Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Aos: 2011
Saldo Inicial:
INGRESOS:
Cobranza por ventas
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
23400,150
24163,632
24,199,614
21173,406
23313,178
22627,420
22111,887
21611,579
21411,138
20965,464
20520,077
20074,976
2472,600
641,045
641,045
3296,800
641,045
641,045
641,045
641,045
641,045
641,045
641,045
4945,200
Total
16484,005
CRDITOS BANCARIOS
1000,000
Largo plazo
1000,000
Corto plazo
Ventas de activo fijo
Recuperacin ctas p/cobrar
87,500
87,500
87,500
87,500
350,000
Otros Ingresos
Aportaciones de cap. social
TOTAL
1500,000
1500,000
2472,600
641,045
641,045
3296,800
641045
641045
641045
1641,045
2228,545
728,545
728,545
5032,700
19334,005
833,019
833,019
833,019
833,019
833,019
833,019
833,019
1500,000
833,019
833,019
833,019
833,019
10663,209
350,000
350,000
EGRESOS
Compras
Pago a proveedores
Gastos de admn
120,834
120,834
120,834
120,834
120,834
120,834
120,834
120,834
120,834
120,834
120,834
120,834
1450,008
Gastos de venta
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
150,000
1800,000
1,350
1,125
900
675
450
225
12,318
12,032
11,745
11,459
11,172
58,726
20,834
20,834
20,834
20,834
20,834
104,170
GASTOS FINANCIEROS
Corto plazo
4,725
Largo plazo
AMORTIZACIN CRDITOS
Corto plazo
15,000
15,000
15,000
15,000
15,000
15,000
90,000
Largo plazo
Inversiones
-Bodega
2000,000
2000,000
-Equipo de reparto
1500,000
1500,000
-Equipo de transporte
112,000
Impuestos (ISR)
510,000
510,000
PTU
170,000
170,000
Reparticin de dividendos
Intereses por obligaciones
112,000
15543,650
37,500
15543,650
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
37,500
450,000
TOTAL
1157,703
1156,478
3667,253
1157,028
1326,803
1156,578
1,141,353
1841,486
2674,219
1173,932
1173,646
17179,009
34806,488
Sobrante o faltante
24163,632
24,199,614
21173,406
23313,178
22627,420
22111,887
21611,579
21411,138
20965,464
20520,077
20074,976
7928,667