Documente Academic
Documente Profesional
Documente Cultură
COSTO Valor
COSTO % DEPREC. DEPREC. Valor Util. Liq.
DETALLE CANT UNIT. libro IGV
TOTAL S/. DEPREC ANUAL ACUM Salvamento Activo
S/. (año)
Televisor LCD
1 S/.900 S/.900 20% S/.180 S/.540 S/.360 S/.450 S/.90 S/.162
(0)
DVD (0) 1 S/.100 S/.100 35% S/.35 S/.105 -S/.5 S/.40 S/.45 S/.18
Cámara fotográfica y
1 S/.2.200 S/.2.200 35% S/.770 S/.2.310 -S/.110 S/.880 S/.990 S/.396
filmadora (0)
Laptop
1 S/.1.600 S/.1.600 25% S/.400 S/.1.200 S/.400 S/.640 S/.240 S/.288
(0)
Impresora
1 S/.250 S/.250 35% S/.88 S/.263 -S/.13 S/.125 S/.138 S/.45
(0)
Computadora de escritorio
1 S/.1.400 S/.1.400 25% S/.350 S/.1.050 S/.350 S/.700 S/.350 S/.252
(0)
Televisor LCD
1 S/.900 S/.900 20% S/.180 S/.360 S/.540 S/.540 S/.0 TOTAL
(3)
DVD
1 S/.100 S/.100 35% S/.35 S/.70 S/.30 S/.50 S/.20 S/.1.161
(3)
Cámara fotográfica y
1 S/.2.200 S/.2.200 35% S/.770 S/.1.540 S/.660 S/.1.100 S/.440
filmadora (3)
Laptop
1 S/.1.600 S/.1.600 25% S/.400 S/.800 S/.800 S/.800 S/.0
(3)
Impresora
1 S/.250 S/.250 35% S/.88 S/.175 S/.75 S/.150 S/.75
(3)
Computadora de escritorio
1 S/.1.400 S/.1.400 25% S/.350 S/.700 S/.700 S/.840 S/.140
(3)
TOTAL S/.6.450,00 S/.1.823 AÑO3 S/.983 S/.2.835 S/.1.853
Deprec. Acum. Deprec. Acum. Liquid.Año Deprec.
Costo Total
Año 3 Año 5
Liquid.Año 3
5 Anual
AÑO5 S/.2.805 S/.3.480 S/.675
S/.6.450 S/.5.468 S/.3.645 S/.1.853 S/.675 S/.1.823
MUEBLES Y ENSERES
Escritorios (0) 2 S/.200,00 S/.400,00 10% S/.40 S/.120 S/.280 S/.300 S/.20 S/.72
Sillas (0) 5 S/.100,00 S/.500,00 10% S/.50 S/.150 S/.350 S/.375 S/.25 S/.90
Escritorios (3) 2 S/.200,00 S/.400,00 10% S/.40 S/.80 S/.320 S/.328 S/.8 TOTAL
Sillas (3) 5 S/.100,00 S/.500,00 10% S/.50 S/.100 S/.400 S/.410 S/.10 S/.162
GASTOS ADMINISTRATIVOS
DETALLE TOTAL S/.
ADMINISTRADOR 1 S/. 1.500,00 S/. 18.000,00 S/. 18.750,00 S/. 1.687,50 S/. 1.499,40 S/. 1.828,08 S/. 21.936,90
ASESOR DE
1 S/. 850,00 S/. 10.200,00 S/. 10.625,00 S/. 956,25 S/. 849,66 S/. 1.035,91 S/. 12.430,91
VENTAS
ENCARGADO DE
1 S/. 850,00 S/. 10.200,00 S/. 10.625,00 S/. 956,25 S/. 849,66 S/. 1.035,91 S/. 12.430,91
MARKETING
TOTAL 3 S/. 3.200,00 S/. 3.899,89 S/. 46.798,72
CUADRO DE AMORTIZACION
0 S/.23.495,89
1 S/.23.495,89 S/.8.388,03 S/.2.329,04 S/.10.717,07 S/.21.166,85
2 S/.21.166,85 S/.7.556,57 S/.3.160,51 S/.10.717,07 S/.18.006,35
3 S/.18.006,35 S/.6.428,27 S/.4.288,81 S/.10.717,07 S/.13.717,54
4 S/.13.717,54 S/.4.897,16 S/.5.819,91 S/.10.717,07 S/.7.897,62
5 S/.7.897,62 S/.2.819,45 S/.7.897,62 S/.10.717,07 S/.0,00
PRESUPUESTO DE GASTOS
AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5
DETALLE
VALOR IGV PRECIO VALOR IGV PRECIO VALOR IGV PRECIO VALOR IGV PRECIO VALOR IGV PRECIO
GASTOS ADMINIST. (A) S/.43.385,24 S/.9.523,59 S/.52.908,83 S/.47.353,95 S/.10.394,7 S/.57.748,72 S/.53.380,95 S/.11.717,7 S/.65.098,7 S/.47.353,9 S/.10.394,7 S/.57.748,7 S/.47.353,9 S/.10.394,7 S/.57.748,7
TOTAL COSTO VTAS (B) S/.72.881,60 S/.15.998,4 S/.88.880,0 S/.79.507,2 S/.17.452,8 S/.96.960,00 S/.79.507,20 S/.17.452,8 S/.96.960,00 S/.79.507,20 S/.17.452,8 S/.96.960,0 S/.79.507,2 S/.17.452,8 S/.96.960,00
TOTAL GASTOS (A+B) S/.116.266,8 S/.25.521,9 S/.141.788,8 S/.126.861,1 S/.27.847,5 S/.154.708,7 S/.132.888,1 S/.29.170,5 S/.162.058,7 S/.126.861,1 S/.27.847,5 S/.154.708,7 S/.126.861,1 S/.27.847,5 S/.154.708,7
.
FLUJO DE CAJA
FLUJO DE CAJA AÑO 0 AÑO 1 AÑO 2 AÑO 3 AÑO 4 AÑO 5
VENTAS S/.219.663,36 S/.234.299,52 S/.234.299,52 S/.234.299,52 S/.234.299,52
COSTO DE VENTA S/.88.880,00 S/.96.960,00 S/.96.960,00 S/.96.960,00 S/.96.960,00
GASTOS ADMINISTRATIVOS S/.52.908,83 S/.57.748,72 S/.65.098,72 S/.57.748,72 S/.57.748,72