Académique Documents
Professionnel Documents
Culture Documents
rea
Gerencia General
MANO DE OBRA
Gerencia General
MAQUINARIAS Y
EQUIPOS
MATRIZ DE LAS 3 C Y 3 M
Descripcin
Administrador
Reclutamiento de Personal
Encargado del rea Comercial
Ventas
Encargado de rea Logstica
Encargado en Contabilidad
Encargado de Almacen
Compras de copas cod.996
Guia de Remision
Tarjeta de Presentacion
Dominio Web
Alojamiento Web (Hosting)
Mantenimiento de local
Servicio de Agua Mineral
Servicio de Internet + Telf. Fijo
Telfonos Mviles
Set de Escritorio
Librero 4 niveles
Anaquel Metlico 4 niveles
Sillas Ejecutivas Giratorias
Computadoras
Impresora Multifuncional
Cartuchos para Impresora
Archivador Plastificado
calculadora
Dispensador de Cinta
Clips
Engrapador
Perforador
Sellos
Tampon
Fechador
grapas
Tijera
Cinta de emabalaje
Carreta
MATRIZ DE LAS 3 C Y 3 M
Calidad
Licenciado y/o Tcnico en Administracin de Negocios Internacionales, Diplomado
en Comercio Exterior. Tener conocimiento en Flujo de Caja,experiencia en rubro de
aduanas,comercio exterior
Pagina Web
(Bumeran - Computrabajo)
30% nylon
30% nylon
Agencia de Aduanas
Negras x 100und - T. Grandes
1 ciento *5 70/5=14 cada ciento
100 Tarjetas plastificadas
Galletas, caf en sachet, gaseosa, agua mineral)
1 MILLAR Brochure 55cm x 22cm (Cuadrptico)
facturas con el ruc nombre de la empresa/ millar
Espacio 30m2, acondicionado con Luz, Agua, e Internet.
espacio 6m2, acondicionado con Luz, Agua, e Internet.
SUNARP - NOTARIA - INDECOPI
Municipalidad victoria - INDECI
200 folios 100 hojas 75grs
100 hojas tamao A4
Costo en Soles
Unitarios
Cantidad
S/.
Costo Total
2,500.00
1,200.00
Periodo Pago
###
Mensual
###
Mensual
S/.
S/.
S/.
1,500.00
###
Mensual
S/.
80.00
###
Mensual
S/.
1,000.00
###
Mensual
15650.00
S/.
0.43 S/.
6,729.50
Trimestral
15000
S/.
0.24 S/.
3,600.00
Trimestral
8300
S/.
0.44 S/.
3,652.00
Trimestral
16295
S/.
0.45 S/.
7,283.87
Trimestral
1
2
70
1
1
1
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,202.45
15.00
70.00
75.00
50.00
250.00
Trimestral
Mensual
Mensual
Anual
Mensual
Semestral
S/.
100.00 S/.
400.00
S/.
1,450.00
###
Mensual
S/.
4,350.00
###
Mensual
S/.
1,384.00
###
Una Vez
1
1
1
S/.
S/.
S/.
800.00 S/.
1,202.45
7.50
1.00
75.00
50.00
250.00
760.76
8.00
80.00 S/.
1,600.00
###
###
80.00
Mensual
Mensual
Una Vez
Mensual
Semestral
1
4
1
1
1
1
1
4
2
1
3
3
3
1
4
6
6
4
10
10
6
4
4
4
4
6
12
1
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
60.00
75.00
62.98
305.62
50.00
25.00
150.00
100.00
179.90
185.90
140.00
47.90
1,200.00
279.00
34.90
S/.
S/.
S/.
S/.
60.00
300.00
62.98
305.62
S/.
139.60
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
12.00
18.90
11.00
0.70
8.40
9.80
20.00
3.20
5.70
2.50
6.20
24.00
300.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
72.00
113.40 Una vez
44.00 una vez
7.00 mensual
84.00 mensual
58.80 una vez
80.00 anual
12.80 anual
22.80 anual
10.00 mensual
37.20 anual
288.00 mensual
### una vez
###
###
S/.
S/.
150.00
400.00
###
###
S/.
S/.
S/.
280.00
191.60
2,400.00
###
Semestral
Mensual
Anual
Anual
Mensual
Mensual
Mensual
Mensual
Una Vez
Una Vez
Una Vez
Una Vez
Una Vez
Una Vez
Trimestral
Mensual
S/.
7,880.00
S/.
7,083.90
S/.
5,530.60
Implementos de Oficina
S/.
333.30
S/.
910.00
Accesorios
S/.
310.00
Proveedor
Equipos
Radio Moviles Entel
Entel
Computadora
Efe
Laptop
Lenovo
tai loy
Efe
Escritorio
Sodimac
Sodimac
Implementos de Oficina
Proveedor
Tai loy
Archivador Plastificado
Tai loy
Calculadora
Tai loy
Dispensador de Cinta
Tai loy
Engrapador
Tai loy
Perforador
Tai loy
Sellos
Tai loy
Tampon
Tai loy
Sealizaciones
Tai loy
Tijera
Tai loy
Tienda
Equipos
Carreta
Santri SAC
Faja de seguridad
Dina SAC
Muebles
Anaquel Metlico 4 niveles
Accesorios
Soga
Sodimac
Tienda
Extintores
Dina SAC
Burden SAC
Brimed SAC
Fluorecentes Lineal
Sodimac
Tachos
Casa Linda
Baldes
Casa Linda
Descripcin
CANTIDAD
C/U (S/.)
Motorola EX 1177
S/.
89.00
S/.
1,299.00
S/.
1,399.00
S/.
299.00
S/.
150.00
S/.
70.00
Descripcin
S/.
cantidad
34.90
C/U (S/.)
S/.
8.00
S/.
12.00
Calculadora MX-120V/S
S/.
15.00
S/.
11.00
S/.
8.40
S/.
9.80
S/.
5.00
S/.
3.20
S/.
2.50
S/.
6.20
Descripcin
cantidad
S/Marca Artesnal
Unidad/metal
Descripcin
C/U (S/.)
S/.
300.00
S/.
50.00
S/.
140.00
cantidad
30 mts
C/U (S/.)
