Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
1.
PRESUPUESTO DE INVERSIN
1.1 INVERSIN TANGIBLE
CONCEPTO/AO
OREGANO
SUB TOTAL
2014
2015
2016
2017
2017
2018
2019
2020
2021
2023
207000 227700 250470 275517 303069 333376 366713 403384 443723 488095
207000 227700 250470 275517 303069 333376 366713 403384 443723 488095
MAQUINARIA- COSTO
CONCEPTO/AO
PETROLEO /GL
ACEITE VEHICULAR / GL
FAJAS/Unidad
LIQUIDO DE FRENO / GL
EMPAQUES Y REP. MOTOR .
REMALLES / MAQUINARIA
SUB TOTAL
MUEBLES Y ENSERES
CONCEPTO/AO
PERSONAL JEFE DE PLANTA
PERSONL OBRERO
SUB TOTAL
Precio 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022
5 825 908 998 1098 1208 1329 1462 1608 1768 1945
25 528 581 639 703 773 850 935 1029 1132 1245
30
30
33
36
40
44
48
53
58
64
71
9
26
29
31
35
38
42
46
51
56
61
8 202 222 244 269 296 325 358 394 433 476
46 110 121 133 146 161 177 195 214 236 259
1721 1893 2082 2291 2520 2772 3049 3354 3689 4058
2014
2015
2015
2016
2017
2018
2019
2020
2021
2023
1,545.00 1,591.35 1,639.09 1,688.26 2,318.55 2,388.10 2,459.75 2,533.54 2,609.55 2,769.00
900.00 900.00
90.00 900.00 900.00 900.00 900.00 900.00 900.00 900.00
2,445.00 2,491.35 1,729.09 2,588.26 3,218.55 3,288.10 3,359.75 3,433.54 3,509.55 3,669.00
CONCEPTO/AO
COSTO
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
300.00
PUBLICIDAD
300/ao
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
TRAMITES Y DOCUMENTACION
50/ao
DISTRIBUCION
2000/mes 24,000.00 24,000.00 24,000.00 24,000.00 24,000.00 24,000.00 24,000.00 24,000.00 24,000.00 24,000.00
SUBTOTAL
26,364.00 26,365.00 26,366.00 26,367.00 26,368.00 26,369.00 26,370.00 26,371.00 26,372.00 26,373.00
CONCEPTO
TOTAL $
1000 m2
2. OBRAS CIVILES
200.00
3. MAQUINARIA Y EQUIPO
20,000.00
4. MOBILIARIO Y EQUIPO
5,975.00
1 camioncitoy 1
camioneta
5. VEHICULOS Y OTROS
30,000.00
TOTAL TANGIBLES
56,175.00
B. INTANGIBLES
1. ESTUDIOS
1,500.00
2. GASTOS DE ORGANIZACIN
500.00
TOTAL INTANGIBLES
2,000.00
58,175.00
163,920.00
17,064.00
3. ENERGIA
888.00
4. COSTO DE VENTA
14,100.00
195,972.00
INVERSION TOTAL
254,147.00
APORTE DE EMPRESARIOS
22.0%
CRDITO
78.0% 198,234.66
2.
55,912.34
CONCEPTO/AO
2014
2015
2016
2016
2017
2018
2019
2020
2021
2023
CANTIDAD
103500 104500 105500 106500 107500 108500 109500 110500 111500 125500
PRECIO KILO
10
10
10
10
10
11
11
11
11
11
TOTAL
1035000 1045000 1055000 1065000 1075000 1193500 1204500 1215500 1226500 1380500
5, ESTADO DE PRDIDAS Y GANANCIAS
TOTAL INGRESOS
COSTOS DE
PRODUCCION
Costos directos
Gastos de fabricacin
AO
AO 1 AO 2 AO 3 AO 4 AO 5 AO 6 AO 7 AO 8 AO 9
10
10350 10450 10550 10650 10750 11935 12045 12155 12265 13805
00.00 00.00 00.00 00.00 00.00 00.00 00.00 00.00 00.00 00.00
48135 43603 43763 43938 44127 44364 44599 44854 45131 45434
0.00
0.00
6.00
0.60
7.66
2.43
1.67
3.84
9.22
0.14
39650 39670 39690 39710 39730 39750 39770 39790 39810 39830
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
84850. 39330. 40736. 42280. 43977. 46142. 48291. 50643. 53219. 56040.
