Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
*El cuadro de arriba nos muestra todo lo que necesitamos para iniciar las operaciones d
*El cuadro de nuestra derecha nos muestra que la mitad del capital lo pondran los 3 soc
*Para iniciar las operaciones de nuestro negocio necesitamos la siguiente cantidad de a
100
10
120
1
cuadro de arriba nos muestra todo lo que necesitamos para iniciar las operaciones de nuestra e
cuadro de nuestra derecha nos muestra que la mitad del capital lo pondran los 3 socios y la otra
ara iniciar las operaciones de nuestro negocio necesitamos la siguiente cantidad de activos y sus
GUANTES DE SIRUGIA
CANASTAS DE PLASTICOS O JAULAS DE TRASPORTE
GAZAPERAS PARA APARTAR CRIAS
BALANZA
AMORTIZACION
ES
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
P/U
10,000.00
7,000.00
100.00
40.00
50,300.00
15.00
20.00
291.00
62.00
500.00
1,500.00
250.00
700.00
500.00
170.00
23.00
15.00
2.00
4.00
4.00
4.00
15.00
15.00
1.00
0.50
20.00
20.00
4.00
PRECIO TOTAL
S/.
10,000.00
S/.
7,000.00
S/.
300.00
S/.
4,800.00
S/.
50,300.00
S/.
15,000.00
S/.
200.00
S/.
291.00
S/.
310.00
S/.
1,500.00
S/.
1,500.00
S/.
250.00
S/.
700.00
S/.
500.00
S/.
340.00
S/.
46.00
S/.
30.00
S/.
240.00
S/.
16.00
S/.
16.00
S/.
16.00
S/.
60.00
S/.
15.00
S/.
1.00
S/.
50.00
S/.
80.00
S/.
40.00
S/.
8.00
S/.
S/.
S/.
S/.
TOTAL
0.50
10.00
7.00
100.00
S/.
S/.
S/.
S/.
S/.
50.00
100.00
840.00
100.00
94,699.00
100%
100%
RTIZACION
ALMACEN DE ALIMENTOS
CALAMINA
PALOS
BLOKETAS DE SEMENTO
MANO DE OBRA
PUERTA DE MADERA
TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
6.00
546.00
300.00
25.00
166.00
509.00
1,000.00
2,300.00
1,200.00
2,000.00
2,000.00
500.00
500.00
500.00
1,000.00
10,000.00
2000
1500
2000
500
1000
7,000.00
SCRL.
S/. 108,272.57
S/. 108,272.57
PROYECCION DE INGRESOS
* Contamos con 19 mesas y 13 sofas que nos una cantidad aproximada de 100 clientes.
* Ofreceremos nuestro cuye andino como producto estrella
* Analizaremos de acuerdo a la cantidad de dias de cada mes.
* El mximo nmero de venta al mes es 2000
Al 100%
2000
Porcentual
100.00%
FEBRERO
2000
100.00%
MARZO
2000
100.00%
ABRIL
2000
100.00%
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
A
A
A
A
A
A
A
A
2000
2000
2000
2000
2000
2000
2000
2000
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
TOTAL
Demanda Alta
Demanda Regular
Demanda Baja
A
B
C
ENERO
*En este cuadro encontramos los consumos que proyectamos para cada mes.
*En el siguiente cuadro dividimos los consumos por cada tipo de bebida a consumir, ejm
ESOS
da de 100 clientes.
MES (PORCENTUAL)
UROS MAGIC SC
REAL mensual
2000
MESES
ENERO
CUYE INTI
CUYES VEND.
1000
2000
FEBRERO
1000
2000
MARZO
1000
2000
ABRIL
1000
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
1000
1000
1000
1000
1000
1000
1000
1000
2000
2000
2000
2000
2000
2000
2000
2000
24000
da mes.
OCTEL UROS (TOTORA) = 10%; CAFES = 25%; EMOLIENTES = 10; y OTROS = 20%
onsumos para cada mes se dividiran deacuerdo a los porcentajes de arriba.