1
2
S/.
30.00
S/.
50.00
S/.
40.00
Halux/FLAFSP236
S/.
20.00
S/.
12.00
S/.
7.50
S/.
5,530.60
S/.
356.00
S/.
2,598.00
S/.
1,399.00
S/.
139.60
S/.
598.00
S/.
300.00
S/.
140.00
S/.
333.30
S/.
32.00
S/.
72.00
S/.
60.00
S/.
44.00
S/.
25.20
S/.
29.40
S/.
30.00
S/.
9.60
S/.
12.50
S/.
18.60
S/.
910.00
S/.
300.00
S/.
50.00
S/.
560.00
S/.
310.00
S/.
30.00
S/.
100.00
S/.
80.00
S/.
100.00
S/.
24.00
S/.
15.00
Constitucin de la empresa
SUNARP-Busqueda y Reserva de Nombre
Elaboracin y elevacion de la minuta
Inscribir la escritura en Registros Pblicos
legalizar los libros contables
Defensa Civil
Presentacion de planillas mintra
Licencia de funcionamiento
Pago a la municipalidad
INDECI (Inspeccion Tecnica)
Web Site y software
Pagina web
Dominio Web
Sofware para administrar entrada y salida de mercancias
Servicio para remodelacin e Instalacin del local
Divisin de las reas de trabajo
Instalacin de Muebles, anaquel y orden del almacn
S/.
S/.
S/.
S/.
S/.
3,027.74
1,384.00
760.76
382.98
500.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,384.00
26.00
600.00
274.50
160.00
203.50
120.00
Descripcin
7.50% de la UIT
12.52% de la UIT
S/.
S/.
S/.
760.76
285.00
475.76
Descripcin
creacion de la pag.
.com // Pago anual
S/.
S/.
S/.
S/.
382.98
320.00
62.98
60.00
S/.
S/.
S/.
500.00
300.00
200.00
Capital de Trabajo
Realizable
Disponible
Exigible
Realizable
Gastos de ventas
Bolsas pqt x100 / t. grande /c. negras
Bolsas pqt x100 / t. extra grande /c. negras
Tarjetas de presentacin x 100
Total de gastos de la 1 importacin
Copas de brassier
Gastos operativos
Comision del Agente de Aduana
V B Tecnapo
Almacen (unimar)
Descarga de mercaderia
Desconsolidacion de cargo mastes
Handling
Flete Interno
Transferencia bancaria
Productos de Limpieza
Detergente
Implementos de oficina
Hojas bond A- 4Tai loy 40g - pqt 500 und m. chamex
Clips x caja x 100 und
grapas x caja x 100 und
Boleta de venta
Factura
Guia de Remision
Cuadermos A-4 x
Lapicero x caja marca faber castell x 48und
Folder manilla x 24und
bajo
S/.
83,808.22
S/.
69,878.22
S/.
7,200.00
S/.
6,730.00
Perodo
Cantidad
C/U (S/.)
Trimestral
10
S/.
10.00
Trimestral
10
3
S/.
15.00
S/.
50.00
Semestral
Perodo
Cantidad
Trimestral
55245
$ 22,181.65
Trimestral
$ 118.00
Trimestral
$ 130.87
Trimestral
$ 153.40
Trimestral
$ 448.40
Trimestral
$ 141.60
Trimestral
$ 177.00
Trimestral
$ 106.20
Trimestral
$ 100.00
Trimestral
Perodo
1
Cantidad
$ 120.00
C/U (S/.)
Trimestral
S/.
18.00
Trimestral
S/.
10.00
Trimestral
S/.
8.00
Trimestral
S/.
2.00
Trimestral
S/.
50.00
Trimestral
S/.
52.00
Semestral
Perodo
2
Cantidad
S/.
Trimestral
S/.
9.90
Trimestral
S/.
7.00
Trimestral
S/.
18.00
Trimestral
S/.
40.00
Trimestral
S/.
40.00
Trimestral
S/.
40.00
Semestral
12
S/.
3.00
Semestral
S/.
15.00
Semestral
S/.
7.20
10.00
C/U (S/.)
Semestral
S/.
2.00
Perodo
Cantidad
Mensual
S/.
2,000.00
Mensual
S/.
1,500.00
Mensual
S/.
900.00
Mensual
S/.
900.00
Mensual
S/.
100.00
Perodo
cantidad
Mensual
S/.
3,000.00
Unica vez
S/.
3,000.00
Mensual
S/.
50.00
Mensual
S/.
80.00
Mensual
S/.
150.00
Mensual
S/.
50.00
Mensual
S/.
100.00
C/U (S/.)
C/U (S/.)
S/.
69,878.22
S/.
150.00
S/.
100.00
S/.
150.00
S/.
150.00
S/.
68,900.42
S/.
64,548.60
S/.
343.38
S/.
380.83
S/.
446.39
S/.
1,304.84
S/.
412.06
S/.
515.07
S/.
309.04
S/.
291.00
S/.
349.20
S/.
434.00
S/.
54.00
S/.
30.00
S/.
16.00
S/.
8.00
S/.
150.00
S/.
156.00
S/.
20.00
S/.
S/.
393.80
59.40
S/.
7.00
S/.
18.00
S/.
80.00
S/.
80.00
S/.
80.00
S/.
36.00
S/.
15.00
S/.
14.40
S/.
4.00
S/.
7,200.00
S/.
2,000.00
S/.
1,500.00
S/.
1,800.00
S/.
1,800.00
S/.
100.00
S/.
6,730.00
S/.
3,000.00
S/.
S/.
3,000.00
50.00
S/.
80.00
S/.
150.00
S/.
50.00
S/.
400.00
CRDITO FISCAL
S/.
1,720.79 S/.
