COSTOS VAN TIR CRISTALES.xlsx
Transcript of COSTOS VAN TIR CRISTALES.xlsx
CUADRO N° 1
DETALLE DE CANTIDADES PROYECTADAS PARA EL PRIMER AÑO
(en unidades)
Producto o servicio Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12 Total año 1 Numero
Remetrado 100 100 100 100 100 100 100 100 100 100 100 100 1,200 100
Instalación 90 90 90 90 90 90 90 90 90 90 90 90 1,080 90
Asesoramiento Profesional 220 220 220 220 220 220 220 220 220 220 220 220 2,640 220
Cristales VCC 25 25 25 25 25 25 25 25 25 25 25 25 300 5
50 50 50 50 50 50 50 50 50 50 50 50 600 5
Tableros de Mesa TOP DE CRISTAL 25 25 25 25 25 25 25 25 25 25 25 25 300 5
Cristales TEMPLEX DESIGN 30 30 30 30 30 30 30 30 30 30 30 30 360 6
Cristales Serigrafiados SERIGLAX 70 70 70 70 70 70 70 70 70 70 70 70 840 7
Cristales Laminados Laminex 50 50 50 50 50 50 50 50 50 50 50 50 600 5
TOTAL 660 660 660 660 660 660 660 660 660 660 660 660 7,920
CUADRO N° 2
PROYECCIÓN DE VENTAS
(en SOLES)
Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12 Total año 1 Año 2
Remetrado 180.00 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 18,000 216,000 237,600.00
Instalación 300.00 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 324,000 356,400.00
Asesoramiento Profesional 100.00 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 22,000 264,000 290,400.00
Cristales VCC 70.00 1,750 1,750 1,750 1,750 1,750 1,750 1,750 1,750 1,750 1,750 1,750 1,750 21,000 23,100.00
110.00 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 66,000 72,600.00
Tableros de Mesa TOP DE CRISTAL 80.00 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 2,000 24,000 26,400.00
Cristales TEMPLEX DESIGN 95.00 2,850 2,850 2,850 2,850 2,850 2,850 2,850 2,850 2,850 2,850 2,850 2,850 34,200 37,620.00
Cristales Serigrafiados SERIGLAX 90.00 6,300 6,300 6,300 6,300 6,300 6,300 6,300 6,300 6,300 6,300 6,300 6,300 75,600 83,160.00
Cristales Laminados Laminex 110.00 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 66,000 72,600.00
TOTAL 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 1,090,800 1,199,880
Incremento % anual 10%
Cristales Templados TEMPLEX
Precio (serv | m2)
Cristales Templados TEMPLEX
Servicio | m2
1 (no aplica) 1 (no aplica) 1 (no aplica) 5
10
5
5
10
10
CUADRO N° 2
PROYECCIÓN DE VENTAS
(en SOLES)
Año 3
261,360.00
392,040.00
319,440.00
25,410.00
79,860.00
29,040.00
41,382.00
91,476.00
79,860.00
1,319,868
10%
CUADRO N. 3
PRESUPUESTO DE INVERSIONES
Cantidad Precio Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12
Dpto. de Operación
Materiales de ServicioAdhesivos UV 20 S/. 20.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00
Seguros para ventanas. 20 S/. 15.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00 S/. 300.00
Bisagras. 15 S/. 5.00 S/. 75.00 S/. 75.00 S/. 75.00 S/. 75.00 S/. 75.00 S/. 75.00
Cerrojos. 16 S/. 25.00 S/. 400.00 S/. 400.00 S/. 400.00 S/. 400.00
Jaladores. 10 S/. 10.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00
Autorroscantes 15 S/. 5.00 S/. 75.00 S/. 75.00 S/. 75.00 S/. 75.00 S/. 75.00
Vinyl 15 S/. 10.00 S/. 150.00
Almohadillas de protección 100 S/. 5.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00
Cortador de Vidrios 1 S/. 1,500.00 S/. 1,500.00
Cortavidrios 50 S/. 50.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00 S/. 2,500.00
