Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Datos
DATOS
Ventas en unidades
Tasa de crecimiento de las ventas
50,000
3%
$
%
10
2%
$
%
15%
60%
Precio
Tasa de crecimiento del precio
100,000
10,000
5
$
$
aos
1%
1%
meses
Tasa de
Impuestos
10%
15%
20%
25%
30%
35%
%
%
%
%
%
%
90,000
600,000
Capital inicial
500,000
50,000
2%
Nivel de Utilidades
0
1000
10000
50000
100000
500000
Efectivo inicial
Prstamo inicial
Tasa de intres mensual
999
9999
49999
99999
499999
Pgina 2
Datos
Tiempo de proyeccin
Pgina 3
meses
Modelo
MODELO
ESTADO DE RESULTADOS
Meses
Ventas (unidades)
50,000
51,500
53,045
Ingresos Totales
Impuesto al Valor Agregado
$500,000
$65,217
$525,300
$68,517
$551,880
$71,984
Ingreso Neto
$434,783
$456,783
$479,896
Costo de Produccin
Depreciacin
$150,000
$1,500
$156,045
$1,500
$162,334
$1,500
Utilidad Bruta
$283,283
$299,238
$316,062
Gastos de Ventas
Gastos Administrativos
Gastos Financieros
$100,000
$150,000
$1,000
$104,030
$156,045
$0
$108,222
$162,334
$0
$32,283
$39,163
$45,506
20%
$9,101
$32,283
$39,163
$36,405
$560,000
$510,120
$535,932
Total Ingresos
$560,000
$510,120
$535,932
Costo de Produccin
Gastos de Ventas
Gastos Administrativos
Gastos Financieros
Impuesto al Valor Agregado
Impuestos Sobre la Renta
$150,000
$100,000
$150,000
$1,000
$65,217
$0
$156,045
$104,030
$156,045
$0
$68,517
$0
$162,334
$108,222
$162,334
$0
$71,984
$9,101
Total Egresos
$466,217
$484,637
$513,975
FLUJO DE EFECTIVO
FLUJO DE EFECTIVO DE OPERACIN
Ingresos
Egresos
Pgina 4
Modelo
$93,783
$25,483
$21,957
$0
$0
$0
$50,000
$0
$0
-$50,000
$0
$0
FLUJO DE EFECTIVO DE
OPERACIN Y FINANCIAMIENTO
$43,783
$25,483
$21,957
Efectivo Inicial
$90,000
$133,783
$159,265
$133,783
$159,265
$181,222
Efectivo
Cuentas por Cobrar
$133,783
$300,000
$159,265
$315,180
$181,222
$331,128
$433,783
$474,445
$512,350
Equipo
Depreciacin Acumulada
$100,000
$1,500
$100,000
$3,000
$100,000
$4,500
$98,500
$97,000
$95,500
$532,283
$571,445
$607,850
Prstamos
$0
$0
$0
Total Pasivo
$0
$0
$0
BALANCE GENERAL
ACTIVO
PASIVO Y CAPITAL
Pgina 5
Modelo
Capital Social
Utilidades o Prdidas
Acumuladas
$500,000
$500,000
$500,000
$32,283
$71,445
$107,850
Total Capital
$532,283
$571,445
$607,850
$532,283
$571,445
$607,850
Pgina 6
Modelo
4
54,636
5
56,275
6
57,964
$579,805
$75,627
$609,143
$79,453
$639,966
$83,474
$504,179
$529,690
$556,492
$168,876
$1,500
$175,681
$1,500
$182,761
$1,500
$333,803
$352,509
$372,231
$112,584
$168,876
$0
$117,121
$175,681
$0
$121,841
$182,761
$0
$52,343
25%
$13,086
$59,706
25%
$14,927
$67,629
25%
$16,907
$39,258
$44,780
$50,722
$563,050
$591,541
$621,473
$563,050
$591,541
$621,473
$168,876
$112,584
$168,876
$0
$75,627
$13,086
$175,681
$117,121
$175,681
$0
$79,453
$14,927
$182,761
$121,841
$182,761
$0
$83,474
$16,907
$539,048
$562,864
$587,745
3108671230.00
3208048801
3167694491
3204663590
3158259284
programar
Pgina 7
Modelo
$24,003
$28,677
$33,728
$0
$0
$0
$0
$0
$0
$0
$0
$0
$24,003
$28,677
$33,728
$181,222
$205,225
$233,901
$205,225
$233,901
$267,629
$205,225
$347,883
$233,901
$365,486
$267,629
$383,980
$553,108
$599,388
$651,609
$100,000
$6,000
$100,000
$7,500
$100,000
$9,000
$94,000
$92,500
$91,000
$647,108
$691,888
$742,609
$0
$0
$0
$0
$0
$0
Pgina 8
Modelo
$500,000
$500,000
$500,000
$147,108
$191,888
$242,609
$647,108
$691,888
$742,609
$647,108
$691,888
$742,609
Pgina 9
Resultados
RESULTADOS
Meses
Ventas (unidades)
Ingreso Neto
Utilidad Neta
Prstamo Requerido
Flujo de Efectivo Neto
CONCLUSIN
Pgina 10