309.74
Gastos de importacion
Derechos de descarga, Traccin y Gastos administrativos
Almacenaje
Transporte interno
Gastos operativos
Comision agente de aduanas
subTotal
IGV(18%)
TOTAL
Avenida Elmer Faucett, 1664 - Of 202 - Urb. San Jos - BELLAVISTA - Callao - Callao
Telefono: (01)464 0785 - 981 407109 - (01)480 0136
E-mail: nicky.corochano@grupoaduan.com
www.grupoaduan.com
Experiencia
Confiabilidad
Precios
Rapidez
Calidad del Servicio
Los documentos que se exigen para el ingreso de la mercanca son los siguien
PER
CHINA
Requisitos tcnicos
Normas de origen
Factura Comercial
B/L
BANCO INTERBANK
SWIFT B
Requisitos:
Ser un Exportador Formal
De preferencia deber tener su cuenta en el BIF
- Comodidad, enve sus instrucciones a travs de nuestra red de 180 oficinas, va SIETE Co
Empresas. Seguidamente, el Banco le enviar una Nota de Abono.
Experiencia
Confiabilidad
Puntualidad
Precios
Rapidez
Calidad del Servicio
GRUPO ADUAN
Factores
Porcentaje
Experiencia
Confiabilidad
Puntualidad
Precios
Rapidez
Calidad del
Servicio
TOTAL
PROMEDIO
18%
18%
15%
18%
15%
5
5
5
5
4
16%
100%
4.76
LEYENDA
Poco
Regular
Puntaje
1
2
Bueno
Muy Bueno
Excelente
3
4
5
COTIZACION DE AGENCI
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
300.00
448.40
100.00
87.15
130.87
1,066.42
153.30
1,495.47
Gastos de importacion
Derechos de descarga, Traccin y Gastos administrati
Almacenaje
Transporte interno
Gastos operativos
Comision agente de aduanas
subTotal
IGV(18%)
TOTAL
01)480 0136
an.com
Experiencia
Confiabilidad
Precios
Rapidez
Calidad del Servicio
Restriccones de y Prohibiciones p
salida al pais de las mercancias d
Nacional 621290000
Exoneracion de certificado
de inspeccion
CARACTERSTICAS CUANTIT
CARACTERSTICAS CUALIT
BANCO SCOTIABANK
SWIFT
Requisitos:
Indicarle a su importador en el exterior Swift del Banc
Ventajas:
- Mantendrs el control sobre los bienes hasta la realiz
- Comisiones competitivas.
Experiencia
Confiabilidad
Puntualidad
Precios
Rapidez
Calidad del Servicio
5
5
4
4
5
5
O ADUAN
INTERNBAK
Total
Puntaje
Total
0.90
0.90
0.75
0.90
0.60
5
5
4
4
5
0.9
0.9
0.6
0.72
0.75
0.80
4.85
4.76
0.8
4.67
Gastos de importacion
rga, Traccin y Gastos administrativo S/.
S/.
S/.
S/.
S/.
e aduanas
S/.
S/.
S/.
315.00
450.00
395.00
87.15
150.00
1,397.15
251.49
1,500.00
ad
Servicio
No aplica
5
5
4
4
4
5
cio
YAC CARGO
SCOTIABANK
Puntaje
Total
Puntaje
4
3
4
4
3
0.72
0.54
0.60
0.72
0.45
5
5
4
4
4
0.64
3.67
4.10
Gastos de importacion
Derechos de descarga, Traccin y Gastos administrativos
Almacenaje
Transporte interno
Gastos operativos
Comision agente de aduanas
subTotal
IGV(18%)
TOTAL
Ventajas:
- Mantendrs el control sobre los bienes hasta la realizacin del pago.
SCOTIABANK
D NET
Total
Puntaje
0.9
0.9
0.6
0.72
0.6
4
2
4
4
5
0.8
4.52
8.31
e importacion
dministrativos
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
350.00
455.00
240.00
100.00
156.00
1,301.00
234.18
1,505.38
inet.com.pe
rvicios:
ues LCL y FCL
e Contratos FCL
solidacin de embarques LCL
de embarque
e contenedores
PUNTAJE
TOTAL
0
0.00
VA CONTINENTAL
WIFT
ft del Banco.
SCOTIABANK
Puntaje
Total
5
5
4
4
4
5
SCOTIABANK
Total
Puntaje
Total
0.72
0.36
0.60
0.72
0.75
5
5
4
4
4
0.9
0.9
0.6
0.72
0.6
0.64
0.8
3.79
8.31
4.52
AO 0
AO 1
VENTAS
S/.
373,687.25
S/.
373,687.25
S/.
163,872.79
GASTOS ADMINITRATIVOS
S/.
134,602.60
GASTOS DE VENTAS
S/.
1,300.00
IMPUESTO A LA RENTA
S/.
1,083.27
TOTAL INGRESOS
COSTO DE VENTAS
INVERSION
S/.
-93,919.86
TOTAL EGRESOS
S/.
-93,919.86
S/.
300,858.66
S/.
-93,919.86
S/.
72,828.59
TASA
AO 0
S/.
TIR
AO 1
-93,919.86
S/.
72,828.59
12%
64%
VAN
S/. 95,595.51
ANALISIS DE SENSIBILIDAD
ESCENARIO PESIMISTA
PERIODO
AO 0
AO 1
VENTAS
APORTE
TOTAL INGRESOS
COSTO DE VENTAS
INVERSION
S/.
GASTOS DE VENTAS
OTROS GASTOS
IMPUESTO A LA RENTA
ESCENARIO OPTIMISTA
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
GASTOS ADMINITRATIVOS
TOTAL EGRESOS
FLUJO DE CAJA ECONOMICO
S/.
CO
AO 2
AO 3
S/.
386,614.25 S/.
S/.
S/.
168,505.74 S/.
170,943.42
S/.
135,596.40 S/.
S/.
1,300.00 S/.
135,596.40
1,300.00
S/.
1,192.77 S/.
1,272.85
S/.
306,594.92 S/.
309,112.67
S/.
80,019.33
S/.
AO 2
S/.
394,390.27
85,277.61
AO 3
80,019.33
S/.
85,277.61
64%
S/. 95,595.51
AO 2
AO 3
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
CUADRO DE INVERSIONES
1.Inversion fija
1.1.Inversion fija tangible
1.2. Inversion fija intangible
2.Capital de trabajo
2.1 Realizable
2.2 Disponible
2.3 Exigible
3.Imprevistos
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
10,111.64
7,083.90
3,027.74
83,808.22
69,878.22
7,200.00
6,730.00
775.16
INVERSIN TOTAL
Participacion Financiamiento (%)
S/.
