRE
$-
$ 2,000,000
$ 4,000,000
$ 6,000,000
ASIENTOS
FORMA DE PAGO
DETALLE
PAGO PROYECTADO
60
$ 8,000,000
$ 10,000,000
$ 12,000,000
$ 14,000,000
ESCRITORIOS
DAS
SALDO PROVEEDORES $
7,473,811
11,419,200
14,706,985
13,735,201
1 TRIMESTRE
40,770
2 TRIMESTRE
61,020
3 TRIMESTRE
82,080
4 TRIMESTRE
98,550
TOTAL
282,420
ENSAMBLE
18,120
27,120
36,480
43,800
125,520
PULIDA
12,080
18,080
24,320
29,200
83,680
TOTAL
70,970
106,220
142,880
171,550
491,620
1 TRIMESTRE
27,400
2 TRIMESTRE
48,400
3 TRIMESTRE
65,200
4 TRIMESTRE
78,400
TOTAL
219,400
16,440
29,040
39,120
47,040
131,640
43,840
77,440
104,320
125,440
351,040
1 TRIMESTRE
68,170
2 TRIMESTRE
109,420
3 TRIMESTRE
147,280
4 TRIMESTRE
176,950
TOTAL
501,820
ENSAMBLE
34,560
56,160
75,600
90,840
257,160
PULIDA
12,080
18,080
24,320
29,200
83,680
TOTAL
114,810
183,660
247,200
296,990
842,660
1 TRIMESTRE
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
ESCRITORIO
59.81%
ASIENTOS
40.19%
ESCRITORIO
55.77%
ASIENTOS
44.23%
ESCRITORIO
55.73%
ASIENTOS
44.27%
ESCRITORIO
55.69%
ASIENTOS
44.31%
ENSAMBLE
42.36%
57.64%
38.37%
61.63%
38.34%
61.66%
38.30%
61.70%
PULIDA
29.24%
70.76%
25.94%
74.06%
25.91%
74.09%
25.88%
74.12%
CORTE
PROCESOS
CORTE
1.09
1.63
2.19
2.63
7.54
ENSAMBLE
0.32
0.48
0.65
0.78
2.24
PULIDA
0.48
0.72
0.97
1.17
3.35
TOTAL
1.90
2.84
3.82
4.58
13.13
1 TRIMESTRE
0.73
2 TRIMESTRE
1.29
3 TRIMESTRE
1.74
4 TRIMESTRE
2.09
TOTAL
ENSAMBLE
0.44
0.78
1.04
1.26
3.52
TOTAL
1.17
2.07
2.79
3.35
9.38
5.86
1 TRIMESTRE
1.82
2 TRIMESTRE
2.92
3 TRIMESTRE
3.93
4 TRIMESTRE
4.73
TOTAL
ENSAMBLE
0.76
1.26
1.69
2.04
PULIDA
1.65
2.79
3.76
4.52
13
TOTAL
4.237
6.974
9.389
11.283
31.883
13
1 TRIMESTRE
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
TOTAL
CORTE
14
ENSAMBLE
PULIDA
TOTAL
25
1 TRIMESTRE
74,880
2 TRIMESTRE
112,320
3 TRIMESTRE
149,760
4 TRIMESTRE
187,200
TOTAL
524,160
ENSAMBLE
37,440
74,880
74,880
74,880
262,080
PULIDA
37,440
37,440
37,440
37,440
149,760
TOTAL
149,760
224,640
262,080
299,520
936,000
CORTE
1 TRIMESTRE
-
2 TRIMESTRE
-
3 TRIMESTRE
-
ENSAMBLE
PULIDA
TOTAL
(720)
(720)
4 TRIMESTRE
(15,960)
(15,960)
TOTAL
(16,680)
(16,680)
materiales
MADERA
PUTILLAS
BISAGRAS
PINTURA
LONA
ESPUMA
HIERRO
SOLDADURA
PEGANTE
MADERA
PEPS
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
PUTILLAS
PP
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
BISAGRAS
PP
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
SALDO FINAL
METODOS
UNIDADES
PEPS
121
PP
1,007
PP
101
PEPS
503
PP
23
PP
91
PP
11,417
PP
91
PEPS
6,850
ENTRADA
V/UNIT
UND
307
648
834.5
747.5
5,500
5775
5775
6063.75
ENTRADA
V/UNIT
UND
COSTO UNIT
6,064
50
2,500
2,205
1,303
543
87
100
10
TOTAL
TOTAL
734,724
50,333
251,667
1,109,850
29,757
49,594
991,888
9,133
68,500
SALIDA
V/UNIT
UND
TOTAL
1,689,417
250
113.5
363.5
194
387
581
261
521
782
313
626
939.5
3,742,200
4,819,238
4,532,653
TOTAL
3,027
50
151,333
5,040
50
252,000
6,487
50
324,333
5,873
50
293,667
5500
5,500
5,500
5775
5775
5775
5775
6063.75
SALIDA
V/UNIT
UND
3020
50
-
4520
50
-
6,080
50
-
7,300
ENTRADA
V/UNIT
UND
TOTAL
143
2,500
356,667
504
2,500
1,260,000
302
452
649
2500
1,621,667
587
2500
1,468,333
50
SALIDA
V/UNIT
UND
608
730
1,375,000
624,250
1,999,250
1,065,167
2,236,850
3,302,017
1,505,350
3,010,700
4,516,050
1,808,538
3,797,929
5,606,466
TOTAL
2,500
2,500
2,500
2,500
151,000
226,000
304,000
365,000
TOTAL
755,000
1,130,000
1,520,000
1,825,000
250
307
SALDO
V/UNIT
5500
5,500
TOTAL
1,375,000
1,689,417
194
648
5,500
5775
1,065,167
3,742,200
261
834.5
5775
5775
1,505,350
4,819,238
313
747.5
