Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Grupo 05
INTEGRANTES:
Profesor:
Lima – Perú
2021
Contenido
INTRODUCCIÓN 2
VISIÓN 3
MISIÓN 3
PROYECCIONES DE INGRESOS Y EGRESOS 6
1. Presupuesto de ingresos (ventas). 6
2. Presupuestos de egresos (costos y gastos). 7
FLUJO DE CAJA 8
EVALUACIÓN VAN Y TIR 10
1. Análisis del VAN (valor actual neto). 11
2. Análisis del TIR (tasa de interna de retorno). 11
CONCLUSIONES DE LA INVERSIÓN REALIZADA EN LA EMPRESA
(RECOMENDACIONES) 11
INTRODUCCIÓN
Como empresa nos interesa mucho planear una ventaja competitiva en liquidez,
rentabilidad o también el riesgo que puede pasar la empresa, también se podría
implementar un control general para tener toda la información de nuestro flujo de
caja.
VISIÓN
Ser una empresa líder y reconocida en la venta de ropa a nivel nacional, lograr
también extendernos y crear nuestras cadenas de tiendas, proporcionando cada
día más un servicio de excelencia y calidad a nuestros clientes y que al mismo
tiempo nos permitan competir en el mercado nacional con los mejores precios del
mercado con la mejor tendencia de moda.
MISIÓN
VALORES
● Puntualidad en las entregas
● Transparencia
● Honestidad
● Responsabilidad
● Efectividad
La tela algodón jersey, es un tejido de punto con trama plana o de punto circular.
De tal manera que los puntos son pequeños, uniformes y constantes. Dejando el
algodón jersey una cara plana y lisa, con una parte siguiente con más tejido.
INGRESOS MES
VENTAS 450 UNIDADES Ene-21 Feb-21 Mar-21 Abr-21 May-21 Jun-21 Jul-21
JEANS 150 S/. 50.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 10,500.00
POLARES 50 S/. 40.00 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/. 2,800.00
POLOS 150 S/. 25.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 5,250.00
BLUSAS 100 S/. 35.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 4,900.00
PRECIO VENTA (INC. IGV) S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 23,450.00
IGV S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12
VALOR VENTA (SIN. IGV) S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 19,872.88
COBRANZAS
VENTAS 450 UNIDADES Ene-21 Feb-21 Mar-21 Abr-21 May-21 Jun-21 Jul-21
VENTAS CONTADO 70% S/. 16,750.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 16,415.00
VENTAS CREDITO 30% S/. 16,750.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00
TOTAL DE INGRESOS S/. 11,725.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 21,440.00
Ago-21 Set-21 Oct-21 Nov-21 Dic-21 Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22
S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 10,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 10,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00
S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,800.00 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/. 2,800.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00
S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 5,250.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 5,250.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00
S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 4,900.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 4,900.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00
S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 23,450.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 23,450.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00
S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08
S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 19,872.88 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 19,872.88 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92
Ago-21 Set-21 Oct-21 Nov-21 Dic-21 Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22
S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 16,415.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 16,415.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00
S/. 7,035.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 7,035.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 7,035.00 S/. 5,025.00 S/. 5,025.00
S/. 18,760.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 21,440.00 S/. 18,760.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 21,440.00 S/. 18,760.00 S/. 16,750.00 S/. 16,750.00
Nov-22 Dic-22 Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
S/. 7,500.00 S/. 10,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 10,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 7,500.00 S/. 10,500.00
S/. 2,000.00 S/. 2,800.00 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/. 2,800.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,800.00
S/. 3,750.00 S/. 5,250.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 5,250.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 3,750.00 S/. 5,250.00
S/. 3,500.00 S/. 4,900.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 4,900.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 3,500.00 S/. 4,900.00
S/. 16,750.00 S/. 23,450.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 23,450.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 23,450.00
S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12
S/. 14,194.92 S/. 19,872.88 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 19,872.88 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 14,194.92 S/. 19,872.88
Nov-22 Dic-22 Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
S/. 11,725.00 S/. 16,415.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 16,415.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 11,725.00 S/. 16,415.00
S/. 5,025.00 S/. 5,025.00 S/. 7,035.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 7,035.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00 S/. 5,025.00
S/. 16,750.00 S/. 21,440.00 S/. 18,760.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 21,440.00 S/. 18,760.00 S/. 16,750.00 S/. 16,750.00 S/. 16,750.00 S/. 21,440.00
EGRESOS MES
COMPRAS 450 UNIDADES Ene-21 Feb-21 Mar-21 Abr-21 May-21 Jun-21 Jul-21
JEANS 150 S/. 20.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 4,200.00
POLARES 50 S/. 15.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 1,050.00
POLOS 150 S/. 10.00 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/. 2,100.00
BLUSAS 100 S/. 20.00 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/. 2,800.00
PRECIO COMPRA (INC. IGV) S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 10,150.00
IGV S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31
VALOR COMPRA (SIN. IGV) S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 8,601.69
Ago-21 Set-21 Oct-21 Nov-21 Dic-21 Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22
