2.

- EJEMPLO DE FLUJO DE CAJA FINAL: incluidos, créditos, prestamos o aportes y pago de dividendos Pag Nº 15
1. ITEMS Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11
2.INGRESOS
3.Efectivo inicial socios
(aporte socios) 5,000,000 0 0 0 0 0 0 0 0 0 0
4.Ventas en efectivo (plan de
ventas al contado) 1,500,000 2,000,000 2,000,000 2,500,000 2,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
5.Ventas a credito (60 días) plan
de ventas a credito 0 0 1,000,000 2,000,000 3,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000
6.Prestamos (bancarios) 16,500,000 0 0 0 0 0 0 0 0 0 0
7.Otros Ingresos 0 0 0 0 0 0 0 0 0 0 0
8.TOTAL DE INGRESOS 3 al 7 23,000,000 2,000,000 3,000,000 4,500,000 5,000,000 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000 8,000,000
9.EGRESOS DE;
Gastos,compras
10.Compras de materia prima
(credito a 60 días) 0 0 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
11.Compras de accesorios
(credito 60 días) 0 0 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000
12.Sueldos fijos (3) 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000
13.Sueldos variables prom. (7) 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000
14.Arriendo loc fca. 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000
15.Servicios; lúz,agua,gas,tel. 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000 200,000
16.Publicidad y Promocion 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000
17.Mantencion y reparaciones 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000 80,000
18.Seguros 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000 20,000
19.Gastos de viajes 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000 70,000
20.Servicios profesionales 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000 100,000
21.Impuestos IVA 13,150 298,150 498,150 868,150 868,150 1,058,150 1,058,150 1,058,150 1,058,150 1,058,150 1,058,150
22.Gastos varios 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000
23.Art. Materiales de oficina 35,000 35,000 35,000 35,000 35,000 35,000 35,000 35,000 35,000 35,000 35,000
24.Compra de activos, contado 4,500,000 0 0 0 0 0 0 0 0 0 0
25.Pagos credito banco, 48
dividendos mensuales iguales 495,000 495,000 495,000 495,000 495,000 495,000 495,000 495,000 495,000 495,000 495,000
26.Amortizaciones lineal
(mensual) en 4 años 85,000 85,000 85,000 85,000 85,000 85,000 85,000 85,000 85,000 85,000 85,000
27.Otros gastos , especificar 0 0 0 0 0 0 0 0 0 0 0
28.GASTO TOTAL 10 al 27 9,778,150 5,563,150 6,963,150 7,333,150 7,333,150 7,523,150 7,523,150 7,523,150 7,523,150 7,523,150 7,523,150
29.TOTAL MES = (8 - 28) 13,221,850 -3,563,150 -3,963,150 -2,833,150 -2,333,150 476,850 476,850 476,850 476,850 476,850 476,850
30.ACUMULADO MENSUAL 13,221,850 9,658,700 5,695,550 2,862,400 529,250 1,006,100 1,482,950 1,959,800 2,436,650 2,913,500 3,390,350
Mes 12

3,000,000

5,000,000
0
0
8,000,000

1,000,000

200,000
2,300,000
1,500,000
250,000
200,000
100,000
80,000
20,000
70,000
100,000
1,058,150
30,000
35,000
0

495,000

85,000
0
7,523,150
 476,850
3,867,200