5775
6063.75
1,808,538
4,532,653
121
6063.75
734,724
UND
UND
1,500
4,527
1,507
6,547
2,027
8,513
2,433
8,307
1,007
UND
310
453
151
655
203
851
243
831
101
SALDO
V/UNIT
50
50
50
50
50
50
50
50
50
SALDO
V/UNIT
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
2,500
TOTAL
75,000
226,333
75,333
327,333
101,333
425,667
121,667
415,333
50,333
TOTAL
775,000
1,131,667
376,667
1,636,667
506,667
2,128,333
608,333
2,076,667
251,667
PINTURA
PEPS
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
LONA
PP
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
ESPUMA
PP
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
HIERRO
PP
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
ENTRADA
V/UNIT
UND
2,063
2,520
3,243
2,937
TOTAL
2,000
2,100
2,100
2,205
ENTRADA
V/UNIT
UND
54
200
1,310
1,510
753
1,507
2,260
1,013
2,027
3,040
1,217
2,433
3,650
6,811,000
6,475,350
174
1260
219,240
154
1323
203,081
121
163
196
TOTAL
500
2,000
2,000
2,000
2,100
2,100
2,100
2,100
2,205
SALIDA
V/UNIT
UND
68.5
170,100
365
283,500
696
525
365,400
SALIDA
V/UNIT
UND
614
551.25
338,468
652
784
TOTAL
80
753
2,520
2,000
2,100
1,506,667
5,292,000
1,013
3,243
2,100
2,100
2,128,000
6,811,000
1,217
2,937
2,100
2,205
2,555,000
6,475,350
503
2,205
1,109,850
SALDO
V/UNIT
1,200
1,200
1,200
1,246
1,246
1,257
1,257
1,303
1,303
TOTAL
66,000
130,600
48,400
218,500
67,710
286,950
82,105
285,186
29,757
UND
55
109
40
175
54
228
65
219
23
82,200
150,790
204,845
255,429
TOTAL
500
519
524
543
484
53,617
TOTAL
1,200
1,246
1,257
1,303
274
525
ENTRADA
V/UNIT
400,000
2,620,000
3,020,000
1,506,667
3,164,000
4,670,667
2,128,000
4,256,000
6,384,000
2,555,000
5,365,500
7,920,500
SALIDA
V/UNIT
UND
70
435
161
701
217
913
261
875
91
137,000
251,317
341,408
425,715
TOTAL
4,289,333
34250
67,500
84
5,670,000
87,000
84
7,308,000
76,750
88.2
6,769,350
80
-
60500
83
-
81,500
84
-
98,000
87
2,740,000
5,026,331
6,828,155
8,514,309
SALDO
V/UNIT
UND
182,667
540
UND
TOTAL
400,000
4,126,667
64,600
1260
ENTRADA
V/UNIT
SALDO
V/UNIT
2,000
2,000
UND
200
2,063
5,292,000
135
UND
TOTAL
4,126,667
TOTAL
1,200
SALIDA
V/UNIT
UND
UND
800
54,417
20,167
87,667
27,167
114,167
32,667
109,417
11,417
500
500
500
519
519
524
524
543
543
TOTAL
35,000
217,667
80,667
364,167
112,850
478,250
136,842
475,310
49,594
80
80
80
83
83
84
84
87
87
TOTAL
64,000
4,353,333
1,613,333
7,283,333
2,257,003
9,565,003
2,736,847
9,506,197
991,888
SALDO
V/UNIT
SOLDADURA
PP
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
PEGANTE
PEPS
SALDO INICIAL
COMPRA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
COMPRA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
COMPRA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
COMPRA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
MATERIA PRIMA
MADERA
PUTILLAS
BISAGRAS
PINTURA
LONA
ESPUMA
HIERRO
SOLDADURA
PEGANTE
TOTAL
ENTRADA
V/UNIT
UND
335
TOTAL
100
SALIDA
V/UNIT
UND
33,533
274
540
100
54,000
696
100
69,600
614
100
61,400
100
100
100
100
484
652
784
UND
31,650
40,500
52,200
46,050
ENTRADA
V/UNIT
TOTAL
10
10
10
10
TOTAL
UND
SALIDA
V/UNIT
27,400
48,400
65,200
78,400
TOTAL
316,500
405,000
522,000
460,500
1,000
19,550
20,550
12,100
24,200
36,300
16,300
32,600
48,900
19,600
39,200
58,800
10
10
10
10
10
10
10
10
10,000
195,500
205,500
121,000
242,000
363,000
163,000
326,000
489,000
196,000
392,000
588,000
TOTAL
9,077,238
1,046,000
5,230,000
21,995,167
37,348,404
SALDO
V/UNIT
UND
100
435
161
701
217
913
261
875
91
UND
1,000
31,650
100
100
100
100
100
100
100
100
100
TOTAL
10,000
43,533
16,133
