1 INVERSIONES ACTIVA
1 Inversiones Activas Fijas
INVERSION FIJA TANGIBLE
Muebles de oficina y maquinaria
Computadora
Escritorios
Estantes
Maquinarias
Herramientas
Total
Cantidad
2
2
1
-
Cantidad
1
3
1
1
1
1
-
3 Capital de Trabajo
CAPITAL DE TRABAJO
Capital de trabajo
INVERSION FIJA TANGIBLE
INVERSION FIJA INTANGIBLE
MATERIA PRIMA
MANO DE OBRA DIRECTA
GASTOS ADMINISTRATIVOS
GASTOS DE EXPORTACION
COSTOS VENTAS
CAJA CHICA
TOTAL
105,619.00
9.2 FINANCIAMIENTO DE
9.2.1 Financiamiento
ACCIONISTAS / Capital Propio
PRESTAMO
TOTAL
Capital
50,000.00
55,619.00
105,619.00
Valor
12,500.00
12,500.00
12,500.00
12,500.00
50,000.00
55,619.00
5.00
0.30
CUOTA
22,836.14
FINANCIAMIENTO D
Prstamo
financiado
55,619.00
49,468.56
41,473.00
31,078.76
17,566.26
Saldo
deuda
DEPRECIACION ACT
RUBROS
INVERSION FIJA TANGIBLE
Computadora
Escritorios
Estantes
Maquinarias
Herramientas
Total
Precio
Valor
2,200.00
500.00
130.00
36,300.00
360.00
39,490.00
AMORTIZACION ACT
INVERSION FIJA INTANGIBLE
Licencia de funcionamiento
Carnet sanitario
Estatutos
Gastos de constitucion legal
Licencia de aviso
Capacitacin del empresario
Infraestructura
TOTAL
Valor
500.00
60.00
600.00
661.00
400.00
700.00
2,400.00
5,321.00
VENTAS P
PRODUCTO
Ventas proyectadas por cajas
Ventas proyectadas por unidad
Precio unitario
TOTAL SOLES
TOTAL DOLARES
MES
ACTIVO
SUELDO GERENTES GENERAL
ESSALUD(9%)
SUELDO ANALISTA DE FINANZAS
ESSALUD(9%)
SUELDO DE ANALISTA DE LOGISTICA
ESSALUD(9%)
SUELDO DE SUPERVISOR DE CALIDAD
ESSALUD(9%)
PERSONAL DE PLANTA (4)
ESSALUD(9%)
SERVICIOS BASICOS
PAPELERA Y SERVICIO DE OFICINA
MATERIALES DE LIMPIEZA
TOTAL S/.
MES
ACTIVO
SUELDO GERENTES GENERAL
ESSALUD(9%)
SUELDO ANALISTA DE FINANZAS
ESSALUD(9%)
SUELDO DE ANALISTA DE LOGISTICA
ESSALUD(9%)
SUELDO DE SUPERVISOR DE CALIDAD
ESSALUD(9%)
PERSONAL DE PLANTA (4 personas, 750 cada
mes)
SERVICIOS BASICOS
PAPELERA Y SERVICIO DE OFICINA
MATERIALES DE LIMPIEZA
TOTAL
ENERO
1,200
108
1,200
108
3,000
270
90
60
50
S/. 6,086.00
2017
14,904.00
1,341.36
14,904.00
1,341.36
0.00
0.00
37,260.00
1,117.80
372.60
207
S/. 71,448.12
GASTOS
DESCRIPCION
COSTO DE UVAS FRESCAS RED GLOBE
ETIQUETAS
BOLSAS DE POLIPROPILENO
TRANSPORTE DE CALLAO-CAETE-CALLAO
PUBLICIDAD
ENERO
41800
750
1140
2188
100
PARTICIPACION EN FERIAS
GASTOS DE EXPORTACIN
TOTAL
0
7668
S/. 53,646.00
3.5%+ INFLACION
MES
ACTIVO
COSTO DE UVAS FRESCAS RED GLOBE
ETIQUETAS
BOLSAS DE POLIPROPILENO
TRANSPORTE DE CALLAO-CAETE-CALLAO
PUBLICIDAD
GASTOS DE EXPORTACIN
TOTAL
2017
259,578
4,658
35,728
13,587
104
96,959
S/. 410,613.48
GASTOS
Total Gastos
Presupuesto Gastos Administrativos
Presupuesto Costos Ventas
Total Gastos Operativos
2016
72,272.00
396,728.00
469,000.00
SITUACION INIC
Activo
Activo Corriente
Cajas y Bancos
Clientes
Total Activo Corriente
60,808.00
0.00
60,808.00
Activo no Corriente
Computadora
Escritorios
Estantes
Maquinarias
Herramientas
Acto fijo intangible
2,200.00
500.00
130.00
36,300.00
360.00
5,321.00
44,811.00
105,619.00
Pasivo
Pasivo No Corriente
Prestamos
Total Pasivo
