Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
PRESUPUESTO DE VENTAS
N
Cantidad
Unid. Medida
1
2
505
410
TM
TM
Concepto
(Producto)
SUELA
BOX CALF
Valor Unitario
3,000.00
2,500.00
Tipo De
Cambio
3.300
3.300
TOTAL DE VENTA
IGV (18%
PRECIO TOTAL
Valor Unitario
9,900.00
8,250.00
TOTAL DE VENTA
IGV (18%)
PRECIO TOTAL
Valor Total
4,999,500.00
3,382,500.00
8,382,000.00
1,508,760.00
9,890,760.00
PRESUPUESTOS OPERATIVO
PRESUPUESTO DE PRODUCCI
Cantidad a Producir = Cantidad a Vender + Inv. Fi
N
Producto
Unid. Medida
1 SUELA
2 BOX CALF
Tm
Tm
Materia Prima
Pieles De Res
(Unidades)
Producto
1 SUELA: TM
Cantida a producir
Cantidad en cada (Tm de Suela)
Total materia prima
Costo unitario
Costo total de materia prima
500
200
100,000
S/.15.00
S/.1,500,000.00
2 BOX CALF: TM
Cantida a producir
Cantidad en cada (Tm de Box Calf)
Total materia prima
Costo unitario
Costo total de materia prima
400
220
88,000
S/.15.00
S/.1,320,000.00
3 RESUMEN:
Cantidad total de M.P. Suela
Cantidad total de M.P. Box Calf
TOTAL MATERIA PRIMA
Costo unitario de Materia Prima
4 COSTO TOTAL MATERIA PRIMA
100,000
88,000
188,000
S/.15.00
S/.2,820,000.00
Cantidad a Comprar = Inv. Final + Cantidad a
N
1 Pieles de Res
2 Recurtiente
3 Quebracho
Materia Prima
Unidad De Medida
Unid.
Kilos
Kilos
4 Varios
Kilos
N
1 Suela
2 Box Calf
Producto
S/.1,200.00
S/.120.00
S/.85.00
S/.1,405.00
S/.1,405.00
S/.234.00
S/.1,639.00
S/.117.00
S/.1,756.00
S/.136.00
S/.1,892.00
S/.137.00
S/.46.00
S/.2,075.00
S/.83.00
S/.10.375
Unid. Medida
Tm
Tm
Concepto
Unidad de Medida
N
1
2
3
4
5
6
7
Concepto de CIF
Unid. Medida
Seguro de Maquinaria
Depreciacion de IME
Mantenimiento y Repuesos de Maquinaria
Energia de Planta
Costo remuneracion de Jefe de Produccion
Servicio de Limpieza
Costo de Remuneracion de Laboratorista
S/.4,129,000.00
S/.643,250.00
S/.414,792.00
S/.5,187,042.00
PRESUPUESTOS OPERATIVOS
PRESUPUESTO DE PRODUCCION
ir = Cantidad a Vender + Inv. Final Deseado - Inv. Inicial
Cantidad A Vender
505
410
Recurtiente (Kilo)
5
8
Quebracho (Kilo)
10
18
Varios (Kilo)
500
60
30,000
S/.12.00
S/.360,000.00
500
50
25,000
S/.11.00
S/.275,000.00
500
80
40,000
S/.1.50
S/.60,000.00
400
80
32,000
S/.12.00
S/.384,000.00
400
40
16,000
S/.11.00
S/.176,000.00
400
90
36,000
S/.1.50
S/.54,000.00
30,000
32,000
62,000
S/.12.00
S/.744,000.00
25,000
16,000
41,000
S/.11.00
S/.451,000.00
40,000
36,000
76,000
S/.1.50
S/.114,000.00
Cantidad De Materia
Cantida De Materia Cant. De Materia Prima