94,695.02
100%
SOCIOS
Alexander Aguirre
David Robles Nicolas
Evelin Fernandez
Frank Sosa
TOTAL
CUADRO DE INVERSIONISTAS
APORTE S/.
S/.
23,673.75
S/.
23,673.75
S/.
23,673.75
S/.
23,673.75
S/.
94,695.02
%
25.00%
25.00%
25.00%
25.00%
100%
MES 00
Diciembre
VENTAS TOTALES
COSTOS DE VENTA
GASTOS ADMINISTRATIVOS
S/.
9,904.80
S/.
-9,904.80
S/.
-9,904.80
IMPUESTO A LA RENTA
S/.
-148.57
UTILIDAD NETA
S/.
-10,053.37
GASTOS DE VENTAS
UTILIDAD OPERATIVA
2014
VENTAS TOTALES
S/.
COSTOS DE VENTA
S/.
UTILIDAD BRUTA
GASTOS ADMINISTRATIVOS
S/.
GASTOS DE VENTAS
S/.
UTILIDAD OPERATIVA
S/.
9,904.80
-9,904.80
OTROS EGRESOS
S/.
S/.
-9,904.80
IMPUESTO A LA RENTA
S/.
-148.57
UTILIDAD NETA
S/.
-10,053.37
1 TRIMESTRE DE VENTAS
Enero
S/.
91,498.73 S/.
S/.
60,480.21
S/.
10,880.00 S/.
S/.
2 TRIMESTRE DE VENTAS
Febrero
Marzo
26,526.94 S/.
10,880.00 S/.
Abril
29,839.11 S/.
38,490.53
S/.
32,465.37
11,180.00 S/.
11,504.40
S/.
250.00
400.00
S/.
19,738.53 S/.
15,646.94 S/.
18,659.11 S/.
-5,729.25
S/.
19,738.53 S/.
15,646.94 S/.
18,659.11 S/.
-5,729.25
S/.
296.08 S/.
234.70 S/.
279.89 S/.
-85.94
S/.
20,034.60 S/.
15,881.65 S/.
18,939.00 S/.
-5,815.19
2015
2016
2017
S/.
373,687.25 S/.
386,614.25 S/.
394,390.27
S/.
163,872.79 S/.
168,505.74 S/.
170,943.42
S/.
209,814.46 S/.
218,108.51 S/.
223,446.85
S/.
134,602.60 S/.
135,596.40 S/.
135,596.40
S/.
1,300.00 S/.
1,300.00 S/.
1,300.00
S/.
73,911.86 S/.
81,212.11 S/.
86,550.45
S/.
1,694.00 S/.
1,694.00 S/.
1,694.00
S/.
72,217.86 S/.
79,518.11 S/.
84,856.45
S/.
1,083.27 S/.
1,192.77 S/.
1,272.85
S/.
71,134.59 S/.
78,325.33 S/.
83,583.61
AO 1
2 TRIMESTRE DE VENTAS
Mayo
S/.
3 TRIMESTRE DE VENTAS
Junio
8,580.56 S/.
Julio
22,625.90 S/.
S/.
S/.
11,180.00 S/.
11,180.00 S/.
S/.
Agosto
21,126.82 S/.
41,247.23
35,665.50
11,573.80 S/.
11,180.00
400.00
S/.
-2,599.44 S/.
11,445.90 S/.
-26,512.47 S/.
30,067.23
S/.
-2,599.44 S/.
11,445.90 S/.
-26,512.47 S/.
30,067.23
S/.
-38.99 S/.
171.69 S/.
-397.69 S/.
451.01
S/.
-2,638.43 S/.
11,617.59 S/.
-26,910.16 S/.
30,518.24
ENTAS
4 TRIMESTRE DE VENTAS
Septiembre
S/.
Octubre
16,252.01 S/.
S/.
S/.
11,180.00 S/.
S/.
Noviembre
20,025.85 S/.
Diciembre
43,701.92 S/.
13,771.65
11,180.00 S/.
11,180.00
35,261.71
11,504.40 S/.
250.00
S/.
5,072.01 S/.
-26,990.26 S/.
32,521.92 S/.
2,591.65
S/.
5,072.01 S/.
-26,990.26 S/.
32,521.92 S/.
2,591.65
S/.
76.08 S/.
-404.85 S/.
487.83 S/.
38.87
S/.
5,148.09 S/.
-27,395.12 S/.
33,009.75 S/.
2,630.52
1 TRIMESTRE VENTAS
Enero
S/.
Febrero
103,538.80 S/.
S/.
67,453.51
S/.
11,573.80 S/.
S/.
2 TRIMESTRE
Marzo
30,017.55 S/.
11,180.00 S/.
400.00
Abril
33,765.56 S/.
28,491.14
S/.
25,976.14
11,180.00 S/.
11,504.40
S/.
250.00
S/.
24,111.49 S/.
18,837.55 S/.
22,585.56 S/.
-9,239.40
S/.
24,111.49 S/.
18,837.55 S/.
22,585.56 S/.
-9,239.40
S/.
361.67 S/.
282.56 S/.
338.78 S/.
-138.59
S/.
24,473.16 S/.
19,120.11 S/.
22,924.34 S/.
-9,377.99
AO 2
2 TRIMESTRE
3 TRIMESTRE
Mayo
S/.
Junio
6,351.43 S/.
Julio
16,747.96 S/.
S/.
S/.
11,180.00 S/.
11,180.00 S/.
S/.
Agosto
24,230.85 S/.
47,307.42
39,805.67
11,573.80 S/.
11,180.00
400.00
S/.
-4,828.57 S/.
5,567.96 S/.
-27,548.62 S/.
36,127.42
S/.
-4,828.57 S/.
5,567.96 S/.
-27,548.62 S/.
36,127.42
S/.
-72.43 S/.
83.52 S/.
-413.23 S/.
541.91
S/.
-4,901.00 S/.
5,651.48 S/.
-27,961.84 S/.
36,669.33
STRE
4 TRIMESTRE
Septiembre
S/.
Octubre
18,639.81 S/.
S/.
S/.
11,180.00 S/.
S/.
Noviembre
20,032.13 S/.
