mae xiii ucsg - maria celia lopez trabajo flujo caja-1
DESCRIPTION
tallerTRANSCRIPT
![Page 1: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/1.jpg)
COSTO CAPITAL ÓPTIMOAporte Costo % % Participación
72,500.00 25% 50% 13%
72,500.00 10% 50% 5%
145,000.00 17.50%
TMAR 17.50%
CALCULO DEL TIR
AÑO INVERSION INGRESOS POLIZA INT POLIZA5%
0 -145000
1 237,900.00 6,617.86 330.89 215,050.00 2 265,947.50 15,949.64 797.48 235,806.25 3 272,596.19 16,220.50 811.03 242,158.78 4 279,411.09 16,478.25 823.91 248,689.87 5 286,396.37 16,721.57 836.08 255,404.97 6 293,556.28 55,115.45 2,755.77 262,309.71
TIR 13.45%
EL PROYECTO NO ES VIABLE EL TIR ES MENOR A LA TMAR
TIR 13.45%< TMAR 17.50%
Costo ponderado
Aporte Accionistas
Prestamo bancario
GASTOS OPERATIVOS
![Page 2: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/2.jpg)
CALCULO DEL TIR DEPRECIACIÓN
FLUJO ACTIVOS FIJOS AÑO DEPRECIACIÓN
145,000.00 0 0 (145,000.00) 1 14,500.00
23,180.89 2 14,500.00 30,938.73 3 14,500.00 31,248.43 4 14,500.00 31,545.14 5 14,500.00 31,827.48 6 14,500.00
58,000.00 92,002.34 7 14,500.00 8 14,500.00
9 14,500.00 10 14,500.00
EL PROYECTO NO ES VIABLE EL TIR ES MENOR A LA TMAR
VALOR RESIDUAL
![Page 3: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/3.jpg)
VALOR RESIDUAL
58,000.00
![Page 4: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/4.jpg)
FLUJOS DE CAJAPRONOSTICO DE VENTAS
AÑO 0 AÑO 1 AÑO 2VENTAS
260,000.00 266,500.00 Ctas x Cobrar credito 60%Gastos en compras 70% 156,000.00 159,900.00
182,000.00 186,550.00 Ctas x Cobrar 30 dias 50% - Ctas x Cobrar 60 dias 30% 71,500.00 79,787.50 Ctas x Cobrar 90 dias 20% 39,000.00 47,775.00 Ctas x Cobrar contado 40% 23,400.00 31,785.00 Total ingresos x Vtas 104,000.00 106,600.00
237,900.00 265,947.50 FLUJO CAJA OPERATIVO
INGRESOSINVERSION INICIAL (145,000.00)
Ventas 237,900.00 265,947.50 EGRESOS -
Gastos de Publicidad 3% 7,800.00 7,995.00 Compras al Contado 70% 127,400.00 130,585.00 Compras Credito 30% mes sgte 30% 50,050.00 55,851.25
Sueldos 18,000.00 18,900.00 Beneficios Sociales 35% 35% 6,300.00 6,615.00 Alquiler 4,000.00 4,000.00 Gastos generales 1,500.00 1,500.00 Pago de Impuestos - 10,360.00
215,050.00 235,806.25 Total Flujo Operativo (145,000.00) 22,850.00 30,141.25
FLUJO FINANCIEROIngresos 100%
Aporte accionistas 50% 72,500.00 - Prestamos Bancos 50% 72,500.00 -
145,000.00 - Egresos
Pagos Bancos 0 12,083.33 12,083.33 pago interes bancario 10% 0 1,208.33 1,208.33
0 13,291.67 13,291.67 Total Flujo Financiero 145,000.00 (13,291.67) (13,291.67)
![Page 5: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/5.jpg)
FLUJO TOTAL - 9,558.333 16,849.583 Saldo inicial Caja 30,465.42 33,405.89 Saldo final 40,023.75 50,255.47
Necesidad de Fondos (6,617.86) (15,949.64)Saldo minimo de Caja(SMC) 33,405.89 34,305.83
![Page 6: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/6.jpg)
FLUJOS DE CAJA
AÑO 3 AÑO 4 AÑO 5 AÑO 6
273,162.50 279,991.56 286,991.35 294,166.14
163,897.50 167,994.94 172,194.81 176,499.68 191,213.75 195,994.09 200,893.95 205,916.29
81,782.19 83,826.74 85,922.41 88,070.47 48,969.38 50,193.61 51,448.45 52,734.66 32,579.63 33,394.12 34,228.97 35,084.69 109,265.00 111,996.63 114,796.54 117,666.45 272,596.19 279,411.09 286,396.37 293,556.28
272,596.19 279,411.09 286,396.37 293,556.28
8,194.88 8,399.75 8,609.74 8,824.98 133,849.63 137,195.87 140,625.76 144,141.41 57,247.53 58,678.72 60,145.69 61,649.33
