Académique Documents
Professionnel Documents
Culture Documents
ITEM mes 0 mes 1 mes 2 mes 3 mes 4 mes 5 mes 6 mes 7 mes 8 mes 9 TOTAL
INGRESOS
ingresos por valoracion obra 150,000.00 120,000.00 150,000.00 230,000.00 650,000.00
ingreso libre
total de ingresos
EGRESOS
Gastos Generales - Viaticos 3,500.00 2,000.00 600.00 600.00 600.00 600.00 600.00 600.00 600.00 600.00 10,300.00
Alquileres de maquinaria 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 10,000.00 100,000.00
Tercerizacion Profesional 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 2,500.00 42,500.00
Tercerizacion mano de Obra 10,000.00 20,000.00 20,000.00 35,000.00 35,000.00 20,000.00 20,000.00 10,000.00 170,000.00
Materiales 35,000.00 35,000.00 30,000.00 25,000.00 25,000.00 25,000.00 25,000.00 10,000.00 210,000.00
Otras Compras 2,000.00 1,500.00 3,500.00
total de compras 5,500.00 52,000.00 75,600.00 70,600.00 82,100.00 80,600.00 65,600.00 65,600.00 35,600.00 3,100.00 536,300.00
Pago de Igv 17,542.00 763.00 15,254.00 33,559.00 67,118.00
Pago de renta 1,271.00 1,017.00 1,271.00 1,949.00 5,508.00
Gastos Financieros 2,437.50 2,437.50
Otros gastos
total de egresos 7,937.50 52,000.00 94,413.00 70,600.00 82,100.00 80,600.00 67,380.00 65,600.00 52,125.00 38,608.00 611,363.50
saldo inicial ### 92,062.00 190,062.00 95,649.00 25,049.00 -55,551.00 -16,151.00 -83,531.00 -17,182.00 145,523.00 100,000.00
total ingresos 150,000.00 120,000.00 150,000.00 230,000.00 650,000.00
total egresos 7,937.50 52,000.00 94,413.00 70,600.00 82,100.00 80,600.00 67,380.00 65,600.00 52,125.00 38,608.00 611,363.50
saldo final 92,062.50 190,062.00 95,649.00 25,049.00 -57,051.00 -16,151.00 -83,531.00 869.00 160,693.00 106,915.00 38,636.50
mes 1 mes 5
ventas 150,000 ventas 120,000
igv a pagar 22,881 igv a pagar 18,305
mes 7 mes 8
ventas 150,000 ventas 230,000
igv a pagar 22,881 igv a pagar 35,085