70,133
21,733
91,333
26,133
87,533
9,133
10
10
TOTAL
10,000
316,500
SALDO
V/UNIT
12,100
40,500
10
10
121,000
405,000
16,300
52,200
10
10
163,000
522,000
19,600
46,050
10
10
196,000
460,500
6,850
10
68,500
4 TRIMESTRE
CONSUMO
TOTAL
940 $
5,606,466
7,300 $
365,000
730 $
1,825,000
3,650 $
7,920,500
196 $
255,429
784 $
425,715
98,000 $
8,514,309
784 $
78,400
58,800 $
588,000
$
25,578,820
TOTAL
6,346,545
693,264
1,155,440
23,108,795
219,400
1,645,500
33,168,944
2,012
566,700
67,800
PRESUPUESTO DEL COSTO TOTAL MENSUAL DE CADA CARGO DE MANO DE OBRA DIRECTA
12%
2%
2%
3%
4%
8.33%
CAJA DE
SALUD
PENSIN
ARP
SENA
ICBF
CESANTIAS
COMPENSACI
55,250 $
78,000 $
13,000 $
13,000 $
19,500 $
26,000 $
59,817
51,000 $
72,000 $
12,000 $
12,000 $
18,000 $
24,000 $
55,650
51,000 $
72,000 $
12,000 $
12,000 $
18,000 $
24,000 $
55,650
59,500 $
84,000 $
14,000 $
14,000 $
21,000 $
28,000 $
63,983
119,000 $
168,000 $
28,000 $
28,000 $
42,000 $
56,000 $
116,667
119,000 $
168,000 $
28,000 $
28,000 $
42,000 $
56,000 $
116,667
51,000 $
72,000 $
12,000 $
12,000 $
18,000 $
24,000 $
55,650
51,000 $
72,000 $
12,000 $
12,000 $
18,000 $
24,000 $
55,650
51,000 $
72,000 $
12,000 $
12,000 $
18,000 $
24,000 $
55,650
8.50%
PERSONAL
CORTADOR
ENSAMBLE
PULIDA
SUPERVISOR
INGENIERO
GERENTE
SECRETARIA
RECEPCIN
VENDEDOR
SUELDO
MENSUAL
650,000
600,000
600,000
700,000
1,400,000
1,400,000
600,000
600,000
600,000
AUXILIO DE
TRANSPORTE
$
67,800
$
67,800
$
67,800
$
67,800
$
$
$
67,800
$
67,800
$
67,800
$
$
$
$
$
$
$
$
$
8.33%
PRIMA
$
$
$
$
$
$
$
$
$
59,817
55,650
55,650
63,983
116,667
116,667
55,650
55,650
55,650
1%
INT DE
CESANTIAS
$
7,178
$
6,678
$
6,678
$
7,678
$
14,000
$
14,000
$
6,678
$
6,678
$
6,678
CON RECARGO
VALOR MINUTO
25%
4,218
3,897
3,897
PERSONAL
CORTE
EMSAMBLE
PULIDA
TOTALES
5,272
4,871
4,871
87.87
81.19
81.19
PRESUPUESTO DE COSTO DE MANO DE OBRA DIRECTA
2 TRIMESTRE
1 TRIMESTRE
CANTIDAD
COSTO UNIT
2
1
1
4
$
$
$
3,240,167
3,009,334
3,009,334
9,258,835
EXTRA
$
$
$
TOTAL
-
$
$
$
6,480,335
3,009,334
3,009,334
12,499,003
CANTIDAD
COSTO UNIT
3
2
1
6
PERSONAL
CORTE
EMSAMBLE
PULIDA
TOTALES
VALOR HORA
$
$
$
3,240,167
3,009,334
3,009,334
9,258,835
EXTRA
$
$
$
TOTAL
-
$
$
$
9,720,502
6,018,668
3,009,334
18,748,504
3 TRIMESTRE
CANTIDAD
COSTO UNIT
4
2
1
7
$
$
$
3,240,167
3,009,334
3,009,334
9,258,835
EXTRA
$
$
$ 58,457
58,457
TOTAL
25,542,364
10,943,504
12,037,336
48,523,205
TOTAL
19,819,978
11,476,087
31,296,065
PERSONAL
CORTE
EMSAMBLE
PULIDA
TOTALES
PERSONAL
CORTE
EMSAMBLE
PULIDA
TOTALES
PRODUCTO
ESCRITORIOS
ASIENTOS
TOTAL
$
$
$
TOTAL
48,523,205
31,296,065
79,819,270
$
$
$
TOTAL
3,138,000
2,194,000
5,332,000
COSTO UNIT
3000
3000
3000
3000
CANTIDAD
151
226
304
365
1,046
TOTAL
453,000
678,000
912,000
1,095,000
3,138,000
PROCESOS
ESCRITORIOS
ASIENTOS
TOTAL
VALOR 1
TRIMESTRE
COSTOS
SUPERVISOR MOI
INGENIERO MOI
SERVICIOS PUBLICOS
PAPELERIA
COSTOS
ARRENDAMIENTO BODEGA
SUPERVISOR
INGENIERO
SERVICIOS PUBLICOS
VIGILANCIA EXTERNA
PAPELERA
MATERIALES INDIRECTOS
DEPRECIACIN DE MAQUINARIA
DEPRECIACIN DE BODEGA
TOTAL
$
$
$
$
3,471,001
6,463,333
900,000
6,000,000
TOTAL
491,620
351,040
842,660
Minutos Totales
Costo Unitario CIF
de MOD
114,810
114,810
114,810
114,810
30.23
56.30
7.84
52.26
$
$
$
$
$
$
$
$
$
$
4 TRIMESTRE
2,400,000
8,978,769
16,719,322
2,328,116
1,200,000
15,520,773
1,500,000
1,050,000
1,050,000
50,746,981
$
$
$
$
$
$
$
$
$
$
TOTAL
9,600,000
25,475,772
47,438,311
6,605,644
4,800,000
44,037,627
6,000,000
4,200,000
4,200,000
152,357,355