19,845.00 20,837.25 21,879.11 22,973.07 6,945.75 7,293.04 7,657.69 8,040.57 4,000.00 4,000.00 4,000.00 4,000.00 1,500.00 1,500.00 1,500.00 1,500.00 10,576.00 10,785.25 10,986.97 11,180.35 242,158.78 248,689.87 255,404.97 262,309.71 30,437.41 30,721.22 30,991.40 31,246.57
12,083.33 12,083.33 12,083.33 12,083.33 1,208.33 1,208.33 1,208.33 1,208.33 13,291.67 13,291.67 13,291.67 13,291.67 (13,291.67) (13,291.67) (13,291.67) (13,291.67)
![Page 7: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/7.jpg)
17,145.740 17,429.556 17,699.737 17,954.905 34,305.83 35,231.06 36,182.37 37,160.54 51,451.57 52,660.62 53,882.11 55,115.45
(16,220.50) (16,478.25) (16,721.57) (55,115.45) 35,231.06 36,182.37 37,160.54 -
![Page 8: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/8.jpg)
ESTADO DE RESULTADOS
AÑO 1 AÑO 2 AÑO 3Ventas 260,000.00 266,500.00 273,162.50 (-) Costo de ventas (182,000.00) (186,550.00) (191,213.75)Utilidad Bruta 78,000.00 79,950.00 81,948.75 Egresos GASTOS EN PUBLICIDAD 7,800.00 7,995.00 8,194.88 Sueldo y Salarios 18,000.00 18,900.00 19,845.00 Beneficios Sociales 6,300.00 6,615.00 6,945.75 Alquiler 4,000.00 4,000.00 4,000.00 Gastos Generales 1,500.00 1,500.00 1,500.00 Depreciación Activos 14,500.00 14,500.00 14,500.00
Total Egresos 52,100.00 53,510.00 54,985.63 InteresesUtilidad antes de impuestos 25,900.00 26,440.00 26,963.13 Impuesto 40% 10,360.00 10,576.00 10,785.25
Utilidad Liquida del Ejercicio 15,540.00 15,864.00 16,177.88
SALDO MINIMO DE CAJA - SMC
AÑO DIAS1 215,050.00 3602 235,806.25 3603 242,158.78 3604 248,689.87 3605 255,404.97 3606 262,309.71 360
Dias de Inventario 30Dias Ctas x Cobrar 51Dias Ctas x Pagar 30CICLO DE CAJA 51
VALOR OPERATIVO
![Page 9: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/9.jpg)
![Page 10: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/10.jpg)
ESTADO DE RESULTADOS
AÑO 4 AÑO 5 AÑO 6 279,991.56 286,991.35 294,166.14 (195,994.09) (200,893.95) (205,916.29) 83,997.47 86,097.41 88,249.84 - - - 8,399.75 8,609.74 8,824.98 20,837.25 21,879.11 22,973.07 7,293.04 7,657.69 8,040.57 4,000.00 4,000.00 4,000.00 1,500.00 1,500.00 1,500.00 14,500.00 14,500.00 14,500.00 56,530.03 58,146.54 59,838.63 - - - 27,467.43 27,950.86 28,411.21 10,986.97 11,180.35 11,364.49
16,480.46 16,770.52 17,046.73
SALDO MINIMO DE CAJA - SMC
597.36 30,465.42 655.02 33,405.89 672.66 34,305.83 690.81 35,231.06 709.46 36,182.37 728.64 37,160.54
DIAS DE PAGO (% COBRANZAS)DIAS 30 50%DIAS 60 30%DIAS 90 20%
CAPITAL TRABAJO
![Page 11: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/11.jpg)
51
![Page 12: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/12.jpg)
![Page 13: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/13.jpg)
![Page 14: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/14.jpg)
FLUJO OPERATIVO AÑO 1
PRONOSTICO DE VENTASANUAL ene
VENTAS 260,000.00 21,666.67
Ctas x Cobrar credito 60% 156,000.00 13,000.00 Gastos en compras 70% 182,000.00 15,166.67
Ctas x Cobrar 30 dias 50% 71,500.00 Ctas x Cobrar 60 dias 30% 39,000.00 Ctas x Cobrar 90 dias 20% 23,400.00 Ctas x Cobrar contado 40% 104,000.00 8,666.67 Total ingresos x Vtas 237,900.00 8,666.67
FLUJO CAJA OPERATIVO
INGRESOSVentas 237,900.00 8,666.67
EGRESOSGastos de Publicidad 3% 7,800.00 650.00 Compras al Contado 70% 127,400.00 10,616.67
