Académique Documents
Professionnel Documents
Culture Documents
Ventas
Costo de Ventas
Compras
15,075.00
Utilidad Bruta
Gastos de Operacin
Alquiler de oficinas
Sueldos
Depreciacon de Maquinaria
Amortizacion Franquicia
18,000.00
21,600.00
3,500.00
250.00
Utilidad Operativa
Partidas Financieras
Gastos por intereses
Utilidad antes del impuesto a la renta
Impuesto a la renta
Utilidad Neta
IMPRENTA EL ESTUDIANTE
Capital
Social
105,300.00
Saldo al 01-01-15
-15,075.00
90,225.00
0.00
Reserva
Legal
0.00
50,000.00
10,000.00
-43,350.00
46,875.00
-1,620.00
45,255.00
-13,576.50
31,678.50
50,000.00
10,000.00
DIANTE
IMPRENTA EL ESTUD
trimonio Neto
del 2015
Utilidades
Retenidas
0.00
Total
0.00
50,000.00
-10,000.00
0.00
31,678.50
21,678.50
Activo
Activo Corriente
Caja Bancos
95,384.50
6,195.00
31,678.50
Materias Primas
1,525.00
81,678.50
103,104.50
Total Activo
108,354.50
8,000.00
-3,500.00
750.00
5,250.00
ENTA EL ESTUDIANTE
de Situacin Financiera
DESARROLLO
CUADRO 01
Pasivo
Pasivo Corriente
Tributos por pagar
Prestamos
Total Pasivo Corriente
Pasivo No Corriente
Prestamos
Total Pasivo
Patrimonio Neto
Capital Social
Reserva Legal
Utilidades Retenidas
Total Pasivo + Patrmonio
14,526.00
4,050.00
18,576.00
8,100.00
26,676.00
50,000.00
10,000.00
21,678.50
108,354.50
DESARROLLO
CUADRO 01
A. VENTAS
PRIMER SEMESTRE
Paginas
Hojas
SEGUNDO SEMESTRE
7,000.00
10,000.00
20,000.00
30,000.00
mensual
B. SALARIOS
MES
Empleados (2)
Administrador
C. FINANCIAMIENTO
Capital Propio
Principal
Periodo de repago 1/
Tasa de Interes 2/
mensual
S/. 1,000.00
S/. 26,000.00
S/. 10,000.00
4
20%
aos
D. INSUMOS
Hojas Millar
Cartuchos de tinta
Fotocopiadoras (2)
Vida Util
Valor de rescate
S/. 25.00
S/. 75.00
S/. 4,000.00 c/u
aos
S/. 500.00
E. COMPRAS
PRIMER SEMESTRE
Hojas Millar
Cartuchos de tinta*
* Cada cartucho rinde 6000 fotocopias
SEGUNDO SEMESTRE
162.00
27.00
C. OTROS GASTOS
franquicia
Alquiler
Maquinaria (2)
Impuesto a la Renta
S/. 1,000.00
S/. 1,500.00 mensual
S/. 4,000.00
30%
240.00
40.00
CUADRO 02
PRECIOS DE FOTOCOPIAS
Pagina
S/. 0.15
Hoja
S/. 0.30
CUADRO 03
A. VENTAS
CANTIDAD MENSUAL
VALOR
MENSUAL
IGV 18%
PRIMER SEMESTRE
Paginas
Hojas
Ventas Paginas
Ventas hojas
SEGUNDO
SEMESTRE
7,000.00
10,000.00
20,000.00
30,000.00
S/. 1,050.00
S/. 6,000.00
S/. 1,500.00
S/. 9,000.00
18%
CUADRO 04
A. Ventas Mensuales
B. Ventas anuales
C. Ventas al Credito
D. Ingresos sin IGV
E. Ventas con IGV
F. Ventas al credito con IGV
G. Ingresos con IGV
H. IGV de los ingresos
1
1er. Semestre
