Escolar Documentos
Profissional Documentos
Cultura Documentos
Estimacin de Ventas:
Enero
Febrero
Marzo
Abril
85,000.00
88,000.00
90,000.00
92,000.00
Estimacin de la compra de producto:
Enero
Febrero
Marzo
Abril
5
47,000.00
51,000.00
50,000.00
52,000.00
Prstamo de banco
Cuotas
Gasto de administracion
Gasto de marketing
40,000.00
5,000.00
(20%) de estimacion de ventas
3,080.00
2,710.00
3,260.00
2,870.00
ventas (40%)
contado (60%) a 30 dias
compras al contado
FLUJO DE CAJA
Ventas al contado (40%)
Ventas al crdito a 30 das (60%)
Total
Enero
34,000.00
34,000.00
34,000.00
40,000.00
74,000.00
SALIDAS DE EFECTIVO
Cuentas por pagar
Gastos de Administracin y Marketing (20%)
Pago de impuestos
TOTAL SALIDA DE EFECTIVO
47,000.00
17,000.00
3,080.00
67,080.00
6,920.00
5,000.00
1,920.00
Febrero
35,200.00
51,000.00
86,200.00
Marzo
36,000.00
52,800.00
88,800.00
Abril
36,800.00
54,000.00
90,800.00
Febrero
Marzo
Abril
86,200.00
88,800.00
90,800.00
86,200.00
88,800.00
90,800.00
51,000.00
17,600.00
2,710.00
71,310.00
50,000.00
18,000.00
3,260.00
71,260.00
52,000.00
18,400.00
2,870.00
73,270.00
14,890.00
5,000.00
9,890.00
17,540.00
5,000.00
12,540.00
17,530.00
5,000.00
12,530.00
ITEMS
NOMBRE
SUELDO BASE
1
2
3
4
5
6
7
8
9
10
A
A
A
B
B
B
C
C
D
D
S/. 7,600.00
S/. 7,600.00
S/. 7,600.00
S/. 8,700.00
S/. 8,700.00
S/. 8,700.00
S/. 9,700.00
S/. 9,700.00
S/. 11,200.00
S/. 11,200.00
S/. 90,700.00
Descuentos
APORTES (13.29%)
S/. 1,020.01
S/. 1,020.01
S/. 1,020.01
S/. 1,166.20
S/. 1,166.20
S/. 1,166.20
S/. 1,299.10
S/. 1,299.10
S/. 1,498.45
S/. 1,498.45
S/. 12,153.71
12
2
2
INGRESOS
NETOS
S/. 5,631.47
S/. 5,631.47
S/. 5,631.47
S/. 6,422.66
S/. 6,422.66
S/. 6,422.66
S/. 7,041.61
S/. 7,041.61
S/. 7,970.04
S/. 7,970.04
S/. 66,185.70
S/. 7,675.00
S/. 7,675.00
S/. 690.75
S/. 92,100.00
S/. 15,350.00
S/. 1,381.50
S/. 108,831.50
S/.
26,950.00
S/. 81,881.50
S/. 12,282.23
S/. 1,023.52
12
2
2
S/. 8,775.00
S/. 8,775.00
789.75
S/. 105,300.00
S/. 17,550.00
S/. 1,579.50
S/. 124,429.50
S/. 26,950.00
S/. 97,479.50
S/. 103,950.00
S/. 103,950.00
-S/. 6,470.50
12
2
2
S/. 9,775.00
S/. 9,775.00
879.75
S/. 117,300.00
S/. 19,550.00
S/. 1,759.50
S/. 138,609.50
S/. 26,950.00
S/. 111,659.50
S/. 103,950.00
S/. 103,950.00
S/. 7,709.50
12
2
2
S/. 11,275.00
S/. 11,275.00
S/. 1,014.75
S/. 135,300.00
S/. 22,550.00
S/. 2,029.50
S/. 159,879.50
S/.
26,950.00
S/. 132,929.50
103950
103950
S/. 28,979.50
ASIGNACION
FAMILIAR
TOTAL INGRESOS
INGRESOS %
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 75.00
S/. 750.00
S/. 7,675.00
S/. 7,675.00
S/. 7,675.00
S/. 8,775.00
S/. 8,775.00
S/. 8,775.00
S/. 9,775.00
S/. 9,775.00
S/. 11,275.00
S/. 11,275.00
S/. 91,450.00
76.75
76.75
76.75
87.75
87.75
87.75
97.75
97.75
112.75
112.75
914.5
U.I.T.
ES SALUD (9%)
S/. 690.75
S/. 690.75
S/. 690.75
S/. 789.75
S/. 789.75
S/. 789.75
S/. 879.75
S/. 879.75
S/. 1,014.75
S/. 1,014.75
S/. 8,230.50
3850
15%
12
3850
U.I.T.
