Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Trabajo de Costos para Una Empresa
Trabajo de Costos para Una Empresa
ASTRID C
STHEPANN
MILAGROS
TRID COTRINA F.
EPANNE ROJAS C.
GROS RAMIREZ C.
F.
S C.
Z C.
TRAMITES
TRAMITES LEGALES
Formalizar una Persona Natural con Negocio
Formalizar una empresa bajo la forma de Persona Jurdica
Bsqueda de Nombre
Reserva de Nombre
Minuta de Constitucin
Escritura Pblica
TRAMITES TRIBUTARIOS Y CONTABLES
Inscripcin en la SUNAT
Solicitud de Clave SOL
Legalizacin de Libros Contables u Hojas Contables
TRAMITES MUNICIPALES
Licencia Municipal de Funcionamiento
TRAMITE DE SANIDAD
Digesa
Laboratorio
PASOS
Ninguno. Directamente ir a los trmites tributarios
COSTO
S/.
S/.
S/.
S/.
S/.
5.00
18.00
50.00
400.00
S/.
S/.
S/.
25.00
varia
S/.
S/.
380.00
EN DOLARES
$ 1,78
$ 6,42
$ 17,83
$ 142,67
$ 8,92
$ 135,54
QHE
1- CUADRO DE LA MATERIA PRIMA
MATERIA PRIMA
CANTIDAD PARA
PRODUCIR UN BIEN
MANA
20 gr
CHOCOLATE
media barra
BOLSA
1 BOLSA
SUB-TOTAL MENSUAL
QHESPI S.A.C
PRECIO UNITARIO
0.20
0.28
0.30
0.78
EN DOLARES
0.07
0.10
0.11
0.28
EN DOLARES
10.00
3.57
14.00
5.00
15.00
5.36
0.24
0.11
39.24
14.01
0.7848
0.28
7848
2802.86
94176
33634.29
CONCEPTO
ENERO
VENTAS/UNIDAD
VALOR DE PRODUCCION
IGV
PRECIO TOTAL
PRECIO EN DOLARES
S/.
S/.
MARZO
10000
10000
10000
S/. 7,848.00
S/. 7,848.00
S/. 7,848.00
1,412.64 S/.
9,260.64 S/.
$3,307.37
S/.
DETALLE
UNIDADES
VALOR DE PRODUCCION
TOTAL
IGV
PRECIO TOTAL
precio total dolares
FEBRERO
AO 1
1,412.64 S/.
9,260.64 S/.
$3,307.37
1,412.64
9,260.64
$3,307.37
6,945.48
POYECCION DE PRODUCCION
AO 2
AO 3
120000
132000
144000
0.78
0.78
0.78
93600
102960
112320
93600
102960
112320
33428.5714286 36771.4285714 40114.2857143
PROYECCION DE PRODUCCION
ABRIL
S/.
S/.
MAYO
JUNIO
JULIO
AGOSTO
10000
10000
10000
10000
10000
S/. 7,848.00
S/. 7,848.00
S/. 7,848.00
S/. 7,848.00
S/. 7,848.00
1,412.64 S/.
9,260.64 S/.
$3,307.37
1,412.64 S/.
9,260.64 S/.
$3,307.37
ON
AO 4
AO 5
156000
0.78
121680
180000
0.78
140400
121680
140400
43457.1428571 50142.85714286
1,412.64 S/.
9,260.64 S/.
$3,307.37
1,412.64 S/.
9,260.64 S/.
$3,307.37
1,412.64
9,260.64
$3,307.37
SEPTIEMBRE
S/.
S/.
