Está en la página 1de 8

En una economía con una empresa vendedora de insumos (A) y dos empresas vendedoras de insumos y maqu

C; B le vende a C insumos y maquinaria, pero solo insumos para A; y C le vende insumos y maquinaria a A y B.
(bienes finales).
Respecto a compras del gobierno, el mismo las realiza solo de la empresa A y B.
Las tres empresas venden a las familias, además las dichas familias compran del exterior.
Las empresas A y C importan insumos y maquinaria del exterior, pero B solo insumos.
Las tres empras exportan sus bienes finales.

S/ 230

S/ 380

S/ 300

A S/ 840 B S/ 500 C
S/ 523 IBF =S/ 1100

IBF = S/ 930

IBF= S/ 1300 S/ 9
S/ 400
S/ 95
S/ 320
S/ 120
S/ 300
S/ 210

Gobierno Familias (F) S/ 249 Exterior (E


(G)

S/ 376

S/110

IBF= S/130

S/ 24

P.I.A = S/. 1,140 T.I.N.A = S/. 753 T.I.M.A = S/. 24


P.I.B = S/. 1,023 T.I.N.B = S/. 1,220 T.I.M.B = S/. 360
P.I.C = S/. 610 T.I.N.C = S/. 800 T.I.M.C = S/. 80
P.I. = S/. 2,773 T.I.N. = S/. 2,773 T.I.M. = S/. 464

P.F.A = S/. 860 V.B.P.A. = S/. 2,000 IBI A (Bs N) = S/. 1,530
P.F.B = S/. 1,277 V.B.P.B. = S/. 2,300 IBI B (Bs N) = S/. 502
P.F.C = S/. 3,090 V.B.P.C. = S/. 3,700 IBI C (Bs N) = S/. 1,541
P.F. = S/. 5,227 V.B.P. = S/. 8,000 IBI (Bs N) = S/. 3,573

V S (A) = S/. 230 IBI A = S/. 1,660


V S (B) = (S/. 428) IBI B = S/. 502
V S (C) = S/. 441 IBI C = S/. 1,691
VS = S/. 243 IBI = S/. 3,853

Año EMPRESA A B C
2019 PRODUC. = S/. 2,000 S/. 2,300 S/. 3,700
2019 VENTAS = S/. 1,770 S/. 2,728 S/. 3,259
2019 V.S. = S/. 230 (S/. 428) S/. 441
12/31/2018 STOCK INIC. = S/. 450 S/. 50 S/. 300
12/31/2019 STOCK FIN. = S/. 680 (S/. 378) S/. 741

P.F. = C + IBI + G + X1 = SOLO BIENES NACIONALES

PBIpm = C + IBI + G + X1 - M1 = BIENES NACIONALES Y BIENES IMPORTADOS

PBIpm = P.F. - T.I.M. = =

Bs FINALES NACIONALES : T.I.M. Bs FINALES NACIONALES E IMPORTADOS :


.
C = S/. 314 C = S/. 563
IBI = S/. 3,573 IBI = S/. 280
G = S/. 700 G = S/. 1,076
X1 = S/. 640 X1 = S/. 640
P.F. = S/. 5,227 M1 = S/. 1,369
P.F. = S/. 5,227 - S/. 464 .= PBIpm = S/. 4,763
S/. 3,928
esas vendedoras de insumos y maquinaria (A y B). En donde A le vende a B y
vende insumos y maquinaria a A y B. Las tres empresas le venden al gobierno

A y B.
n del exterior.
o insumos.

S/ 380

S/ 500 C
IBF =S/ 1100

IBF = S/ 930

IBF= S/ 1300 S/ 99 S/ 360


IBF= S/150 S/ 80

S/ 320

210

S/ 249 Exterior (E)

IBF= S/130

S/ 24

T.I.A = S/. 777 bienes intremedios


T.I.B = S/. 1,580
T.I.C = S/. 880 PF= FAMILIAS+GOBIERNO+IBF+VS+X1
T.I. = S/. 3,237

IBI A (Bs M) = S/. 130


IBI B (Bs M) = S/. 0
IBI C (Bs M) = S/. 150
IBI (Bs M) = S/. 280

ONALES S/. 5,227

ES IMPORTADOS S/. 4,763

= S/. 4,763

RTADOS :

.= PF - TIM S/. 4,763


OBIERNO+IBF+VS+X1
RESUMEN DE CUENTAS NACIONALES

ENTIDADES ECONOMICAS : PRODUCCION INTERMEDIA : P.I.


PRODUCCION FINAL : P.F.
* FAMILIAS : C VALOR BRUTO DE LA PROD.: V.B.P.
* EMPRESAS : IBI ..... = IBF + VS
* GOBIERNO : G P.F. = C + IBI + G + X1 SOLO Bs F. NACIONALES
* EXTERIOR : X,M

PBIpm = C +IBI+ G + X1 - M1 Bs F. NACIONALES Y Bs IMP.

