Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1 2 3 4 5 6 7 8 9 10 11
DESCRIPCION / MESES Sep-17 Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 Jun-18 Jul-18 Aug-18
DISPONIBILIDAD BANCARIA - 1,941,510.00 2,522,546.31 2,167,841.61 2,271,638.11 3,067,452.38 4,191,722.39 5,686,537.62 7,932,150.23 11,056,177.11 14,819,756.91 19,720,803.87
MAS:
INGRESOS NORMALES
INGRESOS POR VENTAS 1,980,400.00 2,376,480.00 3,564,720.00 4,277,664.00 5,133,196.80 5,646,516.48 6,211,168.13 7,142,843.35 8,214,269.85 9,035,696.83 10,391,051.36 12,469,261.63
INGRESOS EXTRAORDINARIOS
PRESTAMOS BANCARIOS 4,000,000.00 - - - - - - - - - -
TOTAL INGRESOS MENSUALES 5,980,400.00 4,317,990.00 3,564,720.00 4,277,664.00 5,133,196.80 5,646,516.48 6,211,168.13 7,142,843.35 8,214,269.85 9,035,696.83 10,391,051.36 12,469,261.63
DISPONIBILIDAD 5,980,400.00 6,259,500.00 6,087,266.31 6,445,505.61 7,404,834.91 8,713,968.86 10,402,890.52 12,829,380.97 16,146,420.08 20,091,873.94 25,210,808.27 32,190,065.50
MENOS:
EGRESOS NORMALES
COMPRAS DE INSUMOS 1,980,000.00 1,386,000.00 1,483,020.00 1,572,001.20 1,619,161.24 1,683,927.69 1,751,284.79 1,803,823.34 1,857,938.04 1,913,676.18 1,971,086.46 2,030,219.06
ALQUILER DE HERRAMIENTAS Y EQUIPOS 132,500.00 139,125.00 146,081.25 154,846.13 159,491.51 165,871.17 172,506.02 177,681.20 183,011.63 188,501.98 194,157.04 199,981.75
SUELDOS Y SALARIOS 230,500.00 242,025.00 254,126.25 269,373.83 277,455.04 288,553.24 300,095.37 309,098.23 318,371.18 327,922.31 337,759.98 347,892.78
ASIGNACION DIRECTORES 440,000.00 462,000.00 485,100.00 514,206.00 529,632.18 550,817.47 572,850.17 590,035.67 607,736.74 625,968.84 644,747.91 664,090.35
SERVICIOS PUBLICOS 17,890.00 18,784.50 19,723.73 20,907.15 21,534.36 22,395.74 23,291.57 23,990.31 24,710.02 25,451.32 26,214.86 27,001.31
REP. Y MANTENIMIENTO DE TRAILERS 740,000.00 777,000.00 815,850.00 864,801.00 890,745.03 926,374.83 963,429.82 992,332.72 1,022,102.70 1,052,765.78 1,084,348.76 1,116,879.22
MANTENIMIENTO DE LOCAL 178,000.00 186,900.00 196,245.00 208,019.70 214,260.29 222,830.70 231,743.93 238,696.25 245,857.14 253,232.85 260,829.84 268,654.73
HONORARIOS PROFESIONALES 180,000.00 189,000.00 198,450.00 210,357.00 216,667.71 225,334.42 234,347.80 241,378.23 248,619.58 256,078.16 263,760.51 271,673.32
PAPELERIA Y UTILES DE OFICINA 50,000.00 52,500.00 55,125.00 58,432.50 60,185.48 62,592.89 65,096.61 67,049.51 69,060.99 71,132.82 73,266.81 75,464.81
IMPUESTOS MUNICIPALES 25,000.00 26,250.00 27,562.50 29,216.25 30,092.74 31,296.45 32,548.30 33,524.75 34,530.50 35,566.41 36,633.40 37,732.41
CONTRIBUCIONES SOCIALES 65,000.00 68,250.00 71,662.50 75,962.25 78,241.12 81,370.76 84,625.59 87,164.36 89,779.29 92,472.67 95,246.85 98,104.26
EGRESOS EXTRAORDINARIOS
COSTO DE FINANCIAMIENTO 24% - 189,119.19 189,119.19 189,119.19 189,119.19 189,119.19 189,119.19 189,119.19 189,119.19 189,119.19 189,119.19 189,119.19
TOTAL EGRESOS DEL MES 4,038,890.00 3,736,953.69 3,942,065.42 4,167,242.19 4,286,585.88 4,450,484.55 4,620,939.16 4,753,893.76 4,890,837.00 5,031,888.53 5,177,171.61 5,326,813.19
UTILIDAD MENSUAL ANTES DE I.S.L.R 1,941,510.00 -1,360,473.69 -377,345.42 110,421.81 846,610.92 1,196,031.93 1,590,228.96 2,388,949.58 3,323,432.85 4,003,808.30 5,213,879.75 7,142,448.44
APARTADOS PARA IMPUESTOS - - -22,640.73 6,625.31 50,796.66 71,761.92 95,413.74 143,336.98 199,405.97 240,228.50 312,832.78 428,546.91
UTILIDAD MENSUAL DESPUES DE I.S.L.R 1,941,510.00 -1,360,473.69 -354,704.69 103,796.50 795,814.26 1,124,270.01 1,494,815.23 2,245,612.61 3,124,026.88 3,763,579.80 4,901,046.96 6,713,901.54
CAPITAL DE TRABAJO MENSUAL (DISP.) 1,941,510.00 2,522,546.31 2,167,841.61 2,271,638.11 3,067,452.38 4,191,722.39 5,686,537.62 7,932,150.23 11,056,177.11 14,819,756.91 19,720,803.87 26,434,705.41
EL MUNDO DEL CAICO Y DE LA CERAMICA, C.A.
FLUJO DE CAJA PROYECTADO
(Expresados en Bolívares)
12
INGRESOS EXTRAORDINARIOS
PRESTAMOS BANCARIOS -
TOTAL INGRESOS MENSUALES 14,963,113.96
DISPONIBILIDAD 41,397,819.36
MENOS:
EGRESOS NORMALES
EGRESOS EXTRAORDINARIOS
COSTO DE FINANCIAMIENTO 24% 189,119.19
TOTAL EGRESOS DEL MES 5,480,944.01