CUYE INTI
CUYE ANDINO
P.U.
S/.
30.00
TOTAL
S/. 30,000.00
S/.
30.00
S/.
S/.
30.00
S/.
30.00
S/.
30.00
S/.
30.00
S/.
30.00
S/.
30.00
S/.
30.00
S/.
30.00
S/.
30.00
S/.
30.00
TOTAL
CUYES VEND.
1000 S/.
P.U.
30.00
30,000.00
1000 S/.
30.00
S/.
30,000.00
S/.
30,000.00
1000 S/.
30.00
S/.
30,000.00
S/.
30,000.00
1000 S/.
30.00
S/.
30,000.00
1000
1000
1000
1000
1000
1000
1000
1000
30.00
30.00
30.00
30.00
30.00
30.00
30.00
30.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 360,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 30,000.00
S/. 360,000.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
TOTAL
TOTAL
S/. 30,000.00
*Para sacar el TOTAL debemos multiplicar los consumos por el precio unitario, Ejm. 6
*Y asi sucesivamente en todos las bebidas que ofre
AS A OFRECER
ncipales fuentes de ingreso.
TOTAL GENERAL
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
60,000.00
S/.
720,000.00
GASTOS ADMINISTRATIVOS
EGRESOS MENSUALES
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
TOTALES
PLANILLA DE
PAGOS
PAGOS DE
SERVICIOS
REMUNERACIONES
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
7,412.00
S/.
88,944.00
GASTOS GENERALES
S ADMINISTRATIVOS
SERVICIOS
INSUMOS CRIANZA CUY INTI
S/.
1,293.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
1,293.00 S/.
3,960.00
S/.
15,516.00 S/.
43,560.00
*Los Gastos de Enero en insumos no se registra porque se realizo en el presupuesto inicial, y recin
*El dinero para gastos de Insumos de cada mes, se utilizan de las ganancias del anterior mes; ejm:
GASTOS INSUMOS MARZO = 50% GANANCIAS
Ejm. Para Pisco Sour GANANCIA EN ENERO = 9765, Para el ems de Febrero necesitaremos insu
seria = 4882.5
Y asi sucesivamente en todos las
GASTOS GENERALES
3,960.00
3,960.00
3,960.00
3,960.00
3,960.00
3,960.00
3,960.00
3,960.00
3,960.00
3,960.00
3,960.00
43,560.00
OTROS GASTOS
MANTENIMIENTO
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
100.00
S/.
1,200.00
gistra porque se realizo en el presupuesto inicial, y recin se registra dichos gastos desde Febrero
a mes, se utilizan de las ganancias del anterior mes; ejm:
GASTOS INSUMOS MARZO = 50% GANANCIAS DEL MES ANTERIOR
NERO = 9765, Para el ems de Febrero necesitaremos insumos y por ello gastamos la mitad de esa ganancia p
seria = 4882.5
Y asi sucesivamente en todos las bebidas que ofrecemos.
OTROS GASTOS
MARKETING
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
200.00
2,400.00
OTROS
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
600.00
MES ANTERIOR
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
TOTALES
9,055.00
16,975.00
16,975.00
16,975.00
16,975.00
16,975.00
16,975.00
16,975.00
16,975.00
16,975.00
16,975.00
16,975.00
S/.
195,780.00
ENERO
FEBRERO
CUYES INTI
CUYES ANDINOS
TOTAL INGRESOS
S/.
S/.
S/.
60,000.00
60,000.00
120,000.00 S/.
###
###
120,000.00
REMUNERACIONES
SERVICIOS
CUYE INTY
CUYE ANDINO
MANTENIMIENTO
MARKETING (PUBICIDAD Y OTROS)
OTROS
TOTAL EGRESOS
SALDO BRUTO
CAJA INICIAL
PRESTAMO
SALDO NETO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
7,412.00
1,293.00
3,960.00
3,960.00
100.00
300.00
100.00
17,125.00
102,875.00
5,066.00
97,809.00
###
###
###
###
###
###
###
17,125.00
102,875.00
97,809.00
###
195,618.00
VAN
S/. 1,987,774.31
S/.