PBIpm = PF - TIM SOLO Bs F. NACIONALES


PBIpm = C +IBI+ G + X1 - TIM SOLO Bs F. NACIONALES

IBF = S/. 38

IBF = S/. 42

S/. 26

EMPRESAS A S/. 52 B
S/. 35 S/. 47 .= IBF

S/. 65
S/. 55 S/. 36 S/. 12
S/. 33
FAMILIAS GOBIERNO EXTERIOR

S/. 18

P.I.A = S/. 26 T.I.N.A = S/. 52 T.I.M.A = S/. 35 T.I.A = S/. 87


P.I.B = S/. 52 T.I.N.B = S/. 26 T.I.M.B = S/. 0 T.I.B = S/. 26
P.I. = S/. 78 T.I.N. = S/. 78 T.I.M. = S/. 35 T.I. = S/. 113

P.F.A = S/. 149 V.B.P.A. = S/. 175 IBI A (Bs N) = S/. 62 IBI A (Bs M) = S/. 0
P.F.B = S/. 114 V.B.P.B. = S/. 166 IBI B (Bs N) = S/. 33 IBI B (Bs M) = S/. 47
P.F. = S/. 263 V.B.P. = S/. 341 IBI (Bs N) = S/. 95 IBI (Bs M) = S/. 47

AÑO EMPRESA "A" "B"


V S (A) = S/. 20 IBI A = S/. 62 2007 PRODUC. = S/. 175 S/. 166
V S (B) = (S/. 5) IBI B = S/. 80 2007 VENTAS = S/. 155 S/. 171
VS = S/. 15 IBI = S/. 142 2007 V.S. = S/. 20 (S/. 5)
12/31/2006 STOCK INIC. = S/. 200 S/. 180
12/31/2007 STOCK FIN. = S/. 220 S/. 175

P.F. = C + IBI + G + X1 = SOLO BIENES NACIONALES S/. 263

PBIpm = C + IBI + G + X1 - M1 = BIENES NACIONALES Y BIENES IMPORTADOS S/. 228

PBIpm = P.F. - T.I.M. = = S/. 228

Bs FINALES NACIONALES : T.I.M. Bs FINALES NACIONALES E IMPORTADOS :


.
C = S/. 55 C = S/. 73
IBI = S/. 95 IBI = S/. 142
G = S/. 48 G = S/. 81
X1 = S/. 65 X1 = S/. 65
P.F. = S/. 263 M1 = S/. 133
P.F. = S/. 263 - S/. 35 .= PBIpm = S/. 228 .= PF - TIM

NOTA : TODA VARIACION DE STOCK (DE CUALQUIER TIPO Y ORIGEN DE BIENES) QUE SUFRE CADA
EMPRESA SE CONSIDERA PARTE DE SU PRODUCCION PERO COMO " BIENES FINALES Y NACIONALES".
ESTA "VS" SE COMPUTA COMO INVERSION DE CADA EMPRESA DENTRO DE SU ...... IBI

DE IGUAL MODO ...... LOS FACTORES DE PRODUCCION UTILIZADOS EN LA PRODUCCION DEL PERU :

FACTORES DE PRODUCCION O FACTORES PRIMARIOS ( FP) :


TRABAJO (T) = Ss y Ss = 123 D = 20
TIERRA (Ti) = R = 30 IMP. IND. = 10
CAPITAL (K) = i = 15 SUBS = 5
CAP. E. (CE) = U = 35
VANIcf = YNIcf = 203 YBIpm = 228 . = VABIpm .= PBIpm

PBIpm = YBIpm = VABIpm = 228


PNIpm = YNIpm = VANIpm = 208
PBIcf = YBIcf = VABIcf = 223
PNIcf = YNIcf = VANIcf = 203

AHORA BIEN ..... ALGUNOS FACTORES NACIONALES SE EXPORTAN ( X2) ..... Y GANAN EN EL EXTERIOR ,
OTROS FACTORES EXTRANJEROS SE IMPORTAN ( M2) ..... Y SE PAGA AL EXTERIOR :

TRABAJO (T) = Ss y Ss = 9 Ss y Ss = 4
CAPITAL (K) = i=5 i=2
CAP. E. (CE) = U=8 U=9
X2 = 22 M2 = 15 7 =SFP
SFP = X2 - M2

EN CONCLUSION :

PNBpm = PBIpm + SFP = 235 PNBpm = C + IBI + G + X1 - M 1 + SFP

PNNpm = PNBpm - D = 215 PNBpm = C + IBI + G + X1 - M 1 + ( X2 - M2 )

PNBcf = PNBpm - IMP. IND + SUB = 230 PNBpm = C + IBI + G + X1 + X2 - M 1 - M2

PNNcf = PNBpm -D- I. IND + SUB = 210 PNBpm = C + IBI + G + X - M

YNNcf = YNIcf + SFP = 210 YNNcf = Ss Y Ss + R + i + U + SFP

YNBcf = YNNcf + D = 230 YNNcf = Ss Y Ss + R + i + U + ( X2 - M2 )

YNNpm = YNNcf + IMP. IND - SUB = 215


YNBpm = YNNcf +D + IMP. IND - SUB= 235

VANNcf = VANIcf + SFP = 210 VANNcf = Ss Y Ss + R + i + U + SFP

VANBcf = VANNcf + D = 230 VANNcf = Ss Y Ss + R + i + U + ( X2 - M2 )

VANNpm = VANNcf + IMP. IND - SUB = 215


VANBpm = VANNcf +D + IMP. IND - SUB= 235

PNBpm = YNBpm = VANBpm = 235


PNNpm = YNNpm = VANNpm = 215
PNBcf = YNBcf = VANBcf = 230
PNNcf = YNNcf = VANNcf = 210

EL SALDO DE LA BALANZA DE PAGOS EN CTA. CTE. O INVERSION EXTRANJERA NETA : X - M


DONDE ..... X = X1 + X2 ...................... M = M1 + M2
ENTONCES ..... PNB pm = C + IBI + G + X - M = C + IBI + G + SALDO DE LA BP EN CTA CTE
ENTONCES ..... PNB pm = C + IBI + G + IXN ............ IXN = X - M
LA INVERSION BRUTA NACIONAL .... IBN = IBI + IXN ........... IBN = IBI + ( X - M )

ENTONCES ..... PNB pm = C + IBI + G + X - M = C + IBI + G + IXN = C + IBN + G