Prima Para
Prima De Inv. Final
De Inv. Inicial
Produccion
188,000
62,000
41,000
2,500
800
300
2,500
600
200
76,000
5,000
2,000
85.41%
8.54%
6.05%
100.00%
435,550.00
16.65%
8.33%
9.68%
9.75%
3.27%
147.68683%
S/.643,250.00
60
80
Total Horas/Hombre
30,000
32,000
62,000
Costo Unitario
Costo Total
S/.726,000.00
S/.12,000.00
S/.1,800,000.00
S/.2,538,000.00
Cantidad
Costo Unitario
Costo Mensual
S/.200.00
S/.15,500.00
S/.2,500.00
S/.3,500.00
S/.2,350.00
S/.2,216.00
PRESUPUESTO TOTAL DE CIF
TOTAL HORAS HOMBRE
COSTO UNITARIO POR HORA CIF
Cantidad A Producir
500
400
Totales
S/.2,195,000.00
S/.1,934,000.00
gravado
S/.4,129,000.00
no gravado
###
Cantidad De Materia
Costo Unitario
Prima A Comprar
188,000
62,200
41,100
###
Costo Total
S/.15.00 S/.2,820,000.00
S/.12.00
S/.746,400.00
S/.11.00
S/.452,100.00
S/.4,129,000.00
79,000
S/.1.50
S/.118,500.00
TOTAL A COMPRAR GRAVADO S/.1,317,000.00
TOTAL A COMPRAR NO GRAVADO S/.2,820,000.00
IGV (18%)
S/.237,060.00
PRECIO TOTAL
S/.4,374,060.00
Costo Total
Horas/Hombre
10.375
10.375
S/.4,137,000.00
Costo Total
311,250.00
332,000.00
643,250.00
1,700
3,950
6,715,000
IN DE DEPRECIACION DE
UINARIA Y EQUIPO
XO N 2)
% de Depreciacion
(Anual)
10%
10%
3%
Costo Anual
S/.2,400.00
S/.99,600.00
S/.186,000.00
S/.30,000.00
S/.42,000.00
S/.28,200.00
S/.26,592.00
S/.414,792.00
62000
S/.6.690
Depreciacion
Anual
S/.72,600.00
S/.1,200.00
S/.54,000.00
S/.127,800.00
Produccion
Importe
100%
S/.72,600.00
50%
S/.27,000.00
S/.99,600.00
Administracion
%
100%
30%
Administracion
Importe
S/.1,200.00
S/.16,200.00
S/.17,400.00
Ventas
Importe
20% S/.10,800.00
S/.10,800.00
PRESUPUESTOS OPERATIVOS
PRESUPUESTO DE GASTOS DE ADMINISTRACION
N
1
2
3
4
5
6
Concepto
Unidad de
Medida
Cantidad
ATIVOS
DMINISTRACION
Costo
Unitario
Costo
Costo Anual
Mensual
S/.21,671.00 S/.260,052.00
S/.150.00
S/.1,800.00
S/.17,400.00
S/.1,410.00
S/.16,920.00
S/.2,200.00
S/.26,400.00
S/.400.00
S/.4,800.00
L DE GASTOS DE ADMINISTRACION
###
PRESUPUESTOS OPERATIVOS
PRESUPUESTO DE GASTOS DE VENTA
N
1
2
2
3
4
Concepto
Unidad de
Costo
Cantidad
Medida
Unitario
Publicidad
Depreciacion de IME
Alquiler de Tienda
Limpieza y Vigilancia
Comision de Ventas 3% del valor de venta
NTA
Costo Mensual Costo Anual
S/.1,750.00
S/.21,000.00
S/.10,800.00
S/.2,000.00
S/.24,000.00
S/.940.00
S/.11,280.00
S/.251,460.00
AL DE GASTOS DE VENTA
###
Componente
Piel de Res
Recurtiente
Quebracho
Varios
5 Mano de Obra
6 Costo Indirecto de Fabrica
Costo
Unitario
Unid.
