Material de Apoyo Semana 2
Material de Apoyo Semana 2
Material de Apoyo Semana 2
Cifras con
Efecto de Cifras con NIF
Conceptos Cifras base inflación
reexpresión B-10
Factor= 1.30
Activos monetarios $30,000 $39,000 $9,000 $30,000
Efectivo (caja y bancos)
Clientes
Prov. Para cuentas incobrables
IVA por acreditar
Deudores Diversos
Impuestos Anticipados
Funcionarios y Empleados
Pasivos monetarios -$20,000 -$26,000 -$6,000 -$20,000
Créditos Bancarios
Cuentas por Pagar
Sueldos por Pagar
Impuestos por Pagar
Acreedores Diversos
IVA por Pagar
Impuestos Sobre la renta
Participación de Utilidades
Posición monetaria (ACTIVA) $10,000 $13,000 $3,000 $10,000
Cifras con
Cifras con NIF
Conceptos Cifras base inflación
B-10
Factor= 1.30
Activos monetarios $30,000 $39,000 $9,000 $30,000
Pasivos monetarios -$35,000 -$45,500 -$10,500 -$35,000
Posición monetaria (PASIVA) -$5,000 -$6,500 -$1,500 -$5,000
CONCEPTO ENE FEB MZO ABR MYO JUN JUL AGO SEP OCT NOV DIC
Efectivo (caja y bancos) $35,000 $66,826 $69,663 $68,977 $76,098 $87,071 $78,835 $88,674 $95,632 $88,814 $110,683 $120,497
Clientes $309,919 $341,115 $360,087 $346,900 $363,742 $341,709 $344,295 $352,781 $369,818 $357,669 $367,203 $311,236
Prov. Para cuentas incobrables ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206 ‐$9,206
IVA por acreditar $0 $0 $0 $0 $356 $806 $375 $232 $0 $0 $0 $602
Deudores Diversos $63,000 $52,584 $55,684 $54,884 $48,984 $51,084 $50,057 $50,957 $48,507 $23,207 $12,509 $0
Impuestos Anticipados $1,946 $2,149 $2,243 $3,161 $3,905 $5,214 $6,469 $7,509 $11,789 $13,011 $14,576 $15,250
Funcionarios y Empleados $12,341 $11,941 $12,406 $13,246 $13,312 $13,008 $12,392 $10,862 $11,602 $9,492 $9,404 $9,855
$413,000 $465,409 $490,877 $477,962 $497,191 $489,686 $483,217 $501,809 $528,142 $482,987 $505,169 $448,234
PASIVOS MONETARIOS
Créditos Bancarios $399,640 $349,402 $359,837 $349,974 $350,929 $350,992 $348,777 $301,773 $252,532 $245,962 $234,134 $389,199
Cuentas por Pagar $403,146 $304,566 $281,783 $275,796 $275,580 $281,173 $266,035 $262,024 $289,191 $295,486 $220,067 $319,910
Sueldos por Pagar $1,009 $3,249 $3,835 $1,332 $3,241 $803 $1,747 $8,665 $5,829 $4,513 $5,520 $1,109
Impuestos por Pagar $29,100 $17,053 $17,199 $14,454 $15,148 $14,891 $15,404 $15,903 $15,709 $15,777 $16,897 $17,436
Acreedores Diversos $0 $677 $1,265 $1,938 $2,634 $3,015 $3,627 $4,314 $4,971 $5,775 $6,898 $7,418
IVA por Pagar $0 $0 $2,312 $3,023 $4,794 $4,753 $4,487 $4,695 $4,514 $4,948 $4,336 $2,307
Impuestos Sobre la renta $20,428 $5,428 $5,428 $0 $0 $0 $0 $0 $0 $0 $0 $0
Participación de Utilidades $1,317 $4,135 $4,135 $4,135 $4,135 $0 $0 $0 $0 $0 $0 $0