LOS SERVICIOS PUBLICOS Y MATERIALES, DEPRECIACIN SON ASIGNADOS A CADA PRODUCTO SEGN EL CONSUMO DE MINUTOS
DE MOD
PRESUPUESTOS DE COSTOS INDIRECTOS DE LOS ESCRITORIOS
COSTOS
1 TRIMESTRE
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
TOTAL
ARRENDAMIENTO BODEGA
$
1,483,564 $
1,388,043 $
1,387,184 $
1,386,309 $
5,645,101
SUPERVISOR
$
2,145,605 $
3,211,303 $
4,319,629 $
5,186,396 $
14,862,933
INGENIERO
$
3,995,321 $
5,979,751 $
8,043,560 $
9,657,563 $
27,676,195
SERVICIOS PUBLICOS
$
556,337 $
832,663 $
1,120,042 $
1,344,787 $
3,853,828
VIGILANCIA EXTERNA
$
741,782 $
694,022 $
693,592 $
693,155 $
2,822,551
PAPELERA
$
3,708,910 $
5,551,084 $
7,466,945 $
8,965,247 $
25,692,187
MATERIALES INDIRECTOS
$
927,228 $
867,527 $
866,990 $
866,443 $
3,528,188
DEPRECIACIN DE MAQUINARIA
$
649,059 $
607,269 $
606,893 $
606,510 $
2,469,732
DEPRECIACIN DE BODEGA
$
649,059 $
607,269 $
606,893 $
606,510 $
2,469,732
TOTAL
$
14,856,865 $
19,738,931 $
25,111,729 $
29,312,921 $
89,020,446
CANTIDAD DE UNIDADES
$
151 $
226 $
304 $
365 $
1,046
TASA PRESUPUESTAL UNITARIA
$
98,390 $
87,340 $
82,604 $
80,309 $
85,106
COSTOS
ARRENDAMIENTO BODEGA
SUPERVISOR
INGENIERO
SERVICIOS PUBLICOS
VIGILANCIA EXTERNA
TRANSPORTE
MATERIALES INDIRECTOS
DEPRECIACIN DE MAQUINARIA
DEPRECIACIN DE BODEGA
TOTAL
CANTIDAD DE UNIDADES
TASA PRESUPUESTAL UNITARIA
PROCESOS
ESCRITORIOS
ASIENTOS
TOTAL
$
$
$
$
$
$
$
$
$
$
$
$
4 TRIMESTRE
1,013,691
3,792,373
7,061,759
983,329
506,845
6,555,527
633,557
443,490
443,490
21,434,059
392
54,679
ASIENTOS
ESCRITORIOS
4 TRIMESTRE
21,434,059
3 TRIMESTRE
18,334,655
2 TRIMESTRE
1 TRIMESTRE
14,390,725
9,177,469
14,856,865
19,738,931
25,111,729
29,312,921
TOTAL
89,020,446
63,336,908
152,357,355
$
$
$
$
$
$
$
$
$
$
$
$
TOTAL
3,954,899
10,612,839
19,762,116
2,751,816
1,977,449
18,345,440
2,471,812
1,730,268
1,730,268
63,336,908
1,097
57,736
DETALLE
COSTO MATERIALES
COSTO MANO DE OBRA
COSTO SERVICIOS
COSTO CIF
COSTO TOTAL
CANTIDAD UNIDADES
COSTO UNITARIO
3 TRIMESTRE
2 TRIMESTRE
1 TRIMESTRE
$ 29,312,921
$ 25,111,729
COSTO CIF
$ 19,738,931
$ 14,856,865
COSTO SERVICIOS
COSTO MATERIALES
DETALLE
COSTO MATERIALES
COSTO MANO DE OBRA
COSTO SERVICIOS
COSTO CIF
COSTO TOTAL ASIENTOS
CANTIDAD UNIDADES
COSTO UNITARIO
$ 1,095,000
$ 912,000
$ 678,000
$ 453,000
$ 15,558,968
$ 13,164,844
$ 11,336,595
$ 8,462,797
$ 13,410,029
$ 10,865,795
$ 7,969,977
$ 5,102,603
$
$
$
$
$
$
$
TOTAL
33,168,944
31,296,065
2,194,000
63,336,908
129,995,918
1,097
118,501
$ 18,334,655
COSTO CIF
$ 14,390,725
$ 9,177,469
$ 784,000
$ 652,000
$ 484,000
$ 274,000
COSTO SERVICIOS
$ 10,965,666
$ 8,882,284
$ 7,411,909
$ 12,168,791
$ 9,786,862
$ 7,198,544
COSTO MATERIALES
$ 4,014,747
$-
$ 5,000,000
4 TRIMESTRE
DETALLE
COSTO MATERIALES
COSTO MANO DE OBRA
COSTO SERVICIOS
COSTO CIF
COSTO TOTAL
$ 10,000,000
3 TRIMESTRE
$ 15,000,000
2 TRIMESTRE
$ 20,000,000
$ 25,000,000
1 TRIMESTRE
$
$
$
$
$
TOTAL
70,517,348
79,819,270
5,332,000
152,357,355
308,025,973
3 TRIMESTRE
2 TRIMESTRE
1 TRIMESTRE
$ 50,746,981
$ 43,446,384
COSTO CIF
$ 34,129,656
$ 24,034,334
COSTO SERVICIOS
$ 1,879,000
$ 1,564,000
$ 1,162,000
$ 727,000
$ 26,524,635
$ 22,047,128
$ 18,748,504
$ 25,578,820
$ 20,652,658
$ 15,168,521
COSTO MATERIALES
$ 9,117,350
ESCRITORIO
PEPS
SALDO INICIAL
ENTRADA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
SALIDA 1 TRIMESTRE
ENTRADA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
SALIDA 2 TRIMESTRE
ENTRADA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
SALIDA 3 TRIMESTRE
ENTRADA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
SALIDA 4 TRIMESTRE