S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 4,200.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 4,200.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00
S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 1,050.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 1,050.00 S/. 750.00 S/. 750.00 S/. 750.00
S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 2,100.00 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/. 2,100.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,800.00 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/. 2,800.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00
S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 10,150.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 10,150.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00
S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93
S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 8,601.69 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 8,601.69 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07
Nov-22 Dic-22 Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
S/. 3,000.00 S/. 4,200.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 4,200.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 4,200.00
S/. 750.00 S/. 1,050.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 1,050.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 750.00 S/. 1,050.00
S/. 1,500.00 S/. 2,100.00 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/. 2,100.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00 S/. 2,100.00
S/. 2,000.00 S/. 2,800.00 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/. 2,800.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,000.00 S/. 2,800.00
S/. 7,250.00 S/. 10,150.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 10,150.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 10,150.00
S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31
S/. 6,144.07 S/. 8,601.69 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 8,601.69 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 6,144.07 S/. 8,601.69
PAGOS
Ago-21 Set-21 Oct-21 Nov-21 Dic-21 Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22
S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00
S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00
S/. 8,700.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 8,700.00 S/. 8,700.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 8,700.00 S/. 8,700.00 S/. 7,250.00 S/. 7,250.00
Ago-21 Set-21 Oct-21 Nov-21 Dic-21 Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22
S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00
S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20
S/. 1,855.00 S/. 3,466.20 S/. 1,855.00 S/. 3,466.20
S/. 3,466.20 S/. 3,466.20 S/. 3,466.20 S/. 5,321.20 S/. 6,932.40 S/. 3,466.20 S/. 3,466.20 S/. 3,466.20 S/. 3,466.20 S/. 5,321.20 S/. 3,466.20 S/. 6,932.40 S/. 3,466.20 S/. 3,466.20 S/. 3,466.20
Nov-22 Dic-22 Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 5,075.00
S/. 3,625.00 S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 5,075.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00 S/. 3,625.00
S/. 7,250.00 S/. 8,700.00 S/. 8,700.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 8,700.00 S/. 8,700.00 S/. 7,250.00 S/. 7,250.00 S/. 7,250.00 S/. 8,700.00
Nov-22 Dic-22 Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00 S/. 3,180.00
S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20 S/. 286.20
S/. 1,855.00 S/. 3,466.20 S/. 1,855.00 S/. 3,466.20 S/. 1,855.00 S/. 3,466.20
S/. 5,321.20 S/. 6,932.40 S/. 3,466.20 S/. 3,466.20 S/. 3,466.20 S/. 3,466.20 S/. 5,321.20 S/. 3,466.20 S/. 6,932.40 S/. 3,466.20 S/. 3,466.20 S/. 3,466.20 S/. 5,321.20 S/. 6,932.40
OTROS GASTOS Ene-21 Feb-21 Mar-21 Abr-21 May-21 Jun-21 Jul-21
ALQUILER 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
SERVICIOS BASICOS S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00
PUBLICIDAD 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
TOTAL DE EGRESOS S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00
TOTAL DE EGRESOS S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,869.28
Ago-21 Set-21 Oct-21 Nov-21 Dic-21 Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22
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 S/. 1,500.00 S/. 1,500.00 S/. 1,500.00
S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00
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 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00
Ago-21 Set-21 Oct-21 Nov-21 Dic-21 Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22
S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08
S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93
S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63
S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 1,571.19 S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 1,571.19 S/. 991.53 S/. 991.53 S/. 991.53
S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 298.09 S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 298.09 S/. 212.92 S/. 212.92 S/. 212.92
S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,869.28 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,869.28 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45
Nov-22 Dic-22 Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
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 S/. 1,500.00 S/. 1,500.00
S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00 S/. 500.00
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 S/. 1,000.00 S/. 1,000.00 S/. 1,000.00
S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00 S/. 3,000.00
Nov-22 Dic-22 Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 2,555.08 S/. 3,577.12
S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,105.93 S/. 1,548.31
S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63 S/. 457.63
S/. 991.53 S/. 1,571.19 S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 1,571.19 S/. 991.53 S/. 991.53 S/. 991.53 S/. 991.53 S/. 1,571.19
S/. 212.92 S/. 298.09 S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 298.09 S/. 212.92 S/. 212.92 S/. 212.92 S/. 212.92 S/. 298.09
S/. 1,204.45 S/. 1,869.28 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,869.28 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,204.45 S/. 1,869.28
FLUJO DE CAJA
Tipo de cambio: 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65
1. Caja Inicial 30,000.00 33,000.00 34,297.55 36,995.11 39,692.66 42,390.21 43,232.77 45,930.32 47,736.84 50,994.40 53,691.95 55,521.30 55,495.65
% en ME.
