Professional Documents
Culture Documents
EGRESOS
Compras 108,000.00 86,400.00 104,400.00 86,400.00 75,600.00 77,760.00
Sueldo de los Empleados 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00 2,100.00
Alquiler del Local - Almacen 1,650.00 1,650.00 1,650.00 1,650.00 1,650.00 1,650.00
Agua, Luz y Telefono 490.00 410.00 450.00 420.00 410.00 400.00
Transporte - Movilidad 710.00 550.00 690.00 570.00 530.00 510.00
Pago a Cuenta de Renta - 24,000.00 19,200.00 23,200.00 19,200.00 16,800.00
TOTAL EGRESOS 112,950.00 115,110.00 128,490.00 114,340.00 99,490.00 99,220.00
, + ( - ) FINANCIAMIENTO
Intereses Financieros 1,690.00 1,690.00 1,690.00 1,690.00 1,690.00 1,690.00
TOTAL FINANCIAMIENTO S/ 1,690.00 1,690.00 1,690.00 1,690.00 1,690.00 1,690.00
SALDO DE CAJA S/ 132,860.00 107,185.00 87,005.00 65,862.50 48,507.50 31,185.00
EMPRESA LA MODA DE CECILIA EIRL
VENTAS MENSUALES
MES % Enero Febrero Marzo Abril Mayo Junio Total S/
Contado 65% 97,500.00 78,000.00 94,250.00 78,000.00 68,250.00 70,200.00 486,200.00
Al Credito 35% 52,500.00 42,000.00 50,750.00 42,000.00 36,750.00 37,800.00 261,800.00
150,000.00 120,000.00 145,000.00 120,000.00 105,000.00 108,000.00 748,000.00
Pgos a Cta 16.00% 24,000.00 19,200.00 23,200.00 19,200.00 16,800.00 17,280.00
VENTAS AL CREDITO (35%) (Como Ventas al Credito se transforma en 100%)
MES % Enero Febrero Marzo Abril Mayo Junio Total S/
A 30 dias 25% 13,125.00 10,500.00 12,687.50 10,500.00 9,187.50 56,000.00
a 60 dias 10% 5,250.00 4,200.00 5,075.00 4,200.00 18,725.00
- 13,125.00 15,750.00 16,887.50 15,575.00 13,387.50 74,725.00
COBRANZAS TOTALES
MES % Enero Febrero Marzo Abril Mayo Junio Total S/
Contado 97,500.00 78,000.00 94,250.00 78,000.00 68,250.00 70,200.00 486,200.00
Al Credito - 13,125.00 15,750.00 16,887.50 15,575.00 13,387.50 74,725.00
97,500.00 91,125.00 110,000.00 94,887.50 83,825.00 83,587.50 560,925.00