Академический Документы
Профессиональный Документы
Культура Документы
90%
10%
40%
20% ventas
4% ventas
55,000 al mes
2,500
55,000 Se desembolsar por instalaciones adquiridas en mayo que se encuentran en Ctas por pagar.
25,000
final del mes siguiente conjuntamente con intereses.
10% anual
Junio
630,000
70,000
700,000
Julio
Junio
70,000
Julio
360,000
40,000
400,000
Agosto
360,000
40,000
400,000
Cdula b
Ventas de
Ventas de
Ventas de
Ventas de
Ventas de
Cobros en efectivo
Junio
Julio
Agosto
Abril
Mayo
63,000
607,000
454,000
Total
700,000
328,000
40,000
54,000
315,000
1,437,000
240,000
240,000
Agosto
180,000
240,000
Total
660,000
900,000
-240,000
240,000
-240,000
180,000
-900,000
660,000
504,000
40,000
54,000
252,000
376,000
Agosto
126,000
288,000
40,000
Cdula C - Compras
Inventario final deseado
Costo de ventas
( - ) Inventario Inicial
Compras totales
Junio
240,000
420,000
Julio
-420,000
240,000
Julio
Agosto
240,000
240,000
210,000
210,000
240,000
240,000
Total
240,000
240,000
210,000
690,000
Junio
Julio
Agosto
Total
140,000
28,000
55,000
223,000
80,000
16,000
55,000
151,000
80,000
16,000
55,000
151,000
300,000
60,000
165,000
525,000
Gastos no desembolsables
Depreciacin
Total gastos operativos
2,500
225,500
2,500
153,500
2,500
153,500
7,500
532,500
S/. 25,000
S/. 25,000
S/. 0
Agosto
S/. 132,100
S/. 25,000
S/. 107,100
Total
S/. 29,000
S/. 25,000
S/. 4,000
S/. 607,000
-S/. 240,000
-S/. 151,000
S/. 454,000
-S/. 240,000
-S/. 151,000
-S/. 112,000
-S/. 108,000
-900
S/. 215,100
S/. 215,100
S/. 0
S/. 63,000
S/. 170,100
S/. 1,437,000
-S/. 690,000
-S/. 525,000
-S/. 55,000
-S/. 900
S/. 166,100
S/. 170,100
S/. 108,000
S/. 0
S/. 108,000
S/. 25,000
-S/. 108,000
-S/. 108,000
S/. 132,100
S/. 0
S/. 0
S/. 195,100
S/. 108,000
-S/. 108,000
S/. 0
S/. 195,100
400,000
-S/. 240,000
S/. 160,000
Agosto
400,000
-S/. 240,000
S/. 160,000
Total
1,500,000
-900,000
S/. 600,000
-S/. 80,000
-S/. 16,000
-S/. 55,000
-S/. 900
-S/. 2,500
-S/. 154,400
S/. 5,600
-S/. 80,000
-S/. 16,000
-S/. 55,000
S/. 0
-S/. 2,500
-S/. 153,500
S/. 6,500
-300,000
-60,000
-165,000
-900
-7,500
-S/. 533,400
S/. 66,600
S/. 132,100
240,000
486,000
S/. 163,000
1,021,100
450,000
S/. 571,100
1,021,100
Agosto
S/. 195,100
180,000
432,000
S/. 160,500
967,600
390,000
S/. 577,600
967,600
Flujo de Caja
Saldo inicial en efectivo
Saldo en efectivo mnimo requerido
Saldo de efectivo disponible
Entradas y desembolsos de efectivo:
Cobros a clientes
Compras de inventario
Gastos operativos
Compras de equipo
Intereses
Entradas, desembolsos de efectivo neto
Saldo de efectivo neto antes de financiamient
Financiamiento
Prstamos
Reembolsos
Efectivo proveniente de financiamiento
Saldo final en efectivo
Junio
S/. 29,000
S/. 25,000
S/. 4,000
Julio
S/. 376,000
-S/. 210,000
-S/. 223,000
-S/. 55,000
Junio
700,000
-S/. 420,000
S/. 280,000
Julio
-S/. 140,000
-S/. 28,000
-S/. 55,000
S/. 0
-S/. 2,500
-S/. 225,500
S/. 54,500
a Agosto
Junio
S/. 25,000
240,000
693,000
S/. 165,500
1,123,500
S/. 558,000
S/. 565,500
1,123,500
Julio
Con los datos siguientes se requiere preparar un presupuesto para Country Store, para los meses de Abril, Mayo y Junio, hay preocupacin por la posicin de efectivo, los datos se
muestran a continuacin:
S/. 9,000
48,000
12,600
200,000
S/. 269,600
0
0
18,300
180,000
71,300
S/. 269,600
S/. 7,500
6%
S/. 6,000
S/. 2,000
4%
30%
S/. 19,750
S/. 4,000
Ventas presupuestadas
Marzo (real)
Abril
Mayo
Junio
Julio
S/.
S/.
S/.
S/.
S/.