2. Total de Ingresos por Ventas - 11,725.00 16,750.00 16,750.00 16,750.00 16,750.00 16,750.00 21,440.00 18,760.00 16,750.00 16,750.00 16,750.00 21,440.00
2.1 Ingresos al Contado % 11,725 11,725 11,725 11,725 11,725 11,725 16,415 11,725 11,725 11,725 11,725 16,415
2.2 Letras por Cobrar (periodos anteriores incluir bancos) %
2.3 Facturas por Cobrar (periodos anteriores incluir bancos) 100% - 5,025 5,025 5,025 5,025 5,025 5,025 7,035 5,025 5,025 5,025 5,025
3. Total de Egresos Operativos 2,000.00 10,091.20 13,716.20 13,716.20 13,716.20 15,571.20 13,716.20 18,632.40 15,166.20 13,716.20 13,716.20 15,571.20 18,632.40
3.1 Mercaderías o M.P. e Insumos al Contado % 3,625 3,625 3,625 3,625 3,625 3,625 5,075 3,625 3,625 3,625 3,625 5,075
3.2 Mercaderías o M.P. e Insumos al Crédito 100% 3,625 3,625 3,625 3,625 3,625 3,625 5,075 3,625 3,625 3,625 3,625
3.3 Gastos de Personal % 3,466 3,466 3,466 3,466 5,321 3,466 6,932 3,466 3,466 3,466 5,321 6,932
3.4 Gastos Generales % 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000
3.5 Otros Egresos Operativos % -
Creacion de pag web 2,000
4. Flujo de Caja Operativo (2) - (3) -2,000.00 1,633.80 3,033.80 3,033.80 3,033.80 1,178.80 3,033.80 2,807.60 3,593.80 3,033.80 3,033.80 1,178.80 2,807.60
prog. prog. prog. prog. prog. prog. prog. prog. prog. prog. prog. prog.
Ene-22 Feb-22 Mar-22 Abr-22 May-22 Jun-22 Jul-22 Ago-22 Set-22 Oct-22 Nov-22 Dic-22
3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65
56,433.97 58,823.32 60,652.68 62,482.03 64,311.38 64,285.73 66,115.08 67,053.40 69,442.75 71,272.10 73,101.45 73,075.80
18,760.00 16,750.00 16,750.00 16,750.00 16,750.00 16,750.00 21,440.00 18,760.00 16,750.00 16,750.00 16,750.00 21,440.00
11,725 11,725 11,725 11,725 11,725 11,725 16,415 11,725 11,725 11,725 11,725 16,415
7,035 5,025 5,025 5,025 5,025 5,025 5,025 7,035 5,025 5,025 5,025 5,025
15,166.20 13,716.20 13,716.20 13,716.20 15,571.20 13,716.20 18,632.40 15,166.20 13,716.20 13,716.20 15,571.20 18,632.40
3,625 3,625 3,625 3,625 3,625 3,625 5,075 3,625 3,625 3,625 3,625 5,075
5,075 3,625 3,625 3,625 3,625 3,625 3,625 5,075 3,625 3,625 3,625 3,625
3,466 3,466 3,466 3,466 5,321 3,466 6,932 3,466 3,466 3,466 5,321 6,932
3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000
3,593.80 3,033.80 3,033.80 3,033.80 1,178.80 3,033.80 2,807.60 3,593.80 3,033.80 3,033.80 1,178.80 2,807.60
prog. prog. prog. prog. prog. prog. prog. prog. prog. prog. prog. prog.