OCTUBRE
NOVIEMBRE
DICIEMBRE
TOTAL
10000
10000
10000
10000
120000
S/. 7,848.00
S/. 7,848.00
S/. 7,848.00
S/. 7,848.00
S/. 94,176.00
1,412.64
9,260.64
$3,307.37
S/. 16,951.68
S/. 111,127.68
S/. 39,688.46
TOTAL EN
DOLARES
$33,634.29
$6,054.17
$39,688.46
$14,174.45
Q
7- CUADRO DE PRESTAMO BANCARIO
Monto:
Cuotas:
13,000.00
18
MES 1
PRESTAMO (PRINCIPAL)
13,000.00
CUOTA MENSUAL
INTERESES
PAGO PRINCIPAL
SALDO PRINCIPAL
PRIMEROS 12 MESES
ULTIMOS 6 MESES
(857.77)
244.00
613.77
12,386.23
(10,293.27) $3668.31
(5,146.63) $1834.15
QHESPI S.A.C
MES 2
Inters anual:
25.00% TEA
Inters Men:
1.88% TEM
MES 3
MES 4
MES 5
MES 6
En Nuevos Soles ( S
(857.77)
232.48
625.29
11,760.94
###
220.74
637.03
11,123.91
(857.77)
208.79
(857.77)
196.61
(857.77)
184.20
648.98
10,474.92
661.17
9,813.76
673.58
9,140.18
MES 7
MES 8
En Nuevos Soles ( S/. )
MES 9
MES 10
MES 11
MES 12
(857.77)
171.55
(857.77)
158.67
(857.77)
145.55
(857.77)
132.19
(857.77)
118.57
(857.77)
104.69
686.22
8,453.96
699.10
7,754.87
712.22
7,042.65
725.59
6,317.06
739.21
5,577.85
753.08
4,824.77
MES 13
MES 14
MES 15
MES 16
MES 17
MES 18
(857.77)
90.56
(857.77)
76.16
(857.77)
61.49
(857.77)
46.54
(857.77)
31.32
(857.77)
15.80
767.21
4,057.56
781.62
3,275.94
796.29
2,479.66
811.23
1,668.43
826.46
841.97
841.97
0.00
DETALLE
INVERSIONES (A+C)
VALOR
AO 0
IGV
10923.36
4393.56
3723.36
4393.56
CAPITAL DE TRABAJO (C )
7200.00
0.00
0.00
0.00
10923.36
4393.56
3901.20
1569.13
GASTOS OPERATIVOS(E+F)
GASTOS ADMINISTRATIVOS ( E )
GASTOS DE VENTAS (F)
TOTAL (A+B+C+D+E+F)
TOTAL DOLARES
CANTIDAD
PRECIO SOLES
COCINA
650.00
OLLAS
160.00
1 docena
15.00
SELLADORA
95.00
MESA Y SILLAS
220.00
RECIPIENTES
100.00
CUBERTERIA
INVERSION TOTAL
1682.86
CANTIDAD
PRECIO
COMPUTADORA
1550.00
IMPRESORA
350.00
ESCRITORIO
130.00
HOJAS
1 millar
10.50
INVERSION TOTAL
2040.50
INVERSION GENERAL
INVERSION
DETALLE
MAQUINARIA
CANTIDAD
TOTAL EN SOLES
1682.86
IMPLEMENTOS DE
OFICINA
2040.50
TOTAL
3723.36
PR
O 0
PRECIO
AO 1
IGV
VALOR
8551.10
PRECIO
0.00
0.00
0.00
94176.00
16951.68
111127.68
28200.00
2592.00
30792.00
13800.00
13800.00
14400.00
2592.00
16992.00
8551.10
122376.00
19543.68
141919.68
3053.96
43705.71
6979.89
50685.60
1351.10
7200.00
0.00
A UN APROXIMADO DE 90 DIAS, QUE ES EL TIEMPO ESTIMADO QUE DURA NUESTRO CICLO DE EFECTIVO
QHESPI S.A.C
PRECIOS DOLARES
DEPRECIACION
232.14
32.50
57.14
8.00
5.36
33.93
4.75
78.57
11.00
35.71
5.00
DEPRECIACION
61.25
EN DOLARES
77.50
27.68
17.50
6.25
6.50
2.32
0.00
101.50
TOTAL EN DOLARES
601.02
36.25
LO DE EFECTIVO
728.75
1329.77
VALOR
2400.00
AO 2
IGV
PRECIO
0.00
2400.00
2400.00
2400.00
103593.60
18646.85
122240.45
28500.00
2646.00
31146.00
13800.00
0.00
13800.00
14700.00
2646.00
17346.00
134493.60
21292.85
155786.45
48033.43
7604.59
55638.02
EN DOLARES
POR 5 AOS
EN DOLARES
11.61
162.50
58.04
2.86
40.00
14.29
0.00
0.00
0.00
1.70
23.75
8.48
3.93
55.00
19.64
1.79
25.00
8.93
21.88
306.25
109.38
162.75
56
3723.36
VALOR
2400.00
AO 3
IGV
AO 4
PRECIO
0.00
2400.00
VALOR
2400.00
2400.00
2400.00
2400.00