S/.
S/.
S/.
FLUJO DE CAJA
MARZO
ABRIL
MAYO
JUNIO
S/.
60,000.00 S/.
60,000.00 S/.
60,000.00 S/.
### S/.
60,000.00 S/.
60,000.00 S/.
S/. 120,000.00 S/. 120,000.00 S/. 120,000.00 S/.
60,000.00
60,000.00
120,000.00
S/.
S/.
S/.
7,412.00
1,293.00
3,960.00
3,960.00
100.00
300.00
100.00
17,125.00
102,875.00
489,045.00
5,066.00
586,854.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
7,412.00
1,293.00
3,960.00
###
100.00
300.00
100.00
17,125.00
102,875.00
195,618.00
5,066.00
293,427.00
S/.
7,412.00 S/.
7,412.00
S/.
1,293.00 S/.
1,293.00
S/.
3,960.00 S/.
3,960.00
S/.
3,960.00 S/.
3,960.00
S/.
100.00 S/.
100.00
S/.
300.00 S/.
300.00
S/.
100.00 S/.
100.00
S/. 17,125.00 S/. 17,125.00
S/. 102,875.00 S/. 102,875.00
S/.
293,427.00 S/.
391,236.00
S/.
5,066.00 S/.
5,066.00
S/. 391,236.00 S/. 489,045.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
*El Flujo de caja nos muestra todos los movimientos en materia de efectivo que nuestro negocio pr
*El Saldo Bruto se obtiene restando todos los gastos a los ingresos en un mes respectivo, a ese re
*Al resultado anterior se le resta la cuota de nuestra obligacion con el banco que esta pactado para
*Dicho resultado es el SALDO NETO del mes, que puede ser en muchos casos deuda o ganancia.
*Nosotros inmediatamente tomamos dicho saldo y lo contabilizamos en nuestra caja, para el siguie
JULIO
AGOSTO
S/.
SETIEMBRE
60,000.00 S/.
### S/.
S/. 120,000.00 S/.
60,000.00
60,000.00
120,000.00
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,712.50
S/.
100.00
S/.
300.00
S/.
100.00
S/. 16,877.50
S/. 103,122.50
S/.
586,854.00
S/.
5,066.00
S/. 684,910.50
7,412.00
###
1,293.00
###
3,960.00
###
3,960.00
###
100.00
###
300.00
###
100.00
###
17,125.00 S/. 17,125.00
102,875.00 S/. 102,875.00
684,910.50 S/.
782,719.50
5,066.00
###
782,719.50 S/. 880,528.50
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
OCTUBRE
### S/.
### S/.
S/. 120,000.00 S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
60,000.00
60,000.00
120,000.00
7,412.00
1,293.00
3,960.00
3,960.00
100.00
300.00
100.00
17,125.00
102,875.00
880,528.50
5,066.00
978,337.50
NOVIEMBRE
S/.
S/.
S/.
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
978,337.50
S/.
5,066.00
S/. 1,076,146.50
actual.
espectivas
DICIEMBRE
ENERO
INGRESOS
60,000.00 S/.
60,000.00
60,000.00 S/.
60,000.00
120,000.00 S/.
120,000.00
EGRESOS
S/.
7,412.00 S/.
7,412.00
S/.
1,293.00 S/.
1,293.00
S/.
3,960.00 S/.
3,960.00
S/.
3,960.00 S/.
3,960.00
S/.
100.00 S/.
100.00
S/.
300.00 S/.
300.00
S/.
100.00 S/.
100.00
S/.
17,125.00 S/.
17,125.00
S/.
102,875.00 S/.
102,875.00
S/.
1,076,146.50 S/.
1,173,954.50
S/.
5,067.00 S/.
5,068.00
S/. 1,173,954.50 S/. 1,271,761.50
FEBRERO
S/.