Compras Credito 30% mes sgte 30% 50,050.00 Sueldos 18,000.00 1,500.00 Beneficios Sociales 35% 35% 6,300.00 525.00 Alquiler 4,000.00 333.33 Gastos generales 1,500.00 125.00 Pago de Impuestos
215,050.00 13,750.00 Total Flujo Operativo 22,850.00 (5,083.33)
ESTADO DE RESULTADOS - AÑO 1Ventas 260,000.00 (-) Costo de ventas (182,000.00)
Utilidad Bruta 78,000.00 Egresos GASTOS EN PUBLICIDAD 7,800.00 Sueldo y Salarios 18,000.00 Beneficios Sociales 6,300.00 Alquiler 4,000.00 Gastos Generales 1,500.00 Depreciación Activos 14,500.00
Total Egresos 52,100.00
![Page 15: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/15.jpg)
InteresesUtilidad antes de impuestos 25,900.00 Impuesto 40% 10,360.00 Utilidad Liquida del Ejercicio 15,540.00
![Page 16: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/16.jpg)
feb mar abr may jun jul 21,666.67 21,666.67 21,666.67 21,666.67 21,666.67 21,666.67
13,000.00 13,000.00 13,000.00 13,000.00 13,000.00 13,000.00 15,166.67 15,166.67 15,166.67 15,166.67 15,166.67 15,166.67
6,500.00 6,500.00 6,500.00 6,500.00 6,500.00 6,500.00 3,900.00 3,900.00 3,900.00 3,900.00 3,900.00
2,600.00 2,600.00 2,600.00 2,600.00 8,666.67 8,666.67 8,666.67 8,666.67 8,666.67 8,666.67 15,166.67 19,066.67 21,666.67 21,666.67 21,666.67 21,666.67
15,166.67 19,066.67 21,666.67 21,666.67 21,666.67 21,666.67
650.00 650.00 650.00 650.00 650.00 650.00 10,616.67 10,616.67 10,616.67 10,616.67 10,616.67 10,616.67
4,550.00 4,550.00 4,550.00 4,550.00 4,550.00 4,550.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 525.00 525.00 525.00 525.00 525.00 525.00 333.33 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 125.00
18,300.00 18,300.00 18,300.00 18,300.00 18,300.00 18,300.00 (3,133.33) 766.67 3,366.67 3,366.67 3,366.67 3,366.67
![Page 17: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/17.jpg)
![Page 18: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/18.jpg)
ago sep oct nov dic 21,666.67 21,666.67 21,666.67 21,666.67 21,666.67
13,000.00 13,000.00 13,000.00 13,000.00 13,000.00 15,166.67 15,166.67 15,166.67 15,166.67 15,166.67
6,500.00 6,500.00 6,500.00 6,500.00 6,500.00 3,900.00 3,900.00 3,900.00 3,900.00 3,900.00 2,600.00 2,600.00 2,600.00 2,600.00 2,600.00 8,666.67 8,666.67 8,666.67 8,666.67 8,666.67 21,666.67 21,666.67 21,666.67 21,666.67 21,666.67
21,666.67 21,666.67 21,666.67 21,666.67 21,666.67
650.00 650.00 650.00 650.00 650.00 10,616.67 10,616.67 10,616.67 10,616.67 10,616.67
4,550.00 4,550.00 4,550.00 4,550.00 4,550.00 1,500.00 1,500.00 1,500.00 1,500.00 1,500.00 525.00 525.00 525.00 525.00 525.00 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00
18,300.00 18,300.00 18,300.00 18,300.00 18,300.00 3,366.67 3,366.67 3,366.67 3,366.67 3,366.67
![Page 19: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/19.jpg)
![Page 20: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/20.jpg)
FLUJO OPERATIVO AÑO 2
PRONOSTICO DE VENTASANUAL ene
VENTAS 266,500.00 22,208.33
Ctas x Cobrar credito 60% 159,900.00 13,325.00 Gastos en compras 70% 186,550.00 15,545.83
Ctas x Cobrar 30 dias 50% 79,787.50 6,500.00 Ctas x Cobrar 60 dias 30% 47,775.00 3,900.00 Ctas x Cobrar 90 dias 20% 31,785.00 2,600.00 Ctas x Cobrar contado 40% 106,600.00 8,883.33 Total ingresos x Vtas 265,947.50 21,883.33
FLUJO CAJA OPERATIVO
INGRESOSVentas 265,947.50 21,883.33
EGRESOSGastos de Publicidad 3% 7,995.00 666.25 Compras al Contado 70% 130,585.00 10,882.08
