Академический Документы
Профессиональный Документы
Культура Документы
PRODUCTO
PRODUCT
ENERO
UND EST V/DER
VR UND
TOTAL VENTAS
490
40,000
19,600,000
FEBRERO
495
40,000
19,796,000
MARZO
19,993,960
POLITICAS DE PAGO
CONTADO
RECUPE DE CARTERA
CARTERA INCOBRABLE
MES
ENERO
FEBREO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEM
OCTUBR
NOVIEMB
DICIEMB
ENERO
CONTADO
REP CARTERA
CONTADO
REP CART
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CARTERA
CONTADO
REP CART
FEBRERO
ABRIL
500
40,000
500
MAYO
505
40,000
JUNIO
510
40,000
515
40,000
INCREMENTO
MENSUAL
1%
JULIO
520
42,400
INCREMENTO
PRECIO
1ER SEMESTRE
2DO TRIMESTRE
40,000
0%
6%
AGOSTO
525
42,400
SEPTIEM
531
42,400
OCTUBRE
536
42,400
NOVIEM
541
42,400
DICIEMBRE
547
42,400
20,193,900
20,395,839
20,599,797
22,054,143
22,274,684
22,497,431
22,722,405
22,949,629
23,179,126
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEM
OCTUBRE
NOVIEM
DICIEMBRE
40%
55%
5%
MARZO
DEUDORES
7,840,000
0
INCOBRABLE
7,840,000
980,000
989,800
11,769,800
999,698
11,887,498
1,009,695
12,006,373
1,019,792
12,126,437
1,029,990
12,247,701
1,102,707
12,432,595
1,113,734
13,243,513
1,124,872
13,375,948
1,136,120
13,509,707
1,147,481
13,644,804
1,158,956
0
0
13,781,252
0
12,748,519
12,748,519
12,812,846
256,256,913
7,918,400
7,997,584
7,997,584
10,887,800
8,077,560
8,077,560
10,996,678
8,158,335
8,158,335
11,106,645
8,239,919
11,217,711
8,239,919
8,821,657
11,329,888
8,821,657
8,909,874
12,129,778
8,909,874
8,998,972
8,998,972
12,251,076
9,088,962
9,088,962
12,373,587
9,179,852
9,179,852
12,497,323
9,271,650
12,622,296
COMERCIALES
7,840,000
TOTAL
980,000
7,918,400
10,780,000
DEUDORES
TOTAL
256,256,913
18,698,400
18,885,384
19,074,238
19,264,980
19,457,630
20,151,545
21,039,652
21,250,049
21,462,549
21,677,175
21,893,946
9,271,650
0
12,748,519
UND
4000
PRODUCTO
UND EST V/DER
INVT FIN EST
UND A PROD
INVT INC EST
UND EST PRO
ENERO
490
49
539
4,000
-3,461
FEBRERO
495
50
545
49
495
MARZO
500
50
550
50
500
ABRIL
505
51
556
50
505
MAYO
510
51
561
51
510
JUNIO
515
52
567
51
516
JULIO
520
53
573
52
521
AGOSTO
525
53
578
53
526
SEPTIE
531
54
584
53
531
OCTUB
536
54
590
54
536
NOVIEM
541
55
596
54
542
DICIEM
547
55
602
55
547
ENERO
552
2,270
MATERIA PRIMA
MATERIA PRIMA
20
4
1
2
UND DE 120 ML
87.5 Ml
18.7 Ml
7 Ml
2 Mg
Lts
Lts
Lts
Lb
3 Lts
1 Lts
0.25 Ml
7 Ml
INVENTARIO DE MP
PRECIO
25,000 Litro
15,200 Litro
39,500 Litro
28,000 Libra
ENERO
-3,461
0.088
-303
9
-294
20
-314
25,000
FEBRERO
495
0.088
43
9
52
8.7
43
25,000
MARZO
500
0.088
44
9
53
8.8
44
25,000
-7,853,130
1,085,844
-3,461
0.0187
-65
2
-63
4
-67
15,200
495
0.0187
9
2
11
2
9
15,200
-1,016,253
-3,461
0.007
-24
1
-24
1
-25
39,500
-968,936
ABRIL
MAYO
JUNIO
32,000 Litro
72,000 Litro
20%
505
0.088
44
9
53
8.8
44
25,000
510
0.088
45
9
54
8.9
45
25,000
516
0.088
45
9
54
9.0
45
25,000
JULIO
521
0.088
46
9
55
9.1
46
25,000
AGOSTO
526
0.088
46
9
55
9.2
46
25,000
SEPTIEM
531
0.088
46
9
56
9.3
47
25,000
OCTUBRE
536
0.088
47
9
56
9.4
47
25,000
NOVIEM
542
0.088
47
10
57
9.5
48
25,000
DICIEM
1,096,702
1,107,669
1,118,746
1,129,933
1,141,233
1,152,645
1,164,171
1,175,813
1,187,571
1,950,610
500
0.0187
9
2
11
2
9
15,200
505
0.0187
9
2
11
2
9
15,200
510
0.0187
10
2
11
2
10
15,200
516
0.0187
10
2
12
2
10
15,200
521
0.0187
10
2
12
2
10
15,200
526
0.0187
10
2
12
2
10
15,200
531
0.0187
10
2
12
2
10
15,200
536
0.0187
10
2
12
2
10
15,200
542
0.0187
10
2
12
2
10
15,200
547
0.0187
10
8
19
2
17
15,200
141,093
142,504
143,929
145,368
146,822
148,290
149,773
151,270
152,783
154,311
253,459
495
0.007
3
1
4
1
3
39,500
500
0.007
4
1
4
1
4
39,500
505
0.007
4
1
4
1
4
39,500
510
0.007
4
1
4
1
4
39,500
516
0.007
4
1
4
1
4
39,500
521
0.007
4
1
4
1
4
39,500
526
0.007
4
1
4
1
4
39,500
531
0.007
4
1
4
1
4
39,500
536
0.007
4
1
5
1
4
39,500
542
0.007
4
1
5
1
4
39,500
547
0.007
4
3
7
1
6
39,500
137,251
138,623
140,009
141,409
142,824
144,252
145,694
147,151
148,623
150,109
246,557
547
0.088
48
40
88
9.6
78
25,000
ENERO
2,270
0.088
199
2,270
0.0187
42
2,270
0.007
16
UND PROD
COLOR LB
CAN TOT CO
INV FIN EST
MP NECESAR
INV INIC EST
COL A COMP
Vr * LB
Vr ESTIMADO DE COMPRA
UND PROD
AGUA LT
CAN TOT AG
INV FIN EST
MP NECESAR
INV INIC EST
AGUA A COM
Vr * LT
Vr ESTIMADO DE COMPRA
UND PROD
BUTIL LT
CAN TOT BUT
INV FIN EST
MP NECESAR
INV INIC EST
BUTL A COM
Vr * LT
Vr ESTIMADO DE COMPRA
TOTAL
Vr TOTAL DE COMPRA
-3,461
0.004
-14
0
-13
2
-15
28,000
495
0.004
2
0
2
0
2
28,000
500
0.004
2
0
2
0
2
28,000
505
0.004
2
0
2
0
2
28,000
510
0.004
2
0
2
0
2
28,000
516
0.004
2
0
2
0
2
28,000
521
0.004
2
0
3
0
2
28,000
526
0.004
2
0
3
0
2
28,000
531
0.004
2
0
3
0
2
28,000
536
0.004
2
0
3
0
2
28,000
542
0.004
2
0
3
0
2
28,000
547
0.004
2
2
4
0
4
28,000
-432,480
55,595
56,151
56,713
57,280
57,853
58,431
59,015
59,606
60,202
60,804
99,871
-3,461
0.00025
-1
0.0
-1
3
-3.8
32,000
495
0.00025
0
0.0
0
0.0
0
32,000
500
0.00025
0
0.0
0
0.0
0
32,000
505
0.00025
0
0.0
0
0.0
0
32,000
510
0.00025
0
0.0
0
0.0
0
32,000
516
0.00025
0
0.0
0
0.0
0
32,000
521
0.00025
0
0.0
0
0.0
0
32,000
526
0.00025
0
0.0
0
0.0
0
32,000
531
0.00025
0
0.0
0
0.0
0
32,000
536
0.00025
0
0.0
0
0.0
0
32,000
542
0.00025
0
0.0
0
0.0
0
32,000
547
0.00025
0
0.1
0
0.0
0
32,000
-122,891
3,971
4,011
4,051
4,091
4,132
4,174
4,215
4,258
4,300
4,343
7,134
-3,461
0.007
-24
1
-24
1
-24.5
72,000
495
0.007
3
1
4
1
3
72,000
500
0.007
4
1
4
1
4
72,000
505
0.007
4
1
4
1
4
72,000
510
0.007
4
1
4
1
4
72,000
516
0.007
4
1
4
1
4
72,000
521
0.007
4
1
4
1
4
72,000
526
0.007
4
1
4
1
4
72,000
531
0.007
4
1
4
1
4
72,000
536
0.007
4
1
5
1
4
72,000
542
0.007
4
1
5
1
4
72,000
547
0.007
4
3
7
1
6
72,000
-1,766,161
ENERO
-12,159,852
250,178
FEBRERO
1,673,932
252,680
MARZO
1,690,671
255,207
ABRIL
1,707,578
257,759
MAYO
1,724,653
260,337
JUNIO
1,741,900
262,940
JULIO
1,759,319
265,569
AGOSTO
1,776,912
268,225
SEPTIEM
1,794,681
270,907
OCTUBRE
1,812,628
273,616
NOVIEM
1,830,754
2,270
0.004
9
2,270
0.00025
1
2,270
0.007
16
449,421
DICIEM
3,007,052
TOTAL MP
8,360,229
L'FEMMEN CI
CEDULA PRESUPUESTAL DE EGRESOS ESCALONADOS
MES
ENERO
FEBREO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
ACREEDORES
TOTAL
ENERO
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
CONTADO
PAG PROV
FEBRE
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOS
SEPTI
OCTUB
NOVIE
DICIEM
ACREED
TOTAL
-6,079,926
-6,079,926
0
836,966
836,966
-6,079,926
-6,079,926
845,335
845,335
836,966
836,966
853,789
853,789
845,335
845,335
862,327
862,327
853,789
853,789
870,950
870,950
862,327
862,327
879,660
879,660
870,950
870,950
888,456
888,456
879,660
879,660
897,341
897,341
888,456
888,456
906,314
906,314
897,341
897,341
915,377
915,377
906,314
906,314
1,503,526
1,503,526
915,377
-6,079,926
-5,242,960
1,682,301
1,699,124
1,716,116
1,733,277
1,750,610
1,768,116
1,785,797
1,803,655
1,821,691
2,418,903
915,377
0
1,503,526
1,503,526
1,503,526
8,360,229
NOMINA MENSUAL
SERVICIOS GENERALES Y CELADOR
VENDEDORES
OPERARIO
INGENIEROS
ADMINISTRATIVO
TOTAL
2
2
5
2
4
TRM 2200
OPERARIOS/SERVICIOS GENERALES
%
COSTO $
COSTO USD
INGENIEROS Y VENDEDORES
%
COSTO $
COSTO USD
ADMINISTARTIVO
COSTO $
COSTO USD
Salario Base
1.0000
433,700
197.14
1.0000
900,000
409.09
1.0000
1,400,000
636.36
0.1163
50,418
22.92
0.1163
104,625
47.56
0.1163
162,750
73.98
0.0900
39,033
17.74
0.0900
81,000
36.82
0.0900
126,000
57.27
0.0450
19,517
8.87
0.0450
40,500
18.41
0.0450
63,000
28.64
+ Subsidio de transporte
0.1171
50,786
23.08
0.0000
0.00
0.0000
0.00
+ Subsidio familiar
0.0900
39,033
17.74
0.0900
81,000
36.82
0.0900
126,000
57.27
632,486
287.49
1,207,125
548.69
1,877,750
853.52
1.0000
433,700
197.14
1.0000
900,000
409.09
1.0000
900,000
409.09
1.1200
485,744
220.79
1.1200
1,008,000
458.18
1.1200
1,568,000
712.73
0.5000
216,850
98.57
0.5000
450,000
204.55
0.5000
700,000
318.18
21,225,365
9647.89
42,781,500
19446.14
60,549,000
27522.27
TOTAL ANUAL
/12 = TOTAL MENSUAL
1.7300
1,768,780
803.99
1.7300
3,565,125
1620.51
1.7300
5,045,750
2293.52
0.0567
58,152
26.43
0.0567
117,210
53.28
0.0567
165,888
75.40
0.86%
7,269
8,843,902
3.30
4019.96
0.86%
14,651
7,130,250
6.66
3241.02
0.86%
20,736
20,183,000
9.43
9174.09
/8 = TOTAL HORA
TOTAL
TOTAL NOMINA MENSUAL
$ 36,157,151.9750
16,435.0691 USD
UNIDAD
TIEMPO
PRECIO
OPERARIOS
PERFUMES
0.0025
UNIDAD
TIEMPO
PRECIO
INGENIEROS
PERFUMES
7,269
0.0025
14,651
75
30000
TOTAL MOD
VR TOTAL
-3,461
0.0025
-9
7,269
-62,886
FEBRERO
495
0.0025
1
7,269
9,003
MARZO
500
0.0025
1
7,269
9,093
ABRIL
505
0.0025
1
7,269
9,183
MAYO
510
0.0025
1
7,269
9,275
JUNIO
516
0.0025
1
7,269
9,368
JULIO
521
0.0025
1
7,269
9,462
AGOSTO
SEPTIEMBRE
526
0.0025
1
7,269
9,556
531
0.0025
1
7,269
9,652
OCTUBRE
536
0.0025
1
7,269
9,748
NOVIEMBRE
542
0.0025
1
7,269
9,846
DICIEMBRE
547
0.0025
1
7,269
9,944
104,131
-314,429
TOTAL MOD
-3,461
0.0025
-9
14,651
-126,752
VR TOTAL
-253,503
TOTAL MOD
-567,932
FEBRERO
-3,461
0.0025
-9
14,651
-126,752
MARZO
-3,461
0.0025
-9
14,651
-126,752
ABRIL
-3,461
0.0025
-9
14,651
-126,752
MAYO
-3,461
0.0025
-9
14,651
-126,752
JUNIO
-3,461
0.0025
-9
14,651
-126,752
JULIO
-3,461
0.0025
-9
14,651
-126,752
AGOSTO
-3,461
0.0025
-9
14,651
-126,752
SEPTIEMBRE
-3,461
0.0025
-9
14,651
-126,752
OCTUBRE
-3,461
0.0025
-9
14,651
-126,752
NOVIEMBRE
-3,461
0.0025
-9
14,651
-126,752
DICIEMBRE
-3,461
0.0025
-9
14,651
-126,752
-1,394,267
TRM
2200
SERVICIOS PUBLICOS
SERVICIOS
$
USD
Agua
Tarifa Media Bsica ($/M3)
Alcantarillado
Tarifa Media Bsica ($/M3)
Aseo
Pequeos Productores ($/M3)
Gas Natural
Costo Variable ($/M3)
Energa Elctrica
Tensin 3 ($/Kwh)
Telfono
Cargo de Conexin
Costo Variable $/IMPULSOS
TOTAL SERVICIOS PUBLICOS
MES
CANTIDAD
TOTAL MES
$
USD
$ 2,706
1.23 USD
120
$ 324,720
147.60 USD
$ 1,276
0.58 USD
120
$ 153,120
69.60 USD
$ 7,260
3.30 USD
120
$ 871,200
396.00 USD
$ 484
0.22 USD
87
$ 42,108
19.14 USD
$ 176
0.08 USD
3000
$ 528,000
240 USD
$ 70,312
$ 129
31.96 USD
0.06 USD
1
9800
$ 70,312
$ 1,265,572
31.96 USD
575.26 USD
$ 3,255,032
USD 1,480
ARRIENDO
TOTAL FABRICA
TIPO PREDIO
620
PRECIO PROMEDIO
$
$ 34,186
USD
15.4 USD
M2
TOTAL
$
$ 21,195,320
USD
9,548 USD
GGP
TOTAL CIF
TOTAL CIF UND
80%
Aseo
Celador
Empaque
Etiquetas
Piedras
Envase
Embalaje
Depreciacion
Mantenimiento
Arriendo
servicios
DEPRECIACION MENSUAL
Vehiculos
Tanques mescaldo
TOTAL
MANTENIMIENTO MENSUAL
Tanques mescaldo
Vehiculos
TOTAL
416,667
583,333
1,000,000
56,667
26,667
83,333
49351
MARZO
500
49,351
24,692,467
ABRIL
505
49,351
24,939,391
MAYO
510
49,351
25,188,785
JUNIO
516
49,351
25,440,673
JULIO
521
49,351
25,695,080
DIVERSOS
DEPRECIACION
2,800,000
200,000
250,000
68,000
3,318,000
GAST DE REPRESENTACIO
ELEMENTOS DE ASEO/CAFETERIA
UTILES Y PAPELERIA
ACEITES Y LUBRICANTES
TOTAL
MUEBLES Y ENSERES
TOTAL
SEMESTRE
MANTENIMIENTO Y REPARACIONES
888,889
43,333
932,222
COMPUTADORES
COMPUTADOR
MUEBLES Y ENSERES
TOTAL
ANUAL
120,000
0
120,000
120,000
250,000
370,000
321141503
327582458
249300000
254286000
259387120
264566393
269863880
275242678
296693782
302636721
308670505
314879343
3444250384
0.20
SERVICIOS
480000
ARRIENDO
1200000
SEGUROS
1083923
LABORAL VENTAS
PUBLICIDAD
ESTUDIO DE MERCADO
LABORAL ADMON
DIVERSOS
ARRIENDOS
SERVICIOS
HONORARIOS
PROVISIONES
SEGUROS
DEPRECIACIONES
MANT Y REPARA
TOTAL GTOS ADMON
ENERO
FEBRERO
7,130,250
7,130,250
4,000,000
4,000,000
15,000,000 20,183,000
20,183,000
3,318,000
3,318,000
4,239,064
4,239,064
391,115
391,115
850,000
850,000
980,000
989,800
100,000
100,000
932,222
932,222
49,993,402
35,003,202
MARZO
7,130,250
4,000,000
ABRIL
7,130,250
4,000,000
-
20,183,000
3,318,000
4,239,064
391,115
850,000
999,698
100,000
932,222
20,183,000
3,318,000
4,239,064
391,115
850,000
1,009,695
100,000
932,222
35,013,100
MAYO
7,130,250
4,000,000
20,183,000
3,318,000
4,239,064
391,115
850,000
1,019,792
100,000
932,222
-
35,023,097
JUNIO
7,130,250
4,000,000
35,033,194
JULIO
7,130,250
4,000,000
20,183,000
20,183,000
3,318,000
3,318,000
4,239,064
4,239,064
391,115
391,115
850,000
850,000
1,029,990
1,102,707
100,000
100,000
932,222
932,222
120,000 35,163,391
35,116,109
AGOSTO
7,130,250
4,000,000
SEPTIEM
7,130,250
4,000,000
-
20,183,000
3,318,000
4,239,064
391,115
850,000
1,113,734
100,000
932,222
20,183,000
3,318,000
4,239,064
391,115
850,000
1,124,872
100,000
932,222
35,127,136
OCTUB
7,130,250
4,000,000
20,183,000
3,318,000
4,239,064
391,115
850,000
1,136,120
100,000
932,222
-
35,138,273
NOVIEM
7,130,250
4,000,000
20,183,000
3,318,000
4,239,064
391,115
850,000
1,147,481
100,000
932,222
-
35,149,522
DICIEMB
7,130,250
4,000,000
35,160,883
20,183,000
242196000
3,318,000
4,239,064
391,115
850,000
1,158,956
100,000
932,222
370,000 TOTAL GAS ADMON
35,542,358
242,196,000
N PERIODOS
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
$ 100,000,000
2.25% TEMV
$ 3,053,533 MES
60
VR CUOTA
0
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
3,053,532.7
ABONO CAPITAL
0
803,532.7
821,612.2
840,098.5
859,000.7
878,328.2
898,090.6
918,297.7
938,959.4
960,085.9
981,687.9
1,003,775.9
1,026,360.8
1,049,453.9
1,073,066.6
1,097,210.6
1,121,897.9
1,147,140.6
1,172,951.3
1,199,342.7
1,226,327.9
1,253,920.2
1,282,133.4
1,310,981.4
1,340,478.5
1,370,639.3
1,401,478.7
1,433,012.0
1,465,254.7
1,498,223.0
1,531,933.0
1,566,401.5
1,601,645.5
1,637,682.5
1,674,530.4
1,712,207.3
1,750,732.0
1,790,123.4
1,830,401.2
1,871,585.2
1,913,695.9
1,956,754.1
2,000,781.0
2,045,798.6
2,091,829.1
2,138,895.2
2,187,020.4
2,236,228.3
2,286,543.5
2,337,990.7
2,390,595.5
2,444,383.9
2,499,382.5
2,555,618.6
2,613,120.1
2,671,915.3
2,732,033.4
2,793,504.1
2,856,357.9
2,920,626.0
2,986,340.1
INTERES
0
2,250,000.0
2,231,920.5
2,213,434.2
2,194,532.0
2,175,204.5
2,155,442.1
2,135,235.1
2,114,573.4
2,093,446.8
2,071,844.9
2,049,756.9
2,027,171.9
2,004,078.8
1,980,466.1
1,956,322.1
1,931,634.9
1,906,392.2
1,880,581.5
1,854,190.1
1,827,204.9
1,799,612.5
1,771,399.3
1,742,551.3
1,713,054.2
1,682,893.4
1,652,054.1
1,620,520.8
1,588,278.0
1,555,309.8
1,521,599.8
1,487,131.3
1,451,887.2
1,415,850.2
1,379,002.4
1,341,325.4
1,302,800.8
1,263,409.3
1,223,131.5
1,181,947.5
1,139,836.8
1,096,778.7
1,052,751.7
1,007,734.1
961,703.7
914,637.5
866,512.4
817,304.4
766,989.3
715,542.0
662,937.2
609,148.9
554,150.2
497,914.1
440,412.7
381,617.5
321,499.4
260,028.6
197,174.8
132,906.7
67,192.7
SALDO
100,000,000.0
99,196,467.3
98,374,855.0
97,534,756.5
96,675,755.8
95,797,427.6
94,899,336.9
93,981,039.3
93,042,079.9
92,081,994.0
91,100,306.1
90,096,530.2
89,070,169.4
88,020,715.5
86,947,648.8
85,850,438.2
84,728,540.3
83,581,399.7
82,408,448.4
81,209,105.8
79,982,777.9
78,728,857.7
77,446,724.2
76,135,742.8
74,795,264.3
73,424,625.0
72,023,146.3
70,590,134.3
69,124,879.6
67,626,656.6
66,094,723.7
64,528,322.2
62,926,676.7
61,288,994.2
59,614,463.8
57,902,256.5
56,151,524.5
54,361,401.1
52,530,999.9
50,659,414.6
48,745,718.7
46,788,964.6
44,788,183.6
42,742,385.0
40,650,555.9
38,511,660.7
36,324,640.3
34,088,411.9
31,801,868.5
29,463,877.8
27,073,282.3
24,628,898.4
22,129,515.8
19,573,897.2
16,960,777.1
14,288,861.9
11,556,828.5
8,763,324.4
5,906,966.5
2,986,340.5
0
N PERIODOS
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
2,200.0
USD 45,455
2.25% TEMV
USD 1,388 MES
60
VR CUOTA
0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
1,388.0
ABONO CAPITAL
0
365.2
373.5
381.9
390.5
399.2
408.2
417.4
426.8
436.4
446.2
456.3
466.5
477.0
487.8
498.7
510.0
521.4
533.2
545.2
557.4
570.0
582.8
595.9
609.3
623.0
637.0
651.4
666.0
681.0
696.3
712.0
728.0
744.4
761.2
778.3
795.8
813.7
832.0
850.7
869.9
889.4
909.4
929.9
950.8
972.2
994.1
1,016.5
1,039.3
1,062.7
1,086.6
1,111.1
1,136.1
1,161.6
1,187.8
1,214.5
1,241.8
1,269.8
1,298.3
1,327.6
INTERES
0
1,022.7
1,014.5
1,006.1
997.5
988.7
979.7
970.6
961.2
951.6
941.7
931.7
921.4
910.9
900.2
889.2
878.0
866.5
854.8
842.8
830.5
818.0
805.2
792.1
778.7
765.0
750.9
736.6
721.9
707.0
691.6
676.0
659.9
643.6
626.8
609.7
592.2
574.3
556.0
537.2
518.1
498.5
478.5
458.1
437.1
415.7
393.9
371.5
348.6
325.2
301.3
276.9
251.9
226.3
200.2
173.5
146.1
118.2
89.6
60.4
SALDO
45,454.5
45,089.3
44,715.8
44,334.0
43,943.5
43,544.3
43,136.1
42,718.7
42,291.9
41,855.5
41,409.2
40,953.0
40,486.4
40,009.4
39,521.7
39,022.9
38,513.0
37,991.5
37,458.4
36,913.2
36,355.8
35,785.8
35,203.1
34,607.2
33,997.8
33,374.8
32,737.8
32,086.4
31,420.4
30,739.4
30,043.1
29,331.1
28,603.0
27,858.6
27,097.5
26,319.2
25,523.4
24,709.7
23,877.7
23,027.0
22,157.1
21,267.7
20,358.3
19,428.4
18,477.5
17,505.3
16,511.2
15,494.7
14,455.4
13,392.7
12,306.0
11,195.0
10,058.9
8,897.2
7,709.4
6,494.9
5,253.1
3,983.3
2,685.0
1,357.4
60
1,388.0
1,357.4
30.5
TARIFA AEREA
TASA ALAICO
2050
Se realizara una exportacion de 25.000 unidades de perfumes, en cajas de 30cm de alto, por 30cm de ancho y 50 cm de largo con capacidad de
24 unidades cada una.
PRECIO
TRM
2200
COSTOS DE PRODUCCION
COSTOS DE EXPORTACION
PUBLICIDAD
ESTUDIO DE MERACADO
COSTOS DIRECTOS
COSTOS DIRECTOS
COSTOS DE FINANCIACION
UNITARIZACION
EMBALAJE
EMPAQUE
MANIPULEO DE EMBARQUE
PAPELERIA
TRANSPORTE PUNTO EMBARQUE
COMUNICACIONES
SALARIOS ADMINISTRATIVOS
DOCUMENTACION
PRESTAMO COLOMBIA
SUB TOTAL
IMPUESTOS
13% IVA
15% GRAVAMEN
PRECIO UNITARIO
UTILIDAD
20%
VALOR FOB
.+ FLETE
.+ SEGURO
VALOR CIF
PRECIO UNITARIO
7% VR FOB
FOB
$
-$ 12,159,852
-$ 567,932
-$ 170,777,904
$ 30,993,402
-$ 152,512,286
USD
-USD 5,527.21
-USD 258.15
-USD 77,626.32
USD 14,087.91
-USD 69,323.77
$ 4,000,000
$ 15,000,000
$ 5,300,000
-$ 865,128
-$ 519,077
$ 250,000
$ 50,000
$ 180,000
$ 150,000
$ 1,009,150
$ 50,000
$ 24,604,946
USD 1,818.18
USD 6,818.18
USD 2,409.09
-USD 393.24
-USD 235.94
USD 113.64
USD 22.73
USD 81.82
USD 68.18
USD 458.70
USD 22.73
USD 11,184.07
$ 3,053,533
USD 1,387.97
-$ 124,853,808
-$ 16,230,995
-$ 18,728,071
$ 46,182
-USD 56,751.73
-USD 7,377.72
-USD 1,106.66
USD 18.85
$ 55,418
25,000
$ 1,385,456,540
$ 20,820,313
$ 96,981,958
$ 1,503,258,811
USD 22.62
USD 25,000.00
USD 565,547.69
USD 10,156.25
USD 39,588.34
USD 615,292.28
$ 55,418
USD 22.62
CIF
$ 60,130
USD 24.61