Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Asignatura: Contabilidad IV
Actividad 3:
Estudiantes:
Fecha de entrega:
26/8/2022
1
Introducción
Con los datos brindados por la profesora se estarán realizando el flujo de caja
proyectado.
2
3
4
5
6
7
CONCEPTOS ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE
I. INGRESOS
SALDO INICIAL 114,535.00 110,096.62 105,960.52 100,276.32 67,678.18 62,878.27 57,364.20 57,399.04 84,026.38 84,760.07 102,541.24 103,211.20
APORTE DE LOS ACCIONISTAS 15,000.00
VENTAS 18,771.00 16,720.00 15,421.30 14,113.13 10,280.94 12,496.75 19,180.78 26,075.42 24,767.23 23,459.03 12,150.84 10,842.65 204,279.07 204,279.07
75% VENTAS AL CREDITO 14,078.25 12,540.00 11,565.98 10,584.85 7,710.71 9,372.56 14,385.59 19,556.57 18,575.42 17,594.27 9,113.13 8,131.99 153,209.30
25% VENTAS AL CONTADO 4,692.75 4,180.00 3,855.33 3,528.28 2,570.24 3,124.19 4,795.20 6,518.86 6,191.81 5,864.76 3,037.71 2,710.66 51,069.77
III. FINANCIAMIENTO
PRESTAMO 25,000.00
CUOTA - 345.80 - 345.80 - 345.80 - 345.80
FLUJO CAJA FINANCIADO - - - - - - - 25,000.00 - 345.80 - 345.80 - 345.80 - 345.80 8
SALDO FINAL 110,096.62 105,960.52 100,276.32 67,678.18 62,878.27 57,364.20 57,399.04 84,026.38 84,760.07 102,541.24 103,211.20 77,529.16
ENERO FEBRERO MARZO ABRIL MAYO JUNIO JULIO AGOSTO SEPTIEMBRE OCTUBRE NOVIEMBRE DICIEMBRE
114,535.00 110,096.62 105,960.52 100,276.32 67,678.18 62,878.27 57,364.20 57,399.04 84,026.38 84,760.07 102,541.24 103,211.20
15,000.00
4,692.75 4,180.00 3,855.33 3,528.28 2,570.24 3,124.19 4,795.20 6,518.86 6,191.81 5,864.76 3,037.71 2,710.66
3,519.56 3,135.00 2,891.49 2,646.21 1,927.68 2,343.14 3,596.40 4,889.14 4,643.86 4,398.57 2,278.28
5,631.30 5,016.00 4,626.39 4,233.94 3,084.28 3,749.03 5,754.23 7,822.63 7,430.17
4,223.48 3,762.00 3,469.79 3,175.45 2,313.21 2,811.77
703.91 627.00
4,692.75 7,699.56 6,990.33 12,051.08 10,232.45 9,678.25 15,595.75 16,961.53 18,299.77 19,438.30 18,276.03 15,857.88
119,227.75 117,796.18 112,950.85 112,327.40 77,910.63 72,556.53 72,959.95 74,360.57 102,326.15 119,198.37 120,817.27 119,069.09
2,957.94 2,596.57 1,885.19 2,573.82 2,881.29 2,551.07 1,738.63 1,715.88 3,454.51 1,693.13 3,431.76 1,670.39
2,197.33 1,928.88 1,400.43 1,911.98 2,140.39 1,895.08 1,291.55 1,274.65 2,566.21 1,257.76 2,549.31
1,648.00 1,446.66 1,050.32 1,433.99 1,605.29 1,421.31 968.66 955.99 1,924.65 943.32
1,098.66 964.44 700.21 955.99 1,070.20 947.54 645.78 637.33 1,283.10
549.33 482.22 350.11 478.00 535.10 473.77 322.89 318.66
1,173.19 1,924.89 1,747.58 3,012.77 2,558.11 2,419.56 3,898.94 4,240.38 4,574.94 4,859.58 4,569.01 3,964.47
5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00
116.88 116.88 116.88 116.88 116.88 116.88 116.88 116.88 116.88 116.88 116.88
25,000.00 25,000.00
5,000.00
348.00
348.00 348.00 348.00
9,131.13 11,835.66 12,674.53 44,649.22 15,032.36 15,192.32 15,560.91 15,334.19 17,220.28 16,311.33 17,260.27 41,194.12
110,096.62 105,960.52 100,276.32 67,678.18 62,878.27 57,364.20 57,399.04 59,026.38 85,105.87 102,887.04 103,557.00 77,874.96
25,000.00
- 345.80 - 345.80 - 345.80 - 345.80
- - - - - - - 25,000.00 - 345.80 - 345.80 - 345.80 - 345.80 9
110,096.62 105,960.52 100,276.32 67,678.18 62,878.27 57,364.20 57,399.04 84,026.38 84,760.07 102,541.24 103,211.20 77,529.16
Conclusión
10
Bibliografía
11