Compras Credito 30% mes sgte 30% 55,851.25 4,550.00 Sueldos 5% 18,900.00 1,575.00 Beneficios Sociales 35% 35% 6,615.00 551.25 Alquiler 4,000.00 333.33 Gastos generales 1,500.00 125.00 Pagos de Impuestos 10,360.00 -
235,806.25 18,682.92 Total Flujo Operativo 30,141.25 3,200.42
ESTADO DE RESULTADOS - AÑO 2Ventas 266,500.00 (-) Costo de ventas (186,550.00)
Utilidad Bruta 79,950.00 Egresos GASTOS EN PUBLICIDAD 7,995.00 Sueldo y Salarios 18,900.00 Beneficios Sociales 6,615.00 Alquiler 4,000.00 Gastos Generales 1,500.00 Depreciación Activos 14,500.00
Total Egresos 53,510.00
![Page 21: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/21.jpg)
InteresesUtilidad antes de impuestos 26,440.00 Impuesto 40% 10,576.00 Utilidad Liquida del Ejercicio 15,864.00
![Page 22: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/22.jpg)
feb mar abr may jun jul 22,208.33 22,208.33 22,208.33 22,208.33 22,208.33 22,208.33
13,325.00 13,325.00 13,325.00 13,325.00 13,325.00 13,325.00 15,545.83 15,545.83 15,545.83 15,545.83 15,545.83 15,545.83
6,662.50 6,662.50 6,662.50 6,662.50 6,662.50 6,662.50 3,900.00 3,997.50 3,997.50 3,997.50 3,997.50 3,997.50 2,600.00 2,600.00 2,665.00 2,665.00 2,665.00 2,665.00 8,883.33 8,883.33 8,883.33 8,883.33 8,883.33 8,883.33 22,045.83 22,143.33 22,208.33 22,208.33 22,208.33 22,208.33
22,045.83 22,143.33 22,208.33 22,208.33 22,208.33 22,208.33
666.25 666.25 666.25 666.25 666.25 666.25 10,882.08 10,882.08 10,882.08 10,882.08 10,882.08 10,882.08
4,663.75 4,663.75 4,663.75 4,663.75 4,663.75 4,663.75 1,575.00 1,575.00 1,575.00 1,575.00 1,575.00 1,575.00 551.25 551.25 551.25 551.25 551.25 551.25 333.33 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 125.00 - - 10,360.00 - ### - 18,796.67 18,796.67 29,156.67 18,796.67 18,796.67 18,796.67 3,249.17 3,346.67 (6,948.33) 3,411.67 3,411.67 3,411.67
![Page 23: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/23.jpg)
![Page 24: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/24.jpg)
ago sep oct nov dic 22,208.33 22,208.33 22,208.33 22,208.33 22,208.33
13,325.00 13,325.00 13,325.00 13,325.00 13,325.00 15,545.83 15,545.83 15,545.83 15,545.83 15,545.83
6,662.50 6,662.50 6,662.50 6,662.50 6,662.50 3,997.50 3,997.50 3,997.50 3,997.50 3,997.50 2,665.00 2,665.00 2,665.00 2,665.00 2,665.00 8,883.33 8,883.33 8,883.33 8,883.33 8,883.33 22,208.33 22,208.33 22,208.33 22,208.33 22,208.33
22,208.33 22,208.33 22,208.33 22,208.33 22,208.33
666.25 666.25 666.25 666.25 666.25 10,882.08 10,882.08 10,882.08 10,882.08 10,882.08
4,663.75 4,663.75 4,663.75 4,663.75 4,663.75 1,575.00 1,575.00 1,575.00 1,575.00 1,575.00 551.25 551.25 551.25 551.25 551.25 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 - - - - - 18,796.67 18,796.67 18,796.67 18,796.67 18,796.67 3,411.67 3,411.67 3,411.67 3,411.67 3,411.67
![Page 25: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/25.jpg)
![Page 26: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/26.jpg)
FLUJO OPERATIVO AÑO 3
PRONOSTICO DE VENTASANUAL ene
VENTAS 273,162.50 22,763.54
Ctas x Cobrar credito 60% 163,897.50 13,658.13 Gastos en compras 70% 191,213.75 15,934.48
Ctas x Cobrar 30 dias 50% 81,782.19 6,662.50 Ctas x Cobrar 60 dias 30% 48,969.38 3,997.50 Ctas x Cobrar 90 dias 20% 32,579.63 2,665.00 Ctas x Cobrar contado 40% 109,265.00 9,105.42 Total ingresos x Vtas 272,596.19 22,430.42
FLUJO CAJA OPERATIVO
INGRESOSVentas 272,596.19 22,430.42