113011.20
122428.80
20342.02
133353.22
28800.00
2700.00
31500.00
29100.00
13800.00
0.00
13800.00
13800.00
15000.00
2700.00
17700.00
15300.00
144211.20
23042.02
167253.22
153928.80
51504.00
8229.29
59733.29
54974.57
AO 4
IGV
0.00
PRECIO
VALOR
2400.00
2400.00
2400.00
2400.00
AO 5
IGV
0.00
PRECIO
2400.00
2400.00
131846.40
22037.18
144465.98
23732.35
155578.75
2754.00
31854.00
29400.00
2808.00
32208.00
0.00
13800.00
13800.00
0.00
13800.00
2754.00
18054.00
15600.00
2808.00
18408.00
24791.18
178719.98
163646.40
26540.35
190186.75
8853.99
63828.57
58445.14
9478.70
67923.84
GASTOS ADMINISTRATIVOS
administrador
Utiles
contador
CANTIDAD
1
1millar
1
SUB-TOTAL MENSUAL
SUB-TOTAL MENSUAL DOLARES
COSTO
MENSUAL
750
750
15
750
400
S/. 1,165.00
$409.84
COSTO
COSTO ANUAL
9000
180
4800
S/. 13,980.00
$4918.03
COSTO POR 5
AOS
45000
504
24000
S/. 69,504.00
24590.16
CANTIDAD
COSTO
COSTO
MENSUAL
COSTO ANUAL
1
1
700
600
700
600
1300
8400
7200
15600
2
1
600
500
600
500
11000
14400
6000
20400
TOTAL DE
DOLAR
ANUAL
TOTAL DE
DOLAR POR
5 AOS
42000 $2993.59
36000 $2565.93
78000 $5559.52
$14967.93
$12829.65
$27797.58
72000 $5131.86
30000 $2138.28
102000 $7270.14
$25659.30
$10691.38
$36350.68
CONCEPTO
ENERO
VENTAS/UNIDAD
PRECIO/UNIDAD
10000
3
TOTAL VENTAS
S/.
IGV(18%
S/.
PRECIO TOTAL
PRECIO TOTALDOLARES
S/.
S/.
30,000.00
30,000.00
10,714.29
PRESUPUESTO DE VE
DETALLE
UNIDADES
VALOR VENTA UNITARIO
VALOR VENTA TOTAL
IGV
PRECIO DE VENTA TOTAL
precio venta total dolares
AO 1
120000
3
360000
S/.
360,000.00
$128,571.43
FEBRERO
MARZO
10000
10000
3
S/.
10000
3
30,000.00
S/.
S/.
S/.
ABRIL
S/.
30,000.00
10,714.29
3
30,000.00 S/.
###
S/.
S/.
S/.
30,000.00 S/.
10,714.29 S/.
30,000.00
30,000.00
10,714.29
AO 2
S/.
PRESUPUESTO DE VENTAS
AO 3
132000
3
396000
396,000.00 S/.
$141,428.57
AO 4
144000
3
432000
432,000.00
$154,285.71
156000
3
468000
S/.
468,000.00
$167,142.86
JUNIO
10000
10000
3
S/.
S/.
S/.
S/.
10000
3
30,000.00
S/.
30,000.00
10,714.29
AO 5
180000
3
540000
S/.
JULIO
540,000.00
$192,857.14
30,000.00 S/.
###
S/.
S/.
S/.
30,000.00 S/.
10,714.29 S/.
30,000.00
30,000.00
10,714.29
AGOSTO
SEPTIEMBRE
10000
10000
3
S/.
S/.
S/.
S/.
OCTUBRE
10000
30,000.00
S/.
30,000.00
10,714.29
30,000.00
###
S/.
S/.
30,000.00
10,714.29
NOVIEMBRE
3
S/.
S/.
S/.
S/.
10000
3
30,000.00 S/.
30,000.00 S/.
10,714.29 S/.
30,000.00
###
30,000.00
10,714.29
DICIEMBRE
10000
3
S/.
S/.
S/.
S/.
TOTAL EN
DOLARES
120000 $45438.35
$1.07
TOTAL EN SOLES
3
30,000.00 S/.
30,000.00 S/.
10,714.29 S/.
360,000.00
###
360,000.00
128,571.43
$136315.04
S/.
$ 128,571.43
DETALLE
VENTAS
(-) COSTO DE VENTAS
(=) UTILIDAD BRUTA
264000
GASTOS ADMINISTRATIVOS
13800
13800
GASTOS DE VENTAS
14400
14700
DEPRECIACION MUEBLES
162.75
162.75
237461.25
235337.25
2118.04
321.86
235343.21
235015.39
70602.963
70504.617
164740.247
164510.773
DETALLE
IGV VENTAS
IGV EGRESOS
LIQUIDACION IGV
CFEDITO FISCAL
CREDITO ACUMULADO
NETO A PAGAR
LIQUIDACION IGV
AO 1
AO 2
0
0
21600
23760
-21600
-23760
S/.
-21,600.00
S/.
-21,600.00 S/.
-2,160.00
S/.
