CONTADO 60%
COBRANZA A 30 DIAS 40%
0%
TOTAL 100%
CONTADO 100%
TOTAL 100%
PROYECTADOS
ENERO FEBRERO MARZO ABRIL
COMPRAS 37,000.00 41,000.00 40,000.00 42,000.00
2. EGRESOS
PAGO DE COMPRAS 41,000.00 40,000.00 42,000.00 123,000.00
ADMIN Y VENTAS 20% 15,000.00 15,600.00 16,000.00 16,400.00
PAGO DEUDA 5,000.00 5,000.00 5,000.00 5,000.00
PAGO DE IMPUESTOS 2,080.00 1,710.00 2,260.00 1,817.00
TOTAL EGRESOS 63,080.00 62,310.00 65,260.00 146,217.00
SALDO DE CAJA 11,920.00 14,490.00 13,940.00 (65,017.00)
CAJA INICIAL 11,920.00 26,410.00 -
CAJA FINAL 11,920.00 26,410.00 40,350.00 (65,017.00)
JDELCA SERVICIOS SAC
CONTADO 30%
COBRANZA A 30 DIAS 50%
COBRANZA A 60 DIAS 20%
TOTAL 100%
CONTADO 40%
PAGO A 30 DIAS 40%
PAGO A 60 DIAS 20%
TOTAL 100%
HISTORICOS PROYECTADOS
ENERO FEBRERO MARZO ABRIL MAYO
COMPRAS 40,000.00 60,000.00 70,000.00 90,000.00 100,000.00
2. EGRESOS
PAGO DE COMPRAS 60,000.00 76,000.00 90,000.00 226,000.00
SUELDO Y SALARIOS 6% 2,400.00 3,000.00 4,200.00 9,600.00
RENTA 3,000.00 3,000.00 3,000.00 9,000.00
DIVIDENDOS 5,500.00 5,500.00
IMPUESTOS 8,000.00 8,000.00
PAGO DEUDA 5,000.00 5,000.00
EQUIPOS 10,000.00 15,000.00 25,000.00
TOTAL EGRESOS 83,400.00 87,500.00 117,200.00 288,100.00
SALDO DE CAJA (39,400.00) (29,500.00) (41,200.00) (110,100.00)
CAJA INICIAL 5,000.00 (34,400.00) (63,900.00) 5,000.00
CAJA FINAL (34,400.00) (63,900.00) (105,100.00) (105,100.00)
JDELCA SERVICIOS SAC
CONTADO 70%
COBRANZA A 30 DIAS 20%
COBRANZA A 60 DIAS 10%
TOTAL 100%
CONTADO 50%
PAGO A 30 DIAS 20%
PAGO A 60 DIAS 30%
TOTAL 100%
HISTORICOS PROYECTADOS
ENERO FEBRERO MARZO ABRIL MAYO
COMPRAS 40,000.00 60,000.00 30,000.00 55,000.00 75,000.00
2. EGRESOS
PAGO DE COMPRAS 39,000.00 51,500.00 57,500.00 148,000.00
SUELDO Y SALARIOS 6% 2,400.00 3,000.00 4,200.00 9,600.00
RENTA 3,000.00 3,000.00 3,000.00 9,000.00
DIVIDENDOS 5,500.00 5,500.00
IMPUESTOS 8,000.00 8,000.00
PAGO DEUDA 5,000.00 5,000.00
EQUIPOS -
TOTAL EGRESOS 52,400.00 63,000.00 69,700.00 185,100.00
SALDO DE CAJA (2,900.00) 4,000.00 16,300.00 17,400.00
CAJA INICIAL 5,000.00 2,100.00 6,100.00 5,000.00
CAJA FINAL 2,100.00 6,100.00 22,400.00 22,400.00
Leasing 25,000.00
TEA 15%
TEM 1.17%
Nper (meses) 24