7,050.00
2do semestre
10,500.00
105,300.00
5,250.00
100,050.00
124,254.00
6,195.00
118,059.00
-18,009.00
10,500.00
10,500.00
126,000.00
5,250.00
126,000.00
148,680.00
6,195.00
148,680.00
-22,680.00
126,000.00
5,250.00
126,000.00
148,680.00
6,195.00
148,680.00
-22,680.00
PRIMER SEMESTRE
SEGUNDO
SEMESTRE
CUADRO 05
COMPRAS
RESTO
DE AOS
A. Hojas
B. Cartuchos de Tinta
162.00
27.00
240.00
40.00
240.00
40.00
PRECIOS
C. Hojas
D. Cartuchos de Tinta
25.00
75.00
25.00
75.00
25.00
75.00
E. Total
F. Total Mensual
CUADRO 06
6,075.00
1,012.50
9,000.00
1,500.00
9,000.00
1,500.00
24.00
15.00
12.00
30.00
45.00
8.00
2
126000.00
5250.00
18000.00
1500.00
24.00
15.00
12.00
30.00
45.00
8.00
CUADRO 7
CAMBIO EN E
DE AOS
10,000.00
30,000.00
CUADRO 08
MOD
S/. 1,500.00
S/. 9,000.00
Costo de Inversin
Sin IGV
A. Gastos Preoperativos
LIQ
10,500.00
126,000.00
5,250.00
126,000.00
148,680.00
6,195.00
148,680.00
-22,680.00
5,250.00
6,195.00
-945.00
B. Alquiler
C. Franquicia
D. Maquinaria (Fotocopiadoras)
E. Recuperacion de maquinaria
F. Total Costos de Inversin sin IGV
Con IGV
G. Gastos Preoperativos
H. Alquiler
I. Franquicia
J. Maquinaria (Fotocopiadoras)
K. Recuperacion de maquinaria
L. Total Costos de Inversin con IGV
M. IGV Costos de Inversin
MOD
Costo de Operacin
Sin IGV
A. Alquiler
B. Insumos
C. Papel
D. Tinta
E. Salarios
F. Total Costos de Operacin sin IGV
Con IGV
G. Alquiler
H. Insumos
I. Papel
J. Tinta
K. Salarios
L. Total Costos de Operacin con IGV
M. IGV Costos de Operacin
N. IGV Egresos
CUADRO 09
MO
A. IGV Ingresos
B. IGV Egresos
C: Diferencia
D. Credito Fiscal
E: IGV a Pagar
CUADRO 10
FOTOCOPIADORAS - DEPRECIACIN
A. Valor de Adquisicin
B. Vida util (aos)
C. Valor de Rescate
D. DEPRECIACION
1,884.38
LIQ
365.63
-2,250.00
15,075.00
18,000.00
18,000.00
18,000.00
8.00
8.00
8.00
8.00
1,884.38
2,250.00
2,250.00
2,250.00
MODULO DE COSTOS
1
LIQ
2,500.00
1,500.00
1,000.00
8,000.00
10,500.00
0.00
8,000.00
-1,000.00
7,000.00
0.00
0.00
-1,000.00
-1,000.00
0.00
0.00
9,440.00
-1,180.00
8,260.00
1,260.00
0.00
0.00
0.00
0.00
-1,180.00
-1,180.00
-180.00
2,680.00
1,500.00
1,180.00
9,440.00
12,120.00
1,620.00
MODULO DE COSTOS
0
18,000.00
15,075.00
10,050.00
5,025.00
21,600.00
54,675.00
18,000.00
18,000.00
12,000.00
6,000.00
21,600.00
57,600.00
18,000.00
18,000.00
12,000.00
6,000.00
21,600.00
57,600.00
16,500.00
18,000.00
12,000.00
6,000.00
21,600.00
56,100.00
18,000.00
17,788.50
11,859.00
18,000.00
21,240.00
14,160.00
18,000.00
21,240.00
14,160.00
16,500.00