Diciembre
43,715.63 S/.
13,775.97
11,180.00 S/.
11,180.00
35,270.43
11,504.40 S/.
250.00
S/.
7,459.81 S/.
-26,992.70 S/.
32,535.63 S/.
2,595.97
S/.
7,459.81 S/.
-26,992.70 S/.
32,535.63 S/.
2,595.97
S/.
111.90 S/.
-404.89 S/.
488.03 S/.
38.94
S/.
7,571.71 S/.
-27,397.59 S/.
33,023.67 S/.
2,634.91
1 TRIMESTRE
Enero
S/.
97,612.86 S/.
S/.
64,021.36
S/.
11,573.80 S/.
S/.
2 TRIMESTRE
Febrero
Marzo
28,299.53 S/.
11,180.00 S/.
400.00
Abril
31,833.03 S/.
27,935.99
S/.
25,615.87
11,180.00 S/.
11,504.40
S/.
250.00
S/.
21,617.71 S/.
17,119.53 S/.
20,653.03 S/.
-9,434.28
S/.
21,617.71 S/.
17,119.53 S/.
20,653.03 S/.
-9,434.28
S/.
324.27 S/.
256.79 S/.
309.80 S/.
-141.51
S/.
21,941.97 S/.
17,376.32 S/.
20,962.82 S/.
-9,575.79
AO 3
2 TRIMESTRE
3 TRIMESTRE
Mayo
S/.
Junio
6,227.67 S/.
Julio
16,421.63 S/.
S/.
S/.
11,180.00 S/.
11,180.00 S/.
S/.
Agosto
27,262.13 S/.
53,225.57
43,499.60
11,573.80 S/.
11,180.00
400.00
S/.
-4,952.33 S/.
5,241.63 S/.
-28,211.27 S/.
42,045.57
S/.
-4,952.33 S/.
5,241.63 S/.
-28,211.27 S/.
42,045.57
S/.
-74.28 S/.
78.62 S/.
-423.17 S/.
630.68
S/.
-5,026.61 S/.
5,320.25 S/.
-28,634.44 S/.
42,676.26
STRE
4 TRIMESTRE
Septiembre
S/.
Octubre
20,971.65 S/.
S/.
S/.
11,180.00 S/.
S/.
Noviembre
21,860.69 S/.
Diciembre
47,706.06 S/.
15,033.46
11,180.00 S/.
11,180.00
37,806.59
11,504.40 S/.
250.00
S/.
9,791.65 S/.
-27,700.30 S/.
36,526.06 S/.
3,853.46
S/.
9,791.65 S/.
-27,700.30 S/.
36,526.06 S/.
3,853.46
S/.
146.87 S/.
-415.50 S/.
547.89 S/.
57.80
S/.
9,938.52 S/.
-28,115.80 S/.
37,073.95 S/.
3,911.26
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
TOTAL
944612
2012
220650
0
60000
70000
121200
150000
0
0
140000
0
125000
100000
986850
2013
0
200000
328714
80000
0
68290
160470
0
0
0
50400
107400
995274
2014
0
214000
187000
0
0
70000
150223
204000
0
0
100000
154367
1079590
AO 2011
TRIMESTRE
DEMANDA
1
2
3
4
Total
Promedio
0.00
216210
288930
439472
AO
2011
2012
FACTOR
ESTACIONAL
TRIMESTRE
280650
341200
140000
225000
Total
Promedio
50662.00
3
16887
DEMANDA
1
2
3
4
0.91555051
1.22348647
1.86096302
###
###
Diferencia de Crecimiento
Perodo
Aos
Crecimiento
AO 2012
###
###
Diferencia de Crecimiento
Perodo
Aos
Crecimiento
P
600000.00
500000.00
400000.00
500000.00
2017
f(x) = 1902.5030263467x +
R = 0.0144761186
200000.00
0.00
2011
2 TRIM
100000.00
1 TRIM.
2016
300000.00
4 TRIM
2015
400000.00
3 TRIM
2014
225000.00
528714.00
148290.00
160470.00
157800.00
401000.00
70000.00
354223.00
254366.67
439408.12
207138.46
233652.19
230304.12
497228.62
153326.33
267981.18
230376.39
468770.27
150338.78
301505.60
251405.49
2 TRIM
2013
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2012
20
PARES
IA LOGISTICA MAYORISTA S.A.C. RUC: 20505715307"
1
2
3
4
O 2012
2014
401000
70000
354223
254367
AO 2013
FACTOR
ESTACIONAL
TRIMESTRE
1
2
3
4
1.13755890
1.38298627
0.56746213
0.91199270
Total
Promedio
92739.67
3
30913.2222222222
DEMANDA
528714
148290
160470
157800
FACTOR
ESTACIONAL
TRIMESTRE
2.12489827
0.59597659
0.64492793
0.63419722
###
###
Diferencia de Crecimiento
Perodo
Aos
Crecimiento
AO 2014
1
2
3
4
Total
Promedio
115228.89
3
38409.6296296297
Diferencia de Crecimiento
Perodo
Crecimiento
2011
2012
2013
2014
2015
2016
1 TRIM.
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
f(x) = 1902.5030263467x + 238048.035042135
R = 0.0144761186
505715307"
