formato analisis economico

Please download to get full document.

View again

of 7
0 views
XLSX
All materials on our website are shared by users. If you have any questions about copyright issues, please report us to resolve them. We are always happy to assist you.
Document Description
formato para el analisis economico de una empresa - proyectado
Document Share
Document Tags
Document Transcript
  INGRESOS Y EGRESOS - PROYEC AÑO123INGRESOS VENTAS DE PRODUCTOSS/. 15,110.00S/. 16,188.00S/. 16,048.00SERVICIOSS/. 8,215.00S/. 8,215.00S/. 8,115.00 TOTAL DE INGRESOSS/. 23,325.00S/. 24,403.00S/. 24,163.00EGRESOS  ALQUILER DE LOCALS/. 2,400.00S/. 2,400.00S/. 2,400.00 ADQUISICION DE PRODUS/. 10,850.00S/. 10,835.00S/. 10,840.00LUZS/. 600.00S/. 600.00S/. 600.00 AGUAS/. 180.00S/. 180.00S/. 180.00INTERNETS/. 948.00S/. 948.00S/. 948.00NUEVO RUSS/. 240.00S/. 240.00S/. 240.00 TOTAL DE EGRESOSS/. 15,218.00S/. 15,203.00S/. 15,208.00 FLUJO DE CAJA - PROYECTAD AÑO123SALDO INICIALS/. 0.00S/. 8,10.00S/. 1,30.00 INGRESOS DE CAJAS/. 23,325.00S/. 24,403.00S/. 24,163.00EGRESOS DE CAJAS/. 15,218.00S/. 15,203.00S/. 15,208.00 SALDO FINALS/. 8,10.00S/. 1,30.00S/. 26,262.00IN!RESION INICIALAÑO 1AÑO 2AÑO 3-1,000.008,10.001,30.0026,262.00!ALOR ACTUAL NETO!ANS/. 8,660.44TASA INTERNA DE RETORNOTIR 3#  ADO 45 S/. 1,11.00S/. 1,636.00S/. 8,315.00S/. 8,230.00 S/. 25,486.00S/. 25,866.00 S/. 2,400.00S/. 2,400.00S/. 10,860.00S/. 10,810.00S/. 600.00S/. 600.00S/. 180.00S/. 180.00S/. 948.00S/. 948.00S/. 240.00S/. 240.00 S/. 15,228.00S/. 15,18.0045S/. 26,262.00S/. 36,520.00 S/. 25,486.00S/. 25,866.00S/. 15,228.00S/. 15,18.00 S/. 36,520.00S/. 4,208.00AÑO 4AÑO 536,520.004,208.00  fuFLUJO DE CAJACONCEPTOENEROFEBREROMARZOINVERSIONS/. 17,000.00INGRESOSS/. 8,715.00S/. ,!0 .00S/. 10,#$ .00VENTASS/. 7,500.00S/. 8,188.00S/. ,0!8.00SERVICIOSS/. 1,#15.00S/. 1,#15.00S/. 1,#15.00EGRESOSS/. 1,# 5.00S/. 1,#$5.00S/. 1,#$5.00COSTO DE VENTASS/. ,$85.00S/. #,!80.00S/. #,!80.00IMPUESTO DE LA NUEVO RUS%S/. 17,000.00S/. #0.00S/. 50.00S/. 50.00FLUJO DE CAJAS/. , 0.00S/. 10,$18.00S/. 11,!78.00  ABRILMA&OJUNIOS/. 11, 8$.00S/. 1#,851.00S/. 1!,75.00S/. 10,171.00S/. 11,$ $.00S/. 1 ,5!!.00S/. 1,#15.00S/. 1,#15.00S/. 1,#15.00S/. 1,#$5.00S/. 1,#$5.00S/. 1,#$5.00S/. #,!80.00S/. #,!80.00S/. 1,# 5.00S/. 50.00S/. 50.00S/. 50.00S/. 1#,$01.00S/. 1!,0$$.00S/. 15,7!.00
We Need Your Support
Thank you for visiting our website and your interest in our free products and services. We are nonprofit website to share and download documents. To the running of this website, we need your help to support us.

Thanks to everyone for your continued support.

No, Thanks