Tenazas abrecortes 7 S/. 30.00 S/. 210.00 S/. 210.00 S/. 210.00 S/. 210.00
Pomos y tiradore 50 S/. 60.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00
Herramientas de Trabajo
Extintor 2 S/. 150.00 S/. 300.00
Botiquin 2 S/. 18.00 S/. 36.00
Andamios 3 S/. 350.00 S/. 1,050.00
Escalera 4 S/. 120.00 S/. 480.00
Materiales de Oficina
Silla de oficina 1 S/. 120.00 S/. 120.00
Impresora 1 S/. 339.00 S/. 339.00
PC 2 S/. 960.00 S/. 1,920.00
Materia Prima
Cristales VCC 5 S/. 245.00 S/. 1,225.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00 S/. 2,450.00
5 S/. 770.00 S/. 3,850.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00 S/. 7,700.00
Tableros de Mesa TOP DE CRISTAL 5 S/. 280.00 S/. 1,400.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00 S/. 2,800.00
Cristales TEMPLEX DESIGN 6 S/. 332.50 S/. 1,995.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00 S/. 5,985.00
Cristales Serigrafiados SERIGLAX 7 S/. 630.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00 S/. 4,410.00
Cristales Laminados Laminex 5 S/. 770.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00 S/. 3,850.00
Inversión Dpto Operación S/. 30,185.00 S/. 30,395.00 S/. 31,755.00 S/. 30,895.00 S/. 28,545.00 S/. 27,895.00 S/. 34,680.00 S/. 27,970.00 S/. 28,470.00 S/. 30,895.00 S/. 31,680.00 S/. 30,470.00
Dpto de Gestión Tecnológica
Sistema integral de servicios 1 S/. 3,066.00 S/. 3,066.00
Sistema de Facturación 1 S/. 3,760.00 S/. 3,760.00 S/. 8,760.00
Router 1 S/. 598.00 S/. 598.00
Switch administrable 1 S/. 494.00 S/. 494.00
Switch 3 S/. 455.00 S/. 1,365.00
Servidor 1 S/. 3,285.00 S/. 3,285.00
Toner 1 S/. 70.00 S/. 70.00 S/. 70.00 S/. 70.00 S/. 70.00 S/. 70.00
Impresora 1 S/. 600.00 S/. 600.00
Cartuchos de Impresora 4 S/. 35.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00
PC 2 S/. 1,800.00 S/. 3,600.00
Silla de Oficina 2 S/. 80.00 S/. 160.00
Escritorio 2 S/. 280.00 S/. 560.00
Archivadora 1 S/. 400.00 S/. 400.00
Folder de oficina 2 S/. 43.00 S/. 86.00
Tacho de basura 1 S/. 10.00 S/. 10.00
Licencias
Antivirus 6 S/. 137.00 S/. 822.00
Ms- Office 2 S/. 412.00 S/. 824.00
Inversión Dpto de Sistemas S/. 19,840.00 S/. 140.00 S/. 140.00 S/. 210.00 S/. 8,900.00 S/. 140.00 S/. 210.00 S/. 140.00 S/. 140.00 S/. 210.00 S/. 140.00 S/. 210.00
Dpto Administrativo
Escritorio 2 S/. 280.00 S/. 560.00
Silla 5 S/. 30.00 S/. 150.00
Tacho de basura 2 S/. 10.00 S/. 20.00
PC 2 S/. 805.00 S/. 1,610.00
Librero 2 S/. 140.00 S/. 280.00
Estante 1 S/. 230.00 S/. 230.00
Silla de oficina 1 S/. 80.00 S/. 80.00
Tacho de basura 2 S/. 10.00 S/. 20.00
Cristales Templados TEMPLEX
Producción
ANEXO N° 4.a
NOTAS AL PRESUPUESTO DE COSTOS DE PRODUCCION
nota # D E T A L L E Cantidad Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12 Total año 1
Salarios
Personal Nombrado
Administrador General 1 S/. 2,500.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00
Jefe Logistica 1 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
Asesor Legal 1 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
Jefe de Obras 1 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
Jefe de Control de calidad 1 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
Jefe de Marketing 1 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
Jefe de Contabilidad 1 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
