Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PERIODO 0
AO 1
AO 2
18
15,000
270,000
18
25,000
450,000
3,333
1,000
Costos de Fabricacin
- Mano de Obra
- Materia Prima
- Gastos Indirectos de Fab.
117,000
30,000
84,000
3,000
124,500
30,000
90,000
4,500
Costos de Operacin
- Administracin
- Ventas
28,000
12,000
16,000
34,000
14,000
20,000
30,300
80,250
91,367
210,250
23,147
19,500
5,850
26,156
16,491
4,947
54,569
172,550
INGRESOS
Precio
Cantidad Vendida
Ventas Netas (P x Q)
EGRESOS
Inversin Total
- Terrenos
- Edificios
- Maquinaria
- Equipo
- Cambio en el K de Trabajo
200,000
30,000
90,000
55,000
20,000
5,000
-200,000
FINANCIAMIENTO NETO
+ Prstamos
- Amortizacin
- Intereses 20%
+ Escudo Fiscal
150,000
150,000
-50,000
9,000
11,000
4,000
24,000
NOTAS:
1) Tx PyG = TxFC+EFi
2) En el FCE no hay Dep. ni inte
3) La Estructura de K : FN / Inv.
AO 4
AO 5
18
28,000
504,000
18
31,000
558,000
18
34,000
612,000
LIQUIDACION
Valor de
Rescate
285,733
180,000
60,000
30,000
6,000
9,733
400
107
138,000
36,000
96,000
6,000
143,000
36,000
100,000
7,000
159,000
39,000
110,000
10,000
40,000
16,000
24,000
46,000
19,000
27,000
50,000
21,000
29,000
90,600
103,500
113,700
-45,900
235,000
265,393
289,300
239,833
29,557
13,091
3,927
33,399
9,248
2,774
37,741
4,906
1,472
196,280
225,520
248,125
239,833
1) Tx PyG = TxFC+EFi
2) En el FCE no hay Dep. ni intereses
3) La Estructura de K : FN / Inv. Total
Aporte Personal
Prstamo
200,000.0
Porcentaje
25.0%
75.0%
Tasa de Descuento
12.75%
Cuota
S/.42,647.18
Monto en S/.
Tasa de Inters
50,000.0
12.0%
150,000.0
13.0%
Servicio de la Deuda
N
1
2
3
4
5
6
7
8
9
10
11
12
DEUDA
150,000
126,853
100,697
71,140
37,741
AMORT.
23,147
26,156
29,557
33,399
37,741
150,000
INTERES
19,500
16,491
13,091
9,248
4,906
CUOTA
42,647.18
42,647.18
42,647.18
42,647.18
42,647.18
213,236
SALDO
126,853
100,697
71,140
37,741
0