Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
MATERIALES DIRECTOS
MATERIAL
-
MES (PERIODO)
CANTIDAD REQUERIDA
COSTOS FIJOS
ALQUILER OF.
AGUA
LUZ
MANTENIMIENTO
TELFONO
CORREO ELECTRONICO
TOTAL
GASTOS ADMINISTRATIVOS
PRECIO
Costo mensual
COSTO MENSUAL
S/.
S/.
JEFE CAE
ECONOMATO
MOVILIARIO
RENIEC
BIENES DE CAPITAL
EQUIPOS
VEHCULOS
MAQUINARIAS
LOCALES
INVERSION
S/.
S/.
S/.
TOTAL DE BIENES
GASTOS DE FORMALIZACIN
CONSTITUCIN DE EMPRESA
PERMISOS LICENCIAS
SOFTWARE
TOTAL DE INVERSIN
S/.
S/.
GASTOS DIVERSOS
CAPACITACIN
VIAJES A PROYECTO
GASTOS ADICIONALES
TOTAL DE INVERSION
BIENES DE CAPITAL
GASTOS DE FORMALIZACIN
TOTAL DE INVERSION
SOLES ANUALES
S/.
S/.
S/.
-
RIODO)
MENSUAL
0
0
0
0
0
0
0
0
DATOS GENERALES
TIPO DE CAMBIO
IGV
Adicional
S/.
2.80
18%
PERSONAS
TIEMPO
AO I
SURVIAL
LINEA UNO
NORVIAL
LAMBAYEQUE
BAPPO
CAN
SULLANA
ICAPAL
LA MERCED
CORA CORA
TACNA
RED 3
RED 1
4
4
4
4
4
4
4
4
4
4
2
1
1
25
2007
30
2012
25
2003
2010
2010
25
2010
2010
2010
2012
2013
2012
2014
2014
PROYECTOS
Sueldo Total
% Utilizacin
Costos Fijos
SURVIAL
LINEA UNO
NORVIAL
LAMBAYEQUE
BAPPO
CAN
SULLANA
ICAPAL
LA MERCED
CORA CORA
TACNA
RED 3
RED 1
TOTALES
S/. 0
S/. 0
Computadoras
LAPTOPS
Pantallas
Telfonos
Central Telefnica
Servidor 1
Servidor 2
Software
S/.
3
8
3
9
1
1
1
1
105000
1,260,000.00
84000
7000
4500
2500
3200
600
10000
8900
12000
25000
13500
20000
9600
5400
10000
8900
12000
25000
104400
1260
466.2
100
37
RESTANTE
18
28
14
1
1
21
1
1
3
4
3
5
5
TOTAL SOLES
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/.
DEPRECIACION
DEPRECIACION
DEPRECIACION
DEPRECIACION
DEPRECIACION
DEPRECIACION
DEPRECIACION
-
INGRESOS (b+e)
c
d
Precio Unitario
Cantidad Vendida y Cobrada (presupuesto
de ventas)
EGRESOS (g+l+)
Gastos Administrativos
Gastos Ventas
DEPRECIACIN
P
Q
R
S
T
Ao 0
Ao 1
S/.
S/.
S/.
S/.
S/.
S/.
MICO
Ao 2
Ao 3
5%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
Paso 3
Establecer el FLUJO DE CAJA FINANCIERO
Ao 0
Ao 1
a
b
c
d
e
f
g
h
i
j
k
l
m
n
o
p
INGRESOS (b+e)
S/.
S/.
S/.
S/.
S/. 0.00
EGRESOS (g+l++o)
#REF!
S/.
S/.
S/.
S/.
S/.
GASTOS ADMINISTRATIVOS y
VENTAS (m+n)
S/.
Gastos Administrativos
S/.
Gastos Ventas
S/.
DEPRECIACIN
0.00
INTERESES
#REF!
#REF!
#REF!
r
s
t
u
v
w
x
#REF!
DEPRECIACIN (positivo)
Inversin
S/.
S/.
Valores de Recupero
Prstamo
#REF!
Amortizacin
Flujo Efectivo Netos (r+s-t-u+v-w)
#REF!
#REF!
#REF!
#REF!
Ao 2
Ao 3
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/. 0.00
S/. 0.00
#REF!
#REF!
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.00
0.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
-
S/.
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!