55,619.00
55,619.00
Patrimonio
Capital Social
Total Patrimonio
50,000.00
50,000.00
105,619.00
ESTADO DE PERD
Ventas
Costos Ventas
Utilidad Bruta
Gastos operativos
Utilidad Opertiva
Gastos Financieros
Utilidad antes de participacin de trabajador
Participacin de trabajadores
Utilidad antes de Impuesto
Impuesto a la renta (30%)
Utilidad Neta
Utilidad acumulada
2016
1,103,155.20
396,728.00
706,427.20
72,272.00
634,155.20
22,836.14
611,319.06
0.00
611,319.06
183,395.72
427,923.35
S/. 427,923.35
0.00
0.00
39,490.00
5,321.00
105,619.00
0.00
0.00
150,430.00
-150,430.00
0.00
-813,681.42
55,619.00
0.00
0.00
-836,517.55
9.5 VALOR AC
COK =
10.00%
VAN ECONOMICO =
S/. 887,837.52
TIR ECONOMICO =
46.82%
COK =
10.00%
VAN FINANCIERO=
S/. 778,434.47
TIR FINANCIERO =
41.85%
IONES ACTIVAS
Tipo de cambio
Precio unitario
1,100.00
250.00
130.00
-
Precio unitario
500.00
20.00
600.00
661.00
400.00
700.00
-
%
37.39%
5.04%
41.65%
2.84%
4.78%
7.26%
0.09%
0.95%
100.00%
3.50
Monto Total $
628.57
142.86
37.14
10,371.43
102.86
11,282.86
Monto Total $
142.86
17.14
171.43
188.86
114.29
200.00
685.71
$1,520.29
%
47.34%
52.66%
100%
%
25.00%
25.00%
25.00%
25.00%
100.00%
EUDA
PAGOS DE CUOTAS
Amortizacin
Cuota
Saldo
16,685.70
14,840.57
12,441.90
9,323.63
5,269.88
6,150.44
7,995.57
10,394.24
13,512.51
17,566.26
22,836.14
22,836.14
22,836.14
22,836.14
22,836.14
49,468.56
41,473.00
31,078.76
17,566.26
0.00
58,561.68
55,619.00
114,180.68
139,586.59
Ao 1
Ao 2
550.00
75.00
19.50
9,075.00
72.00
9,791.50
25%
15%
15%
25%
20%
Ao 3
550.00
75.00
19.50
9,075.00
72.00
9,791.50
550.00
75.00
19.50
9,075.00
72.00
9,791.50
Ao 1
Ao 2
100.00
12.00
120.00
132.20
80.00
140.00
480.00
1,064.20
Ao 3
100.00
12.00
120.00
132.20
80.00
140.00
480.00
1,064.20
100.00
12.00
120.00
132.20
80.00
140.00
480.00
1,064.20
VENTAS PROYECTADAS
IVOS
AO 2016
13,680
218,880
5.04
S/. 1,103,155.20
$315,187.20
AO 2017
13,954
223,258
5.04
S/. 1,125,220.32
$321,491.52
AO 2018
14,233
227,723
5.04
S/. 1,147,723.92
$327,921.12
AO 2019
14,517
232,277
5.04
S/. 1,170,676.08
$334,478.88
GASTOS ADMINISTRATIVOS
FEBRERO
MARZO
ABRIL
MAYO
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
3,000
270
90
3,000
270
90
60
3,000
270
90
3,000
270
90
60
S/. 5,976.00
2018
S/. 6,036.00
2019
50
S/. 6,026.00
S/. 6,036.00
2020
15,425.64
1,388.31
15,425.64
1,388.31
15,965.54
1,436.90
15,965.54
1,436.90
16,524.33
1,487.19
16,524.33
1,487.19
0.00
0.00
0.00
0.00
0.00
0.00
38,564.10
1,156.92
385.64
214
S/. 73,948.80
39,913.84
1,197.42
399.14
222
S/. 76,537.01
41,310.83
1,239.32
413.11
230
S/. 79,215.81
GASTOS DE VENTAS
FEBRERO
0
0
0
0
0
MARZO
41,800.00
750.00
1,140.00
2,188.00
0
ABRIL
0.00
0.00
0.00
0.00
0
GASTOS DE VENTAS
MAYO
41,800.00
750.00
1,140.00
2,188.00
0
0
0
S/. 0.00
0
7,668.00
S/. 53,546.00
0
0.00
S/. 0.00
2018
2019
2020
268,663
4,821
36,979
14,063
107
100,352
S/. 424,984.95
278,066
4,989
38,273
14,555
111
103,865
S/. 439,859.43
0
7,668.00
S/. 53,546.00
287,799
5,164
39,612
15,065
115
107,500
S/. 455,254.50
GASTOS OPERATIVOS
