Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
N
1
DESCRIPCION
MUEBLES
2 Contenedores de 250kg
3 Ventiladores
4 Mesas
4 balanzas
6 Sillas
HERRAMIENTAS
Guantes
Mascarilla
SUBTOTAL
MONTO
S/. 1,317.00
S/. 240.00
S/. 117.00
S/. 300.00
S/. 450.00
S/. 210.00
S/. 15.00
S/. 10.00
S/. 5.00
S/. 1,332.00
INVERSION DIFERIDA
N
1
2
3
4
5
6
DESCRIPCION
GASTOS DE ESTUDIOS
Encuestas
LICENCIA
PRIMA SEGURO
GASTOS DE ORGANIZACIN
Movilidad
GASTOS DE INSTALACIONES
GASTOS DE PUESTA EN MARCHA
Muestras de Achiote
GASTOS DE ADECUACION
Documentos Fitosanitarios
SUBTOTAL
MONTO
S/. 92.00
S/. 92.00
S/. 150.00
S/. 172.00
S/. 80.00
S/. 80.00
S/. 35.00
S/. 500.00
S/. 500.00
S/. 650.00
S/. 650.00
S/. 1,179.00
2
3
5
6
7
DESCRIPCION
MANO DE OBRA
1 Administrador
1 Almacenero
MATERIA PRIMA
Achiote en Semilla 250 Kg
SERVICIOS PUBLICOS
Agua
Luz
ALQUILER
Local de 17 metros cuadrados
Vehiculo
IMPUESTOS
PUBLICIDAD
Redes Sociales
UTILES DE OFICINA
Tablet celular
Otros
SUBTOTAL
MONTO
S/. 1,650.00
S/. 950.00
S/. 700.00
S/. 6,300.00
S/. 6,300.00
S/. 40.00
S/. 15.00
S/. 25.00
S/. 1,240.00
S/. 440.00
S/. 800.00
S/. 30.00
S/. 200.00
S/. 200.00
S/. 220.00
S/. 120.00
S/. 100.00
S/. 9,680.00
TOTAL
S/. 12,191.00
TOTAL INVERSION
PROPIO 75%
FINANCIAMIENTO 25%
S/. 12,191.00
S/. 9,143.25
S/. 3,047.75
ANEXO N 6
SERVICIO DE LA DEUDA PRESTAMO ACTIVOS
S/.
3,048
3,048
TASA
0.00874
10.49%
GRACIA
0
PLAZO AMORTIZACION
3
CUOTAS
MENSUALES
MES
CUOTA
PRINCIPAL INTERESES
DATOS
MONTO
1
2
3
4
5
6
$3,048.00
10.49%
3
$1,033.81
01/07/14
31/07/14
30/08/14
29/09/14
0
1,034
1,034
1,034
0
1,007
1,016
1,025
0
27
18
9
TOTAL
3,101
3,048
53
# Pago
1
2
3
6
$3,048.00
AMO ACTIVOS
ANEXO 6.1
3,048
3,048
TASA
0.00874
GRACIA
6
PLAZO AMORTIZACION54
MONTO
SALDO
ITF
TOT.CUOTA
3,048
2,041
1,025
0
0
5
5
5
0
1,039
1,039
1,039
16
3,117
Saldo
$2,040.83
$1,024.86
$0.00
$3,065.69
CUOTAS
MENSUALES
AO
PRINCIPAL
INTERESES
3,048
53
ANEXO 6.1
ITF
TOTAL
16
3,117
GTOS FINANC.
