Documentos de Académico
Documentos de Profesional
Documentos de Cultura
8 Flujo de Efectivo 15
8 Flujo de Efectivo 15
Distribucin de compras
10
11
12
Entradas de efectivo
13
Salidas de efectivo
14
15
16
Estado de Resultados
17
AO
Diciembre
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
MES
Diciembre
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
2015
2016
2016
2016
2016
2016
2016
2016
UNIDADES
4,000
6,000
5,000
4,500
10,000
8,000
9,000
10,000
PRECIO
UNITARIO
16.8
16.8
16.8
16.8
16.8
16.8
16.8
16.8
CONTADO
40.00%
1,600.00
2,400.00
2,000.00
1,800.00
4,000.00
3,200.00
3,600.00
4,000.00
PRECIO
UNITARIO
CREDITO
CONTADO
CREDITO
CONTADO
CON IVA
16.8
16.8
16.8
16.8
16.8
16.8
16.8
16.8
CON IVA
SIN IVA
15
15
15
15
15
15
15
15
SIN IVA
12.50
12.50
12.50
12.50
12.50
12.50
12.50
12.50
DESCUENTO
14.00
14.00
14.00
14.00
14.00
14.00
14.00
14.00
16.66666667%
100.00%
40.00%
20,000.00
30,000.00
25,000.00
22,500.00
50,000.00
40,000.00
45,000.00
50,000.00
1
CREDITO A CREDITO A
30 DIAS
60 DIAS
30.00%
30.00%
UNIDADES
1,200.00
1,200.00 0.00
1,800.00
1,800.00 0.00
1,500.00
1,500.00 0.00
1,350.00
1,350.00 0.00
3,000.00
3,000.00 0.00
2,400.00
2,400.00 0.00
2,700.00
2,700.00 0.00
3,000.00
3,000.00 0.00
2
CREDITO A
30 DIAS
30.00%
18,000.00
27,000.00
22,500.00
20,250.00
45,000.00
36,000.00
40,500.00
45,000.00
CREDITO A
60 DIAS
30.00%
18,000.00
27,000.00
22,500.00
20,250.00
45,000.00
36,000.00
40,500.00
45,000.00
TOTAL
VENTAS
56,000.00
84,000.00
70,000.00
63,000.00
140,000.00
112,000.00
126,000.00
140,000.00
791,000.00
IVA
6,720.00
10,080.00
8,400.00
7,560.00
16,800.00
13,440.00
15,120.00
16,800.00
94,920.00
14.00
16.80
MES DE LA
VENTA
Febrero
Marzo
Abril
Mayo
Junio
Julio
TOTAL
4
22,500.00
40,500.00
63,000.00
5
40,500.00
90,000.00
130,500.00
3
TOTAL
22,500.00
40,500.00
90,000.00
72,000.00
40,500.00
0.00
265,500.00
DISTRIBUCION DE COMPRAS
MES
Diciembre
Enero
Febrero
Marzo
Abril
Mayo
Junio
Julio
COMPRAS
28,000.00
42,000.00
35,000.00
31,500.00
70,000.00
56,000.00
63,000.00
70,000.00
395,500.00
IVA
0.1200000
3,360.00
5,040.00
4,200.00
3,780.00
8,400.00
6,720.00
7,560.00
8,400.00
47,460.00
TOTAL
31,360.00
47,040.00
39,200.00
35,280.00
78,400.00
62,720.00
70,560.00
78,400.00
442,960.00
CONTADO
0.00%
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
259,000.00 E/R
6
CREDITO A CREDITO A
30 DIAS
60 DIAS
40.00%
60.00%
11,200.00
16,800.00
16,800.00
25,200.00
14,000.00
21,000.00
12,600.00
18,900.00
28,000.00
42,000.00
22,400.00
33,600.00
25,200.00
37,800.00
28,000.00
42,000.00
158,200.00 237,300.00
