Documentos de Académico
Documentos de Profesional
Documentos de Cultura
“Universidad Salazar”
“Creación de Empresas”
LAE. Miriam Leticia López Moreno.
Integrantes:
“4°A” 27/11/2023.
CONSTRUCCIONES EDARSG
Objetivos financieros:
Corto plazo:
Mediano plazo:
Largo plazo:
Capital social:
Créditos:
Primer mes
Concepto Cantidad
Ingreso por ventas $2, 000,000.00 mensuales.
Inversión Afirme $800,000.00
Capital social $1,200,000.00
Total $4,000,000.00
Concepto Cantidad
Ingreso por ventas/mes $3,000,000.00
Total $3,000,000.00
Salidas
Concepto Cantidad
Renta $10,000.00
Internet $800.00
Electricidad $4,500.00
Teléfono $800.00
Sueldos $276,00.00
Total $292,100.00
Flujo de efectivo
Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12
Saldo inicial $150,000.00 $170,000.00 $195,000.00 $225,000.00 $345,000.00 $580,000.00 $730,000.00 $800,000.00 $900,000.00 $1,000,000.00 $2,000,000.00
de cuenta de
efectivo
Entradas de
operación
Inversión $6,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
inicial
Ventas de $15,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00
contado
(50%)
Ventas a 0.00 $15,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00 $25,000.00
crédito (50%)
(Cobro de
cuentas)
Total $6,015,000.00 $190,000.00 $220,000.00 $245,000.00 $275,000.00 $395,000.00 $630,000.00 $780,000.00 $850,000.00 $950,000.00 $1,050,000.00 $2,050,000.00
disponible
Salidas de
operación
Compra de $3,500,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
maquinaria y
equipo
Renta $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00 $10,000.00
Internet $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00
Electricidad $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00 $4,500.00
Teléfono $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00 $800.00
Sueldos $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00 $276,000.00
Total de $3,792,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00 $292,100.00
salidas
Saldo de flujo $2,222,900.00 $47,900.00 $97,900.00 $147,900.00 $207,900.00 $447,900.00 $917,900.00 $1,217,900.00 $1,357,900.00 $1,557,900.00 $1,757,900.00 $3,757,900.00
de efectivo al
final del
periodo