Professional Documents
Culture Documents
Libro 1
Libro 1
TOTAL DE VENTAS
260,000.00
265,000.00
INGRESOS
ENERO
275,000.00
252,500.00
52,000.00
208,000.00
53,000.00
212,000.00
124,800.00
55,000.00
220,000.00
127,200.00
20,800.00
46,800.00
47,700.00
49,500.00
122,200.00
124,550.00
129,250.00
EGRESOS
30% COMPRA AL CONTADO
COMPRA AL CREDITO
75% PAGO A 30 DIAS
25% PAGO A 60 DIAS
COMPRA DE TRAYLER VOLVO
10% SUELDOS DE ADMINISTRACION
5% SUELDOS DE VENTAS
12% ALQUILERES LOCALES
3% SERVICIOS PUBLICOS
2% SEGURO DE EXISTENCIAS
AMORTIZACION DE PRESTAMO
INTERES DE PRESTAMO
2% PUBLICIDAD
18% IGV PAGADO
1.50% PAGO A CTA IMPTO RENTA
9% ESSALUD
2% SEGURO DE VIDA
1% SEGURIDAD PRIVADA
REGULARIZACION DEL IGV
SALDO DE PERIODO
SALDO INICIAL
SALDO FINAL DEL MES
279,527.55
36,660.00
85,540.00
37,365.00
87,185.00
64,155.00
38,775.00
90,475.00
65,388.75
21,385.00
27,500.00
13,750.00
33,000.00
8,250.00
2,585.00
22,419.00
5,500.00
26,700.30
4,125.00
3,712.50
825.00
2,750.00
25,281.00
252,500.00
-27,027.55
FEBRERO
280,000.00
MARZO
ABRIL
MAYO
JUNIO
280,000.00
300,000.00
320,000.00
350,000.00
322,000.00 1,826,400.00
336,800.00
355,200.00
200,200.70
56,000.00
224,000.00
132,000.00
21,200.00
62,400.00
60,000.00
240,000.00
134,400.00
22,400.00
66,000.00
64,000.00
256,000.00
144,000.00
22,400.00
67,200.00
70,000.00
280,000.00
60%
10%
67,200.00
54,000.00
57,600.00
63,000.00
131,600.00
141,000.00
150,400.00
164,500.00
281,700.50 2,030,588.75
160,023.54
440,188.54
459,149.54
42,300.00
98,700.00
69,090.00
23,030.00
45,120.00
105,280.00
74,025.00
23,030.00
49,350.00
115,150.00
78,960.00
24,675.00
27,500.00
16,000.00
33,000.00
9,600.00
2,585.00
118,521.56
16,199.98
6,400.00
30,912.30
4,800.00
3,915.00
870.00
2,750.00
24,959.70
27,500.00
17,500.00
33,000.00
10,500.00
2,585.00
119,910.03
14,811.51
7,000.00
33,720.30
5,250.00
4,050.00
900.00
2,750.00
26,687.70
341,059.66
-14,140.34
-99,128.89
101,071.81
-99,128.89
-358,077.73
56,000.00
224,000.00
134,400.00
22,000.00
63,600.00
1,500,000.00
50,400.00
50,400.00
131,600.00
39,480.00
92,120.00
67,856.25
21,796.25
27,500.00
14,000.00
33,000.00
8,400.00
2,585.00
39,480.00
92,120.00
69,090.00
22,618.75
1,480,000.00
27,500.00
14,000.00
33,000.00
8,400.00
2,585.00
5,600.00
27,168.30
4,200.00
3,735.00
830.00
2,750.00
22,799.70
5,600.00
293,568.30
4,200.00
3,735.00
830.00
2,750.00
23,231.70
27,500.00
15,000.00
33,000.00
9,000.00
2,585.00
117,149.17
17,572.38
6,000.00
29,040.30
4,500.00
3,825.00
850.00
2,750.00
-243,168.30
294,972.45 1,839,671.95
-27,027.55
13,271.95
13,271.95 -190,916.80
145,883.20
-190,916.80
-14,140.34
EN NUEVOS SOLES
260,000.00
20% DE LAS VENTA ES AL CONTADO
60% SE COBRA A 30 DIAS
10% SE COBRA A 60 DIAS
DICIEMBRE
ENERO
265,000.00
275,000.00
EGRESOS
POLITICA DE COMPRAS DE MERCADERIAS
EL GERENTE FINANCIERO NOS INFORMA QUE EL BANCO COBRAR TASA DE INTERES ANUAL DEL
EL PAGO SE AMORTIZAR EN 12 CUOTAS FIJAS
SERVICIO DE LA DEUDA
INTERES MENSUAL=
(1+TEA)^(1/12)-1
FACTOR DE RECUPERACIN DE CAPITAL = (FRC)
TASA DE INTERES= 16%
INTERES
ANUALMENSUAL=
MESES
PERIODOS
DEUDA
1,500,000.00
1,500,000.00
117,149.17
1,382,850.83
118,521.56
1,264,329.27
119,910.03
1,144,419.24
121,314.77
1,023,104.47
122,735.96
900,368.51
124,173.80
776,194.71
125,628.49
650,566.22
127,100.22
523,466.00
128,589.18
10
394,876.82
130,095.60
11
264,781.22
131,619.65
12
133,161.57
133,161.57
1,500,000.00
AMORTIZACIN
FEBRERO
280,000.00
MARZO
280,000.00
ABRIL
MAYO
JUNIO
300,000.00
320,000.00
350,000.00
1,500,000.00
1,480,000.00
TOTAL DE LAS VENTA
TOTAL DE LAS VENTA
TOTAL DE LAS VENTA
TOTAL DE LAS VENTA
TOTAL DE LAS VENTA
0.01171492
INTERES
CUOTA
SALDO
1,500,000.00
17,572.38
134,721.54
1,382,850.83
16,199.98
134,721.54
1,264,329.27
14,811.51
134,721.54
1,144,419.24
13,406.78
134,721.54
1,023,104.47
11,985.58
134,721.54
900,368.51
10,547.74
134,721.54
776,194.71
9,093.06
134,721.54
650,566.22
7,621.33
134,721.54
523,466.00
6,132.36
134,721.54
394,876.82
4,625.95
134,721.54
264,781.22
3,101.89
134,721.54
133,161.57
1,559.98
116,658.53
134,721.54
1,616,658.53
0.00
SALDO
1,500,000.00
1,382,850.83
1,264,329.27
1,144,419.24
1,023,104.47
900,368.51
776,194.71
650,566.22
523,466.00
394,876.82
264,781.22
133,161.57
0.00