S/. -21,600.00
SULTADO PROYECTADO
AO 3
432000
145200
AO 4
468000
159720
AO 5
540000
175692
286800
308280
364308
13800
13800
13800
15000
15300
15600
162.75
162.75
162.75
257837.25
279017.25
334745.25
257837.25
279017.25
334745.25
77351.175
83705.175
100423.575
180486.075
195312.075
234321.675
IDACION IGV
AO3
S/.
S/.
S/.
AO4
0
26136
-26136
-2,160.00 S/.
-23,976.00 S/.
-2,160.00 S/.
AO5
0
28749.6
-28749.6
-23,976.00 S/.
-4,773.60 S/.
-23,976.00 S/.
0
31624.56
-31624.56
-4,773.60
-26,850.96
-4,773.60
429633.75
DETALLE
ENTRADAS EFECTIVO
VENTAS COBRADAS
AO 0
0
42839.33
1351.1
CAPITAL DE TRABAJO
S/.
6,945.48
GASTOS DE PERSONAL
S/.
20,400.00
COSTO DE MERCADERIA
GASTOS ADMINISTRATIVOS
13980.00
GASTOS VENTAS
DEPRECIACION ACUMULADA
PAGO IGV
162.75
-S/. 42,839.33
FINANCIAMIENTO
PRESTAMO
AMORTIZACION
INTERESES
FLUJO DE CAJA FINANCIERA
13000
-S/. 55,839.33
VAN
TIR
$208,474.63
292%
TASA DE DESCUENTO
31.70%
WACC
31.70%
COK INVERSIONISTA
35%
25%
FLUJO DE CAJA
AO 1
360000.00
360000.00
AO 2
396000.00
396000.00
AO 3
432000.00
432000.00
21600.00
23760.00
26136.00
240210.87
251579.30
307875.41
S/.
6,945.48
S/.
6,945.48
S/.
6,945.48
S/.
20,400.00
S/.
20,400.00
S/.
20,400.00
111127.68
122240.45
171336.00
13980.00
13980.00
13980.00
16992.00
17346.00
17700.00
162.75
0.00
162.75
0.00
162.75
0.00
70602.96
70504.62
77351.18
119789.13
144420.71
124124.60
-10293.27
-2573.32
-5146.63
-1286.66
132655.71
150854.00
124124.60
-55839.33
76816.38
227670.38
76816.38
227670.38
351794.98
AO 4
468000.00
468000.00
AO 5
540000.00
540000.00
28749.60
31624.56
331717.01
367636.37
S/.
6,945.48 S/.
6,945.48
S/.
20,400.00 S/.
20,400.00
188469.60
207316.56
13980.00
18054.00
13980.00
18408.00
162.75
0.00
162.75
0.00
83705.18
100423.58
136283.00
172363.64
136283.00
172363.64
351794.98
488077.97
488077.97
660441.61
TOTAL
2196000.00
2196000.00
total dolares
784285.71
784285.71
0.00
1386129.22
1351.10
495046.15
482.54
34727.40
12402.64
102000.00
36428.57
800490.29
285889.39
55920.00
19971.43
88500.00
31607.14
976.50
0.00
2734.20
0.00
302163.93
654141.73
0.00
13000.00
-15439.90
-3859.98
283509.71
20977.05
304486.77
107915.69
233622.05
0.00
4642.86
-5514.25
-1378.56
101253.47
7491.80
108745.27
QHE
MONTOS
ACTIVO
ACTIVO CORRIENTE
CAJA Y BANCO
CAPITAL DE TRABAJO
CREDITO FISCAL
PAGO CTA IMP.RENTA
TOTAL ACTIVO CORRIENTE
ACTIVO NO CORRIENTE
MUEBLES Y EQUIPO
DEPRECIACION ACUMULADA MUEBLES
S/.
3723.36
101.50
488077.97
6,945.48
-4773.6
184128.76
674378.61
61.25
S/.
3886.11
678,264.72
QHESPI S.A.C
cambio en
dolares
174313.5614
2480.528571
-1704.857143
65760.27143
240849.5043
0
1329.770408
36.25
0
21.875
0
0
1387.895408
242237.3997
PASIVO Y PATRIMONIO
PASIVO CORRIENTE
DIVIDENDOS
PROVEEDORES
MONTOS
PATRIMONIO
CORRIENTE
O CORRIENTE
IMONIO
S/.
cambio en
doalres
80879.87
28885.6679
140400
50142.8571
0
0
221279.87
79028.525
0
13000
4642.85714
13000
4642.85714
0
14351.1
5125.39286
429633.75
153440.625
0
443984.85 158566.018
678,264.72
242237.4