Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PRESUPUESTO DE INGRESOS
MES 1 2 3 4
PPTO ING. S/550,000 S/1,650,000 S/1,650,000 S/2,750,000
PRESUPUESTO DE PRODUCCION
MES 1 2 3 4
PPTO PROD. 1 3 3 5
S/47,500
PRESUPUESTO DE COSTO DE PRODUCCION
MES 1 2 3 4
CMOD S/90,000 S/90,000 S/90,000 S/90,000
CMD S/47,500 S/142,500 S/142,500 S/237,500
CIF S/70,000 S/75,000 S/75,000 S/78,000
CP S/207,500 S/307,500 S/307,500 S/405,500
MES 1 2 3 4
VIGILANCIA S/7,000 S/7,000 S/7,000 S/7,000
SUELDOS S/30,000 S/30,000 S/30,000 S/30,000
ENERGIA S/10,000 S/10,000 S/10,000 S/10,000
COMUNICACIO S/13,000 S/13,000 S/13,000 S/13,000
PPT G.A S/60,000 S/60,000 S/60,000 S/60,000
MES 1 2 3 4
VIGILANCIA S/7,000 S/7,000 S/7,000 S/7,000
SUELDOS S/30,000 S/30,000 S/30,000 S/30,000
ENERGIA S/10,000 S/10,000 S/10,000 S/10,000
PUBLICIDAD S/33,000 S/33,000 S/33,000 S/33,000
PPT G.V S/80,000 S/80,000 S/80,000 S/80,000
MES 1 2 3 4
PPT CP S/207,500 S/307,500 S/307,500 S/405,500
PPT G.A S/60,000 S/60,000 S/60,000 S/60,000
PPT GV S/80,000 S/80,000 S/80,000 S/80,000
PPT OT S/347,500 S/447,500 S/447,500 S/545,500
PRESUPUESTO UTILIDADES
MES 1 2 3 4
INGRESOS S/550,000 S/1,650,000 S/1,650,000 S/2,750,000
CP S/207,500 S/307,500 S/307,500 S/405,500
Utilidad Bruta S/342,500 S/1,342,500 S/1,342,500 S/2,344,500
G.A S/60,000 S/60,000 S/60,000 S/60,000
G.V. S/80,000 S/80,000 S/80,000 S/80,000
Utilidad Opera S/202,500 S/1,202,500 S/1,202,500 S/2,204,500
DURANTE EL PERIODO DONDE SE BRINDARA
L SERVICIO DE TRATAMIENTO
NTICORROSIVO, SE EXTENDERA HASTA 4
MESES, EN LOS CUALES SE REALIZARAN LAS
AREAS DE MANTENIMIENTO.