Jefe de TI 1 S/. 1,000.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
TOTAL S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00 S/. 10,000.00
Personal Contratado
Asesores de Venta 4 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00
Recepcionista 1 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00
Obreros 3 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00
Asistente de TI 1 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00 S/. 800.00
Maquinistas 1 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
Seguridad 1 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00 S/. 600.00
Operario de Limpieza 1 S/. 400.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00 S/. 675.00
TOTAL S/. 5,000.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00 S/. 5,275.00
1 Total salarios mensuales fijos S/. 15,000.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 15,275.00 S/. 183,025.00Vacaciones 2.00% S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00 S/. 200.00CTS 1.40% S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00 S/. 140.00
EsSalud 1.00% S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00 S/. 100.00
2 Total de gastos por salarios S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 440.00 S/. 5,280.00
CUADRO N. 4
PRESUPUESTO DE COSTOS DE PRODUCCION
CUENTA nota # Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12 Total año 1
Total salarios mensuales fijos 1 15,000 15,275 15,275 15,275 15,275 15,275 15,275 15,275 15,275 15,275 15,275 15,275 183,025
Total de gastos por salarios 2 440 440 440 440 440 440 440 440 440 440 440 440 5,280
TOTAL GAST.GENERAL. 15,440 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 188,305
ANEXO N° 6a
NOTAS AL PRESUPUESTO DE COSTOS DE ADMINISTRACIÓN
nota # D E T A L L E Mes 1 Mes 2
SalariosSe prevee un gasto en salarios de la siguiente manera
Salarios de operaciones 700 700 700
Aumento en enero
Aumento en julio
1 Total salarios mensuales fijos 700 700 700
Vacaciones 4.16% 29 29
Cargas sociales 26.00% 182 182
Seguros 1.41% 10 10
2 Total de gastos por salarios 31.57% 221 221
3 Materiales de oficina 40 40 40
4 Mantenimiento de equipo 30 30 30
5 Contabilidad 70 70 70
9 Seguridad 29 29 29
10 Depreciaciones Mensual 49 49 Se calcula una depreciación anual del Mobiliario y equipo
Tasa de depreciación anual de 20%
CUADRO N. 6
PRESUPUESTO DE COSTOS DE ADMINISTRACIÓN
CUENTA Mes 1 Mes 2
Total salarios mensuales fijos 700 700
Materiales de oficina 40 40
Mantenimiento de equipo 30 30
Contabilidad 70 70
Seguridad 29 29
Depreciaciones 49 49
TOTAL GAST.GENERAL. 918 918
CUADRO N. 6.1
DETALLE DE GASTOS QUE NO IMPLICAN SALIDAS DE EFECTIVO DEL DEPARTAMENTO DE ADMINISTRACIÓN
Mes 1 Mes 2
Total gastos 918 918
MENOS:
Depreciaciones 49 49
Total partidas que no implican salidas de efectivo 49 49 SALDO DE GASTOS PARA FLUJO DE CAJA 869 869
ANEXO N° 6a
NOTAS AL PRESUPUESTO DE COSTOS DE ADMINISTRACIÓN
Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11
700 700 700 700 700 700 700 700 700
700 700 700 700 700 700 700 700 700
29 29 29 29 29 29 29 29 29
182 182 182 182 182 182 182 182 182
10 10 10 10 10 10 10 10 10
221 221 221 221 221 221 221 221 221
40 40 40 40 40 40 40 40 40
30 30 30 30 30 30 30 30 30
70 70 70 70 70 70 70 70 70
29 29 29 29 29 29 29 29 29
49 49 49 49 49 49 49 49 49
CUADRO N. 6