21,240.00
14,160.00
LIQ
0.00
0.00
1,620.00
5,929.50
21,600.00
57,388.50
2,713.50
2,713.50
PRECIACIN
S/. 4,000.00
2
S/. 500.00
S/. 1,750.00
7,080.00
21,600.00
60,840.00
3,240.00
4,500.00
7,080.00
21,600.00
60,840.00
3,240.00
3,240.00
7,080.00
21,600.00
59,340.00
3,240.00
3,240.00
0.00
0.00
-180.00
2
-22,680.00
4,500.00
-18,180.00
0.00
-18,180.00
3
-22,680.00
3,240.00
-19,440.00
0.00
-19,440.00
4
-22,680.00
3,240.00
-19,440.00
0.00
-19,440.00
LIQ
-945.00
-180.00
-1,125.00
0.00
-1,125.00
CUADRO 11
FLUJO DE FINANCIAMIENTO
0
A. Principal
10,000.00
B. Amortizaciones
C. Saldo
-2,500.00
10,000.00
D. Intereses
7,500.00
-2,000.00
E. Escudo tributario
F. Total financiamiento
600.00
10,000.00
-3,900.00
CUADRO 12
A. Ventas Netas
B. Costo de Ventas
C. Utilidad Bruta
D. Gastos Generales
E. Sueldos
F. Alquiler
G. Depreciacin
H. Amortizacion de Franquicia
I. Utilidad Operativa
K. Gastos por Intereses
L. Utilidad antes de Impuestos
M. Impuesto a la Renta
N. Utilidad despues de Impuestos
90,225.00
-43,350.00
-21,600.00
-18,000.00
-3,500.00
-250.00
46,875.00
-2,000.00
44,875.00
-13,462.50
31,412.50
CUADRO 13
0
A. FC Ingresos
B. FC Inv. Y Liq
C. Costo de Inversin
D. Cambio de capital de Trabajo
E. FC Costos
F. Pago IGV
G. Imp. A la Renta del FCE
H. Flujo de Caja Economico
I. Flujo de Financiamiento Neto
N. Flujo de Caja Financiero
-14,004.38
-12,120.00
-1,884.38
0.00
0.00
0.00
-14,004.38
10,000.00
-4,004.38
FLUJO DE CAJA
1
118,059.00
-365.63
0.00
-365.63
-57,388.50
-13,675.50
-12,862.50
33,766.88
-3,900.00
29,866.88
AMIENTO
2
-2,500.00
-2,500.00
-2,500.00
5,000.00
2,500.00
0.00
-1,500.00
-1,000.00
-500.00
450.00
300.00
150.00
-3,550.00
-3,200.00
-2,850.00
2
126,000.00
-18,000.00
3
126,000.00
-18,000.00
4
126,000.00
-18,000.00
108,000.00
-43,350.00
-21,600.00
-18,000.00
-3,500.00
-250.00
64,650.00
-1,500.00
63,150.00
-18,945.00
44,205.00
108,000.00
-43,350.00
-21,600.00
-18,000.00
-3,500.00
-250.00
64,650.00
-1,000.00
63,650.00
-19,095.00
44,555.00
108,000.00
-41,850.00
-21,600.00
-16,500.00
-3,500.00
-250.00
66,150.00
-500.00
65,650.00
-19,695.00
45,955.00
DO INTEGRAL
O DE CAJA
2
148,680.00
-8,260.00
-8,260.00
0.00
-60,840.00
-18,180.00
-18,495.00
42,905.00
-3,550.00
39,355.00
3
148,680.00
0.00
0.00
0.00
-60,840.00
-19,440.00
-18,795.00
49,605.00
-3,200.00
46,405.00
4
148,680.00
0.00
0.00
0.00
-59,340.00
-19,440.00
-19,545.00
50,355.00
-2,850.00
47,505.00
LIQ
6,195.00
3,430.00
1,180.00
2,250.00
0.00
-1,125.00
0.00
8,500.00
0.00
8,500.00