MES DE LA
COMPRA
Febrero
Marzo
Abril
Mayo
Junio
Julio
TOTAL
8
21,000.00
31,500.00
52,500.00
9
37,800.00
70,000.00
107,800.00
7
TOTAL
21,000.00
31,500.00
70,000.00
56,000.00
25,200.00
0.00
203,700.00
DESCRIPCION
IVA Ventas
IVA Compras
DEBITO
MES DE PAGO
10
JUNIO
15,120.00
7,560.00
7,560.00
JULIO
JULIO
16,800.00
8,400.00
8,400.00
11
JULIO
7,000.00
338.10
6,661.90
886.90
583.31
0.08333
2,333.24
E/R-BG
583.31
0.08333
2,333.24
E/R-BG
DESCRIPCION
Venta contado
cobro a clientes
IVA VENTAS
Otras entradas
TOTAL ENTRADAS
ENTRADAS DE EFECTIVO
Abril
MAYO
50,000.00
40,000.00
42,750.00
65,250.00
16,800.00
13,440.00
109,550.00
118,690.00
JUNIO
45,000.00
81,000.00
15,120.00
JULIO
50,000.00
76,500.00
16,800.00
141,120.00
143,300.00
TOTAL
185,000.00
265,500.00
62,160.00
0.00
512,660.00
DESCRIPCION
Compras contado
Pago a proveedores
IVA compras
DEBITO FISCAL
Sueldos
IGSS Laboral
Cuotas Patronales
Energa elctrica
Telfono
Otros gastos menores
SALIDAS DE EFECTIVO
Abril
MAYO
0.00
0.00
33,600.00
46,900.00
8,400.00
6,720.00
3,780.00
8,400.00
6,661.90
6,661.90
338.10
338.10
886.90
886.90
1,250.00
1,250.00
1,000.00
1,000.00
750.00
750.00
JUNIO
0.00
64,400.00
7,560.00
6,720.00
6,661.90
338.10
886.90
1,250.00
1,000.00
750.00
JULIO
0.00
58,800.00
8,400.00
7,560.00
6,661.90
338.10
886.90
1,250.00
1,000.00
750.00
0.00
203,700.00
31,080.00
26,460.00
26,647.60
1,352.40
3,547.60
5,000.00
4,000.00
3,000.00
TOTAL SALIDAS
56,666.90
89,566.90
85,646.90
304,787.60
JULIO
190,219.30
143,300.00
333,519.30
85,646.90
247,872.40
72,906.90
12
TOTAL
TOTAL
40,000.00
512,660.00
552,660.00
304,787.60
247,872.40
13
14
RUBRO
ACTIVOS
Caja
Cta por cobrar
TOTAL ACTIVOS
PASIVOS
Cta por pagar
IVA DEBITO
IGSS laboral
Cuotas patronales por pagar
AGUINALDO POR PAGAR
BONIFICACION ANUAL POR PAGAR
40,000.00 247,872.40
63,000.00 130,500.00
103,000.00 378,372.40
52,500.00 107,800.00
3,780.00
8,400.00
338.10
338.10
886.90
886.90
0.00
2,333.24
0.00
2,333.24
210,785.92
57,505.00 332,877.40
45,495.00 45,495.00
103,000.00 378,372.40
0.00
E/R
0.00
RESULTADOS
del 1 de abril al 31 de julio de 2015
Ventas
EGRESOS
Compras
Sueldos
Energa elctrica
Telfono
Otros gastos menores
Cuotas patronales
Aguinaldo de 4 meses
Bonificacion anual 4 meses
TOTAL EGRESOS
UTILIDAD ANTES ISR
15
16
518,000.00
259,000.00
28,000.00
5,000.00
4,000.00
3,000.00
3,547.60 302,547.60
2,333.24
2,333.24
4,666.48
307,214.08
210,785.92
B/G
17
Utilidad de periodo
210,785.92
-67,500.00
55,300.00
4,620.00
0.00
0.00
2,333.24
2,333.24
64,586.48
-2,913.52
207,872.40
40,000.00
247,872.40
B/G