TOTAL
1210364
775700
943623
1076639
AO 2014
DEMANDA
401000
70000
354223
254367
017
FACTOR
ESTACIONAL
1.48574968
0.25935780
1.31243568
0.94245684
###
rencia de Crecimiento
Aos
imiento
AO 2015
269897.42
69322.85
3
23108
Promedio Estacional
1.58273562
0.74610688
0.84160858
0.82954892
TRIMESTRE
DEMANDA
1
2
3
4
Total
Promedio
439408.12
207138.46
233652.19
230304.12
1110503
277626
2016
2017
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
4 TRIM
3 TRIM
2 TRIM
1 TRIM.
4 TRIM
O 2015
AO 2016
FACTOR ESTACIONAL
1.58273562
0.74610688
0.84160858
0.82954892
277625.722222222
Promedio Estacional
1.73112785
0.53381376
0.93299073
0.80206766
TRIMESTRE
DEMANDA
1
2
3
4
Total
Promedio
497228.62
153326.33
267981.18
230376.39
###
###
FACTOR
ESTACIONAL
1.73112785
0.53381376
0.93299073
0.80206766
AO 2017
Promedio
Estacional
1.59987105
0.51309281
1.02901166
0.85802447
TRIMESTRE
DEMANDA
1
2
3
4
Total
Promedio
468770.27
150338.78
301505.60
251405.49
###
###
FACTOR ESTACIONAL
1.59987105
0.51309281
1.02901166
0.85802447
AO
2013
2014
Enero
Febrero
Marzo
276
80
90
17.94%
20.18%
2011
2012
2013
2014
2015
2016
2017
TRIMESTRE
DEMANDA
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
0
216210
288930
439472
280650
341200
140000
225000
528714
148290
160470
157800
401000
70000
354223
822272
439408
207138
233652
230304
0.1257
0.1257
0.1257
0.1257
55245
26043
29376
28955
1 TRIM.
497229
0.1257
2 TRIM
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
153326
267981
230376
468770
150339
301506
251405
0.1257
0.1257
0.1257
0.1257
0.1257
0.1257
0.1257
62515
19277
33692
28964
58937
18901
37907
31608
431420
2015
TRIMESTRE
DEMANDA
DEMANDA
1 TRIM.
55245
S/.
147,864.79
2 TRIM
26043
S/.
69,703.96
70000
60000
50000
2015
2016
2017
70000
3 TRIM
29376
S/.
78,626.07
4 TRIM
28955
S/.
77,499.41
60000
1 TRIM.
62515
S/.
167,321.91
50000
2 TRIM
19277
S/.
51,595.69
3 TRIM
33692
S/.
90,178.08
40000
4 TRIM
28964
S/.
77,523.73
30000
1 TRIM.
58937
S/.
157,745.42
2 TRIM
18901
S/.
50,590.35
3 TRIM
37907
S/.
101,459.35
4 TRIM
31608
S/.
84,600.21
f(x) = - 5
R = 0.01
20000
10000
0
1 TRIM.
0000
0000
0000
Abril
148
Mayo
33
Junio
87
Julio
104
55%
12%
32%
27%
2015
Copas
1 TRIM.
Modelo 1129
Modelo 8857
Modelo 1157
Modelo 966
2 TRIM
Modelo 1129
Modelo 8857
Modelo 1157
Modelo 966
3 TRIM
Modelo 1129
Modelo 8857
Modelo 1157
Modelo 966
4 TRIM
Modelo 1129
Modelo 8857
Modelo 1157
Modelo 966
2015
S/.
2016
373,694.22 S/.
431420
386,619.41
426254
0000
0000
0000
0000
0000
0000
0000
0
1 TRIM.
2 TRIM
3 TRIM
2015
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
2016
4 TRIM
Agosto
205
Septiembre
80
Octubre
192
Noviembre
419
52%
21%
26%
56%
P. Venta Und
% Venta
S/.
3.00
15.02%
S/.
1.60
27.15%
S/.
3.00
29.50%
S/.
3.20
28.33%
S/.
3.00
15.02%
S/.
1.60
27.15%
S/.
3.00
29.50%
S/.
3.20
28.33%
S/.
3.00
15.02%
S/.
1.60
27.15%
S/.
3.00
29.50%
S/.
3.20
28.33%
S/.
3.00
15.02%
S/.
1.60
27.15%
S/.
3.00
29.50%
S/.
3.20
28.33%
2017
S/.
394,395.33
ENTAS 2015-2017
Pronostico
en Und
8300
15000
16295
15650
3913
7071
7682
7377
4413
7976
8665
8322
4350
7862
8541
8202
Venta Total
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
24,900.03
24,000.20
48,885.20
50,079.37
11,737.96
11,313.77
23,044.65
23,607.58
13,240.41
12,761.94
25,994.36
26,629.36
13,050.69
12,579.07
25,621.88
26,247.78
373694.22
ENTAS 2015-2017
016
3 TRIM
4 TRIM
1 TRIM.
2 TRIM
3 TRIM
2017
4 TRIM
Diciembre
132
18%
2016
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
Copas
P. Venta Und
% Venta
Modelo 1129
S/.
3.00
15.02%
Modelo 8857
S/.
1.60
27.15%
Modelo 1157
S/.
3.00
29.50%
Modelo 966
S/.
3.20
28.33%
Modelo 1129
S/.
3.00
15.02%
Modelo 8857
S/.
1.60
27.15%
Modelo 1157
S/.
3.00
29.50%
Modelo 966
S/.
3.20
28.33%
Modelo 1129
S/.
3.00
15.02%
Modelo 8857
S/.
1.60
27.15%
Modelo 1157
S/.
3.00
29.50%
Modelo 966
S/.
3.20
28.33%
Modelo 1129
S/.
3.00
15.02%
Modelo 8857
S/.
1.60
27.15%
Modelo 1157
S/.
3.00
29.50%
Modelo 966
S/.
3.20
28.33%
Pron. Und
9392
16974
18439
17709
2896
5234
5686
5461
5062
9148
9938
9544
4352
7864
8543
8205
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
Venta Total
28,176.55
27,158.32
55,317.86
56,669.18
8,688.57
8,374.59
17,057.92
17,474.61
15,185.74
14,636.96
29,813.54
30,541.83
13,054.78
12,583.01
25,629.92
26,256.01
386,619.41
2017
1 TRIM.
2 TRIM
3 TRIM
4 TRIM
Copas
P. Venta Und
Modelo 1129
S/.
3.00
Modelo 8857
S/.
1.60
Modelo 1157
S/.
3.00
Modelo 966
S/.
3.20
Modelo 1129
S/.
3.00
Modelo 8857
S/.
1.60
Modelo 1157
S/.
3.00
Modelo 966
S/.
3.20
Modelo 1129
S/.
3.00
Modelo 8857
S/.
1.60
Modelo 1157
S/.
3.00
Modelo 966
S/.
3.20
Modelo 1129
S/.
3.00
Modelo 8857
S/.
1.60
Modelo 1157
S/.
3.00
Modelo 966
S/.