EGRESOSGastos de Publicidad 3% 8,194.88 682.91 Compras al Contado 70% 133,849.63 11,154.14
Compras Credito 30% mes sgte 30% 57,247.53 4,663.75 Sueldos 5% 19,845.00 1,653.75 Beneficios Sociales 35% 35% 6,945.75 578.81 Alquiler 4,000.00 333.33 Gastos generales 1,500.00 125.00 Pagos de Impuestos 10,576.00 -
242,158.78 19,191.69 Total Flujo Operativo 30,437.41 3,238.73
ESTADO DE RESULTADOS - AÑO 3Ventas 273,162.50 (-) Costo de ventas (191,213.75)
Utilidad Bruta 81,948.75 Egresos GASTOS EN PUBLICIDAD 8,194.88 Sueldo y Salarios 19,845.00 Beneficios Sociales 6,945.75 Alquiler 4,000.00 Gastos Generales 1,500.00 Depreciación Activos 14,500.00
Total Egresos 54,985.63
![Page 27: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/27.jpg)
InteresesUtilidad antes de impuestos 26,963.13 Impuesto 40% 10,785.25 Utilidad Liquida del Ejercicio 16,177.88
![Page 28: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/28.jpg)
feb mar abr may jun jul 22,763.54 22,763.54 22,763.54 22,763.54 22,763.54 22,763.54
13,658.13 13,658.13 13,658.13 13,658.13 13,658.13 13,658.13 15,934.48 15,934.48 15,934.48 15,934.48 15,934.48 15,934.48
6,829.06 6,829.06 6,829.06 6,829.06 6,829.06 6,829.06 3,997.50 4,097.44 4,097.44 4,097.44 4,097.44 4,097.44 2,665.00 2,665.00 2,731.63 2,731.63 2,731.63 2,731.63 9,105.42 9,105.42 9,105.42 9,105.42 9,105.42 9,105.42 22,596.98 22,696.92 22,763.54 22,763.54 22,763.54 22,763.54
22,596.98 22,696.92 22,763.54 22,763.54 22,763.54 22,763.54
682.91 682.91 682.91 682.91 682.91 682.91 11,154.14 11,154.14 11,154.14 11,154.14 11,154.14 11,154.14
4,780.34 4,780.34 4,780.34 4,780.34 4,780.34 4,780.34 1,653.75 1,653.75 1,653.75 1,653.75 1,653.75 1,653.75 578.81 578.81 578.81 578.81 578.81 578.81 333.33 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 125.00 - - 10,576.00 - ### - 19,308.28 19,308.28 29,884.28 19,308.28 19,308.28 19,308.28 3,288.70 3,388.64 (7,120.74) 3,455.26 3,455.26 3,455.26
![Page 29: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/29.jpg)
![Page 30: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/30.jpg)
ago sep oct nov dic 22,763.54 22,763.54 22,763.54 22,763.54 22,763.54
13,658.13 13,658.13 13,658.13 13,658.13 13,658.13 15,934.48 15,934.48 15,934.48 15,934.48 15,934.48
6,829.06 6,829.06 6,829.06 6,829.06 6,829.06 4,097.44 4,097.44 4,097.44 4,097.44 4,097.44 2,731.63 2,731.63 2,731.63 2,731.63 2,731.63 9,105.42 9,105.42 9,105.42 9,105.42 9,105.42 22,763.54 22,763.54 22,763.54 22,763.54 22,763.54
22,763.54 22,763.54 22,763.54 22,763.54 22,763.54
682.91 682.91 682.91 682.91 682.91 11,154.14 11,154.14 11,154.14 11,154.14 11,154.14
4,780.34 4,780.34 4,780.34 4,780.34 4,780.34 1,653.75 1,653.75 1,653.75 1,653.75 1,653.75 578.81 578.81 578.81 578.81 578.81 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 - - - - - 19,308.28 19,308.28 19,308.28 19,308.28 19,308.28 3,455.26 3,455.26 3,455.26 3,455.26 3,455.26
![Page 31: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/31.jpg)
![Page 32: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/32.jpg)
FLUJO OPERATIVO AÑO 4
PRONOSTICO DE VENTASANUAL ene
VENTAS 279,991.56 23,332.63
Ctas x Cobrar credito 60% 167,994.94 13,999.58 Gastos en compras 70% 195,994.09 16,332.84
Ctas x Cobrar 30 dias 50% 83,826.74 6,829.06 Ctas x Cobrar 60 dias 30% 50,193.61 4,097.44 Ctas x Cobrar 90 dias 20% 33,394.12 2,731.63 Ctas x Cobrar contado 40% 111,996.63 9,333.05 Total ingresos x Vtas 279,411.09 22,991.18