2017
71,448.12
410,613.48
482,061.60
2018
73,948.80
424,984.95
498,933.76
2019
76,537.01
439,859.43
516,396.44
2020
79,215.81
455,254.50
534,470.31
2018
1,147,723.92
424,984.95
722,738.97
73,948.80
648,790.16
22,836.14
625,954.03
0.00
625,954.03
187,786.21
438,167.82
S/. 438,167.82
2019
1,170,676.08
439,859.43
730,816.65
76,537.01
654,279.64
22,836.14
631,443.51
0.00
631,443.51
189,433.05
442,010.46
S/. 442,010.46
2020
1,194,091.92
455,254.50
738,837.42
79,215.81
659,621.61
22,836.14
636,785.47
0.00
636,785.47
191,035.64
445,749.83
S/. 445,749.83
2017
2018
2019
1,103,155.20
1,103,155.20
1,125,220.32
1,125,220.32
1,147,723.92
1,147,723.92
1,170,676.08
1,170,676.08
0.00
0.00
0.00
469,000.00
183,395.72
652,395.72
0.00
0.00
0.00
482,061.60
186,096.78
668,158.38
0.00
0.00
0.00
498,933.76
187,786.21
686,719.96
0.00
0.00
0.00
516,396.44
189,433.05
705,829.49
450,759.48
457,061.94
461,003.96
464,846.59
9,791.50
1,064.20
439,903.78
9,791.50
1,064.20
446,206.24
9,791.50
1,064.20
450,148.26
9,791.50
1,064.20
453,990.89
0.00
16,685.70
6,150.44
417,067.65
417,067.65
0.00
14,840.57
7,995.57
423,370.11
840,437.75
0.00
12,441.90
10,394.24
427,312.12
1,267,749.88
0.00
9,323.63
13,512.51
431,154.76
1,698,904.63
GOS DE CUOTAS
ao
22,836.14
22,836.14
22,836.14
22,836.14
22,836.14
114,180.68
Ao 4
Ao 5
550.00
75.00
19.50
9,075.00
72.00
9,791.50
Ao 4
100.00
12.00
120.00
132.20
80.00
140.00
480.00
1,064.20
AO 2020
14,808
236,923
5.04
S/. 1,194,091.92
$341,169.12
ISTRATIVOS
Valor Residual
0.00
75.00
19.50
9,075.00
72.00
9,241.50
Ao 5
100.00
12.00
120.00
132.20
80.00
140.00
480.00
1,064.20
0.00
200.00
52.00
0.00
72.00
S/. 324.00
JUNIO
JULIO
AGOSTO
SETIEMBRE
OCTUBRE
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
1,200
108
3,000
270
90
3,000
270
90
60
50
S/. 6,086.00
3,000
270
90
3,000
270
90
60
3,000
270
90
S/. 5,976.00
S/. 5,976.00
S/. 6,036.00
50
S/. 6,026.00
VENTAS
JUNIO
0
0
0
0
0
JULIO
41,800.00
750.00
1,140.00
2,188.00
0
AGOSTO
0
0
0
0
0
SEPTIEMBRE
41800
750.00
1,140.00
2,188.00
0
OCTUBRE
0
0
0
0
0
0
0
S/. 0.00
0
7,668.00
S/. 53,546.00
0
0
S/. 0.00
0
7,668.00
S/. 53,546.00
0
0
S/. 0.00
2020
1,194,091.92
1,194,091.92
0.00
0.00
0.00
534,470.31
191,035.64
725,505.95
468,585.97
9,241.50
1,064.20
458,280.27
0.00
5,269.88
17,566.26
435,444.13
2,134,348.76
NOVIEMBRE
DICIEMBRE
1,200
108
1,200
108
1,200
108
1,200
108
3,000
270
90
60
3,000
270
90
S/. 6,036.00
S/. 5,976.00
NOVIEMBRE
41,800.00
750.00
1,140.00
2,188.00
0
DICIEMBRE
0
0
0
0
0
TOTAL
14,400
1,296
14,400
1,296
0
0
0
0
36,000
3,240
1,080
360
200
S/. 72,272.00
TOTAL
250,800
4,500
34,520
13,128
100
0
7,668.00
S/. 53,546.00
0
0
S/. 0.00
0
93,680
S/. 396,728.00
PROYECCION DE VENTAS
ventas al mes (bolsas)
ventas al mes (cajas)
venta al ao (bolsas)- bimistral
ventas al al ao (cajas)
incremento de ventas
37392
2280
224352
13680
2%
PRODUCTO
cajas para exportacion
bolsa de uva
AO 1
AO 2
13680
13954
218880
223258
AO 3
AO 4
AO 5
TOTAL DE UNIDADES
14233
14517
14808
57511
227723
232277
236923
920180