60,000
70,000
85,000
90,000
50,000
Otros datos
Saldo en efectivo mnimo requerida
Mezcla de ventas, efectivo/crdito
Ventas en efectivo
Ventas a crdito (cobradas al mes siguiente)
Tasa de utilidad bruta
Tasa de inters sobre prstamos
(Inters pagado en efectivo mensualmente)
Inventario pagado en
El mes de compra
El mes despus de la compra
S/. 8,000
20%
80%
40%
12%
50%
50%
80%
20%
Abril
56,000
14,000
70,000
Mayo
68,000
17,000
85,000
Junio
Abril
14,000
48,000
62,000
Mayo
17,000
56,000
73,000
Junio
Abril
S/. 15,300
S/. 42,000
S/. 57,300
12,600
S/. 44,700
Mayo
S/. 16,200
S/. 51,000
S/. 67,200
S/. 15,300
S/. 51,900
Junio
Abril
S/. 18,300
S/. 22,350
Mayo
Junio
72,000
18,000
90,000
Total
196,000
49,000
245,000
18,000
68,000
86,000
Total
49,000
172,000
221,000
S/. 9,000
S/. 54,000
S/. 63,000
S/. 16,200
S/. 46,800
Total
S/. 40,500
S/. 147,000
S/. 187,500
S/. 44,100
S/. 143,400
S/. 25,950
S/. 23,400
S/. 49,350
Total
S/. 18,300
S/. 44,700
S/. 51,900
S/. 23,400
S/. 138,300
S/. 40,650
S/. 22,350
S/. 25,950
S/. 48,300
Mayo
Junio
Total
S/. 7,500
S/. 4,200
S/. 6,000
S/. 2,800
S/. 20,500
S/. 7,500
S/. 5,100
S/. 6,000
S/. 3,400
S/. 22,000
S/. 7,500
S/. 5,400
S/. 6,000
S/. 3,600
S/. 22,500
S/. 22,500
S/. 14,700
S/. 18,000
S/. 9,800
S/. 65,000
S/. 2,000
S/. 22,500
S/. 2,000
S/. 24,000
S/. 2,000
S/. 24,500
S/. 6,000
S/. 71,000
Abril
S/. 9,000
S/. 8,000
S/. 1,000
Mayo
S/. 8,000
S/. 8,000
S/. 0
S/. 8,000
S/. 8,000
S/. 0
Total
S/. 9,000
S/. 8,000
S/. 1,000
Gastos no desembolsables
Depreciacin
Total Gastos
Country Store
Flujo de Caja
Saldo inicial en efectivo
Saldo en efectivo mnimo requerido
Saldo de efectivo disponible
Entradas y desembolsos de efectivo:
Cobros a clientes
Compras de inventario
Gastos operativos
Compras de equipo
Dividendos
Intereses
Entradas, desembolsos de efectivo neto
Saldo de efectivo neto antes de financiamiento
Financiamiento
Prstamos
Reembolsos
Efectivo proveniente de financiamiento
Saldo final en efectivo
S/.
-S/.
-S/.
-S/.
62,000
40,650
20,500
19,750
Junio
S/. 73,000
-S/. 48,300
-S/. 22,000
S/. 86,000
-S/. 49,350
-S/. 22,500
-S/. 18,900
-S/. 17,900
-179
S/. 2,521
S/. 2,521
-S/. 4,000
-S/. 154
S/. 9,996
S/. 9,996
S/. 221,000
-S/. 138,300
-S/. 65,000
-S/. 19,750
-S/. 4,000
-S/. 333
-S/. 6,383
-S/. 5,383
S/. 17,900
S/. 0
S/. 17,900
S/. 8,000
-S/. 2,521
-S/. 2,521
S/. 8,000
-S/. 9,996
-S/. 9,996
S/. 8,000
S/. 17,900
-S/. 12,517
S/. 5,383
S/. 8,000
Country Store
Estado de Ganancias y Prdidas
Ventas
Costo de ventas
Utilidad bruta
Gastos Operativos
Sueldos y salarios
Transporte
Publicidad
Otros
Intereses
Depreciacin
Total Gastos Operativos
Utilidad Operativa
Abril
70,000
-S/. 42,000
S/. 28,000
-S/.
-S/.
-S/.
-S/.
7,500
4,200
6,000
2,800
S/. 0
-S/. 2,000
-S/. 22,500
S/. 5,500
Mayo
85,000
-S/. 51,000
S/. 34,000
Junio
-S/. 7,500
-S/. 5,100
-S/. 6,000
-S/. 3,400
-S/. 179
-S/. 2,000
-S/. 24,179
S/. 9,821
90,000
-S/. 54,000
S/. 36,000
Total
245,000
-147,000
S/. 98,000
-S/. 7,500
-S/. 5,400
-S/. 6,000
-S/. 3,600
-S/. 154
-S/. 2,000
-S/. 24,654
S/. 11,346
-22,500
-14,700
-18,000
-9,800
-333
-6,000
-S/. 71,333
S/. 26,667
Country Store - Balances Generales al final de los meses de Abril, Mayo y Junio
Activos circulantes
Efectivo
Cuentas por cobrar
Inventario
Activos Circulantes totales
Planta y equipo menos depreciacin acumulada
Total activo
Pasivo
Cuentas por pagar comerciales
Otras cuentas por pagar
Total pasivo
Patrimonio
Capital social
Utilidades retenidas
Total patrimonio
Total pasivo y Patrimonio
Abril
Mayo
Junio
S/. 8,000
56,000
S/. 15,300
S/. 79,300
S/. 217,750
S/. 297,050
S/. 8,000
68,000
S/. 16,200
S/. 92,200
S/. 215,750
S/. 307,950
S/. 8,000
72,000
S/. 9,000
S/. 89,000
S/. 213,750
S/. 302,750
S/. 22,350
S/. 17,900
S/. 40,250
S/. 25,950
S/. 15,379
S/. 41,329
S/. 23,400
S/. 5,383
S/. 28,783
180,000
S/. 76,800
256,800
S/. 297,050
180,000
S/. 86,621
266,621
S/. 307,950
180,000
S/. 93,967
273,967
S/. 302,750