UND
151
226
304
365
191,227
175,768
164,653
162,676
28,875,265.2
100.0
75.0
175.0
76.0
150.0
226.0
76.0
150.0
226.0
154.0
306.0
460.0
39,723,502.2
50,054,368.5
59,376,919.2
90,000.0
191,226.9
191,226.9
175,767.7
175,767.7
164,652.5
164,652.5
162,676.5
9,000,000.0
14,342,019.1
23,342,019.1
14,533,246.1
26,365,156.3
40,898,402.4
13,358,345.9
24,697,879.2
38,056,225.1
25,356,489.3
49,779,006.2
75,135,495.5
100
151.0
SALDO
V/UNIT
90,000
191,226.9
TOTAL
9,000,000
28,875,265
76.0
226.0
191,226.9
175,767.7
14,533,246
39,723,502
76.0
304.0
175,767.7
164,652.5
13,358,346
50,054,368
154.0
365.0
164,652.5
162,676.5
25,356,489
59,376,919
59.0
162,676.5
9,597,913
100
137
SALDO
V/UNIT
80,000
127,755
TOTAL
8,000,000
17,502,421
82
242
127,755
121,840
10,475,902
29,485,178
78
326
121,840
115,509
9,503,487
37,655,801
170
392
115,509
115,695
19,636,461
45,352,516
52
115,695
6,016,150
UND
ENTRADA
V/UNIT
UND
137
242
326
392
127,755
121,840
115,509
115,695
TOTAL
COSTO DE VENTA
V/UNIT
UND
TOTAL
17,502,421
29,485,178
37,655,801
45,352,516
100
55
155
82
164
246
78
156
234
170
340
510
4 TRIMESTRE
75,135,495
58,972,827
134,108,323
80,000
127,755
127,755
121,840
121,840
115,509
115,509
115,695
8,000,000
7,026,520
15,026,520
10,475,902
19,981,691
30,457,593
9,503,487
18,019,341
27,522,828
19,636,461
39,336,366
58,972,827
UND
$
$
$
$
$
$
$
$
4 TRIMESTRE
4,050,000
6,463,333
3,009,334
3,009,334
300,000
600,000
750,000
18,182,001
$
$
$
$
$
$
$
$
TOTAL
16,200,000
25,853,333
12,037,336
12,037,336
1,200,000
2,400,000
3,000,000
72,728,005
$
$
$
$
$
$
$
$
4 TRIMESTRE
3,000,000
3,009,334
3,009,334
3,009,334
600,000
300,000
750,000
13,678,002
$
$
$
$
$
$
$
$
TOTAL
12,000,000
12,037,336
12,037,336
12,037,336
2,400,000
1,200,000
3,000,000
54,712,008
COSTOS
ARRENDAMIENTO
VEND. CALI
VEND. BOGOTA
VEND. MEDELLIN
VIGILANCIA EXTERNA
SERVICIOS PUBLICOS
DEPRECIACIN BODEGA LOCALES
TOTAL
4.72%
VACACIONES
TOTAL COSTO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
30,694
28,333
28,333
33,056
66,111
66,111
28,333
28,333
28,333
1,080,056
1,003,111
1,003,111
1,157,000
2,154,444
2,154,444
1,003,111
1,003,111
1,003,111
3 TRIMESTRE
4 TRIMESTRE
TOTAL
$
$
$
12,960,669
6,077,125
3,009,334
22,047,128
CANTIDAD
COSTO UNIT
5
2
1
8
$
$
$
3,240,167
3,009,334
3,009,334
9,258,835
EXTRA
$
$
$
1,295,796
1,295,796
TOTAL
$
$
$
16,200,837
7,314,464
3,009,334
26,524,635
PRESUPUESTO FINANCIERO
CAPITAL
FECHA DE INICIO
INTERES
PAGO
CUOTA
No. Cuota
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
DETALLE
CUOTAS
GASTO INTERES
SALDO
80,000,000
3 de diciembre ao anterior
3.00%
24 MESES
($ 4,723,793)
SALDO
80,000,000
77,676,207
75,282,700
72,817,387
70,278,116
67,662,666
64,968,753
62,194,022
59,336,049
56,392,337
53,360,314
50,237,330
47,020,657
43,707,484
40,294,915
36,779,969
33,159,575
29,430,569
25,589,693
21,633,590
17,558,804
13,361,775
9,038,835
4,586,207
PRESUPUESTO DE PAGO
CUOTA
INTERES
$ 4,723,793
2,400,000.00
$ 4,723,793
2,330,286.20
$ 4,723,793
2,258,480.99
$ 4,723,793
2,184,521.62
$ 4,723,793
2,108,343.47
$ 4,723,793
2,029,879.98
$ 4,723,793
1,949,062.58
$ 4,723,793
1,865,820.66
$ 4,723,793
1,780,081.48
$ 4,723,793
1,691,770.12
$ 4,723,793
1,600,809.43
$ 4,723,793
1,507,119.91
$ 4,723,793
1,410,619.71
$ 4,723,793
1,311,224.51
$ 4,723,793
1,208,847.44
$ 4,723,793
1,103,399.07
$ 4,723,793
994,787.24
$ 4,723,793
882,917.06
$ 4,723,793
767,690.78
$ 4,723,793
649,007.70
$ 4,723,793
526,764.13
$ 4,723,793
400,853.26
$ 4,723,793
271,165.06
$ 4,723,793
137,586.21
PAGO
$ 2,323,793
$ 2,393,507