S/.15.00
Kilo
S/.12.00
Kilo
S/.11.00
Kilo
S/.1.50
COSTO UNITARIO DE M.P.
Horas / Hombre
10.375
COSTO PRIMO UNITARIO
Horas / Hombre
6.69
COSTO UNITARIO TOTAL (Periodo 2017)
Unid. Medida
5404.97
6178.02
505
410
915
S/.5,404.97
S/.6,178.02
###
Box Calf Tm
Importe
Cant x C/U
S/.3,000.00
220
S/.720.00
80
S/.550.00
40
S/.120.00
90
S/.4,390.00
S/.622.50
80
S/.5,012.50
S/.401.40
80
S/.5,413.90
Importe
S/.3,300.00
S/.960.00
S/.440.00
S/.135.00
S/.4,835.00
S/.830.00
S/.5,665.00
S/.535.20
S/.6,200.20
S/.4,556.82
S/.401.40
S/.4,958.22
S/.5,150.00
S/.535.20
S/.5,685.20
2016)
2017
8,382,000.00
8,382,000.00
-5,262,498.00
3,119,502.00
-327,372.00
-318,540.00
2,473,590.00
-50,212.00
2,423,378.00
-678,546.00
1,744,832.00
30000
3%
0.48
COSTO TOTAL
414,792.00
327,372.00
318,540.00
1,060,704.00
COSTO VARIABLE
30,000.00
0.00
251,460.00
281,460.00
B. COSTOS FIJOS
CONCEPTO
Costos Indirecots de Fabrica
Gastos de Administracion
Gastos de Venta
TOTALES
PRODUCTO
SUELA
BOX CALF
PRODUCTO
COSTO VARIABLE
UNITARIO
5,338.30
5,950.90
COSTO UNITARIO
SUELA
BOX CALF
5,338.30
5,950.90
VALOR DE VENTA
9,900.00
8,250.00
VALOR DE VENTA
9,900.00
8,250.00
TOTALES
PUNTO DE EQUILIBRIO
PRODUCTO
SUELA
BOX CALF
TOTALES
2,012,029.95
% DE INGRESO
60.00%
40.00%
100.00%
INGRESO EN PUNTO DE
EQUILIBRIO
1,207,217.97
804,811.98
2,012,029.95
SUELA
TM
5,012.50
28.80
297.00
5,338.30
BOX CALF
TM
5,665.00
38.40
247.50
5,950.90
COST FIJO
384,792.00
327,372.00
67,080.00
779,244.00
VOLUMEN DE
VENTA
505
410
VOLUMEN DE
VENTA
505
410
COSTO
INGRESO TOTAL
VARIABLE
TOTAL
2,695,841.50
4,999,500.00
2,439,869.00
3,382,500.00
5,135,710.50
VALORE VENTA
UNITARIO
9,900.00
8,250.00
18,150.00
CANTIDAD A
VENDER
121.94
97.55
219.49
8,382,000.00
% DE
INGRESO
59.65%
40.35%
100.00%
2,303,658.50
942,631.00
85.45%
38.63%
% MG
CONTRIBUCION
PORMEDIO
44.86%
18.35%
3,246,289.50
124.09%
63.21%
MARGEN DE
CONTRIBUCION
% DE MARGEN DE
CONTRIBUCION
RUBROS O CONCEPTOS
I. INGRESOS DE OPERACIN
1.1. Ventas al Contado
1.2. Cobranza de Creditos
TOTAL
9,869,794.00
7,912,608.00
1,957,186.00
7,726,782.50
2.1. COMPRAS
2.1.1. Compra de Bienes
2.1.1.1. Compras Contado
2.1.1.2. Compras Credito
2.1.2. Compra de Servicios
2.1.2.1. Compras de Servicios
5,028,065.00
4,586,225.00
3,458,225.00
1,128,000.00
441,840.00
441,840.00
972,061.50
799,394.50
172,667.00
93,320.00
64,607.00
14,740.00
2.3. IMPUESTOS
2.3.1. Impuesto General a las Ventas
2.3.2. Impuesto a la Renta
1,726,656.00
1,213,955.00
512,701.00
2,143,011.50
0.00
0.00
(792,000.00)
(792,000.00)
1,351,011.50
10,000.00
726,000.00
(522,576.00)
(472,365.00)
(50,211.00)
1,564,435.50