$854,640 $684,510 $675,794 $650,652 $656,461 $655,627 $640,077 $597,374 $572,746 $572,461 $487,852 $737,379
POSICION MONETARIA ACTIVA (PASIVA) ‐$441,640 ‐$219,101 ‐$184,917 ‐$172,690 ‐$159,270 ‐$165,941 ‐$156,860 ‐$95,565 ‐$44,604 ‐$89,474 $17,317 ‐$289,145
INPC del mes que se trate 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683 92.03903
INPC del mes anterior 89.04682 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683
FACTOR DE ACTUALIZACION MENSUAL 0.003813 0.004379 0.001473 ‐0.003167 ‐0.004459 0.001103 0.002607 0.002819 0.006106 0.006069 0.007818 0.004608
RESULTADO POR POSICION MONETARIA ‐$1,684 ‐$959 ‐$272 $547 $710 ‐$183 ‐$409 ‐$269 ‐$272 ‐$543 $135 ‐$1,332
INPC del mes de cierre 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903
INPC del mes que se trate 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683 92.03903
FACTOR DE ACTUALIZACION DE CIERRE 1.029676 1.025187 1.023680 1.026932 1.031532 1.030395 1.027716 1.024827 1.018607 1.012462 1.004608 1.000000
CIFRAS HISTORICAS ENE FEB MZO ABR MYO JUN JUL AGO SEP OCT NOV DIC TOTAL
Ventas netas $120,000 $125,000 $120,000 $128,000 $132,000 $134,000 $130,000 $136,000 $127,000 $129,000 $130,000 $139,000 $1,550,000
Costo de Ventas $59,000 $61,000 $59,000 $63,000 $65,000 $66,000 $64,000 $67,000 $62,000 $63,000 $64,000 $67,000 $760,000
Utilidad Bruta $61,000 $64,000 $61,000 $65,000 $67,000 $68,000 $66,000 $69,000 $65,000 $66,000 $66,000 $72,000 $790,000
Gastos de Venta $11,542 $11,542 $13,542 $13,542 $12,542 $12,542 $12,626 $11,626 $12,626 $11,626 $10,626 $16,521 $150,903
Depreciación en Gastos de Venta $3,458 $3,458 $3,458 $3,458 $3,458 $3,458 $4,374 $4,374 $4,374 $4,374 $4,374 $4,379 $46,997
Gastos de Administración $8,542 $7,542 $8,542 $9,542 $9,542 $8,542 $7,625 $6,625 $7,625 $7,625 $8,625 $12,620 $102,997
Depreciación en Gastos de Administración $3,458 $3,458 $3,458 $3,458 $3,458 $3,458 $4,375 $4,375 $4,375 $4,375 $4,375 $4,380 $47,003
Gastos de Operación $27,000 $26,000 $29,000 $30,000 $29,000 $28,000 $29,000 $27,000 $29,000 $28,000 $28,000 $37,900 $347,900
Utilidad de Operación $34,000 $38,000 $32,000 $35,000 $38,000 $40,000 $37,000 $42,000 $36,000 $38,000 $38,000 $34,100 $442,100
Productos Financieros $11,000 $10,000 $11,000 $11,000 $12,000 $11,000 $12,000 $11,000 $10,000 $12,000 $11,000 $10,200 $132,200
Gastos Financieros $15,000 $14,000 $13,000 $15,000 $15,000 $15,000 $14,000 $15,000 $13,000 $14,000 $14,000 $17,300 $174,300
Gastos y Productos Financieros ‐$4,000 ‐$4,000 ‐$2,000 ‐$4,000 ‐$3,000 ‐$4,000 ‐$2,000 ‐$4,000 ‐$3,000 ‐$2,000 ‐$3,000 ‐$7,100 ‐$42,100
Otros Ingresos $1,176 $1,104 $732 $932 $0 $789 $0 $678 $909 $0 $144 $732 $7,196
Otros Gastos $1,035 $2,000 $1,700 $790 $570 $2,150 $1,600 $2,150 $0 $3,600 $3,802 $1,799 $21,196