$ 2,465,312
$ 2,539,272
$ 2,615,450
$ 2,693,913
$ 2,774,731
$ 2,857,973
$ 2,943,712
$ 3,032,023
$ 3,122,984
$ 3,216,673
$ 3,313,174
$ 3,412,569
$ 3,514,946
$ 3,620,394
$ 3,729,006
$ 3,840,876
$ 3,956,103
$ 4,074,786
$ 4,197,029
$ 4,322,940
$ 4,452,628
$ 4,586,207
4 TRIMESTRE
$
14,171,380
$
4,799,699
$
47,020,657
SALDO
77,676,207
75,282,700
72,817,387
70,278,116
67,662,666
64,968,753
62,194,022
59,336,049
56,392,337
53,360,314
50,237,330
47,020,657
43,707,484
40,294,915
36,779,969
33,159,575
29,430,569
25,589,693
21,633,590
17,558,804
13,361,775
9,038,835
4,586,207
0
DETALLE
INVENTARIO DE MATERIA PRIMA INICIAL
+ COMPRA DE MATERIALES
= MATERIA PRIMA DISPONIBLE
- INVENTARIO FINAL DE INVENTARIO
= COSTO DE MATERIA PRIMA DIRECTA
+ COSTO DE MANO DE OBRA DIRECTA
+ COSTO DE SERVICIOS DIRECTOS
+ COSTOS INDIRECTOS DE FABRICACIN
= COSTO DE PRODUCCIN DEL PERODO
+ INV. DE PRODUCTO EN PROCESO INICIAL
= PRODUCTO EN PROCESO TOTAL
- INV. PRODUCTO EN PROCESO FINAL
= INV PRODUCTO TERMINADO PERODO
+ INV. PRODUCTO TERMINADO INICIAL
= INV. DISPONIBLE PARA LA VENTA
- INV. PRODUCTO TERMINADO FINAL
= COSTO DE VENTA ESCRITORIO
4 TRIMESTRE
4,349,364
10,904,917
15,254,281
1,844,252
13,410,029
15,558,968
1,095,000
29,312,921
59,376,919
59,376,919
59,376,919
25,356,489
84,733,408
9,597,913
75,135,495
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
ANUAL
2,059,218
37,133,438
49,749,493
12,401,089
37,348,404
48,523,205
3,138,000
89,020,446
178,030,055
178,030,055
178,030,055
62,248,081
240,278,136
62,845,994
177,432,142
DETALLE
INVENTARIO DE MATERIA PRIMA INICIAL
+ COMPRA DE MATERIALES
= MATERIA PRIMA DISPONIBLE
- INVENTARIO FINAL DE INVENTARIO
= COSTO DE MATERIA PRIMA DIRECTA
+ COSTO DE MANO DE OBRA DIRECTA
+ COSTO DE SERVICIOS DIRECTOS
+ COSTOS INDIRECTOS DE FABRICACIN
= COSTO DE PRODUCCIN DEL PERODO
+ INV. DE PRODUCTO EN PROCESO INICIAL
= PRODUCTO EN PROCESO TOTAL
- INV. PRODUCTO EN PROCESO FINAL
= INV PRODUCTO TERMINADO PERODO
+ INV. PRODUCTO TERMINADO INICIAL
= INV. DISPONIBLE PARA LA VENTA
- INV. PRODUCTO TERMINADO FINAL
= COSTO DE VENTA ESCRITORIO
4 TRIMESTRE
3,922,102
9,697,884
13,619,986
1,451,195
12,168,791
10,965,666
784,000
21,434,059
45,352,516
45,352,516
45,352,516
19,636,461
64,988,977
6,016,150
58,972,827
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
ANUAL
750,782
33,869,357
44,101,781
10,932,837
33,168,944
31,296,065
2,194,000
63,336,908
129,995,918
129,995,918
129,995,918
47,615,850
177,611,768
45,632,000
131,979,767
$
$
$
$
$
$
$
$
$
$
$
$
3 TRIMESTRE
34,485,921
138,975,800
173,461,721
18,772,693
22,047,128
1,564,000
41,346,384
17,432,001
12,928,002
14,171,380
128,261,588
45,200,132
$
$
$
$
$
$
$
$
$
$
$
$
4 TRIMESTRE
45,200,132
252,545,738
297,745,870
21,574,585
26,524,635
1,879,000
48,646,981
17,432,001
12,928,002
14,171,380
143,156,584
154,589,286
4 TRIMESTRE
45200132.44
3 TRIMESTRE
34485920.54
2 TRIMESTRE
1 TRIMESTRE
20763041.28
DETALLE
INGRESOS ESCRITORIOS
- COSTOS DE VENTA
= UTILIDAD OPERATIVA ESCRITORIOS
DETALLE
INGRESOS ESCRITORIOS
- COSTOS DE VENTA
= UTILIDAD OPERATIVA ESCRITORIOS
$
$
$
4 TRIMESTRE
196,120,969
75,135,495
120,985,473
$
$
$
TOTAL
442,095,719
177,432,142
264,663,577
$
$
$
4 TRIMESTRE
112,471,538
58,972,827
53,498,710
$
$
$
TOTAL
241,059,488
131,979,767
109,079,720
$
$
$
$
$
$
$
$
$
$
$
4 TRIMESTRE
308,592,506
134,108,323
174,484,184
18,182,001
13,678,002
4,799,699
137,824,481
45,482,079
92,342,402
9,234,240
83,108,162
$
$
$
$
$
$
$
$
$
$
$
TOTAL
683,155,206
309,411,910
373,743,297
72,728,005
54,712,008