3.20
% Venta
15.02%
27.15%
29.50%
28.33%
15.02%
27.15%
29.50%
28.33%
15.02%
27.15%
29.50%
28.33%
15.02%
27.15%
29.50%
28.33%
Pron. Und
8855
16002
17384
16696
2840
5132
5575
5354
5695
10293
11181
10738
4749
8582
9323
8954
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
Venta Total
26,563.90
25,603.94
52,151.80
53,425.78
8,519.28
8,211.41
16,725.55
17,134.12
17,085.48
16,468.05
33,543.21
34,362.61
14,246.44
13,731.61
27,969.46
28,652.70
394,395.33
AO
MES
ENERO
2015
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
Producto
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
OCTUBRE
NOVIEMBRE
DICIEMBRE
ENERO
2016
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
Modelo 1157
Modelo 966
Modelo 1129
Modelo 8857
Modelo 1157
Modelo 966
Modelo 1129
Modelo 8857
Modelo 1157
Modelo 966
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
3.00
3.20
3.00
1.60
3.00
3.20
3.00
1.60
3.00
3.20
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
0.79
0.84
0.79
0.47
0.79
0.84
0.79
0.47
0.79
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
ENERO
2017
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
JULIO
AGOSTO
SEPTIEMBRE
OCTUBRE
NOVIEMBRE
DICIEMBRE
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
Modelo 1129
S/.
3.00 S/.
0.79
Modelo 8857
S/.
1.60 S/.
0.47
Modelo 1157
S/.
3.00 S/.
0.79
Modelo 966
S/.
3.20 S/.
0.84
LIBRIO MENSUAL
COSTOS FIJOS
UNIDADES
DINERO
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
AO
Producto
Modelo 1129
2015
Modelo 8857
Modelo 1157
Modelo 966
Modelo 1129
2016
Modelo 8857
Modelo 1157
Modelo 966
Modelo 1129
2017
Modelo 8857
Modelo 1157
Modelo 966
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
10,111.64
10,111.64
10,111.64
10,111.64
10,111.64
10,111.64
10,111.64
10,111.64
10,111.64
10,111.64
4567
4292
4567
8914
4567
4292
4567
8914
4567
4292
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
13,699.55
13,733.39
13,699.55
14,261.83
13,699.55
13,733.39
13,699.55
14,261.83
13,699.55
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
13700
S/.
10,111.64
8914
14262
S/.
10,111.64
4567
13700
S/.
10,111.64
4292
13733
S/.
10,111.64
4567
13700
S/.
10,111.64
8914
14262
S/.
10,111.64
4567
13700
S/.
10,111.64
4292
13733
S/.
10,111.64
4567
13700
S/.
10,111.64
8914
14262
S/.
10,111.64
4567
13700
S/.
10,111.64
4292
13733
S/.
10,111.64
4567
13700
S/.
10,111.64
8914
14262
S/.
10,111.64
4567
13700
S/.
10,111.64
4292
13733
S/.
10,111.64
4567
13700
S/.
10,111.64
8914
14262
S/.
10,111.64
4567
13700
S/.
10,111.64
4292
13733
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
###
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
8914
S/.
14,261.83
S/.
10,111.64
4567
S/.
13,699.55
S/.
10,111.64
4292
S/.
13,733.39
PV Unit.
UNIDADES
DINERO
S/.
3.00 S/.
0.79 S/.
10,111.64
54798
S/.
164,394.63
S/.
1.60 S/.
0.47 S/.
10,111.64
106964
S/.
171,142.00
S/.
3.00 S/.
0.79 S/.
10,111.64
54798
S/.
164,394.63
S/.
3.20 S/.
0.84 S/.
10,111.64
51500
S/.
164,800.72
S/.
664,731.99
S/.
3.00 S/.
0.79 S/.
10,111.64
54798
S/.
164,394.63
S/.
1.60 S/.
0.47 S/.
10,111.64
106964
S/.
171,142.00
S/.
3.00 S/.
0.79 S/.
10,111.64
54798
S/.
164,394.63
S/.
3.20 S/.
0.84 S/.
10,111.64
51500
S/.
164,800.72
S/.
664,731.99
S/.
3.00 S/.
0.79 S/.
10,111.64
54798
S/.
164,394.63
S/.
1.60 S/.
0.47 S/.
10,111.64
106964
S/.
171,142.00
S/.
3.00 S/.
0.79 S/.
10,111.64
54798
S/.
164,394.63
S/.
3.20 S/.
0.84 S/.
10,111.64
51500
S/.
164,800.72
S/.
664,731.99
Ciclo de conversion de efectivo Esta operacion entrega el numero de dias de las operaciones del negocio que se tiene que financiar c
Nro de dias a financiar = costo de prod + cuentas por cobrar + plazo prom de proveedores
Esto significa que el proyecto debe financiar 120 dias de operacin con recursos de terceros (deudas bancarias) o aporte de accionis
Ahora bien la inversion en CTN debe estar expresada en terminos monetarios Cmo entonces convertir esos 120 dias a nuevos soles
La solucion es sorprendementemente simple. Se debe proyectar el estado de resultados del proyecto y calcular cuanto se necesita
para gastar diariamente para operar el negocio . No debe perderse de vista que resultado mas confiables pueden derivarse utilizando
la proyeccion de los egresos operativos flujo de caja FC
En resumen el proyecto necesitara una inversion total de 108.61 en capital de trabajo neto CTN pero en tres partes
el momento en el que se requerira es presentado a continuacion
En otras palabras se necesitara 75.56 en el ao 1 (que tendra que ser invertido en el ao 0), 9.44 para el ao 2 (a financiarse en el a
Ao1
2
120
45
120
L ESTADO DE RESULTADOS
Ao1
S/.
373,687.25 S/.
44%
36%
36%
0%
2076.04
Ao2
2
120
45
120
Ao3
2
120
45
120
Ao2
Ao3
394,390.27
43%
35%
34%
0%
386,614.25 S/.
44%
35%
35%
0%
2147.86
2191.06
46710.9066795081
48326.7813210988
49298.7840546051
15932.0770314735
16382.502887667
16619.4991307686
54624.2641079093
56168.5813291442
56981.1398769208
s del negocio que se tiene que financiar con deuda (aparte de la que proporcionan los proveedores ) o con el dinero de los accionistas
ECTIVO
120
45
120
45 COMPRAR-VENDER+COBRO CLIENTE-DIAS DE PAGO AL PROVEDOR
(deudas bancarias) o aporte de accionista
S/.