3850
27
U.I.T.
15%
21%
S/. 15,592.50
-S/. 1,358.81
S/. 14,233.70
S/. 1,186.14
12
3850
U.I.T
3850
27
U.I.T
15%
21%
S/. 15,592.50
S/. 1,619.00
S/. 17,211.50
S/. 1,434.29
12
3850
U.I.T.
3850
27
U.I.T.
15%
21%
S/. 15,592.50
S/. 6,085.70
S/. 21,678.20
S/. 1,806.52
12
1
Caja y bancos
Mercaderias
Vehiculo (IME)
A capital social
02/01 Por el aporte de accionista
2
Mercaderias
A proveedores
02/01 Por la compra de planchas
3
Fax (IME)
A caja y banco
04/01 Por la compra del fax
4
Caja y bancos
A ventas
4
Costo de ventas
A mercaderias
5
Gastos de personal
A caja y bancos
6
Gastos de alquiler
Gastos generales
A caja y banco
7
Friobar (IME)
A cuenta por pagar
DEBE
7,000.00
7,000.00
7,000.00
HABER
21,000.00
100.00
100.00
3,200.00
3,200.00
17,400.00
17,400.00
5,800.00
5,800.00
5,000.00
5,000.00
2,000.00
1,500.00
3,500.00
5,000.00
5,000.00
BALANCE GENERAL
ACTIVO
Caja
Vehiculo (IME)
Fax (IME)
Friobar (IME)
Mercaderas
TOTAL ACTIVO
7,000
7,000
3,200
5,000
7,000
29,200
17,400
5,800
11,600
5,000
2,000
1,500
8,500
3,100
BALANCE GENERAL
PASIVO
Cuentas x pagar
proveedores
5,000
100
TOTAL PASIVO
5,100
PATRIMONIO
Capital
Ganancia de enero
TOTAL PATRIMONIO
21,000
3,100
24,100
29,200
BALANC
ACTIVO
Caja
Inmuebles
Mobiliarios
Patentes y marcas
Equipos de computo
Cuentas x Cobrar
Anticipos a proveedores
Mercaderas
TOTAL ACTIVO
BALANCE GENERAL
PASIVO
55,000
250,000
200,000
30,000
15,000
350,000
25,000
1,200,000
2,125,000
CIAS Y PERDIDAS
750,000
360,000
390,000
45,000
800,000
140,000
50,000
25,000
30,000
1,090,000
-700,000
CTS x pagar
Cuentas x pagar
Hipoteca x pagar
Prstamos a LP
Gratificaciones x pagar
IGV x pagar
Letras x pagar
TOTAL PASIVO
35,000
295,000
120,000
1,000,000
30,000
45,000
40,000
1,565,000
PATRIMONIO
Capital
Reserva
Utilidades Acumuladas
Ganancia de enero
TOTAL PATRIMONIO
800,000
160,000
300,000
-700,000
560,000
2,125,000
Sub total
2,825,000
BALANCE GENERAL
ACTIVO
Caja
Edificios
Muebles y enseres
Cuentas x Cobrar
Mercaderas
Seguros pagados x Adelantado
TOTAL ACTIVO
180,000
450,000
35,000
53,720
167,200
93,307
979,227
BALANCE GENERAL
PASIVO
Impuesto a la renta x pagar
Participaciones x pagar
Prstamos hipotecarios
IGV x pagar
66,240
19,200
125,000
18,658
TOTAL PASIVO
229,098
PATRIMONIO
Capital social
Reserva Legal
Utilidades retenidas (acumuladas)
Utilidad del ejercicio(de libre disposicin)
TOTAL PATRIMONIO
TOTAL PAS. Y PAT.
500,000
42,272
68,753
139,104
750,129
979,227
Empresa XYZ
ESTADO DE CAMBIOS EN EL PATRIMONIO NETO
POR LOS AOS TERMINADOS EL 31 DE DICIEMBRE DE 2011 y 2010
(Nota 21)
(Expresado en Nuevos Soles)
Capital
social
SALDOS AL 1 DE ENERO DE 2010
Capital
adicional
6,471,040
6,902
Apropiacin a reservas
Utilidad neta
6,471,040
6,902
Capitalizacin
6,565,000
Utilidad neta
13,036,040
262,997
269,899
Las notas a los estados financieros adjuntas, son parte integrante de este estad
PATRIMONIO NETO
E DICIEMBRE DE 2011 y 2010
os Soles)
Reserva
legal
1,107,687
Resultados
acumulados
Total del
patrimonio neto
3,664,671
11,250,300
(62,351)
(62,351)
(186,521) -
186,521
3,152,867
3,152,867
1,294,208
6,568,666
14,340,816
(2,907)
(2,907)
262,997
(6,565,000)
3,011,315
3,011,315
1,294,208
3,012,074
17,612,221