Академический Документы
Профессиональный Документы
Культура Документы
2 aos de inversiones
5 aos de operacin
INVERSIONES
Terreno
Edificios
Maquinarias
Intangibles
Cuadro 1.
Vtas
2015
50000
200000
27000
2016
250000
400000
30000
2017
2018
2019
2020
2021
Cuadro 2.
Aos
Cuadro 3.
Aos
Cuadro 4.
Aos
2017
2018
2019
2020
Cant. De
Costo de la
Cant. De vtas materia prima
MP.
2017
33075
297675
2018
55566
500094
2019
72930.38
656373.375
2020
76576.89
689192.04375
2021
80405.74
723651.64594
Costo de ventas o costo de fabricacin
Cant. De vtasCosto MP.
MOD
2017
33075
297675
256800
2018
55566
500094
346764
2019 72930.375
656373.375
416221.5
2020 76576.8938 689192.04375
430807.575
2021 80405.7384 723651.645938 446122.95375
CAPITAL DE TRABAJO
COSTO
COSTODE
DELA
FAB.
MATERIA PRIMA Y MANO KT
DE OBRA
582075
554475
115515.625
874458
846858
176428.75
1100194.88 1072594.875 223457.26563
1147599.62 1119999.61875 233333.25
2021
243703.04
Cuadro 5.
RUBROS
ACTIVO FIJO
Terreno
Edificios
Maquinarias
INTANGIBLES
KT
TOTAL
Cuadro 6.
RUBROS
APORTE PROPIO
AF
INT
KT
FINANCIAMIENTO
AF
INT
KT
TOTAL
Cuadro 7.
AOS
2015
2016
2017
2018
2019
2020
Cuadro 8.
AOS
2016
2017
2018
2019
2020
1197374.6 1169774.59969
277000
86636.72
795515.625
60913.13
VI
VR
VU
2017
2018
2019
2020
2021
DEPRE. ACUM.
VL
edificios
maquinaria
intangibles
450000
400000
57000
90000
80000
20
10
2
18000
32000
28500
18000
32000
28500
18000
32000
18000
32000
18000
32000
90000
160000
57000
360000
240000 -
Aos
2017
2018
2019
2020
2021
Gtos. vtas
156537.5
167783
176465.19
178288.45
180202.87
Gtos
operativos
231537.5
242783.0
251465.2
253288.4
255202.9
Aos
2017
2018
2019
2020
2021
y ganancias
= U.B.
410,175.00
792,522.00
1,087,716.38
1,149,707.19
1,214,797.55
Aos
2017
2018
2019
2020
2021
2015
0
2016
0
2017
178637.5
178,637.50
277000
250000
27000
795515.625
650000
30000
115515.625
-277000 -795515.625
100000 346636.71875
90954.38
60913.125
30041.25
87683.13
7069.56
-177000 -448878.90625 80613.56875
Costos variables
MOD:
montura
par de lunas
gastos de reparto
GIF
Gast.anuales de adm.
Gastos anuales de venta
nmina de trabajadores
CANT. DE MP
GIF
4 x und
5
4
0.5
27600 anual
75000
140000
124500
3
FINANCIAMIENTO
KT
plazo
4 aos
2 aos de gracia
pagos vencidos
tasa semestral 4%
amortizaciones iguales
cobertura de 75%
PROYECCION DE LAS VENTAS
2015
600,000.00
2016
630,000.00
2017
661,500.00
33075
2018
694,575.00
55566
2019
729,303.75
72930.38
2020
765,768.94
76576.89
2021
804,057.38
80405.74
COSTO DE FABRICACION
27600
582,075.00
27600
874,458.00
27600
1,100,194.88
27600
1,147,599.62
27600
1,197,374.60
variacion KT
115515.63
60913.13
47028.52
9875.99
10369.79
2018
0
2019
0
47028.515625
9875.99
47028.515625 9875.9882813
2020
0
2021 TOTAL
0
900000
10369.79
10369.7877
57000
243703.0416
1200703.042
2021 TOTAL
0.00
754066.32
2018
47028.52
2019
9875.99
2020
10369.79
47028.52
0.00
9875.99
0.00
10369.79
0.00
47028.52
9875.99
10369.79
AMORTIZACION
S/. 210,927.04
S/. 230,627.63
AMORTIZACION
SERVICIO
0.00
1200703.04
TASA 9.34%
0.0934
S/. 252,168.25
S/. 252,168.25
SERVICIO
tasa
43318.36
43318.36
446636.72
7069.56
7069.56
50387.92
46853.14
0.0816
TOTAL DEP.
78500
78500
50000
50000
50000
CON FINANCIAMIENTO
-Gtos operativos
= UO
- DEPRECIACIN- Gtos financ.
= U a part. e Imp.
231537.5
178,637.50
78500
7069.56
93,067.94
242783.0
549,739.00
78500
7069.56
464,169.44
251465.2
836,251.19
50000
48310.76
737,940.42
253288.4
896,418.75
50000
25075.40
821,343.35
255202.9
959,594.68
50000
0
909,594.68
ganancias
SIN
-Gtos operativos
231537.5
242783.0
251465.2
253288.4
255202.9
2018
549739
549,739.00
FINANCIAMIENTO
= UO
- DEPRECIACIN- Gtos financ.
= U a part. e Imp.
178,637.50
78500
0.00
100,137.50
549,739.00
78500
0.00
471,239.00
836,251.19
50000
0.00
786,251.19
896,418.75
50000
0.00
846,418.75
959,594.68
50000
0
909,594.68
2019
836251.19
836,251.19
2020
896418.75
896,418.75
2021
1853297.73
959,594.68
243703.04
188400.22
245751.34
264295.41
650000
272878.41
7069.56
48310.76
25075.40
254245.40
273945.99
354269.228125 287943.678091 333101.948364 1580419.32055
AF
5 aos
3 aos muertos
pagos vencidos
tasa bimestral de 1.5%
servicios iguales
cobertura de 40%
- Particip
0
0
0
0
0
= U. a Imp
93,067.94
464,169.44
737,940.42
821,343.35
909,594.68
- Imp
27920.3831
139250.833
221382.127
246403.004
272878.405
UN
65,147.56
324,918.61
516,558.30
574,940.34
636,716.28
0
0
0
0
0
= U. a Imp
- Imp
100,137.50
30041.25
471,239.00
141371.7
786,251.19 235875.356
846,418.75 253925.624
909,594.68 272878.405
UN
70,096.25
329,867.30
550,375.83
592,493.12
636,716.28
- Particip
ESCUDO FISCAL
Aos
Part.+Imp
Part.+Imp
Sin Fin
Con Fin.
2017
30041.25
30041.25
ESCUDO
FISCAL
0
2018
141371.7
141371.7
2019 235875.356 235875.356
2020 253925.624 253925.624
2021 272878.405 272878.405
0
0
0
0