Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ESTUDIOS
LICENCIAS
CAPACITACION DEL PERSONAL
AMORTIZACION ANUAL DE ACTIVOS INTANGIBLES
VALOR COMERCIAL
ACTIVOS FIJOS VALOR DEL ACTIVO
ADQUISICION DE TERRENO 350,000.00
INFRAESTRUCURA 75,000.00
MAQUINARIA 40,000.00
MUEBLES Y ENSERES 25,000.00
VALOR COMERCIAL
ON ACTIVOS FIJOS
vida util depreciacion anual VALOR
2023 2024 2025 2026 2027 RESIDUAL
20.00 7,500.00 7,500.00 7,500.00 7,500.00 7,500.00 112,500.00
5.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 -
12,500.00 12,500.00 12,500.00 12,500.00 12,500.00 112,500.00
E VALOR COMERCIAL
% DEL VALOR COMERCIAL VALOR COMERCIAL
2.00 400,000.00
0.05 7,500.00
0.05 1,250.00
RCIAL 408,750.00
R COMERCIAL
% VALOR COMERCIAL VALOR COMERCIAL
3.50 1,225,000.00
- -
0.60 24,000.00
0.30 7,500.00
L 1,256,500.00
TOTAL DE INVERSION 391170
APORTE PROPIO 191170
PRESTAMO 200000
2027
356,850.00
247,050.00
109,800.00
12,000.00
12,000.00
24,000.00
24,000.00
392,850.00
2027
164700
164700
36,000.00
36,000.00
200,700.00
2026 2027
459,457.00 467,115.00
162,000.00 164,700.00
205,932.00 209,364.00
91,525.00 93,051.00
46,169.00 46,169.00
36,000.00 36,000.00
10,169.00 10,169.00
20,339.00 20,339.00
20,339.00 20,339.00
525,965.00 533,623.00
concepto precio/gasto prom.
entrada 20
consumo 250
cuadro de ingresos
concepto 2023 2024 2025 2026 2027
entrada 45,600.00 50,400.00 52,800.00 54,000.00 54,900.00
consumo 570,000.00 630,000.00 660,000.00 675,000.00 686,250.00
ingreso tota 615,600.00 680,400.00 712,800.00 729,000.00 741,150.00
igv 18%
SERVICIO A LA DEUDA
PERIODO AMORTIZACION INTERES CUOTA SALDO
0 200,000
1 24,369 50,000 74,369 175,631
2 30,462 43,908 74,369 145,169
3 38,077 36,292 74,369 107,092
4 47,596 26,773 74,369 59,495
5 59,495 14,874 74,369 -
200,000 171,847 371,847
e
ESTADO DE RESULTADOS
RUBRO S/ 2,023.00 S/ 2,024.00 S/ 2,025.00
INGRESO POR VENTAS S/ 521,694.92 S/ 576,610.17 S/ 604,067.79
COSTO DE PRODUCCION S/ 387,986.00 S/ 428,827.00 S/ 449,248.00
UTILIDAD BRUTA S/ 133,708.92 S/ 147,783.17 S/ 154,819.79
GASTOS ADMINISTRATIVOS S/ 46,169.00 S/ 46,169.00 S/ 46,169.00
GASTOS DE VENTAS S/ 20,339.00 S/ 20,339.00 S/ 20,339.00
UTILIDAD OPERATIVA S/ 67,200.00 S/ 81,274.58 S/ 88,311.86
DEPRECIACIONES S/ 12,500.00 S/ 12,500.00 S/ 12,500.00
AMORTIZACIONES DE INTANGIBLES S/ 4,000.00 S/ 4,000.00 S/ 500.00
INTERES S/ 50,000.00 S/ 43,907.66 S/ 36,292.24
UTILIDAD ANTES DEL IMPUESTA S/ 700.00 S/ 20,866.91 S/ 39,019.62
IMPUESTO A LA RENTA S/ 206.50 S/ 6,155.74 S/ 11,510.79
UTILIDAD NETA S/ 493.50 S/ 14,711.17 S/ 27,508.83
S/ 2,026.00 S/ 2,027.00
S/ 617,796.61 S/ 628,093.22
S/ 459,457.00 S/ 467,115.00
S/ 158,339.61 S/ 160,978.22
S/ 46,169.00 S/ 46,169.00
S/ 20,339.00 S/ 20,339.00
S/ 91,830.51 S/ 94,469.49
S/ 12,500.00 S/ 12,500.00
S/ - S/ -
S/ 26,772.97 S/ 14,873.87
S/ 52,557.54 S/ 67,095.62
S/ 15,504.48 S/ 19,793.21
S/ 37,053.06 S/ 47,302.41