23,706,176
222,597,107
73,457,045
149,140,062
14,914,006
134,226,055
53498710.28
4 TRIMESTRE
3 TRIMESTRE
2 TRIMESTRE
1 TRIMESTRE
DETALLE
INGRESOS OPERACIONALES
- COSTOS DE VENTA
= UTILIDAD OPERATIVA
- GASTOS ADMINISTRATIVO
- GASTO DE VENTA
- GASTO FINANCIERO
=UTILIDAD OPERACIONAL
-PROYECCIN DE IMPUESTOS 33%
=UTILIDAD ANTES DE RESERVA LEGAL 10%
- RESERVA LEGAL 10%
UTILIDAD DEL EJERCICIO
21532122.24
18520407.1
120985473.3
53341024.93
46146597.6
15528480.44
44190480.85
$
$
$
$
$
$
$
$
$
$
$
PARCIAL
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
ACTIVO
DISPONIBLE
35,800,000
20,763,041
34,485,921
45,200,132
154,589,286
CLIENTES
12,000,000
32,695,833
45,341,000
46,817,400
102,864,169
INVENTARIO DE MATERIALES
2,810,000
4,903,367
6,863,646
8,271,466
3,295,447
17,000,000
25,009,148
22,861,833
44,992,950
15,614,063
67,610,000
83,371,389
109,552,400
145,281,949
276,362,965
BODEGA
150,000,000
150,000,000
150,000,000
150,000,000
150,000,000
DEPRECIACIN
(15,000,000) $
MAQUINARIA DE PRODUCCIN
25,000,000
DEPRECIACIN
(8,000,000) $
TERRENOS
30,000,000
30,000,000
30,000,000
30,000,000
30,000,000
182,000,000
178,400,000
174,800,000
171,200,000
167,600,000
TOTAL ACTIVO
249,610,000
261,771,389
284,352,400
316,481,949
443,962,965
OBLIGACIONES FINANCIERAS
32,979,343
25,796,730
17,948,096
9,371,680
PROVEEDORES
9,000,000
7,473,811
11,419,200
14,706,985
13,735,201
41,979,343
33,270,541
29,367,296
24,078,665
13,735,201
OBLIGACIONES FINANCIERAS L. P.
47,020,657
47,020,657
47,020,657
47,020,657
47,020,657
TOTAL PASIVO
89,000,000
80,291,198
76,387,953
71,099,322
60,755,858
CAPITAL
138,610,000
138,610,000
138,610,000
138,610,000
138,610,000
RESERVA LEGAL
7,000,000
7,000,000
7,000,000
7,000,000
7,000,000
UTILIDAD ACUMULADA
15,000,000
15,000,000
15,000,000
15,000,000
15,000,000
TOTAL PATRIMONIO
160,610,000
160,610,000
160,610,000
160,610,000
160,610,000
INGRESOS
98,087,500
136,023,000
140,452,200
308,592,506
COSTO DE VENTA
38,368,539
71,355,995
65,579,053
134,108,323
GASTOS DE VENTAS
13,678,002
13,678,002
13,678,002
13,678,002
GASTOS ADMINISTRATIVOS
18,182,001
18,182,001
18,182,001
18,182,001
GASTOS FINANCIEROS
6,988,767
6,322,745
5,594,965
ESCRITORIOS
90,000
ASIENTOS
80,000
-
(17,550,000) $
25,000,000
(9,050,000) $
(20,100,000) $
25,000,000
(10,100,000) $
(22,650,000) $
25,000,000
(11,150,000) $
(25,200,000)
25,000,000
(12,200,000)
PASIVO
IMPORENTE
PATRIMONIO
20,870,191
$
249,610,000
261,771,389
284,352,400
47,354,447
$
316,481,949
4,799,699
84,772,626
443,962,965
DATOS INICIALES
1 TRIMESTRE
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
ACTIVO
DISPONIBLE
35,800,000
20,763,041
34,485,921
45,200,132
154,589,286
CLIENTES
12,000,000
32,695,833
45,341,000
46,817,400
102,864,169
INVENTARIO DE MATERIALES
2,810,000
4,903,367
6,863,646
8,271,466
3,295,447
17,000,000
25,796,730
22,861,833
44,992,950
15,614,063
67,610,000
84,158,972
109,552,400
145,281,949
276,362,965
150,000,000
150,000,000
150,000,000
150,000,000
150,000,000
BODEGA
(15,000,000) $
DEPRECIACIN
25,000,000
MAQUINARIA DE PRODUCCIN
(8,000,000) $
DEPRECIACIN
30,000,000
30,000,000
30,000,000
30,000,000
30,000,000
182,000,000
178,400,000
174,800,000
171,200,000
167,600,000
TOTAL ACTIVO
249,610,000
262,558,972
284,352,400
316,481,949
443,962,965
OBLIGACIONES FINANCIERAS
32,979,343
25,796,730
17,948,096
9,371,680
PROVEEDORES
9,000,000
7,473,811
11,419,200
14,706,985
13,735,201
6,887,163
15,626,968
27,974,967
73,457,045
41,979,343
40,157,704
44,994,263
52,053,632
87,192,246
OBLIGACIONES FINANCIERAS L. P.