PRESUPUESTO DE COSTOS DE ADMINISTRACIÓN
Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11
700 700 700 700 700 700 700 700 700
40 40 40 40 40 40 40 40 40
30 30 30 30 30 30 30 30 30
70 70 70 70 70 70 70 70 70
29 29 29 29 29 29 29 29 29
49 49 49 49 49 49 49 49 49
918 918 918 918 918 918 918 918 918
CUADRO N. 6.1
DETALLE DE GASTOS QUE NO IMPLICAN SALIDAS DE EFECTIVO DEL DEPARTAMENTO DE ADMINISTRACIÓN
Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11
918 918 918 918 918 918 918 918 918
49 49 49 49 49 49 49 49 49
49 49 49 49 49 49 49 49 49
869 869 869 869 869 869 869 869 869
ANEXO N° 6a
NOTAS AL PRESUPUESTO DE COSTOS DE ADMINISTRACIÓN
Mes 12 Total año 1
700
700 9,100
29
182
10
221 2,652
40 480
30 360
70 840
29 348
49 590
CUADRO N. 6
PRESUPUESTO DE COSTOS DE ADMINISTRACIÓN
Mes 12 Total año 1
700 8,400
40 480
30 360
70 840
29 348
49 590
-
918 11,018
11,018
CUADRO N. 6.1
DETALLE DE GASTOS QUE NO IMPLICAN SALIDAS DE EFECTIVO DEL DEPARTAMENTO DE ADMINISTRACIÓN
Mes 12 Total año 1
918 11,018
49 590
49 590
869 10,428
CUADRO N° 7
TABLA DE AMORTIZACIÓN E INTERESES DEL PRESTAMO
PARA DOS AÑOS
Meses Total a pagar Amortización Interés SaldoAmortización
por añoInterés por
añoPRINCIPAL S/. 12,000TASA DE INTERES 0.8% En mesesPLAZO EN MESES 24 Cuota por pagar - 548.22 137.00
Mes 1 548.22 458.22 90.00 11,542 Mes 2 548.22 461.65 86.56 11,080 Mes 3 548.22 465.12 83.10 10,615 Mes 4 548.22 468.60 79.61 10,146 Mes 5 548.22 472.12 76.10 9,674 Mes 6 548.22 475.66 72.56 9,199 Mes 7 548.22 479.23 68.99 8,719 Mes 8 548.22 482.82 65.40 8,237 Mes 9 548.22 486.44 61.77 7,750
Mes 10 548.22 490.09 58.13 7,260 Mes 11 548.22 493.77 54.45 6,766 Mes 12 548.22 497.47 50.75 6,269 5,731 847 Mes 13 548.22 501.20 47.02 5,768 Mes 14 548.22 504.96 43.26 5,263 Mes 15 548.22 508.75 39.47 4,754 Mes 16 548.22 512.56 35.65 4,241 Mes 17 548.22 516.41 31.81 3,725 Mes 18 548.22 520.28 27.94 3,205 Mes 19 548.22 524.18 24.03 2,680 Mes 20 548.22 528.11 20.10 2,152 Mes 21 548.22 532.07 16.14 1,620 Mes 22 548.22 536.06 12.15 1,084 Mes 23 548.22 540.09 8.13 544 Mes 24 548.22 544.14 4.08 - 6,269 310
13,157 12,000 1,157 12,000 1,157
CUADRO N° 8
ESTADO DE RESULTADOS PROYECTADO
Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12 Total año 1 Año 2 Año 3
I N G R E S O SVentas 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 1,090,800 1,199,880 1,319,868
TOTAL INGRESOS BRUTOS 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 90,900 1,090,800 1,199,880 1,319,868
Costos de producción 15,440 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 15,715 188,305 207,136 227,849
Utilidad bruta 75,460 75,185 75,185 75,185 75,185 75,185 75,185 75,185 75,185 75,185 75,185 75,185 902,495 992,745 1,092,019
M E N O S: Gastos de ventas 800 800 800 800 800 800 800 800 800 800 800 800 800 880 968 Gastos administrativos 918 918 918 918 918 918 918 918 918 918 918 918 11,018 12,120 13,332 Gastos financieros 137 137 137 137 137 137 137 137 137 137 137 137 1,644 1,644 1,644
Total gastos 1,855 1,855 1,855 1,855 1,855 1,855 1,855 1,855 1,855 1,855 1,855 1,855 13,462 14,644 15,944
RESULTADO PROYECTADO 73,605 73,330 73,330 73,330 73,330 73,330 73,330 73,330 73,330 73,330 73,330 73,330 889,033 978,101 1,076,075DESPUES IMPUESTOS 30% 51,523 51,331 51,331 51,331 51,331 51,331 51,331 51,331 51,331 51,331 51,331 51,331 622,323 684,670 753,253