S/.
S/.
60,000.00
60,000.00
120,000.00
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,271,761.50
S/.
5,069.00
S/. 1,369,567.50
MARZO
S/.
S/.
S/.
ABRIL
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,369,567.50
S/.
5,070.00
S/. 1,467,372.50
MAYO
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,467,372.50
S/.
5,071.00
S/. 1,565,176.50
JUNIO
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,565,176.50
S/.
5,072.00
S/. 1,662,979.50
60,000.00
60,000.00
120,000.00
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,662,979.50
S/.
5,073.00
S/. 1,760,781.50
JULIO
S/.
S/.
S/.
AGOSTO
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,760,781.50
S/.
5,074.00
S/. 1,858,582.50
SEPTIEMBRE
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,858,582.50
S/.
5,075.00
S/. 1,956,382.50
OCTUBRE
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
1,956,382.50
S/.
5,076.00
S/. 2,054,181.50
60,000.00
60,000.00
120,000.00
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
2,054,181.50
S/.
5,077.00
S/. 2,151,979.50
NOVIEMBRE
S/.
S/.
S/.
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
2,151,979.50
S/.
5,078.00
S/. 2,249,776.50
Y PERDIDAS
DICIEMBRE
TOTALES ANUALES
60,000.00 S/.
60,000.00 S/.
120,000.00 S/.
S/.
7,412.00
S/.
1,293.00
S/.
3,960.00
S/.
3,960.00
S/.
100.00
S/.
300.00
S/.
100.00
S/.
17,125.00
S/.
102,875.00
S/.
2,249,776.50
S/.
5,079.00
S/. 2,347,572.50
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,440,000.00
1,440,000.00
2,880,000.00
177,888.00
31,032.00
95,040.00
94,792.50
2,400.00
7,200.00
2,400.00
410,752.50
2,469,247.50
26,999,127.50
121,675.00
29,346,700.00
S/.
208,920.00
S/.
189,832.50
S/.
121,675.00
S/.
14,400.00
S/.
12,000.00
ESTADO DE GANANC
(-)
(-)
(-)
(-)
(-)
(-)
S/.
( S/.
S/.
UTILIDAD BRUTA
Gastos Administrativos
Gasto de Ventas (Marketing)
Gastos Financieros
Otros Gastos
(
(
(
(
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,980,000.00
94,792.50 )
1,885,207.50
97,260.00
94,792.00
134,359.60
6,000.00
)
)
)
)
1,552,795.90
465,838.77 )
1,086,957.13
FLUJO DE CAJA
*En este cuadro se detalla resumidamente los movimientos de efectivo en forma anual.
*La Utilidad Neta anual que se proyecta es de S/. 1086957.13
n forma anual.
3
108,272.57
12%
0.95%
24
Tasa anual
Tasa mensual
Plazo (meses)
1
Concepto
Saldo Inicial
Prstamo
Cuota
Inters
Amortizacin
Saldo final
Ene
Preoperativo
0
108,272.57
108,273
2
Feb
108,273
104,234
5,066
5,066
1,027
4,038
104,234
989
4,077
100,157
INVENTARIO INICIAL
*Este cuadro nos muestra como debemos de cancelar la obligacion que tenem
*El prestamo se cancelara con cuotas fijas en interes simple, una cuota
3
Mar
4
Abr
6
2017
Jun
100,157
96,042
May
91,887
5,066
5,066
5,066
5,066
950
4,115
96,042
911
4,154
91,887
872
4,194
87,694
832
4,234
83,460
87,694
7
Jul
83,460
Ago
79,186
5,066
792
4,274
79,186
9
Sep
10
Oct
11
Nov
12
Dic
74,872
70,516
66,120
61,681
5,066
5,066
5,066
5,066
5,066
751
4,314
74,872
710
4,355
70,516
669
4,397
66,120
627
4,438
61,681
585
4,481
57,201
13
Ene
14
Feb
15
Mar
16
17
Abr
18
2018
57,201
52,678
48,112
43,502
May
38,849
Jun
5,066
5,066
5,066
5,066
5,066
5,066
543
4,523
52,678
500
4,566
48,112
457
4,609
43,502
413
4,653
38,849
369
4,697
34,152
324
4,742
29,410
34,152
19
20
29,410
Ago
24,624
5,066
279
4,787
24,624
21
22
23
24
2018
Jul
Sep
Oct
Nov
Dic
19,792
14,913
9,989
5,018
5,066
5,066
5,066
5,066
5,066
234
4,832
19,792
188
4,878
14,913
142
4,924
9,989
95
4,971
5,018
48
5,018
0
INVENTARIO INICIAL
S/.