PRESUPUESTO FINANCIERO D
CURTIEMBRES CUERIZ
EN SOLES
10%
ENERO
10%
FEBRERO
10%
MARZO
9%
ABRIL
947,835.00
986,980.00
986,980.00
907,853.00
791,261.00
156,574.00
791,261.00
195,719.00
791,261.00
195,719.00
712,134.00
195,719.00
656,206.00
706,636.00
1,093,606.00
666,117.00
473,970.00
432,369.00
342,129.00
90,240.00
41,601.00
41,601.00
496,530.00
454,929.00
342,129.00
112,800.00
41,601.00
41,601.00
496,530.00
454,929.00
342,129.00
112,800.00
41,601.00
41,601.00
461,295.00
422,563.00
309,763.00
112,800.00
38,732.00
38,732.00
75,241.00
58,886.00
16,355.00
8,799.00
6,092.00
1,464.00
75,241.00
58,886.00
16,355.00
8,799.00
6,092.00
1,464.00
75,241.00
58,886.00
16,355.00
8,799.00
6,092.00
1,464.00
69,957.00
54,781.00
15,176.00
8,186.00
5,667.00
1,323.00
106,995.00
96,937.00
10,058.00
134,865.00
122,292.00
12,573.00
521,835.00
122,292.00
399,543.00
134,865.00
122,292.00
12,573.00
291,629.00
280,344.00
-106,626.00
241,736.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(264,000.00)
(264,000.00)
(264,000.00)
(264,000.00)
291,629.00
280,344.00
(370,626.00)
(22,264.00)
10,000.00
301,629.00
581,973.00
211,347.00
726,000.00
301,629.00
581,973.00
211,347.00
915,083.00
9%
JUNIO
9%
JULIO
6%
AGOSTO
888,281.00
888,281.00
888,281.00
650,904.00
712,134.00
176,147.00
712,134.00
176,147.00
712,134.00
176,147.00
474,757.00
176,147.00
674,505.00
640,902.00
701,202.50
519,343.00
450,015.00
411,283.00
309,763.00
101,520.00
38,732.00
38,732.00
450,015.00
411,283.00
309,763.00
101,520.00
38,732.00
38,732.00
450,015.00
411,283.00
309,763.00
101,520.00
38,732.00
38,732.00
344,311.00
314,184.00
212,664.00
101,520.00
30,127.00
30,127.00
103,560.00
88,384.00
15,176.00
8,186.00
5,667.00
1,323.00
69,957.00
54,781.00
15,176.00
8,186.00
5,667.00
1,323.00
130,257.50
115,081.50
15,176.00
8,186.00
5,667.00
1,323.00
54,102.00
42,466.00
11,636.00
6,345.00
4,393.00
898.00
120,930.00
109,614.00
11,316.00
120,930.00
109,614.00
11,316.00
120,930.00
109,614.00
11,316.00
120,930.00
109,614.00
11,316.00
213,776.00
247,379.00
187,078.50
131,561.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(264,000.00)
0.00
0.00
0.00
(50,224.00)
247,379.00
187,078.50
131,561.00
915,083.00
799,537.00
981,594.00
1,103,350.50
(65,322.00)
(65,322.00)
(65,322.00)
(65,322.00)
(56,610.00)
(8,712.00)
(57,289.00)
(8,033.00)
(57,977.00)
(7,345.00)
(58,673.00)
(6,649.00)
799,537.00
981,594.00
1,103,350.50
1,169,589.50
(264,000.00)
6%
SEPTIEMBRE
6%
OCTUBRE
8%
NOVIEMBRE
8%
DICIEMBRE
592,188.00
592,188.00
750,440.00
789,583.00
474,757.00
117,431.00
474,757.00
117,431.00
633,009.00
117,431.00
