Académique Documents
Professionnel Documents
Culture Documents
Taux de TVA
500,000.00
19.60%
Mois
Janvier
5%
25,000.00
4,900.00
29,900.00
29,900.00
25,000.00
Fvrier
5%
25,000.00
4,900.00
29,900.00
59,800.00
50,000.00
Mois
Janvier
15,000.00
4,800.00
2,000.00
8,720.00
4,000.00
Fvrier
15,000.00
4,800.00
2,000.00
8,720.00
Mars
15,000.00
4,800.00
2,000.00
8,720.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
Rpartition du CA en %
Ventes HT
TVA
Ventes TTC
Cumuls TTC
Cumuls HT
Mois
TVA collecte sur ventes
TVA dductible sur ABS
TVA dductibles sur charges
TVA dductible sur immobilisations
Report Crdit de TVA
TVA payer
Crdit de TVA reporter
Aot
Septembre
15,000.00 15,000.00
4,800.00
4,800.00
2,000.00
2,000.00
8,720.00
8,720.00
3,000.00
1,500.00
200.00
300.00
100.00
800.00
900.00
38,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
37,320.00
2,000.00
1,500.00
200.00
300.00
100.00
800.00
900.00
36,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
Janvier
4,900.00
Fvrier
4,900.00
Mars
4,900.00
568.40
5,468.40
1,156.40
568.40
568.40
960.40
568.40
568.40
568.40
568.40
568.40
568.40
568.40
1,136.80
2,606.80
0.00
4,331.60
0.00
7,271.60
0.00
6,879.60
0.00
7,271.60
0.00
7,271.60
0.00
4,331.60
0.00
9,231.60
0.00
9,231.60
0.00
13,151.60
0.00
13,151.60
-1,136.80
1,136.80
Aot
Septembre
4,900.00
9,800.00
1,500.00
200.00
300.00
100.00
800.00
900.00
34,320.00
Totaux
100%
500,000.00
98,000.00
598,000.00
2,433,860.00
1,540,000.00
Totaux
180,000.00
57,600.00
24,000.00
104,640.00
4,000.00
3,000.00
2,000.00
18,000.00
2,400.00
3,600.00
1,200.00
9,600.00
10,800.00
420,840.00
Bilan
13,151.60
Mois
Ventes Janvier
Ventes Fvrier
Ventes Mars
Ventes Avril
Ventes Mai
Ventes Juin
Ventes Juillet
Ventes Aot
Ventes Septembre
Ventes Octobre
Ventes Novembre
Ventes Dcembre
Totaux
Cumuls
Mois
Salaires des agents
Salaires des assistants
Salaires du grant
Cotisations sociales employeur
Assurances
Publicit
Honoraires
Loyer
Energie
Tlphone
Fournitures
Carburant
Dplacements
Investissements
TVA
Janvier
11,960.00
11,960.00
11,960.00
Janvier
12,000.00
3,840.00
1,600.00
Fvrier
11,960.00
11,960.00
Mars
5,980.00
11,960.00
11,960.00
Avril
5,980.00
11,960.00
19,136.00
5,980.00
19,136.00
19,136.00
9,568.00
19,136.00
19,136.00
9,568.00
19,136.00
19,136.00
9,568.00
19,136.00
11,960.00
9,568.00
11,960.00
23,920.00
Octobre
5,980.00
23,920.00
23,920.00
23,920.00
35,880.00
Fvrier
12,000.00
3,840.00
1,600.00
13,080.00
Mars
12,000.00
3,840.00
1,600.00
13,080.00
Octobre
12,000.00
3,840.00
1,600.00
13,080.00
4,000.00
3,588.00
1,794.00
956.80
900.00
4,664.40
1,794.00
239.20
358.80
119.60
956.80
900.00
28,704.00
1,794.00
239.20
358.80
119.60
956.80
900.00
1,794.00
239.20
358.80
119.60
956.80
900.00
2,392.00
1,794.00
239.20
358.80
119.60
956.80
900.00
2,606.80
4,331.60
7,271.60
1,794.00
239.20
358.80
119.60
956.80
900.00
1,794.00
239.20
358.80
119.60
956.80
900.00
1,794.00
239.20
358.80
119.60
956.80
900.00
1,794.00
239.20
358.80
119.60
956.80
900.00
1,794.00
239.20
358.80
119.60
956.80
900.00
6,879.60
7,271.60
7,271.60
4,331.60
9,231.60
Totaux
Cumuls
29,755.20
29,755.20
Novembre
11,960.00
23,920.00
33,488.00
11,960.00
33,488.00 16,744.00
33,488.00 33,488.00
69,368.00 78,936.00 50,232.00
452,088.00 531,024.00 581,256.00
1,794.00
239.20
358.80
119.60
956.80
900.00
1,794.00
239.20
358.80
119.60
956.80
900.00
9,231.60
13,151.60
239.20
358.80
119.60
13,151.60
Contrles
29,900.00
29,900.00
29,900.00
47,840.00
47,840.00
47,840.00
47,840.00
29,900.00
59,800.00
59,800.00
83,720.00
16,744.00
83,720.00
16,744.00 598,000.00
598,000.00
Mois Janvier
Fvrier
Mars
Septembre Octobre
Novembre Dcembre
Trsorerie initiale
40,000.00 22,204.80 -21,055.60 -28,650.80 -30,794.80 -31,094.80 -25,022.80 -19,342.80 -20,838.80 -14,610.80
-4,910.80 20,337.20
Encaissements
11,960.00 23,920.00 29,900.00 37,076.00 44,252.00 47,840.00 47,840.00 40,664.00 45,448.00 53,820.00 69,368.00 78,936.00
Dcaissements
29,755.20 67,180.40 37,495.20 39,220.00 44,552.00 41,768.00 42,160.00 42,160.00 39,220.00 44,120.00 44,120.00 48,040.00
Trsorerie finale
22,204.80 -21,055.60 -28,650.80 -30,794.80 -31,094.80 -25,022.80 -19,342.80 -20,838.80 -14,610.80 -4,910.80 20,337.20 51,233.20
Bilan
51,233.20
500,000.00
500,000.00
0.00
500,000.00
ACTIF
ACTIF IMMOBILISE
Immobilisations incorporelles
Immobilisations corporelles
Immobilisations financires
Totaux
ACTIF CIRCULANT
Approvisionnements stocks
Stocks de Produits finis
Stocks de marchandises
Clients et comptes rattachs
Autres crances diverses
VMP
Disponibilits
Totaux
Total gnral
Montants
40,000.00
71,860.00
111,860.00
717.60
26,231.60
26,949.20
138,809.20