FLUJO CAJA OPERATIVO
INGRESOSVentas 279,411.09 22,991.18
EGRESOSGastos de Publicidad 3% 8,399.75 699.98 Compras al Contado 70% 137,195.87 11,432.99
Compras Credito 30% mes sgte 30% 58,678.72 4,780.34 Sueldos 5% 20,837.25 1,736.44 Beneficios Sociales 35% 35% 7,293.04 607.75 Alquiler 4,000.00 333.33 Gastos generales 1,500.00 125.00 Pagos de Impuestos 10,785.25
248,689.87 19,715.84 Total Flujo Operativo 30,721.22 3,275.34
ESTADO DE RESULTADOS - AÑO 4Ventas 279,991.56 (-) Costo de ventas (195,994.09)
Utilidad Bruta 83,997.47 Egresos GASTOS EN PUBLICIDAD 8,399.75 Sueldo y Salarios 20,837.25 Beneficios Sociales 7,293.04 Alquiler 4,000.00 Gastos Generales 1,500.00 Depreciación Activos 14,500.00
Total Egresos 56,530.03
![Page 33: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/33.jpg)
InteresesUtilidad antes de impuestos 27,467.43 Impuesto 40% 10,986.97 Utilidad Liquida del Ejercicio 16,480.46
![Page 34: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/34.jpg)
feb mar abr may jun jul 23,332.63 23,332.63 23,332.63 23,332.63 23,332.63 23,332.63
13,999.58 13,999.58 13,999.58 13,999.58 13,999.58 13,999.58 16,332.84 16,332.84 16,332.84 16,332.84 16,332.84 16,332.84
6,999.79 6,999.79 6,999.79 6,999.79 6,999.79 6,999.79 4,097.44 4,199.87 4,199.87 4,199.87 4,199.87 4,199.87 2,731.63 2,731.63 2,799.92 2,799.92 2,799.92 2,799.92 9,333.05 9,333.05 9,333.05 9,333.05 9,333.05 9,333.05 23,161.90 23,264.34 23,332.63 23,332.63 23,332.63 23,332.63
23,161.90 23,264.34 23,332.63 23,332.63 23,332.63 23,332.63
699.98 699.98 699.98 699.98 699.98 699.98 11,432.99 11,432.99 11,432.99 11,432.99 11,432.99 11,432.99
4,899.85 4,899.85 4,899.85 4,899.85 4,899.85 4,899.85 1,736.44 1,736.44 1,736.44 1,736.44 1,736.44 1,736.44 607.75 607.75 607.75 607.75 607.75 607.75 333.33 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 125.00
10,785.25 19,835.34 19,835.34 30,620.59 19,835.34 19,835.34 19,835.34 3,326.56 3,429.00 (7,287.96) 3,497.29 3,497.29 3,497.29
![Page 35: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/35.jpg)
![Page 36: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/36.jpg)
ago sep oct nov dic 23,332.63 23,332.63 23,332.63 23,332.63 23,332.63
13,999.58 13,999.58 13,999.58 13,999.58 13,999.58 16,332.84 16,332.84 16,332.84 16,332.84 16,332.84
6,999.79 6,999.79 6,999.79 6,999.79 6,999.79 4,199.87 4,199.87 4,199.87 4,199.87 4,199.87 2,799.92 2,799.92 2,799.92 2,799.92 2,799.92 9,333.05 9,333.05 9,333.05 9,333.05 9,333.05 23,332.63 23,332.63 23,332.63 23,332.63 23,332.63
23,332.63 23,332.63 23,332.63 23,332.63 23,332.63
699.98 699.98 699.98 699.98 699.98 11,432.99 11,432.99 11,432.99 11,432.99 11,432.99
4,899.85 4,899.85 4,899.85 4,899.85 4,899.85 1,736.44 1,736.44 1,736.44 1,736.44 1,736.44 607.75 607.75 607.75 607.75 607.75 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00
19,835.34 19,835.34 19,835.34 19,835.34 19,835.34 3,497.29 3,497.29 3,497.29 3,497.29 3,497.29
![Page 37: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/37.jpg)
![Page 38: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/38.jpg)
FLUJO OPERATIVO AÑO 5
PRONOSTICO DE VENTASANUAL ene
VENTAS 286,991.35 23,915.95
Ctas x Cobrar credito 60% 172,194.81 14,349.57 Gastos en compras 70% 200,893.95 16,741.16