633,009.00
156,574.00
443,700.00
443,700.00
555,560.00
625,305.00
310,471.00
280,344.00
212,664.00
67,680.00
30,127.00
30,127.00
310,471.00
280,344.00
212,664.00
67,680.00
30,127.00
30,127.00
380,941.00
345,077.00
277,397.00
67,680.00
35,864.00
35,864.00
403,501.00
367,637.00
277,397.00
90,240.00
35,864.00
35,864.00
54,102.00
42,466.00
11,636.00
6,345.00
4,393.00
898.00
54,102.00
42,466.00
11,636.00
6,345.00
4,393.00
898.00
95,492.00
81,497.00
13,995.00
7,572.00
5,242.00
1,181.00
114,809.00
100,814.00
13,995.00
7,572.00
5,242.00
1,181.00
79,127.00
71,583.00
7,544.00
79,127.00
71,583.00
7,544.00
79,127.00
71,583.00
7,544.00
106,995.00
96,937.00
10,058.00
148,488.00
148,488.00
194,880.00
164,278.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
148,488.00
148,488.00
194,880.00
164,278.00
1,169,589.50
1,252,755.50
1,335,921.50
1,465,479.50
(65,322.00)
(65,322.00)
(65,322.00)
(65,322.00)
(59,377.00)
(5,945.00)
(60,089.00)
(5,233.00)
(60,810.00)
(4,512.00)
(61,540.00)
(3,782.00)
1,252,755.50
1,335,921.50
1,465,479.50
1,564,435.50
ANEXO N 01
DICIEMBRE
2016
TOTAL
VENTAS DE PRODUCCION
IGV 18%
PRECIO TOTAL
Ventas al Contado (80%)
670,560.00
120,701.00
791,261.00
633,009.00
8,382,000.00
1,508,760.00
9,890,760.00
7,912,608.00
158,252.00
4,748.00
153,504.00
3,070.00
156,574.00
1,978,152.00
59,345.00
1,918,807.00
38,376.00
1,957,183.00
ANEXO N 02
DICIEMBRE
2016
TOTAL
104,720.00
150.00
15,500.00
120,370.00
21,667.00
142,037.00
1,309,000.00
1,800.00
186,000.00
1,496,800.00
269,424.00
1,766,224.00
225,600.00
135,360.00
90,240.00
2,820,000.00
1,692,000.00
1,128,000.00
TOTAL CONTADO
TOTAL CREDITO
277,397.00
90,240.00
3,458,224.00
1,128,000.00
ANEXO N 03
DICIEMBRE
2016
200.00
1,750.00
2,400.00
TOTAL
2,400.00
21,000.00
30,000.00
Limpieza y vigilancia
Telefono
Energia y Agua
TOTAL SERVICIOS GRABADOS
IGV 18%
PRECIO TOTAL SERVICIOS GRABADOS
4,700.00
2,200.00
400.00
11,650.00
2,097.00
13,747.00
56,400.00
26,400.00
4,800.00
141,000.00
25,380.00
166,380.00
SERVICIOS NO GRABADOS
Alquiler de Tienda
Comision de Ventas
TOTAL SERVICIOS NO GRABADOS
2,000.00
20,117.00
22,117.00
24,000.00
251,460.00
275,460.00
TOTAL SERVICIOS
35,864.00
441,840.00
DIS
DETALLE
Remuneracion bruta de personal operativo
Remuneracion bruta de personal administrativo
Remuneracion bruta de personal laborarorista
Remuneracion bruta de Jefe de personal
TOTAL REMUNERACION BRUTA
Vacaciones RB/12
TOTAL REMUNERACION AFECTA
ONP 13%
REMUNERACION NETA
Gratificaciones (X 6 meses)de R. Bruta
Compensacion por Tiempo de Servicio
REMUNERACION POR PAGAR
LEYES SOCIALES
ONP 13%
ES-SALUD
S.C.T.R.
