Documentos de Académico
Documentos de Profesional
Documentos de Cultura
356,400.00 380,400.00
8,000.00 8,000.00
6,000.00 6,000.00
42,700.00 45,500.00
54,500.00
30,000.00
- -
56,700.00 144,000.00
413,100.00 524,400.00
94,700.00 291,600.00
291,600.00 417,200.00
Presupuesto de Caja Nivel Avanzado
Sep-12 Oct-12
Ventas 210,000 250,000
0.20 Contado 42,000 50,000
0.40 Credito 30 días 84,000
0.40 Credito 60 días
Otros ingresos 12,000
Total ingresos 54,000 134,000
Gastos Operativos
0.20 Sueldos y salarios 42,000.00
Rentas por pagar 20,000.00 20,000.00
Intereses
Pagos principal
Dividendos
Impuestos fiscales
Gastos por compra de activos
Total de gastos operativos 20,000.00 62,000.00
Total de desembolsos 32,000.00 137,000.00
15,000.00
75,000.00
Nov-12 Dec-12 Jan-13 Feb-13 Mar-13 Apr-13
170,000 160,000 140,000 180,000 200,000 250,000
34,000 32,000 28,000 36,000 40,000 50,000
100,000 68,000 64,000 56,000 72,000 80,000
84,000 100,000 68,000 64,000 56,000 72,000
15,000 27,000 15,000 12,000
218,000 200,000 175,000 183,000 183,000 214,000