Ene-23 Feb-23 Mar-23 Abr-23 May-23 Jun-23 Jul-23 Ago-23 Set-23 Oct-23 Nov-23 Dic-23
3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65 3.65
74,014.12 76,403.47 78,232.82 80,062.18 81,891.53 81,865.88 83,695.23 84,633.55 87,022.90 88,852.25 90,681.60 90,655.95
18,760.00 16,750.00 16,750.00 16,750.00 16,750.00 16,750.00 21,440.00 18,760.00 16,750.00 16,750.00 16,750.00 21,440.00
11,725 11,725 11,725 11,725 11,725 11,725 16,415 11,725 11,725 11,725 11,725 16,415
7,035 5,025 5,025 5,025 5,025 5,025 5,025 7,035 5,025 5,025 5,025 5,025
15,166.20 13,716.20 13,716.20 13,716.20 15,571.20 13,716.20 18,632.40 15,166.20 13,716.20 13,716.20 15,571.20 18,632.40
3,625 3,625 3,625 3,625 3,625 3,625 5,075 3,625 3,625 3,625 3,625 5,075
5,075 3,625 3,625 3,625 3,625 3,625 3,625 5,075 3,625 3,625 3,625 3,625
3,466 3,466 3,466 3,466 5,321 3,466 6,932 3,466 3,466 3,466 5,321 6,932
3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000 3,000
3,593.80 3,033.80 3,033.80 3,033.80 1,178.80 3,033.80 2,807.60 3,593.80 3,033.80 3,033.80 1,178.80 2,807.60
5. Desembolsos (+) y Amortizs Financieros (-) 5,000.00 868.20 868.20 868.20 868.20 868.20 868.20 868.20 868.20 868.20 - - -
5.1 Abono por letras descontadas (neto de gastos fin.) %
5.2 Descargo de letras descontadas en 5.1(monto total) %
5.3 Adelanto sobre letras en cobranza (neto de gastos. fin.) %
5.4 Cancelación de letras en cobranza garantía (incl. gas. fin.) %
5.5 Arrendamientos financieros %
5.6 Préstamos y pagarés % 5,000
5.7 Deudas a proveedores %
5.8 Préstamos del titular %
5.9 Otro crédito (+) y sus cuotas (-) %
6. Flujo de Caja Financiero (4) + (5) 3,000.00 2,502.00 3,902.00 3,902.00 3,902.00 2,047.00 3,902.00 3,675.80 4,462.00 3,902.00 3,033.80 1,178.80 2,807.60
7. Pagos de Impuestos - 1,204.45 1,204.45 1,204.45 1,204.45 1,204.45 1,204.45 1,869.28 1,204.45 1,204.45 1,204.45 1,204.45 1,869.28
7.1 Impuesto a la renta 213 213 213 213 213 213 298 213 213 213 213 298
7.2 I.G.V. 992 992 992 992 992 992 1,571 992 992 992 992 1,571
7.3 Fraccionamiento tributario
9. Caja Final (1) + (6) - (7) + (8) 33,000.00 34,297.55 36,995.11 39,692.66 42,390.21 43,232.77 45,930.32 47,736.84 50,994.40 53,691.95 55,521.30 55,495.65 56,433.97
- - - - - - - - - - - -
3,593.80 3,033.80 3,033.80 3,033.80 1,178.80 3,033.80 2,807.60 3,593.80 3,033.80 3,033.80 1,178.80 2,807.60
1,204.45 1,204.45 1,204.45 1,204.45 1,204.45 1,204.45 1,869.28 1,204.45 1,204.45 1,204.45 1,204.45 1,869.28
213 213 213 213 213 213 298 213 213 213 213 298
992 992 992 992 992 992 1,571 992 992 992 992 1,571
- - - - - - - - - - - -
58,823.32 60,652.68 62,482.03 64,311.38 64,285.73 66,115.08 67,053.40 69,442.75 71,272.10 73,101.45 73,075.80 74,014.12
- - - - - - - - - - - -
3,593.80 3,033.80 3,033.80 3,033.80 1,178.80 3,033.80 2,807.60 3,593.80 3,033.80 3,033.80 1,178.80 2,807.60
1,204.45 1,204.45 1,204.45 1,204.45 1,204.45 1,204.45 1,869.28 1,204.45 1,204.45 1,204.45 1,204.45 1,869.28
213 213 213 213 213 213 298 213 213 213 213 298
992 992 992 992 992 992 1,571 992 992 992 992 1,571
- - - - - - - - - - - -
76,403.47 78,232.82 80,062.18 81,891.53 81,865.88 83,695.23 84,633.55 87,022.90 88,852.25 90,681.60 90,655.95 91,594.27
IMPORTANTE: En hoja adicional detallar monto original, saldo de capital, cronogramas y condiciones de los préstamos de mediano plazo y arrendamientos financieros que hubieren.
EVALUACIÓN VAN Y TIR
-30,000
FORMULACION DE DATOS S/ 29,403.20
1 29403.20 S/ 33,363.20
2 33363.20 S/ 33,363.20
3 33363.20
n= 3 años
i= tasa de interes 10 %
io 30,000
VAN = S/ 74,369.34
TIR 88%
VAN = S/ 74,369.34
TIR 88%