DICIEMBRE
2016
34,844.00
15,000.00
1,500.00
2,423.00
53,767.00
4,481.00
58,248.00
7,572.00
50,676.00
50,138.00
TOTAL
100,814.00
435,550.00
180,000.00
18,000.00
29,076.00
662,626.00
55,224.00
717,850.00
93,321.00
624,532.00
110,438.50
64,424.00
799,394.50
7,572.00
5,242.00
1,181.00
93,321.00
64,607.00
14,740.00
ANEXO N 05
DICIEMBRE
2016
120,701.00
(21,667.00)
(2,097.00)
TOTAL
1,508,760.00
(269,424.00)
(25,380.00)
96,937.00
1,213,956.00
670,560.00
8,382,000.00
10,058.00
125,731.00
10,058.00
106,995.00
125,731.00
1,339,686.00
2016
474,982.00
-88,012.00
386,970.00
386,970.00
XO N 01
178,034.00
5,341.00
172,693.00
3,454.00
176,147.00
AGOSTO A
NOVIEMBRE A
OCTUBRE
DICIEMBRE
6%
8%
502,920.00
670,560.00
90,526.00
120,701.00
593,446.00
791,261.00
474,757.00
633,009.00
118,689.00
3,561.00
115,128.00
2,303.00
117,431.00
158,252.00
4,748.00
153,504.00
3,070.00
156,574.00
XO N 02
E COMPRAS DE BIENES
ENERO A
ABRIL A JULIO
MARZO
10%
9%
130,900.00
117,810.00
150.00
150.00
15,500.00
15,500.00
146,550.00
133,460.00
26,379.00
24,023.00
172,929.00
157,483.00
AGOSTO A
NOVIEMBRE A
OCTUBRE
DICIEMBRE
6%
8%
78,540.00
104,720.00
150.00
150.00
15,500.00
15,500.00
94,190.00
120,370.00
16,954.00
21,667.00
111,144.00
142,037.00
282,000.00
169,200.00
112,800.00
253,800.00
152,280.00
101,520.00
169,200.00
101,520.00
67,680.00
225,600.00
135,360.00
90,240.00
342,129.00
112,800.00
309,763.00
101,520.00
212,664.00
67,680.00
277,397.00
90,240.00
XO N 03
COMPRAS DE SERVICIOS
ENERO A
MARZO
10%
200.00
1,750.00
3,000.00
ABRIL A JULIO
9%
200.00
1,750.00
2,700.00
AGOSTO A
OCTUBRE
6%
200.00
1,750.00
1,800.00
NOVIEMBRE A
DICIEMBRE
8%
200.00
1,750.00
2,400.00
4,700.00
2,200.00
400.00
12,250.00
2,205.00
14,455.00
4,700.00
2,200.00
400.00
11,950.00
2,151.00
14,101.00
4,700.00
2,200.00
400.00
11,050.00
1,989.00
13,039.00
4,700.00
2,200.00
400.00
11,650.00
2,097.00
13,747.00
2,000.00
25,146.00
27,146.00
2,000.00
22,631.00
24,631.00
2,000.00
15,088.00
17,088.00
2,000.00
20,117.00
22,117.00
41,601.00
38,732.00
30,127.00
35,864.00
ANEXO N 04
DISTRIBUCION DE REMUNERACIONES
ENERO A
ABRIL
MAYO
MARZO
10%
9%
9%
43,555.00
39,200.00
39,200.00
15,000.00
15,000.00
15,000.00
1,500.00
1,500.00
1,500.00
2,423.00
2,423.00
2,423.00
62,478.00
58,123.00
58,123.00
5,207.00
4,844.00
4,844.00
67,685.00
62,967.00
62,967.00
8,799.00
8,186.00
8,186.00
58,886.00