47,020,657
47,020,657
47,020,657
47,020,657
47,020,657
TOTAL PASIVO
89,000,000
87,178,361
92,014,920
99,074,289
134,212,903
CAPITAL
138,610,000
138,610,000
138,610,000
138,610,000
138,610,000
RESERVA LEGAL
7,000,000
8,398,303
10,172,748
12,679,766
21,914,006
UTILIDAD ACUMULADA
15,000,000
27,584,725
43,554,732
66,117,894
149,226,055
TOTAL PATRIMONIO
160,610,000
174,593,028
192,337,480
217,407,660
309,750,062
249,610,000
261,771,389
284,352,400
316,481,949
443,962,965
ESCRITORIOS
90,000
ASIENTOS
80,000
(17,550,000) $
25,000,000
(9,050,000) $
(20,100,000) $
25,000,000
(10,100,000) $
(22,650,000) $
25,000,000
(11,150,000) $
(25,200,000)
25,000,000
(12,200,000)
PASIVO
IMPORENTE
PATRIMONIO
Razones Financieras
Variables
INICIO
1 TRIMESTRE
2 TRIMESTRE
3 TRIMESTRE
4 TRIMESTRE
OBSERVACIN
Activo Corriente
1.61
2.10
2.43
2.79
3.17
1.14
1.33
1.77
1.77
2.95
25,630,657
44,001,267
64,558,137
93,228,317
189,170,719
0.36
0.33
0.32
0.31
0.30
0.47
0.46
0.49
0.53
0.65
0.61
0.48
0.53
0.57
Esta es una empresa que trabaja por temporadas, por esa razn el
cuarto trimestre es ms rentable. El porcentaje de rentabilidad de los
costos brutos esta bien para el sector en que se trabaja
0.21
0.19
0.27
0.45
0.13
0.12
0.16
0.27
0.56
0.71
0.65
1.00
0.37
0.48
0.44
0.70
Pasivo Corriente
Act.Corr. - Invent.
Prueba cida
Pasivo Corriente
Act. Cte - P. Cte
Pasivo total
Nivel de Endeudamiento
Activo Total
Pasivo Corriente
Pasivo total
Utilidad Bruta
Rentabilidad Bruta
Ventas Netas
Rentabilidad Operacional
Utilidad Operacional
Ventas Netas
Utilidad Neta
Rentabilidad Neta
Ventas Netas
Rotacin del patrimonio lquido
Ventas Netas
Patrimonio Liquido
Ventas Netas
Activo total
PRECION DE
VENTA UNIT
402,500
350,000
409,500
207,000
180,000
210,600
PRODUCTOS
ESCRITORIO CALI
ESCRITORIO BOGOTA
ESCRITORIO MEDELLN
ASIENTOS CALI
ASIENTOS BOGOTA
ASIENTOS MEDELLN
COSTO VARIABLE
UNIT
191,227
191,227
191,227
127,755
127,755
127,755
% VENTA
8.79%
20.00%
24.24%
5.76%
20.00%
21.21%
100.00%
GASTOS ADMINISTRATIVOS
GASTOS DE VENTAS
COSTOS FIJOS
PUNTO DE EQUILIBRIO
$
$
$
$
18,182,001
13,678,002
31,860,003
235
MARGEN DE
RENTABILIDAD
211,273
158,773
218,273
79,245
52,245
82,845
MARGEN DE
CONTRIBUCIN
18,566.42
31,754.62
52,914.69
4,562.60
10,449.02
17,573.20
135,820.54
UNIDADES
INGRESOS
21
47
57
14
47
50
235
8,297,176
16,420,198
23,286,827
2,795,699
8,444,673
10,479,072
69,723,644.87
COSTO VARIABLE
3,941,971
8,971,383
10,874,403
1,725,431
5,993,602
6,356,851
37,863,641.54
UTILIDAD BRUTA
4,355,205
7,448,815
12,412,423
1,070,268
2,451,071
4,122,221
31,860,003.33