Tarea SEMANA 1

Vista previa del material en texto

TRABAJO 1 
CICLO PRODUCTIVO BUENAVENTURA E 
INRETAIL 
 
 
 
 
Integrantes 
Alarcón Tito Lilian Ivett – U18204054 
Canaza Moroco Cristina Alejandra-U18301143 
Morales Ticona Treicy Nathaly-U18305526 
Ranilla Pinto Dixon Christopher-U19102207 
Ttupa Quispe Iván Jesús- U18308754 
 
 
 
 
 
 
 
 
 
 
25 de marzo del 2021 
 
 
 
Ciclo productivo Buenaventura 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 3.476 
 
 
 
 
 
 
 
 
 
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 =
365
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 = 
365
6.84
 
= 53.38 
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 =
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑏𝑖𝑒𝑛𝑒𝑠 𝑣𝑒𝑛𝑑𝑖𝑑𝑜𝑠
𝐼𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 𝑝𝑟𝑜𝑚𝑒𝑑𝑖𝑜
 
=
799,582.00
116,946.00 
 = 6.84 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟 =
365
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟 = 
365
3.476
 
= 105.02 
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟 =
𝑉𝑒𝑛𝑡𝑎𝑠 𝑎𝑙 𝑐𝑟𝑒𝑑𝑖𝑡𝑜
𝑃𝑟𝑜𝑚𝑒𝑑𝑖𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟
 
=
867,888.00
249,714.00
 = 
𝐶𝑖𝑐𝑙𝑜 𝑝𝑟𝑜𝑑𝑢𝑐𝑡𝑖𝑣𝑜 = 158.40 
 
 
 
 
 
 
 
 
 
 
 
 4.513 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 =
365
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟
 
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 =
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑏𝑖𝑒𝑛𝑒𝑠 𝑣𝑒𝑛𝑑𝑖𝑑𝑜𝑠
𝑃𝑟𝑜𝑚𝑒𝑑𝑖𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 = 
365
4.513
 
= 80.87 
=
799,582.00
1,771.64
 = 
𝐶𝑖𝑐𝑙𝑜 𝑑𝑒 𝑜𝑝𝑒𝑟𝑎𝑐𝑖𝑜𝑛 = 𝑃𝑒𝑟. 𝑑𝑒 𝐼𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 + 𝑃𝑒𝑟. 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝐶𝑜𝑏𝑟𝑎𝑟 
𝐶𝑖𝑐𝑙𝑜 𝑜𝑝𝑒𝑟𝑎𝑡𝑖𝑣𝑜 = 53.38 + 105.02 
 
𝐶𝑖𝑐𝑙𝑜 𝑜𝑝𝑒𝑟𝑎𝑡𝑖𝑣𝑜 = 158.40 
𝐶𝑖𝑐𝑙𝑜 𝑜𝑝𝑒𝑟𝑎𝑡𝑖𝑣𝑜 = 𝑃. 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 + 𝐶𝑖𝑐𝑙𝑜 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 
 
158.40 = 80.87 + 𝑐𝑖𝑐𝑙𝑜 𝑑𝑒 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 
𝐶𝑖𝑐𝑙𝑜 𝑑𝑒 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 = 158.40 − 80.87 
𝐶𝑖𝑐𝑙𝑜 𝑑𝑒 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 = 77.53 
 
Ciclo productivo InRetail 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 =
365
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 = 
365
5.11
 
= 71.45 
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑖𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 =
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑏𝑖𝑒𝑛𝑒𝑠 𝑣𝑒𝑛𝑑𝑖𝑑𝑜𝑠
𝐼𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 𝑝𝑟𝑜𝑚𝑒𝑑𝑖𝑜
 
=
9,121,810.00 
1,785,668.50 
 = 5.11 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟 =
365
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟 = 
365
22.60
 
= 16.15 
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟 =
𝑉𝑒𝑛𝑡𝑎𝑠 𝑎𝑙 𝑐𝑟𝑒𝑑𝑖𝑡𝑜
𝑃𝑟𝑜𝑚𝑒𝑑𝑖𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑐𝑜𝑏𝑟𝑎𝑟
 
=
 13,069,612.00 
578,351.50 
 = 22.60 
𝐶𝑖𝑐𝑙𝑜 𝑝𝑟𝑜𝑑𝑢𝑐𝑡𝑖𝑣𝑜 = 87.58 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 =
365
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟
 
𝑅𝑜𝑡𝑎𝑐𝑖𝑜𝑛 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 =
𝐶𝑜𝑠𝑡𝑜 𝑑𝑒 𝑏𝑖𝑒𝑛𝑒𝑠 𝑣𝑒𝑛𝑑𝑖𝑑𝑜𝑠
𝑃𝑟𝑜𝑚𝑒𝑑𝑖𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟
 
𝑃𝑒𝑟𝑖𝑜𝑑𝑜 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 = 
365
3.085
 
= 118.28 
=
 9,121,810.00 
2,955.911 
 = 3.085 
𝐶𝑖𝑐𝑙𝑜 𝑑𝑒 𝑜𝑝𝑒𝑟𝑎𝑐𝑖𝑜𝑛 = 𝑃𝑒𝑟. 𝑑𝑒 𝐼𝑛𝑣𝑒𝑛𝑡𝑎𝑟𝑖𝑜 + 𝑃𝑒𝑟. 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝐶𝑜𝑏𝑟𝑎𝑟 
𝐶𝑖𝑐𝑙𝑜 𝑜𝑝𝑒𝑟𝑎𝑡𝑖𝑣𝑜 = 71.43 + 16.15 
 
𝐶𝑖𝑐𝑙𝑜 𝑜𝑝𝑒𝑟𝑎𝑡𝑖𝑣𝑜 = 87.58 
𝐶𝑖𝑐𝑙𝑜 𝑜𝑝𝑒𝑟𝑎𝑡𝑖𝑣𝑜 = 𝑃. 𝑑𝑒 𝑐𝑢𝑒𝑛𝑡𝑎𝑠 𝑝𝑜𝑟 𝑝𝑎𝑔𝑎𝑟 + 𝐶𝑖𝑐𝑙𝑜 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 
 
87.58 = 118.28 + 𝑐𝑖𝑐𝑙𝑜 𝑑𝑒 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 
𝐶𝑖𝑐𝑙𝑜 𝑑𝑒 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 = 118.28 − 87.58 
𝐶𝑖𝑐𝑙𝑜 𝑑𝑒 𝑒𝑓𝑒𝑐𝑡𝑖𝑣𝑜 = 31