69
CUENTAS
Ventas Netas
Costo de Ventas
UTILIDAD BRUTA
Gtos. Administrativos
Gtos. de Ventas
UTILIDAD OPERATIVO
Ingreso no Operativos
Gtos. Financieros
Otros Egresos
UTILIDAD ANTES DE IMPUESTOS
Provision de Impuestos
UTILIDAD NETA
PERIODO 1
PERIODO 2
PERIODO 3
PERIODO 4
S/. 17,907.00 S/. 19,339.56 S/. 21,080.12 S/. 23,188.13
S/. 12,191.00 S/. 13,166.28 S/. 14,351.25 S/. 15,786.37
S/. 5,716.00 S/. 6,173.28 S/. 6,728.88 S/. 7,401.76
LEYENDA
PERIODO 5
S/. 25,738.83
S/. 17,522.87
S/. 8,215.96
CUENTAS
Ventas Netas
Costo de Ventas
FCO
PERIODO 1
PERIODO 2
PERIODO 3
PERIODO 4
S/. 17,907.00 S/. 19,339.56 S/. 21,080.12 S/. 23,188.13
S/. 12,191.00 S/. 13,166.28 S/. 14,351.25 S/. 15,786.37
S/. 5,716.00 S/. 6,173.28 S/. 6,728.88 S/. 7,401.76
PERIODO 5
S/. 25,738.83
S/. 17,522.87
S/. 8,215.96
BALANCE GENERAL
CUENTAS
ACTIVOS
Activo Corriente
Caja y Bancos
Inversiones Temporales
Cuentas por Cobrar
Documentos por Cobrar
Inventarios
Sub Total
Activo Fijo
Terreno
Edificaciones
Maquinaria y Equipo
Muebles y Enseres
Depreciacion
Sub Total
Otros Activos
Diferidos
Sub Total
TOTAL ACTIVO
PASIVO + PATRIMONIO
Pasivo Corriente
Obligaciones Bancarias
Salarios por Pagar
Cuentas por Pagar
Documentos por Pagar
Impuestos por Pagar
Dividendos por Pagar
Acreedores Varios
Pagos Recibidos por Anticipado
Sub Total
Pasivo a Largo Plazo
Obligaciones Bancarias a Largo Plazo
Bonos por Pagar
Hipotecas por Pagar
Sub Total
Patrimonio
Capital
Super Avit
Utilidad del Ejercicio
PERIODO 1
12534.9
0
4834.89
537.21
0
17907
0
0
0
0
0
3047.75
4950
9143.25
PERIODO 2
PERIODO 3
Sub Total
TOTAL PASIVO Y PATRIMONIO
PERIODO 4
PERIODO 5
PERIODO 0
17907
5372.1
12534.9
9680
1179
537.21
4834.89
10859
0
0
0
1332
1332
12191
3047.75
0
3047.75
0
9143.25
9143.25
12191
IoT
Fc1
Fc2
Fc3
Fc4
Fc5
PAY-BACK
IoT
Fc1
Fc2
Fc3
Fc4
Fc5
PAY-BACK
Fc Generado
Fc Medio
ROI
-S/. 12,191.00
S/. 5,716.00
S/. 6,173.28
S/. 6,728.88
S/. 7,401.76
S/. 8,215.96
3+0.2391
3.0488
-S/. 12,191.00
S/. 5,716.00
S/. 6,173.28
S/. 6,728.88
S/. 7,401.76
S/. 8,215.96
3.0488
S/. 14,349.83
S/. 2,869.97
23.54%
S/. 595.00
0.0488
S/. 6,133.88
IoT
Fc1
Fc2
Fc3
Fc4
Fc5
PAY-BACK
Fc Generado
Fc Medio
ROI
VAN
-S/. 12,191.00
S/. 5,716.00
S/. 6,173.28
S/. 6,728.88
S/. 7,401.76
S/. 8,215.96
3.0488
S/. 14,349.83
S/. 2,869.97
23.54%
5355.3974
IoT
Fc1
Fc2
Fc3
Fc4
Fc5
PAY-BACK
Fc Generado
Fc Medio
ROI
VAN
TIR
-S/. 12,191.00
S/. 5,716.00
S/. 6,173.28
S/. 6,728.88
S/. 7,401.76
S/. 8,215.96
3.0488
S/. 14,349.83
S/. 2,869.97
23.54%
5355.397365
44%
1
2
3
4
5
DATOS
1.17
1.3689
1.601613
1.87388721
2.19244804
NOMBRE
Cliente 1
Cliente 2
Cliente 3
Cliente 4
Cliente 5
Cliente 6
Cliente 7
Cliente 8
Cliente 9
Cliente 10
Cliente 11
Cliente 12
Cliente 13
Cliente 14
Cliente 15
Cliente 16
Cliente 17
Cliente 18
Cliente 19
Cliente 20
Cliente 21
Cliente 22
Cliente 23
Cliente 24
Cliente 25
Cliente 26
Cliente 27
Cliente 28
Cliente 29
Cliente 30
Cliente 31
Cliente 32
Cliente 33
Cliente 34
Cliente 35
Cliente 36
Cliente 37
Cliente 38
Cliente 39
Cliente 40
Cliente 41
Cliente 42
COSTO CANTIDAD
VENDIDA
1KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
S/. 3.00 50 KG
CV
PV
VENTAS
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 150.00
S/. 11.28
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 8.46
S/. 564.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
S/. 423.00
2100
S/. 6,300.00
S/. 17,907.00