54,781.00
54,781.00
JUNIO
9%
39,200.00
15,000.00
1,500.00
2,423.00
58,123.00
4,844.00
62,967.00
8,186.00
54,781.00
58,886.00
54,781.00
33,603.00
88,384.00
54,781.00
8,799.00
6,092.00
1,464.00
8,186.00
5,667.00
1,323.00
8,186.00
5,667.00
1,323.00
8,186.00
5,667.00
1,323.00
XO N 05
RIBUCION DE TRIBUTOS
ENERO
FEBRERO
MARZO
ABRIL A JULIO
10%
10%
10%
9%
150,876.00
(26,379.00)
(2,205.00)
150,876.00
(26,379.00)
(2,205.00)
150,876.00
(26,379.00)
(2,205.00)
135,788.00
(24,023.00)
(2,151.00)
122,292.00
122,292.00
122,292.00
109,614.00
838,200.00
838,200.00
838,200.00
754,380.00
12,573.00
12,573.00
11,316.00
12,573.00
134,865.00
399,543.00
134,865.00
12,573.00
386,970.00
12,573.00
134,865.00
11,316.00
120,930.00
JULIO
9%
39,200.00
15,000.00
1,500.00
2,423.00
58,123.00
4,844.00
62,967.00
8,186.00
54,781.00
60,300.50
AGOSTO A
OCTUBRE
6%
26,133.00
15,000.00
1,500.00
2,423.00
45,056.00
3,755.00
48,811.00
6,345.00
42,466.00
NOVIEMBRE
8%
34,844.00
15,000.00
1,500.00
2,423.00
53,767.00
4,481.00
58,248.00
7,572.00
50,676.00
DICIEMBRE
8%
34,844.00
15,000.00
1,500.00
2,423.00
53,767.00
4,481.00
58,248.00
7,572.00
50,676.00
50,138.00
115,081.50
42,466.00
30,821.00
81,497.00
100,814.00
8,186.00
5,667.00
1,323.00
6,345.00
4,393.00
898.00
7,572.00
5,242.00
1,181.00
7,572.00
5,242.00
1,181.00
AGOSTO A
OCTUBRE
6%
90,526.00
(16,954.00)
(1,989.00)
NOVIEMBRE A
DICIEMBRE
8%
120,701.00
(21,667.00)
(2,097.00)
71,583.00
96,937.00
502,920.00
670,560.00
7,544.00
10,058.00
7,544.00
79,127.00
10,058.00
106,995.00
PRESTAMO BANCARIO
Monto (S/.)
Tasa mensual
Plazo (meses)
726,000.00
1.2%
12
1
PERIODO MENSUAL
Concepto
Preoperativo
May.
726,000
Saldo Inicial
Prstamo
726,000.00
65,322
Cuota
Inters
8,712
Amortizacin
56,610
Saldo final
726,000 669,390
Jun
669,390
Jul
612,100
2017
Ago
Sep
554,123 495,451
65,322
8,033
57,289
612,100
65,322
7,345
57,977
554,123
65,322
6,649
58,673
495,451
65,322
5,945
59,377
436,074
Oct
436,074
Nov
375,985
Dic
315,174
Ene
253,634
2018
Feb
Mar
191,356 128,330
65,322
5,233
60,089
375,985
65,322
4,512
60,810
315,174
65,322
3,782
61,540
253,634
65,322
3,044
62,279
191,356
65,322
2,296
63,026
128,330
10
11
65,322
1,540
63,782
64,548
12
Abr
64,548
65,322
775
64,548
-
RESUMEN
TOTAL
783,866
57,866
726,000
2,017
RESUMEN
2,018
TOTAL
522,577
50,212
472,366
261,289
7,654
253,634
783,866
57,866
726,000
MEN - UTILIDAD
=cvu X q