Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Trabajo de Emprendimiento (2) Terminado
Trabajo de Emprendimiento (2) Terminado
R1
R2
R3
R4
R5
R6
R7
R8
R9
CONCEPTO
COSTO MATERIA PRIMA ( MP)
COSTO MANO DE OBRA DIRECTA (MO)
COSTO INDTOS FABRICACION (CF)
TOTAL COSTO UNIDAD(R1 + R2+ R3)
UTILIDAD GANANCIA (FIJAR PORCENTAJE A R4)
VALOR UTILIDAD ESPERADA (R4 x R5)
PRESIO DE VENTA UNIDAD ANTES IVA (R4+ R6)
IVA X UNIDAD (APLICAR 16% A R7)
PRECIO DE VENTA PUBLICO o PVP XUNIDAD (R7+R8)
R10
R11
R12
R13
R14
R15
R16
R17
1
2
3
4
5
6
R18
R19
R20
R21
R22
R23
R24
R25
R26
R27
R28
R29
R30
R31
1
2
3
4
5
6
1 MES
2 MES
3 MES
4 MES
1000000
800000
200000
2000000
100%
2000000
4000000
640000
4640000
800,000
800,000
200,000
1,800,000
75%
1,350,000
3,150,000
504,000
3,654,000
1,000,000
800,000
500,000
2,300,000
100%
2,300,000
4,600,000
736,000
5,336,000
1,200,000
800,000
300,000
2,300,000
80%
1,840,000
4,140,000
662,400
4,802,400
20
20,000,000
80,000,000
12,800,000
3,200,000
9,600,000
40,000,000
40,000,000
25
20,000,000
78,750,000
12,600,000
3,200,000
9,400,000
45,000,000
33,750,000
15
15,000,000
69,000,000
11,040,000
2,400,000
8,640,000
34,500,000
34,500,000
23
27,600,000
95,220,000
15,235,200
4,416,000
10,819,200
52,900,000
42,320,000
ERIA PRIMA
1 MES
2 MES
40,000,000
3,360,000
400,000
800,000
0
700,000
800,000
60,000
200,000
100,000
0
0
6,420,000
33,580,000
EL MERCADO
3 MES
33,750,000
3,360,000
0
800,000
0
700,000
675,000
40,000
168,750
50,000
0
0
5,793,750
27,956,250
4 MES
34,500,000
3,360,000
500,000
1,600,000
0
1,000,000
690,000
50,000
172,500
200,000
100,000
0
7,672,500
26,827,500
42,320,000
3,360,000
0
1,600,000
0
1,000,000
846,400
80,000
211,600
120,000
100,000
0
7,318,000
35,002,000
ANEXO N 1
5 MES
6 MES
1,000,000
1,000,000
200,000
2,200,000
100%
2,200,000
4,400,000
704,000
5,104,000
1,100,000
1,000,000
100,000
2,200,000
90%
1,980,000
4,180,000
668,800
4,848,800
18
18,000,000
79,200,000
12,672,000
2,880,000
9,792,000
39,600,000
39,600,000
26
28,600,000
108,680,000
17,388,800
4,576,000
12,812,800
57,200,000
51,480,000
ANEXO N 2
5 MES
6 MES
39,600,000
3,360,000
700,000
1,600,000
0
1,000,000
792,000
70,000
198,000
1,500,000
150,000
0
9,370,000
30,230,000
51,480,000
3,360,000
0
1,600,000
0
1,000,000
2,574,000
150,000
257,400
600,000
200,000
0
9,741,400
41,738,600