Otros Gastos e Ingresos $141 ‐$896 ‐$968 $142 ‐$570 ‐$1,361 ‐$1,600 ‐$1,472 $909 ‐$3,600 ‐$3,658 ‐$1,067 ‐$14,000
Utilidad Antes de Impuestos $30,141 $33,104 $29,032 $31,142 $34,430 $34,639 $33,400 $36,528 $33,909 $32,400 $31,342 $25,933 $386,000
INPC del mes de cierre 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903 92.03903
INPC del mes correspondiente 89.38638 89.77778 89.91000 89.62528 89.22561 89.32403 89.55691 89.80933 90.35774 90.90615 91.61683 92.03903
FACTOR DE ACTUALIZACION 1.029676 1.025187 1.023680 1.026932 1.031532 1.030395 1.027716 1.024827 1.018607 1.012462 1.004608 1.000000
CIFRAS ACTUALIZADAS ENE FEB MZO ABR MYO JUN JUL AGO SEP OCT NOV DIC TOTAL
Ventas netas $123,561 $128,148 $122,842 $131,447 $136,162 $138,073 $133,603 $139,376 $129,363 $130,608 $130,599 $139,000 $1,582,783
Costo de Ventas $60,751 $62,536 $60,397 $64,697 $67,050 $68,006 $65,774 $68,663 $63,154 $63,785 $64,295 $67,000 $776,108
Utilidad Bruta $62,810 $65,612 $62,444 $66,751 $69,113 $70,067 $67,829 $70,713 $66,209 $66,822 $66,304 $72,000 $806,675
Gastos de Venta $11,885 $11,833 $13,863 $13,907 $12,937 $12,923 $12,976 $11,915 $12,861 $11,771 $10,675 $16,521 $154,066
Depreciación en Gastos de Venta $3,561 $3,545 $3,540 $3,551 $3,567 $3,563 $4,495 $4,483 $4,455 $4,429 $4,394 $4,379 $47,962
Gastos de Administración $8,795 $7,732 $8,744 $9,799 $9,843 $8,802 $7,836 $6,789 $7,767 $7,720 $8,665 $12,620 $105,113
Depreciación en Gastos de Administración $3,561 $3,545 $3,540 $3,551 $3,567 $3,563 $4,496 $4,484 $4,456 $4,430 $4,395 $4,380 $47,968
Gastos de Operación $27,801 $26,655 $29,687 $30,808 $29,914 $28,851 $29,804 $27,670 $29,540 $28,349 $28,129 $37,900 $355,108
Utilidad de Operación $35,009 $38,957 $32,758 $35,943 $39,198 $41,216 $38,025 $43,043 $36,670 $38,474 $38,175 $34,100 $451,567
Productos Financieros $11,326 $10,252 $11,260 $11,296 $12,378 $11,334 $12,333 $11,273 $10,186 $12,150 $11,051 $10,200 $135,040
Gastos Financieros $15,445 $14,353 $13,308 $15,404 $15,473 $15,456 $14,388 $15,372 $13,242 $14,174 $14,065 $17,300 $177,980
Gastos y Productos Financieros ‐$4,119 ‐$4,101 ‐$2,047 ‐$4,108 ‐$3,095 ‐$4,122 ‐$2,055 ‐$4,099 ‐$3,056 ‐$2,025 ‐$3,014 ‐$7,100 ‐$42,940
Otros Ingresos $1,211 $1,132 $749 $957 $0 $813 $0 $695 $926 $0 $145 $732 $7,360
Otros Gastos $1,066 $2,050 $1,740 $811 $588 $2,215 $1,644 $2,203 $0 $3,645 $3,820 $1,799 $21,582
Otros Gastos e Ingresos $145 ‐$919 ‐$991 $146 ‐$588 ‐$1,402 ‐$1,644 ‐$1,509 $926 ‐$3,645 ‐$3,675 ‐$1,067 ‐$14,223
Utilidad Antes de Impuestos $31,035 $33,938 $29,719 $31,981 $35,516 $35,692 $34,326 $37,435 $34,540 $32,804 $31,486 $25,933 $394,405
VALORES ACTUALIZADOS