S/.
Ao2
373,687.25
163,872.79
209,814.46
135,902.60
134,602.60
1,300.00
73,911.86
S/.
S/.
S/.
S/.
S/.
S/.
S/.
305,402.14 S/.
848.34 S/.
307,839.82
855.11
386,614.25
168,505.74
218,108.51
136,896.40
135,596.40
1,300.00
81,212.11
299,775.39 S/.
832.71 S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
Ao3
394,390.27
170,943.42
223,446.85
136,896.40
135,596.40
1,300.00
86,550.45
Ao1
120
45
120
45
DINERO
L ESTADO DE RESULTADOS
Ao1
S/.
S/.
S/.
S/.
S/.
S/.
S/.
Ao2
120
45
120
45
Ao3
120
45
120
45
S/.
S/.
299,775.39 S/.
832.71 S/.
305,402.14 S/.
848.34 S/.
307,839.82
855.11
S/.
S/.
S/.
37,471.92 S/.
2,076.04 S/.
39,547.96 S/.
38,175.27 S/.
2,147.86 S/.
40,323.12 S/.
38,479.98
2,191.06
40,671.03
Ao 0
Ao 1
39547.96
39547.96
Ao 2
775.16
40323.12
Ao 3
347.91
40671.03
80.22%
los accionistas
0
S/.
INGRESOS
EGRESOS
COSTO DE VENTAS
GASTOS OPERATIVOS
gastos administrativos
gastos de venta
IMPUESTOS
INVERSIN
ACTIVO FIJO TANGIBLE
ACTIVO FIJO INTANGIBLE
capital de trabajo
TOTAL
S/.
9,904.80 S/.
S/.
9,904.80 S/.
9,904.80 S/.
S/.
-148.57 S/.
299,775.39
163,872.79
135,902.60
134,602.60
1,300.00
1,083.27
-7,083.90
-3,027.74
-83,808.22 S/.
-93,919.86 S/.
775.16
73,136.70
S/.
S/.
S/.
S/.
S/.
S/.
INVERSIN
0
FLUJO DE CAJA
S/.
-93,919.86
FLUJOS FUTUR
2015
S/.
73,136.70
S/.
0
S/.
INGRESOS
EGRESOS
COSTO DE VENTAS
GASTOS OPERATIVOS
gastos administrativos
gastos de venta
IMPUESTOS
INVERSIN
ACTIVO FIJO TANGIBLE
ACTIVO FIJO INTANGIBLE
capital de trabajo
TOTAL
S/.
S/.
S/.
S/.
9,904.80
9,904.80
9,904.80
97,45
64%
S/.
S/.
S/.
S/.
S/.
S/.
-148.57 S/.
294,147.61
158,245.01
135,902.60
134,602.60
1,300.00
1,172.71
S/.
S/.
S/.
S/.
-7,083.90
-3,027.74
-83,808.22 S/.
-93,919.86 S/.
79,539.65
INVERSIN
0
FLUJO DE CAJA
S/.
FLUJOS FUTUR
2015
-93,919.86
S/.
S/.
0
S/.
INGRESOS
EGRESOS
COSTO DE VENTAS
GASTOS OPERATIVOS
gastos administrativos
gastos de venta
IMPUESTOS
INVERSIN
ACTIVO FIJO TANGIBLE
ACTIVO FIJO INTANGIBLE
capital de trabajo
TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
112,23
72%
S/.
S/.
S/.
S/.
S/.
S/.
305,403.18
169,500.58
135,902.60
134,602.60
1,300.00
998.85
-7,083.90
-3,840.72
-83,808.22 S/.
-94,732.84 S/.
68,284.08
INVERSIN
0
FLUJO DE CAJA
79,539.65
-94,732.84
FLUJOS FUTUR
2015
S/.
S/.
68,284.08
83,78
57%
S/.
S/.
S/.
S/.
S/.
S/.
305,402.14
168,505.74
136,896.40
135,596.40
1,300.00
1,192.77
2017
394,390.27
S/.
S/.
S/.
S/.
S/.
S/.
307,839.82
170,943.42
136,896.40
135,596.40
1,300.00
1,272.85
flujo de caja
economico
flujo de caja de la
inversin
347.91
80,864.20 S/.
FLUJOS FUTUROS
2016
S/.
86,550.45
2017
80,864.20 S/.
86,550.45
12%
97,450.11
97,450.11 S/.
64%
299,615.15
162,718.75
136,896.40
135,596.40
1,300.00
1,284.60
S/.
S/.
S/.
S/.
S/.
S/.
DESICIN
ACEPTADO
ACEPTADO
2017
394,390.27
301,969.06
165,072.66
136,896.40
135,596.40
1,300.00
1,365.93
flujo de caja
economico
S/.
S/.
flujo de caja de la
inversin
S/.
S/.
86,999.10 S/.
92,421.21
S/.
2017
86,999.10 S/.
92,421.21
12%
112,236.42
112,236.42 S/.
72%
311,189.14
174,292.74
136,896.40
135,596.40
1,300.00
1,105.97
DESICIN
ACEPTADO
ACEPTADO
2017
394,390.27
S/.
S/.
S/.
S/.
S/.
S/.
313,710.58
176,814.18
136,896.40
135,596.40
1,300.00
1,184.79
flujo de caja
economico
FLUJOS FUTUROS
2016
flujo de caja de la
inversin
S/.
S/.
75,425.11 S/.
FLUJOS FUTUROS
2016
S/.
75,425.11 S/.
83,789.74 S/.
57%
80,679.69
2017
DESICIN
80,679.69
12%
83,789.74
ACEPTADO
ACEPTADO
normal
1.9717281807
S/.
optimista
97,450.11
TIR
REAL
OPTIMISTA
PESIMISTA
64%
72%
57%
pesimista
47.3214763363
VPN
S/.
S/.
S/.
IR
97,450.11
112,236.42
83,789.74
1.00
1.00
1.00
12
12
12