Professional Documents
Culture Documents
Practica 2 Ejer 8,9,10
Practica 2 Ejer 8,9,10
Ingresos de Efectivo
Ventas en efectivo 350,000.00 315,000.00 325,000.00 375,000.00 410,000.00
Ventas a credito 375,000.00 350,000.00 315,000.00 325,000.00 375,000.00
Otros ingresos 2,000.00 18,000.00 4,000.00 13,000.00 9,000.00
Venta de Activos 90,000.00 40,000.00
Salidas de Efectivo
Compras a credito 525,000.00 490,000.00 441,000.00 455,000.00 525,000.00
Sueldos 55,000.00 60,000.00 65,000.00 58,000.00 69,000.00
Alquiler 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
Pago de deuda 37,000.00 37,000.00 37,000.00 37,000.00
Compra de Conservadoras 115,000.00 115,000.00 100,000.00
Instalacion 5,000.00 5,000.00 5,000.00
Seguros 4,000.00 4,000.00 4,000.00 4,000.00
Pago de acreditivos Banco 60,000.00 60,000.00 60,000.00 60,000.00 60,000.00
Otros Gastos 20,000.00 14,000.00 2,000.00 10,000.00 3,000.00
476,000.00
Junio
Detalle Abril Mayo Junio Julio Agosto Septiembre
Ventas 100,000.00 110,000.00 130,000.00 140,000.00 150,000.00 170,000.00
Compras 65,000.00 71,500.00 84,500.00 91,000.00 97,500.00 110,500.00
Ingresos de Efectivo
Ventas en efectivo 28,000.00 30,000.00 34,000.00
Ventas a credito 30 dias 52,000.00 56,000.00 60,000.00
Ventas a credito 60 dias 44,000.00 52,000.00 56,000.00
DPF
Intereses
Dividendos CBN
Salidas de Efectivo
Compras en efctivo 18,200.00 19,500.00 22,100.00
Compras a credito a 40 dias 57,200.00 67,600.00 72,800.00
Sueldos 10,000.00 10,000.00 10,000.00
Vendedores Ambulantes
Comisiones 12,400.00 13,800.00 15,000.00
Compra de Vehiculo 44,000.00
Servicios Basicos 1,000.00 1,000.00 1,000.00
Seguros 1,200.00 1,200.00 1,200.00
Gastos Administrativos 12,000.00 12,000.00 12,000.00
Gastos Comercializacion 14,000.00 15,000.00 17,000.00
Aguinaldos
IVA DF 5,600.00 1,092.00 1,235.00
IT
5,124.67 5,681.33
DF 18,200.00 19,500.00 22,100.00
Compras 11,830.00 12,675.00 14,365.00
Otros 5,278.00 5,590.00 11,726.00
Ingresos de Efectivo
Ventas en efectivo 206,500.00 189,000.00 226,310.00 108,500.00 202,860.00 277,760.00
Ventas a credito 30 dias 0.00 88,500.00 81,000.00 96,990.00 46,500.00 86,940.00
Cobro deuda semestre anterior 7,840.00 3,360.00
Alquileres 500.00 500.00 500.00 500.00
Salidas de Efectivo
Compras en efctivo 150,000.00 180,000.00 216,000.00 259,200.00 311,040.00 373,248.00
Deudas semetre anterior 3,266.66 3,266.67 3,266.67
Sueldos 60,000.00 72,000.00 86,400.00 103,680.00 124,416.00 149,299.20
Amoritzacion y prestamo 907.69 892.31 876.92 861.54 846.15 830.77
Inversion 9,500.00 9,500.00 9,500.00
Compra de Vehiculo 5,000.00 5,000.00
Pago de Dividendos 32,400.00 54,000.00 21,600.00
Aguinaldos 104,832.00
Gastos Administrativos 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00
Gastos Comercializacion 29,500.00 27,000.00 32,330.00 15,500.00 28,980.00 39,680.00
Indemnizacion 7,500.00
IT 2,300.00 9,699.00 4,650.00 8,694.00
IVA DF 10,545.00 7,020.00 8,576.10 -17,381.00 -7,698.60
Alquileres
969.23
953.85
938.46
923.08
907.69 julio
892.31 agosto
876.92 septiembre
861.54 octubre
846.15 noviembre
830.77 diciembre
815.38
800.00
784.62