Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Sem 05 Flujo Caja Operaciones
Sem 05 Flujo Caja Operaciones
PRESUPUESTO DE COMPRAS
% Meses Compras Noviembre Diciembre Enero Febrero Marzo
10% Setiembre 180,000 54,000
60% Octubre 140,000 84,000 42,000
30% Noviembre 150,000 15,000 90,000 45,000
Diciembre 120,000 12,000 72,000 36,000
Enero 120,000 12,000 72,000 36,000
Febrero 160,000 16,000 96,000
Marzo 110,000 11,000
Abril 150,000
153,000 144,000 129,000 124,000 143,000
Abril Total
180,000
140,000
150,000
120,000
120,000
48,000 160,000
66,000 110,000
15,000 150,000
129,000 1,130,000
Abril
249,000
15,000
264,000
129,000
66,000
25,000
20,000
20,000
20,000
60,000
340,000
-76,000
-81,000
-157,000
-18,000
0
-175,000 -574,000
Valor del Acti 574,000.0 n° SALDO INTERÉS AMORTIZACIÓN MERCED
0 574,000.0 - - -
TEA 25% 1 574,000.0 10,848.6 5,227.4 16,076.0
TEM 1.89% 2 568,772.6 10,749.8 5,326.2 16,076.0
n 60 meses 3 563,446.5 10,649.1 5,426.8 16,076.0
Portes 15 4 558,019.6 10,546.6 5,529.4 16,076.0
IGV 18% 5 552,490.2 10,442.1 5,633.9 16,076.0
6 546,856.3 10,335.6 5,740.4 16,076.0
7 541,115.9 10,227.1 5,848.9 16,076.0
8 535,267.0 10,116.5 5,959.4 16,076.0
9 529,307.6 10,003.9 6,072.1 16,076.0
10 523,235.5 9,889.2 6,186.8 16,076.0
11 517,048.7 9,772.2 6,303.8 16,076.0
12 510,745.0 9,653.1 6,422.9 16,076.0
13 504,322.1 9,531.7 6,544.3 16,076.0
14 497,777.8 9,408.0 6,668.0 16,076.0
15 491,109.8 9,282.0 6,794.0 16,076.0
16 484,315.8 9,153.6 6,922.4 16,076.0
17 477,393.4 9,022.7 7,053.2 16,076.0
18 470,340.2 8,889.4 7,186.5 16,076.0
19 463,153.6 8,753.6 7,322.4 16,076.0
20 455,831.3 8,615.2 7,460.8 16,076.0
21 448,370.5 8,474.2 7,601.8 16,076.0
22 440,768.7 8,330.5 7,745.4 16,076.0
23 433,023.3 8,184.1 7,891.8 16,076.0
24 425,131.5 8,035.0 8,041.0 16,076.0
25 417,090.5 7,883.0 8,193.0 16,076.0
26 408,897.5 7,728.2 8,347.8 16,076.0
27 400,549.7 7,570.4 8,505.6 16,076.0
28 392,044.1 7,409.6 8,666.3 16,076.0
29 383,377.8 7,245.8 8,830.1 16,076.0
30 374,547.6 7,079.0 8,997.0 16,076.0
31 365,550.6 6,908.9 9,167.1 16,076.0
32 356,383.5 6,735.6 9,340.3 16,076.0
33 347,043.2 6,559.1 9,516.9 16,076.0
34 337,526.4 6,379.2 9,696.7 16,076.0
35 327,829.6 6,196.0 9,880.0 16,076.0
36 317,949.6 6,009.2 10,066.7 16,076.0
37 307,882.9 5,819.0 10,257.0 16,076.0
38 297,625.9 5,625.1 10,450.8 16,076.0
39 287,175.1 5,427.6 10,648.4 16,076.0
40 276,526.7 5,226.4 10,849.6 16,076.0
41 265,677.1 5,021.3 11,054.7 16,076.0
42 254,622.4 4,812.4 11,263.6 16,076.0
43 243,358.8 4,599.5 11,476.5 16,076.0
44 231,882.3 4,382.6 11,693.4 16,076.0
45 220,188.9 4,161.6 11,914.4 16,076.0
46 208,274.5 3,936.4 12,139.6 16,076.0
47 196,134.9 3,707.0 12,369.0 16,076.0
48 183,765.9 3,473.2 12,602.8 16,076.0
49 171,163.1 3,235.0 12,841.0 16,076.0
50 158,322.1 2,992.3 13,083.7 16,076.0
51 145,238.4 2,745.0 13,331.0 16,076.0
52 131,907.5 2,493.1 13,582.9 16,076.0
53 118,324.5 2,236.3 13,839.6 16,076.0
54 104,484.9 1,974.8 14,101.2 16,076.0
55 90,383.7 1,708.3 14,367.7 16,076.0
56 76,016.0 1,436.7 14,639.3 16,076.0
57 61,376.7 1,160.0 14,916.0 16,076.0
58 46,460.7 878.1 15,197.9 16,076.0
59 31,262.9 590.9 15,485.1 16,076.0
60 15,777.8 298.2 15,777.8 16,076.0
390,558.4 574,000.0 964,558.4
Nota
esto se hace cuando sale monto a financiar, se establece un cronograma con el banco
PORTES IGV CUOTA
- - - Se elige ese tiempo, pues si se llegara a
mantener asi la empresa, se podría
15.0 2,896.4 18,987.3 utilizar la caja mínima para pagar las
15.0 2,896.4 18,987.3 cuotas.
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
15.0 2,896.4 18,987.3
900.0 173,782.5 1,139,240.9