Ctas x Cobrar 30 dias 50% 85,922.41 6,999.79 Ctas x Cobrar 60 dias 30% 51,448.45 4,199.87 Ctas x Cobrar 90 dias 20% 34,228.97 2,799.92 Ctas x Cobrar contado 40% 114,796.54 9,566.38 Total ingresos x Vtas 286,396.37 23,565.96
FLUJO CAJA OPERATIVO
INGRESOSVentas 286,396.37 23,565.96
EGRESOSGastos de Publicidad 3% 8,609.74 717.48 Compras al Contado 70% 140,625.76 11,718.81
Compras Credito 30% mes sgte 30% 60,145.69 4,899.85 Sueldos 5% 21,879.11 1,823.26 Beneficios Sociales 35% 35% 7,657.69 638.14 Alquiler 4,000.00 333.33 Gastos generales 1,500.00 125.00 Pagos de Impuestos 10,986.97
255,404.97 20,255.88 Total Flujo Operativo 30,991.40 3,310.08
ESTADO DE RESULTADOS - AÑO 5Ventas 286,991.35 (-) Costo de ventas (200,893.95)
Utilidad Bruta 86,097.41 Egresos GASTOS EN PUBLICIDAD 8,609.74 Sueldo y Salarios 21,879.11 Beneficios Sociales 7,657.69 Alquiler 4,000.00 Gastos Generales 1,500.00 Depreciación Activos 14,500.00
Total Egresos 58,146.54
![Page 39: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/39.jpg)
InteresesUtilidad antes de impuestos 27,950.86 Impuesto 40% 11,180.35 Utilidad Liquida del Ejercicio 16,770.52
![Page 40: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/40.jpg)
feb mar abr may jun jul 23,915.95 23,915.95 23,915.95 23,915.95 23,915.95 23,915.95
14,349.57 14,349.57 14,349.57 14,349.57 14,349.57 14,349.57 16,741.16 16,741.16 16,741.16 16,741.16 16,741.16 16,741.16
7,174.78 7,174.78 7,174.78 7,174.78 7,174.78 7,174.78 4,199.87 4,304.87 4,304.87 4,304.87 4,304.87 4,304.87 2,799.92 2,799.92 2,869.91 2,869.91 2,869.91 2,869.91 9,566.38 9,566.38 9,566.38 9,566.38 9,566.38 9,566.38 23,740.95 23,845.95 23,915.95 23,915.95 23,915.95 23,915.95
23,740.95 23,845.95 23,915.95 23,915.95 23,915.95 23,915.95
717.48 717.48 717.48 717.48 717.48 717.48 11,718.81 11,718.81 11,718.81 11,718.81 11,718.81 11,718.81
5,022.35 5,022.35 5,022.35 5,022.35 5,022.35 5,022.35 1,823.26 1,823.26 1,823.26 1,823.26 1,823.26 1,823.26 638.14 638.14 638.14 638.14 638.14 638.14 333.33 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 125.00
10,986.97 20,378.37 20,378.37 31,365.35 20,378.37 20,378.37 20,378.37 3,362.58 3,467.57 (7,449.40) 3,537.57 3,537.57 3,537.57
![Page 41: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/41.jpg)
![Page 42: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/42.jpg)
ago sep oct nov dic 23,915.95 23,915.95 23,915.95 23,915.95 23,915.95
14,349.57 14,349.57 14,349.57 14,349.57 14,349.57 16,741.16 16,741.16 16,741.16 16,741.16 16,741.16
7,174.78 7,174.78 7,174.78 7,174.78 7,174.78 4,304.87 4,304.87 4,304.87 4,304.87 4,304.87 2,869.91 2,869.91 2,869.91 2,869.91 2,869.91 9,566.38 9,566.38 9,566.38 9,566.38 9,566.38 23,915.95 23,915.95 23,915.95 23,915.95 23,915.95
23,915.95 23,915.95 23,915.95 23,915.95 23,915.95
717.48 717.48 717.48 717.48 717.48 11,718.81 11,718.81 11,718.81 11,718.81 11,718.81
5,022.35 5,022.35 5,022.35 5,022.35 5,022.35 1,823.26 1,823.26 1,823.26 1,823.26 1,823.26 638.14 638.14 638.14 638.14 638.14 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00
20,378.37 20,378.37 20,378.37 20,378.37 20,378.37 3,537.57 3,537.57 3,537.57 3,537.57 3,537.57
![Page 43: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/43.jpg)
![Page 44: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/44.jpg)
FLUJO OPERATIVO AÑO 6
PRONOSTICO DE VENTASANUAL ene
VENTAS 294,166.14 24,513.84
Ctas x Cobrar credito 60% 176,499.68 14,708.31 Gastos en compras 70% 205,916.29 17,159.69
