SolucionTemarioB2.

# SolucionTemarioB2. - Solucin Temario B2 Estado de Flujo de...

This preview shows pages 1–2. Sign up to view the full content.

Solución Temario B2 Estado de Flujo de Efectivo Proyectado Caja y bancos Q56,000.00 Q30,000.00 Inventario 2 de MP Q15,000.00 Inventario 2 de PT Q10,000.00 Inventario 2 de PP Q5,000.00 Proveedores Q10,000.00 Q6,000.00 Hipotecas Q80,000.00 Capital Q20,000.00 Sumas iguales Q116,000.00 Q116,000.00 Incremento 15% Incremento 15% Ventas mensuales y política Q65,000.00 Q65,000.00 Q74,750.00 Q74,750.00 Q85,962.50 Q85,962.50 1 30 1 30 60 1 31 60 Compras y política Q65,000.00 Q74,750.00 Q85,962.50 1 30 59 1 30 60 Concepto julio agosto septiembre octubre noviembre diciembre Q56,000.00 Q31,700.00 Q24,400.00 (Q59,150.00) Q21,500.00 Q26,740.00 Ventas al contado 60% Q39,000.00 Q39,000.00 Q44,850.00 Q44,850.00 Q51,577.50 Q51,577.50 Ventas crédito a 40 días 40% Q26,000.00 Q26,000.00 Q29,900.00 Q29,900.00 Q30,000.00 1 30 1 30 1 30 Cobro de la cuenta de Clientes Q30,000.00 Suma ingresos Q39,000.00 Q39,000.00 Q70,850.00 Q130,850.00 Q81,477.50 Q81,477.50 Q5,000.00 Compras al contado 60% Q39,000.00 Q44,850.00 Q51,577.50 compras crédito a 20 días 20% Q13,000.00 Q14,950.00 Q17,192.50 compras crédito a 40 días 20% Q13,000.00 Q14,950.00 Q17,192.50 Q79,000.00 Mantenimiento de maquinaria Q4,000.00 1 30 60 90 Sueldos y Salarios Q15,500.00 Q15,500.00 Q15,500.00 Q15,500.00 Q17,360.00 Q17,360.00 Bono Independencia Q7,750.00 Q4,000.00 Q2,500.00 Q2,500.00 Alquileres Q4,800.00 Q4,800.00 Q4,800.00 Q4,800.00 Q4,800.00 Q4,800.00 Q63,300.00 Q46,300.00 Q154,400.00 Q50,200.00 Q76,237.50 Q56,545.00 SALDO Q31,700.00 Q24,400.00 (Q59,150.00) Q21,500.00 Q26,740.00 Q51,672.50 Clients Isr por pagar 1 15 30 1 15 30 1 15 30 SALDO (caja y bancos del balance general) Cobro a los clientes ( saldo del balance general ) 1 30 40

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern