Академический Документы
Профессиональный Документы
Культура Документы
PLAN DE FINACIAMIENTO:
Para poder realizar nuestro proyecto GEL-TINTE FR7, es necesario un prstamo el cual nos ayudara
PLAN DE FINANCIACION
Prstamo
Inters
Pagaderos en
Comisin de Compromiso
del
20,230.0000
0.1500
36.0000
0.0015
FRC
nuevos soles
anual, 3 primeros meses solo intereses
meses
anual sobre el saldo no desembolsado
0.0346653285
CONCEPTO
* Desembolsos
AOS 2014
SALDO
AO 2015
JULIO
DIC.
ENE.
FEB.
MARZO
ABRIL
MAYO
JUNIO
30.45
30.45
30.45
30.45
30.45
30.45
253.75
248.13
242.43
236.66
230.83
224.92
218.93
212.87
206.74
30.45
30.45
30.45
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
20,300.00
SERVICIO DE LA DEUDA
Comisin de Compromiso
*Total
* Intereses
* Amortizacin
* Saldo Adeudado
Totales
* Intereses y Comisiones
* Amortizacin
Total del Servicio
Saldo Adeudado
20,300.00
20,300.00
20,300.00
20,300.00
19,850.04
19,394.46
18,933.18
18,466.13
17,993.25
17,514.45
17,029.67
16,538.83
20,300.00
20,300.00
20,300.00
19,850.04
19,394.46
18,933.18
18,466.13
17,993.25
17,514.45
17,029.67
16,538.83
16,041.86
30.45
30.45
30.45
253.75
248.13
242.43
236.66
230.83
224.92
218.93
212.87
206.74
30.45
30.45
30.45
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
20,300.00
20,300.00
20,300.00
19,850.04
19,394.46
18,933.18
18,466.13
17,993.25
17,514.45
20,300.00
20,300.00
20,300.00
20,300.00
19,850.04
19,394.46
18,933.18
18,466.13
17,993.25
17,029.67
17,514.45
16,538.83
16,041.86
17,029.67
16,538.83
AOS 2015
JULIO
AGOSTO
200.52
194.23
187.86
181.42
703.71
703.71
703.71
16,041.86
15,538.67
15,538.67
15,029.20
200.52
194.23
703.71
703.71
15,538.67
15,029.20
16,041.86
15,538.67
AO 2016
DIC.
ENE.
FEB.
MARZO
ABRIL
MAYO
JUNIO
174.89
168.28
161.59
154.81
147.95
141.00
133.97
126.84
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
15,029.20
14,513.35
13,991.06
13,462.24
12,926.80
12,384.68
11,835.78
11,280.02
10,717.31
10,147.56
14,513.35
13,991.06
13,462.24
12,926.80
12,384.68
11,835.78
11,280.02
10,717.31
10,147.56
9,570.70
187.86
181.42
174.89
168.28
161.59
154.81
147.95
141.00
133.97
126.84
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
14,513.35
13,991.06
13,462.24
12,926.80
12,384.68
11,835.78
11,280.02
10,717.31
10,147.56
9,570.70
15,029.20
14,513.35
13,991.06
13,462.24
12,926.80
12,384.68
11,835.78
11,280.02
10,717.31
10,147.56
AOS 2016
JULIO
AGOSTO
AO 2017
DIC.
ENE.
FEB.
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOS.
SET.
119.63
112.33
104.94
97.46
89.88
82.20
74.44
66.57
58.61
50.54
42.38
34.11
25.74
17.27
8.69
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.54
9,570.70
8,986.62
8,395.24
7,796.47
7,190.22
6,576.39
5,954.88
5,325.61
4,688.47
4,043.36
3,390.20
2,728.86
2,059.26
1,381.30
694.85
8,986.62
8,395.24
7,796.47
7,190.22
6,576.39
5,954.88
5,325.61
4,688.47
4,043.36
3,390.20
2,728.86
2,059.26
1,381.30
694.85
-0.00
119.63
112.33
104.94
97.46
89.88
82.20
74.44
66.57
58.61
50.54
42.38
34.11
25.74
17.27
8.69
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.54
8,986.62
8,395.24
7,796.47
7,190.22
6,576.39
5,954.88
5,325.61
4,688.47
4,043.36
3,390.20
2,728.86
2,059.26
1,381.30
694.85
-0.00
9,570.70
8,986.62
8,395.24
7,796.47
7,190.22
6,576.39
5,954.88
5,325.61
4,688.47
4,043.36
3,390.20
2,728.86
2,059.26
1,381.30
694.85
MESES
CONCEPTOS
JULIO
Ingresos por Ventas
AGOSTO
SETIEMBRE OCTUBRE
658.50
Otros ingresos
813.50
NOV.
968.50
7,160.00
1,271.33
1,297.11
2,327.06
DIC.
ENE.
FEB.
MARZO
ABRIL
MAYO
JUNIO
7,180.00
7,195.50
7,213.50
7,230.00
7,230.00
7,232.50
7,232.50
2,335.96
2,338.70
2,338.70
1,196.97
1,199.96
1,202.70
1,202.70
1,203.12
1,203.12
1,136.00
1,136.00
1,136.00
1,136.00
1,136.00
1,136.00
Total Ingresos
Costos Directos
1,136.00
. Materias Primas
. Mano de Obra Directa
1,245.54
109.54
1,136.00
Gastos de Fabricacin
60.67
135.33
1,136.00
161.11
1,136.00
1,136.00
214.94
185.54
1,191.06
1,194.39
1,136.00
244.33
2,330.39
1,136.00
1,418.48
1,422.27
2,332.97
1,425.21
1,428.62
1,431.75
1,431.75
1,367.95
1,371.08
1,371.08
2,339.12
1,432.22
2,339.12
1,432.22
124.88
154.27
183.66
1,357.81
1,361.60
. Energa
. Comunicaciones
. Seguros
60.67
60.67
60.67
1,102.00
1,102.00
1,102.00
60.67
1,102.00
. Ventas
. Gastos Generales y Administrativos
Gastos Financieros
Otros Gastos
Total Costos
Saldo Imponible
Impuesto a la Renta 30%
Utilidad Neta
60.67
1,102.00
1,102.00
1,364.54
60.67
60.67
1,102.00
1,102.00
60.67
60.67
1,371.56
60.67
60.67
1,102.00
1,102.00
60.67
1,102.00
1,102.00
1,102.00
1,371.56
1,102.00
1,102.00
1,102.00
1,102.00
1,102.00
1,102.00
1,102.00
1,102.00
1,102.00
1,102.00
1,102.00
30.45
30.45
30.45
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
703.71
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
50.00
2,379.12
2,613.53
2,668.71
3,397.15
5,601.25
-2,379.12
-1,955.03
-1,855.21
-2,428.65
1,558.75
467.63
S/.-2,379.12
S/.-1,955.03
S/.-1,855.21
S/.-2,428.65
S/.1,091.13
5,608.37
1,571.63
471.49
S/.1,100.14
5,613.88
1,581.62
474.48
S/.1,107.13
5,620.29
5,626.17
5,626.17
1,593.21
1,603.83
1,603.83
477.96
481.15
481.15
S/.1,115.25
S/.1,122.68
S/.1,122.68
5,627.05
5,627.05
1,605.45
1,605.45
481.63
481.63
S/.1,123.81
S/.1,123.81
FLUJO DE CAJA
MESES
CONCEPTOS
JULIO
AGOSTO
BENEFICIOS
ingresos por Ventas
SETIEMBRE OCTUBRE
658.50
262.50
Otros Ingresos
813.50
417.50
NOV.
968.50
572.50
DIC.
7,160.00
7,160.00
2,298.67
2,444.00
2,500.29
2,556.58
1,180.55
1,206.85
1,233.15 2,351.07
ENE.
7,180.00
7,180.00
7,195.50
7,195.50
4,948.92
4,956.19
FEB.
MARZO
7,213.50
7,213.50
7,230.00
7,230.00
ABRIL
MAYO
7,230.00
7,230.00
7,232.50
JUNIO
7,232.50
7,232.50 7,232.50
Valor Residual
COSTOS *
4,961.82
4,968.35
4,974.34
4,974.34
4,975.25
4,975.25
Inversin
Costos Directos
Gastos de Fabricacin
Gastos de Operacin
1,136.00
60.67
111.45
141.44
171.42
1,102.00
1,102.00
1,102.00
1,102.00
50.00
50.00
50.00
-1,785.50
-1,686.79
-1,588.08
30.45
253.75
-1,717.24
-1,841.83
Otros Gastos
FLUJO ECONOMICO
Prstamos
Intereses
-2,298.67
2,354.47
2,357.10
2,360.15
2,362.95
2,362.95
2,363.38 2,363.38
1,445.85
1,449.72 1,452.72
1,456.20
1,459.39
1,459.39
1,459.88 1,459.88
1,102.00
1,102.00 1,102.00
1,102.00
1,102.00
1,102.00
1,102.00 1,102.00
50.00
50.00
50.00
50.00
50.00
2,211.08
2,223.81
2,233.68
2,245.15
2,255.66
50.00
50.00
50.00
2,255.66
2,257.25
2,257.25
20,230.00
30.45
30.45
248.13
242.43 236.66
230.83
224.92
218.93
212.87
206.74
Amortizacin
FLUJO FINANCIERO
SALDO DE CAPITAL
-2,329.12
-2,329.12
-1,815.95
-1,815.95
-1,717.24
-1,841.83
1,962.95
1,962.95
1,981.38
1,981.38
1,997.02
1,997.02
2,014.32
2,014.32
2,030.74
2,030.74
2,036.72
2,044.38
2,050.51
2,036.72
2,044.38
2,050.51
VANE
TIRE
S/. 374.21
16%