00
00
00
60
66
43
67
84
22
14
GASTOS DE
OPERACIN
Gastos administrativos
Gastos de ventas
GASTOS
FINANCIEROS
TOTAL EGRESOS
UTILIDAD ANTES DE
IMPUESTOS
Impuesto a la renta
30%
UTILIDAD DESPUES
DE IMPUESTOS
Reserva legal (10%)
Utilidad neta
1.
78774. 78774. 78774. 78774. 78774. 78774. 78774. 78774. 78774. 78774.
00
00
00
00
00
00
00
00
00
00
52410. 52410. 52410. 52410. 52410. 52410. 52410. 52410. 52410. 52410.
00
00
00
00
00
00
00
00
00
00
26364. 26364. 26364. 26364. 26364. 26364. 26364. 26364. 26364. 26364.
00
00
00
00
00
00
00
00
00
00
0.00
0.00
0.00
0.00
0.00
56012 51480 51641 51815 52005 52241 52476 52731 53009 53311
4.00
4.00
0.00
4.60
1.66
6.43
5.67
7.84
3.22
4.14
47487 53019 53859 54684 55494 67108 67973 68818 69640 84738
6.00
6.00
0.00
5.40
8.34
3.57
4.33
2.16
6.78
5.86
14246 15905 16157 16405 16648 20132 20392 20645 20892 25421
2.80
8.80
7.00
3.62
4.50
5.07
0.30
4.65
2.03
5.76
33241 37113 37701 38279 38846 46975 47581 48172 48748 59317
3.20
7.20
3.00
1.78
3.84
8.50
4.03
7.52
4.75
0.10
33241. 37113. 37701. 38279. 38846. 46975. 47581. 48172. 48748. 59317.
32
72
30
18
38
85
40
75
47
01
299171 334023 339311 344512 349617 422782 428232 433554 438736 533853
.88
.48
.70
.60
.45
.65
.63
.76
.27
.09
CONCEPTO
INGRESOS
VENTAS
1. RETENCION
DEL IGV PERU
(18%)
2. TASA
ARANCELARIA
BRASIL
EGRESOS
COSTOS DE
FABRICACIN
GASTOS DE
OPERACION
AO AO
0
1
1024
650.
0.00
00
1035
000.
00
1863
00.0
0
AO
2
1024
100.
00
1045
000.
00
1881
00.0
0
AO
3
1033
900.
00
1055
000.
00
1899
00.0
0
AO
4
1043
700.
00
1065
000.
00
1917
00.0
0
AO
5
1053
500.
00
1075
000.
00
1935
00.0
0
AO
6
1169
630.
00
1193
500.
00
2148
30.0
0
AO
7
1180
410.
00
1204
500.
00
2168
10.0
0
AO
8
1191
190.
00
1215
500.
00
2187
90.0
0
AO
9
1201
970.
00
1226
500.
00
2207
70.0
0
AO
10
1352
890.
00
1380
500.
00
2484
90.0
0
1035
0.00
5601
24.0
0.00
0
4813
50.0
0
7877
4.00
2090
0.00
5148
04.0
0
4360
30.0
0
7877
4.00
2110
0.00
5164
10.0
0
4376
36.0
0
7877
4.00
2130
0.00
5181
54.6
0
4393
80.6
0
7877
4.00
2150
0.00
5200
51.6
6
4412
77.6
6
7877
4.00
2387
0.00
5224
16.4
3
4436
42.4
3
7877
4.00
2409
0.00
5247
65.6
7
4459
91.6
7
7877
4.00
2431
0.00
5273
17.8
4
4485
43.8
4
7877
4.00
2453
0.00
5300
93.2
2
4513
19.2
2
7877
4.00
2761
0.00
5331
14.1
4
4543
40.1
4
7877
4.00
DEPRECIACIN
INVERSION EN
ACTIVO FIJO
TERRENO
CONSTRUCCION
MAQUINARIA
540.
