Documente Academic
Documente Profesional
Documente Cultură
FINANCIERA
SOLUCIN:
PRESUPUESTO DE VENTAS
CONCEPTO
OCT
Ctado 70%
686,000
30 das 20%
196,000
60 das 10%
98,000
Vtas Totales
980,000
NOV
DIC
623,00 1,120,00
0
0
ENE
637,000
FEB
MAR
ABR
MAY
ENE
Ctado 70%
637,000
30 das 20%
320,000
60 das 10%
89,000
Vtas Totales
1,046,00
0
686,00
0
693,000
950,00 980,000
0
FEB
MAR
665,00 686,00
0
0
182,00 190,00
0
0
160,00 91,000
0
1,007,0
00
967,000
ABR
679,00
0
196,00
0
95,000
970,000
TOTAL
970,00
0
PRESUPUESTO DE COBRANZA
CONCEPTO
JUN
MAY
JUN
TOTAL
981,000
5,956,00
0
4,046,00
0
1,156,0
00
578,00
0
SOLUCIN:
OCT
NOV
DIC
ENE
FEB
MAR
ABR
MAY
JUN
TOTAL
Ctado 70%
411,600
373,800
672,000
382,200 399,000
411,600
407,400
90 das 30%
176,400
160,200
288,000
163,800 171,000
176,400
174,600
588,000 534,000
960,000
546,000 570,000
588,000
582,000
594,000
Vtas Totales
ABR
MAY
JUN
TOTAL
176,400
160,200
160,200
672,000
588,000 3,468,000
960,000
288,000
Enero
382,200
Febrero
399,000
Marzo
171,000
411,600
176,400
Abril
407,400
407,400
Mayo
415,800
415,800
Junio
Totales
3,823,800
546,000
163,800
570,000
588,000
PRESUPUESTO DE
PAGOS
SOLUCIN:
FLUJO DE CAJA
CONCEPTO
Cajainicial
Venta/Cobranza
TOTALINGRESOS
ENE
FEB
Sueldos
ESSALUD/ONP
Alquiler
ABR
MAY
133,600
1,007,000
1,140,600
848,400
542,400
687,000
575,400
578,400
592,200
70,000
72,000
90,000
8,000
92,000
6,000
1,000
6,300
1,000
6,480
1,000
2,198
8,100
1,000
720
1,000
8,280
1,000
Computadora
JUN
7,000
1,046,000
1,053,000
EGRESOS
Compras
MAR
Publicidad
1,311,4
52
981,000
2,292,4
52
1,950
Telfono
1,276
IRacta
18,200
19,000
19,600
19,400
Bonos
19,800
1,300
TOTALEGRESOS
919,400
639,900
805,678 614,050
Cajamnima
1,200
920,600
132,400
1,200
641,100
00
499,500
1,200
1,200
1,200
1,200
806,878 615,250 692,720 631,056
660,822 1,016,7 1,310,02 1,661,3
72
52
96
TOTAL
EXCESO/DEFICIT
Financiamiento
691,520 629,856
PrstamoAmortizacin
110,000
-25,000
Inters
SALDOFINAL
133,600
500,700
662,022
1,017,9 1,311,45
72
2
1,527,5
96