Supuestos para años 2 y 3, (porcentaje de crecimiento) Año 2 Año 3Costo de producción 10% 10%Gastos de mercadeo y ventas 10% 10%Gastos administrativos 10% 10%
CUADRO N. 9
FLUJO DE CAJA
Mes 1 Mes 2 Mes 3 Mes 4 Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12 Total año 1 Año 2 Año 3
INGRESOS CORRIENTES S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 1,090,800.00 S/. 1,199,880.00 S/. 1,319,868.00TOTAL INGRESOS CORRIENTES S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 1,090,800.00 S/. 1,199,880.00 S/. 1,319,868.00
INGRESOS EXTRAORDINARIOSPrestamo S/. 12,000.00 S/. 12,000.00Aporte de los socios S/. 30,000.00 S/. 30,000.00TOTAL INGRESOS EXTRAORDIN. S/. 42,000.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 0.00 S/. 42,000.00 S/. 0.00 S/. 0.00
INGRESOS TOTALES S/. 132,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 90,900.00 S/. 0.00 S/. 1,132,800.00 S/. 1,199,880.00 S/. 1,319,868.00
EGRESOS Costo de producción S/. 15,440.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 15,715.00 S/. 188,305.00 S/. 207,135.50 S/. 227,849.05 Gastos de ventas S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 850.00 S/. 10,200.00 S/. 11,220.00 S/. 12,342.00 Gastos administrativos S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 869.00 S/. 10,428.00 S/. 11,470.80 S/. 12,617.88 Gastos financieros S/. 90.00 S/. 86.56 S/. 83.10 S/. 79.61 S/. 76.10 S/. 72.56 S/. 68.99 S/. 65.40 S/. 61.77 S/. 58.13 S/. 54.45 S/. 50.75 S/. 847.42 S/. 309.79 S/. 13,157.21 Amortizacion de prestamo S/. 458.22 S/. 461.65 S/. 465.12 S/. 468.60 S/. 472.12 S/. 475.66 S/. 479.23 S/. 482.82 S/. 486.44 S/. 490.09 S/. 493.77 S/. 497.47 S/. 5,731.19 S/. 6,268.81 S/. 12,000.00 Inversión en activos S/. 52,975.00 S/. 30,535.00 S/. 31,895.00 S/. 31,105.00 S/. 37,445.00 S/. 28,035.00 S/. 34,890.00 S/. 28,110.00 S/. 28,610.00 S/. 31,105.00 S/. 31,820.00 S/. 30,680.00 S/. 397,205.00
TOTAL EGRESOS OPERATIVOS S/. 70,682.22 S/. 48,517.22 S/. 49,877.22 S/. 49,087.22 S/. 55,427.22 S/. 46,017.22 S/. 52,872.22 S/. 46,092.22 S/. 46,592.22 S/. 49,087.22 S/. 49,802.22 S/. 48,662.22 S/. 612,716.60 S/. 236,404.90 S/. 277,966.14
FLUJO NETO S/. 62,217.78 S/. 42,382.78 S/. 41,022.78 S/. 41,812.78 S/. 35,472.78 S/. 44,882.78 S/. 38,027.78 S/. 44,807.78 S/. 44,307.78 S/. 41,812.78 S/. 41,097.78 S/. 42,237.78 S/. 520,083.40 S/. 963,475.10 S/. 1,041,901.86
SALDO AL INICIO EN CAJA S/. 62,217.78 S/. 104,600.57 S/. 145,623.35 S/. 187,436.13 S/. 222,908.92 S/. 267,791.70 S/. 305,819.48 S/. 350,627.26 S/. 394,935.05 S/. 436,747.83 S/. 477,845.61 S/. 0.00 S/. 520,083.40 S/. 1,483,558.49
SALDO ACUMULADO S/. 62,217.78 S/. 104,600.57 S/. 145,623.35 S/. 187,436.13 S/. 222,908.92 S/. 267,791.70 S/. 305,819.48 S/. 350,627.26 S/. 394,935.05 S/. 436,747.83 S/. 477,845.61 S/. 520,083.40 S/. 520,083.40 S/. 1,483,558.49 S/. 2,525,460.36
Inversión inicial
Flujos para VAN y TIR -S/. 423,477.00 S/. 520,083.40 S/. 963,475.10 S/. 1,041,901.86
Notas:
30,000 Capital de trabajo 5,000
Las ventas se cobran en Mismo mes
Todos los gastos se pagan en efectivo
Año 2 Año 3
Costo de producción 10% 10%
Gastos de mercadeo y ventas 10% 10%
Gastos administrativos 10% 10%
Los socios aportarán al inicio de la empresa la suma de
Supuestos para años 2 y 3, (porcentaje de crecimiento)