00
0.00
5500
00.0
0
MOBILARIO Y
EQUIPO
VEHICULOS
INVERSION EN
CAPITAL DE
TRABAJO
FLUJO
ECONOMICO
IMPUESTOS
UTILIDAD
DESPUS DE
IMPUESTOS
PRSTAMO
INTERES
AMORTIZACIN
FLUJO FINANCIERO
ANTES DE
DIVIDENDOS
1600
0.00
7900
0.00
1500
00.0
0
7955 4645
40.0 26.0
0
0
1393
57.8
0
3251
68.2
0
4000
00.0
0
4000 2598
0.00 5.69
1116
502.
0.00
26
4000 8173
00.0 19.7
0
4
2598 2598
5.69 5.69
1116 1116
502. 502.
26
26
7859 7802 3678 3734 4530 4589 4647 4703 5738
80.7 44.9 81.7 13.8 49.5 51.0 10.5 13.7 43.1
4
4
8
4
0
3
2
5
0
APORTE
RESERVA LEGAL
(10%)
DIVIDENDOS 30%
FLUJO
ACCIONISTA
2.
4000
00.0
0
8173 7859 7802 3678 3734 4530 4589 4647 4703 5738
1.97 8.07 4.49 8.18 1.38 4.95 5.10 1.05 1.37 4.31
2451 2357 2340 1103 1120 1359 1376 1394 1410 1721
95.9 94.2 73.4 64.5 24.1 14.8 85.3 13.1 94.1 52.9
2
2
8
3
5
5
1
5
2
3
2451 2357 2340 1103 1120 1359 1376 1394 1410 1721
95.9 94.2 73.4 64.5 24.1 14.8 85.3 13.1 94.1 52.9
2
2
8
3
5
5
1
5
2
3
CONCEPTO
A. FLUJO DE
BENEFICIOS
1. VENTAS
2.VALOR RESIDUAL
A/F
3.RECUPERACION
DE CAPITAL DE
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
1,008
,461.
10
1,109
,307.
21
1,220
,237.
93
TRABAJO
5175 5692 6261 6887 7576 8334 9167 1008 1109 1220
00.0 50.0 75.0 92.5 71.7 38.9 82.8 461. 307. 237.
0
0
0
0
5
3
2
10
21
93
TOTAL BENEFICIOS
B. FLUJO DE
COSTOS
1. INVERSION FIJA
2. INVERSION EN
CAPITAL DE
TRABAJO
1800
00.0
0
1200
00.0
0
10,2 11,3 12,4 13,6 15,0 16,5 18,2 20,0
8,50 9,35 85.0 13.5 44.8 89.3 58.2 64.1 20.5 42.5
0.00 0.00
0
0
5
4
7
0
0
6
8500 9350 1028 1131 1244 1368 1505 1656 1822 2004
.00
.00 5.00 3.50 4.85 9.34 8.27 4.10 0.50 2.56
3.COSTO
ECONOMICO
TOTAL COSTOS
C. FLUJO
ECONOMICO
3000 5090 5599 6158 6774 7452 8197 9017 9918 1091 1200
00.0 00.0 00.0 90.0 79.0 26.9 49.5 24.5 97.0 086. 195.
0
0
0
0
0
0
9
5
0
70
37
MAS:
1. PRESTAMOS
2000
00.0
0
MENOS:
1. SERVICIO DE LA
DEUDA
2.
PARTICIPACIONES Y
CONTRIBUCIONES
3. IMPUESTO A LA
RENTA
D. FLUJO
FINANCIERO
3.
0.00
20,5
34.7
9
340,
044.
55
0.00
21,1
21.4
7
348,
425.
59
0.00
29,2
98.0
3
418,
543.
29
29,9
64.3
4
428,
061.
95
43,4
48.7
8
620,
696.
83
50,5
64.2
2
722,
345.
95
51,6
81.2
2
738,
303.
12
52,8
11.5
8
754,
451.
10
TIRE
VANF
TIRF
0.00
0.00
1000 1484 1903 1680 2194
1117 1846 2663 1200
00.0 20.6 52.9 48.6 52.7 8108 4683 40.2 34.3 50.8 195.
0
6
4
8
1 1.29 9.43
1
3
6
37
EVALUACIN ECONMICA
VANE
53,9
54.6
8
770,
781.
16
30%
USD 1,358,592.51
30%
180%
USD 357,147.17
161%