7,920.00
2.00
1.50
1.50
2.00
1.20
0.50
8.70
PUBLICIDAD Y PROMOCION
CONCEPTO
COSTO
Radio
S/.
50.00
Volantes
S/.
100.00
Paneles Gigantes
S/.
50.00
Pagina Web
S/.
100.00
TOTAL
S/.
300.00
Cuye Andino
S/.
S/.
S/.
S/.
S/.
S/.
S/.
2.00
1.50
1.50
2.00
1.20
0.50
8.70
Cebada
Forraje
Alfalfa
Alimento Balanceado
Agua
Medicamentos
TOTAL
*Aqu se explica el precio de cada cuy en la crianza
DIO)
Cuye Andino
S/.
S/.
S/.
S/.
S/.
S/.
S/.
2.00
1.50
1.50
2.00
1.20
0.50
8.70
1
2
3
4
5
6
7
APELLIDOSYNOMBRES
FechaIngreso
Categoria
3/1/2016
ADMINISTRADOR
3/1/2016
ASISTENTE DE VENTAS
3/1/2016
CONTADOR
3/1/2016
VETERINARIO
3/1/2016
CUIDANTE
3/1/2016
PERSONAL DE LIMPIEZ
3/1/2016
AYUDANTE
IMPORTE
MENSUAL
ORDINAR
S/. 1,300.00
S/.
750.00
S/. 1,200.00
S/. 1,200.00
S/.
750.00
S/.
800.00
S/.
800.00
S/. 6,800.00
S/.
7,412.00
S/. 91,560.00
DESCUENTOS
AFP
SNP13%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
169.00
97.50
156.00
156.00
97.50
104.00
104.00
DESCUENTOS
ADELANTO
TOTALDESCTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
169.00
97.50
156.00
156.00
97.50
104.00
104.00
NETOAPAGAR
APORTACIONES
ESSALUD(9%)
TOTAL
R.P.S.
S/.
S/.
S/.
S/.
###
652.50
###
###
652.50
696.00
696.00
TOTAL
S/. 1,131.00
S/.
652.50
S/. 1,044.00
S/. 1,044.00
S/.
652.50
S/.
696.00
S/.
696.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
117.00
67.50
108.00
108.00
67.50
72.00
72.00
S/. 5,916.00
APORTACIONES
TOTALAPORTE
S/.
S/.
S/.
S/.
S/.
S/.
S/.
117.00
67.50
108.00
108.00
67.50
72.00
72.00
S/.
612.00
GASTOS DE SERVICIOS
LUZ
S/.
ALQUILER DE TERRENO
S/.
AGUA
S/.
OTROS
S/.
TRASPORTE
S/.
TELEFONO - INTERNET
S/.
TOTAL GENERAL
200.00
600.00
300.00
33.00
40.00
120.00
1,293.00
MESES
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
GASTOS MENSUALMENTE
A VENTAS%
GASTO TOTAL
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
100.00%
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
1,293.00
0
-1,000
-1000
1
500
400
500
2
500
400
500
-1000
350
350
-1000
500
500
S/. -196.76
S/. 611.11
500
350
500
S/. 763.89
S/. 416.67
S/. 44.37
DATOS
FILMADORA 1000.00
UTILIDADES C/A 400.00