Professional Documents
Culture Documents
CICLO : VI
FECHA : 07/12/21.
2021
1. FLUJO DE CAJA PROYECTADO
Flujo de caja
ENE FEB MAR ABR MAY JUN JUL AGO SEP OCT NOV DIC Total
Saldo inicial 4,650.00 4,146.20 3,649.90 5,923.60 10,196.30 9,677.00 11,530.70 13,034.40 13,476.10 16,179.80 18,769.40 22,265.30
Ingresos
Ventas en efectivo 5,800.00 7,300.00 6,800.00 9,430.00 5,190.00 7,800.00 4,900.00 4,560.00 5,900.00 4,743.00 5,694.00 7,980.00 76,097.00
Cobros de ventas a
crédito 1,740.00 2,190.00 2,040.00 2,829.00 1,557.00 2,340.00 1,470.00 1,368.00 1,770.00 1,422.90 1,708.20 2,394.00 22,829.10
Cobros por ventas de
activo fijo 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Ingresos 7,540.00 9,490.00 8,840.00 12,259.00 6,747.00 10,140.00 6,370.00 5,928.00 7,670.00 6,165.90 7,402.20 10,374.00 98,926.10
Egresos
Compra de mercancía 0.00 8,000.00 4,500.00 6,000.00 5,200.00 6,300.00 2,800.00 3,500.00 2,900.00 1,590.00 1,840.00 3,120.00 45,750.00
Pago de nómina 950.00 950.00 950.00 950.00 950.00 950.00 950.00 950.00 950.00 950.00 950.00 950.00 11,400.00
Pago de Seguridad
social 85.00 85.00 85.00 85.00 85.00 85.00 85.00 85.00 85.00 85.00 85.00 85.00 1,020.00
Pago proveedores 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pago de impuestos 15.00 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 37.50 427.50
Pago de servicios
públicos 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 25.00 300.00
Pago de alquiler 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 300.00 3,600.00
Pago de
mantenimiento 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Pago de publicidad 80.00 80.00 80.00 80.00 80.00 80.00 480.00
Total Egresos 1,455.00 9,397.50 5,977.50 7,397.50 6,677.50 7,697.50 4,277.50 4,897.50 4,377.50 2,987.50 3,317.50 4,517.50 62,977.50
Flujo de caja económico 10,735.00 4,238.70 6,512.40 10,785.10 10,265.80 12,119.50 13,623.20 14,064.90 16,768.60 19,358.20 22,854.10 28,121.80
Financiamiento
Préstamo recibido 6,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,000.00
Pago de préstamos 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 7,065.60
Total Financiamiento 6,588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 588.80 13,065.60
Flujo de caja financiero 4,146.20 3,649.90 5,923.60 10,196.30 9,677.00 11,530.70 13,034.40 13,476.10 16,179.80 18,769.40 22,265.30 27,533.00