Ctas x Cobrar 30 dias 50% 88,070.47 7,174.78 Ctas x Cobrar 60 dias 30% 52,734.66 4,304.87 Ctas x Cobrar 90 dias 20% 35,084.69 2,869.91 Ctas x Cobrar contado 40% 117,666.45 9,805.54 Total ingresos x Vtas 293,556.28 24,155.11
FLUJO CAJA OPERATIVO
INGRESOSVentas 293,556.28 24,155.11
EGRESOSGastos de Publicidad 3% 8,824.98 735.42 Compras al Contado 70% 144,141.41 12,011.78
Compras Credito 30% mes sgte 30% 61,649.33 5,022.35 Sueldos 5% 22,973.07 1,914.42 Beneficios Sociales 35% 35% 8,040.57 670.05 Alquiler 4,000.00 333.33 Gastos generales 1,500.00 125.00 Pagos de Impuestos 11,180.35
262,309.71 20,812.35 Total Flujo Operativo 31,246.57 3,342.75
ESTADO DE RESULTADOS - AÑO 6Ventas 294,166.14 (-) Costo de ventas (205,916.29)
Utilidad Bruta 88,249.84 Egresos GASTOS EN PUBLICIDAD 8,824.98 Sueldo y Salarios 22,973.07 Beneficios Sociales 8,040.57 Alquiler 4,000.00 Gastos Generales 1,500.00 Depreciación Activos 14,500.00
Total Egresos 59,838.63
![Page 45: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/45.jpg)
InteresesUtilidad antes de impuestos 28,411.21 Impuesto 40% 11,364.49 Utilidad Liquida del Ejercicio 17,046.73
![Page 46: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/46.jpg)
feb mar abr may jun jul 24,513.84 24,513.84 24,513.84 24,513.84 24,513.84 24,513.84
14,708.31 14,708.31 14,708.31 14,708.31 14,708.31 14,708.31 17,159.69 17,159.69 17,159.69 17,159.69 17,159.69 17,159.69
7,354.15 7,354.15 7,354.15 7,354.15 7,354.15 7,354.15 4,304.87 4,412.49 4,412.49 4,412.49 4,412.49 4,412.49 2,869.91 2,869.91 2,941.66 2,941.66 2,941.66 2,941.66 9,805.54 9,805.54 9,805.54 9,805.54 9,805.54 9,805.54 24,334.48 24,442.10 24,513.84 24,513.84 24,513.84 24,513.84
24,334.48 24,442.10 24,513.84 24,513.84 24,513.84 24,513.84
735.42 735.42 735.42 735.42 735.42 735.42 12,011.78 12,011.78 12,011.78 12,011.78 12,011.78 12,011.78
5,147.91 5,147.91 5,147.91 5,147.91 5,147.91 5,147.91 1,914.42 1,914.42 1,914.42 1,914.42 1,914.42 1,914.42 670.05 670.05 670.05 670.05 670.05 670.05 333.33 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00 125.00
11,180.35 20,937.91 20,937.91 32,118.26 20,937.91 20,937.91 20,937.91 3,396.56 3,504.19 (7,604.41) 3,575.93 3,575.93 3,575.93
![Page 47: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/47.jpg)
![Page 48: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/48.jpg)
ago sep oct nov dic 24,513.84 24,513.84 24,513.84 24,513.84 24,513.84
14,708.31 14,708.31 14,708.31 14,708.31 14,708.31 17,159.69 17,159.69 17,159.69 17,159.69 17,159.69
7,354.15 7,354.15 7,354.15 7,354.15 7,354.15 4,412.49 4,412.49 4,412.49 4,412.49 4,412.49 2,941.66 2,941.66 2,941.66 2,941.66 2,941.66 9,805.54 9,805.54 9,805.54 9,805.54 9,805.54 24,513.84 24,513.84 24,513.84 24,513.84 24,513.84
24,513.84 24,513.84 24,513.84 24,513.84 24,513.84
735.42 735.42 735.42 735.42 735.42 12,011.78 12,011.78 12,011.78 12,011.78 12,011.78
5,147.91 5,147.91 5,147.91 5,147.91 5,147.91 1,914.42 1,914.42 1,914.42 1,914.42 1,914.42 670.05 670.05 670.05 670.05 670.05 333.33 333.33 333.33 333.33 333.33 125.00 125.00 125.00 125.00 125.00
20,937.91 20,937.91 20,937.91 20,937.91 20,937.91 3,575.93 3,575.93 3,575.93 3,575.93 3,575.93
![Page 49: Mae Xiii Ucsg - Maria Celia Lopez Trabajo Flujo Caja-1](https://reader036.vdocuments.net/reader036/viewer/2022062400/5695cf6c1a28ab9b028e0c8f/html5/thumbnails/49.jpg)