Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Superior-Flujo de Caja
Superior-Flujo de Caja
EDUCACIN
ULADECH-CATLICA
UNIVERSIDAD CATLICA LOS NGELES DE CHIMBOTE
FACULTAD DE CIENCIAS CONTABLES, FINANCIERAS Y ADMINISTRATIVAS
ESCUELA DE FORMACIN PROFESIONAL DE CONTABILIDAD
MODALIDAD: DISTANCIA
CICLO ACADMICO VI
TRABAJO DEL
CURSO: CONTABILIDAD SUPERIOR I.
ALUMNO: ANA MARIA VEGA MENESES.
DOCENTE: C.P.C.C. MAXIMO QUISPE PALOMINO.
AO: 2015
DEDICATORIA:
El presente trabajo a mi familia, que
Da a da me brindan su
apoyo incondicional.
DICIEMBRE
TOTAL INGRESOS
EGRESOS
Compras de mercaderia
IGV de Compras
Pago de anticipo a provision
pago de facturas y letras
Gastos de personal
Pago de leyes sociales
Amotizacin de prstamo
Compra de activo fijo
Pago de intereses Financieros
Pago de IGV
Pago de IR
Pago de publicidad
Pago a asesor legal
Pago de CTS
Pago de servicios bsicos
Otros Gastos
TOTAL EGRESOS
SALDO DE CAJA
32,800.00
70,000.00
12,600.00
ENERO
FEBRERO
MARZO
AL
ABRIL
MAYO
JUNIO
240,048.75
101,694.92
18,305.08
253,895.96
101,694.92
18,305.08
1,180.00
1,180.00
1,180.00
80.00
80.00
80.00
335,231.44 327,661.54
361,308.75
TOTAL
29,911.26
101,694.92
18,305.08
72,841.34
101,694.92
18,305.08
1,180.00
1,180.00
80.00
80.00
17,700.00
115,400.00
151,171.26
211,801.34
47,000.00
8,460.00
35,000.00
6,300.00
35,000.00
6,300.00
70,000.00
12,600.00
35,000.00
6,300.00
35,000.00
6,300.00
35,000.00
6,300.00
292,000.00
52,560.00
28,735.63
1,293.10
10,000.00
14,367.82
2,586.21
10,000.00
14,367.82
1,293.10
10,000.00
14,367.82
1,293.10
10,000.00
14,367.82
1,293.10
5,907.18
10,000.00
14,367.82
1,293.10
6,122.81
10,000.00
14,367.82
1,293.10
6,346.31
60,000.00
114,942.53
10,344.83
18,376.30
4,140.00
2,033.90
944.00
2,250.00
11,933.08
2,033.90
944.00
2,250.00
14,633.08
2,033.90
944.00
2,250.00
3,175.70
5,633.08
2,033.90
944.00
2,250.00
2,736.58
11,933.08
2,033.90
944.00
2,250.00
708.00
708.00
708.00
708.00
2,960.08
11,933.08
2,033.90
944.00
2,250.00
13,500.00
708.00
8,872.36
60,205.42
12,203.39
5,664.00
13,500.00
13,500.00
4,248.00
78,329.92
72,841.34
84,829.90
126,971.44
128,829.90 87,612.79
206,401.54 240,048.75
107,412.79
253,895.96
85,488.74
29,911.26
126,971.44 206,401.54
101,694.92 101,694.92
18,305.08
18,305.08
31/06/2010
1,180.00
87,000.00
80.00
962,870.29
680,169.49
122,430.51
87,000.00
480.00
17,700.00
375,155.96 1,877,730.29
708.00
93,912.79
666,416.83
281,243.17 1,211,313.46
DICIEMBRE
Ventas
70,000.00
IGV
12,600.00
Ventas de Activo Fijo
IGV
Cobro de intereses segn Nota de Dbito
IGV
Compras
IGV
Publicidad
IGV
SERVICIOS BASICOS
IGV
COMPRA CAMIONETA
IGV
IGV POR PAGAR *
47,000.00
8,460.00
ENERO
101,694.92
18,305.08
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
101,694.92
18,305.08
101,694.92
18,305.08
101,694.92
18,305.08
101,694.92
18,305.08
1,000.00
180.00
101,694.92
18,305.08
15,000.00
2,700.00
1,000.00
180.00
1,000.00
180.00
1,000.00
180.00
1,000.00
180.00
1,000.00
180.00
35,000.00
6,300.00
800.00
144.00
600.00
108.00
35,000.00
6,300.00
800.00
144.00
600.00
108.00
70,000.00
12,600.00
800.00
144.00
600.00
108.00
35,000.00
6,300.00
800.00
144.00
600.00
108.00
0.00
0.00
35,000.00
6,300.00
800.00
144.00
600.00
108.00
35,000.00
6,300.00
800.00
144.00
600.00
108.00
4,140.00
11,933.08
14,633.08
5,633.08
11,933.08
11,933.08
ENERO
23,686.17
FINANCIAMIENTO
S/. 87,000.00
Monto de Prstamo
Tasa de Inters Anual
Tasa de Inters mensual
Plazo de Pago
Total Plazo
Tipo de Pago
CP =
N Cuotas
0
1
2
3
4
5
6
7
8
9
10
11
12
Saldo
$ 87,000.00
81,092.82
74,970.01
68,623.70
62,045.74
55,227.66
48,160.71
40,835.81
33,243.52
25,374.10
17,217.43
8,763.02
0.00
TOTAL
0.24
3.650%
12
cuotas mensuales
12 meses
Pagos iguales
9,082.89
S/.9,082.89
Inters
Amortiz.
Pago Total
3,175.70
2,960.08
2,736.58
2,504.92
2,264.81
2,015.94
1,757.98
1,490.60
1,213.47
926.21
628.48
319.87
5,907.18
6,122.81
6,346.31
6,577.96
6,818.07
7,066.95
7,324.91
7,592.28
7,869.42
8,156.67
8,454.41
8,763.02
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
9,082.89
21,995
87,000.00