Académique Documents
Professionnel Documents
Culture Documents
b)
c)
d)
c) No compra
Total general
4
a)
b)
d)
5
a)
b)
c)
d)
7
a)
b)
c)
8
a)
b)
c)
9
a)
b)
c)
blanco
negro
rojo
beig
turqueza
Total general
Total
15
38
37
90
%
16.67%
42.22%
41.11%
100%
Tanga; 41%
BabyDolls ; 17%
Brasier; 42%
Total
16
31
43
90
%
17.78%
34.44%
47.78%
100%
Quincenal;
Mensual; 48%
Total
27
31
32
90
%
30.00%
34.44%
35.56%
100%
Semanal; 36%
Mensual; 34%
Total
21
45
%
23.33%
50.00%
No compra; 27%
Anual; 50%
Mensual; 23%
No compra; 27%
Anual; 50%
24
90
26.67%
100%
ted de:
Total
47
30
13
90
5 a mas; 14%
%
52.22%
33.33%
14.44%
100%
1 a 2; 52%
3 a 4; 33%
ted de:
1 a 2; 36%
Total
32
38
20
90
%
35.56%
42.22%
22.22%
100%
5 a ms; 22%
3 a 4; 42%
ted de:
Total
52
24
14
90
%
57.78%
26.67%
15.56%
100%
5 a ms; 16%
1 a 2; 58%
3 a 4; 27%
%
38.89%
27.78%
33.33%
100%
%
45.56%
26.67%
16.67%
11.11%
100%
55 a 80 soles; 27%
%
83.33%
16.67%
100%
Total
16
27
47
90
%
17.78%
30.00%
52.22%
100%
No; 17%
Si; 83%
Moderno ;
Sexy; 52%
Clsico ; 18%
Moderno ;
Sexy; 52%
Total
11
28
51
90
%
12.22%
31.11%
56.67%
100%
Total
23
41
26
90
%
25.56%
45.56%
28.89%
100%
%
40.00%
60.00%
100%
Total
Si; 40%
No; 60%
turqueza; 11%
beig; 17%
blanco; 27%
24
22
19
15
10
90
26.67%
24.44%
21.11%
16.67%
11.11%
100%
turqueza; 11%
beig; 17%
rojo; 21%
blanco; 27%
negro; 24%
Tanga; 41%
BabyDolls ; 17%
Brasier; 42%
Quincenal; 34%
Mensual; 48%
1.5
Semanal; 36%
Mensual; 34%
No compra; 27%
Anual; 50%
Periodo
Tanga
Semana
3.5
Mensual
Anual
Mensual; 23%
No compra; 27%
Anual; 50%
5 a mas; 14%
1 a 2; 52%
3 a 4; 33%
1 a 2; 36%
5 a ms; 22%
3 a 4; 42%
; 16%
1 a 2; 58%
; 27%
55 a 80 soles; 27%
No; 17%
Si; 83%
Moderno ; 30%
Sexy; 52%
Clsico ; 18%
Moderno ; 30%
Sexy; 52%
Si; 40%
No; 60%
turqueza; 11%
17%
blanco; 27%
turqueza; 11%
17%
ojo; 21%
blanco; 27%
negro; 24%
3.5
Brasier
Baby Doll
1.5
1.5
Mensual
Anual
448
5376
37.3333333
64.5
774
5.375
5.625
67.5
0.46875
PROYECTO
90
USUARIOS
7.1.1.1
ENCUESTA
DEMANDA
DOCENA
1
CAPACIDAD INSTALADA
CAPACIDAD INSTALADA OPERATIVA
Docenas
Linea 1 (basier)
Linea 2 (tanga)
Linea 3 (baby doll)
Total
2.97
1.68
3.17
7.82
docenas/dia
2.69
4.76
2.52
9.98
UNIDADES
38
37
15
90
MENSUAL/ docenas
58
103
ANUAL
700
1238
7.1.1.3
Lnea 1
Lnea 2
Lnea 3
TOTAL
55
216
656
2594
1ER AO
60%
420
743
394
1557
2do AO
65%
455
805
426
1686
PROYECCION DE LA DEMANDA
ENCUESTA
DIAS
ROTACION
15
MENSUAL
30
2
DEMANDA
mensual
180
doc. mes.
VA
Docenas
/mes
70.03
123.81
65.62
259.46
Docenas al PREFERENCI
ao
A POR LINEA
840.40
1485.71
787.38
3113.50
42.22%
41.11%
16.67%
100.00%
50.78%
Linea 1
Linea 2
Linea 3
Total
UNIDADES
38
37
15
90
PORCENTAJE
42%
41%
17%
100%
PREFERENCIA
MENSUAL
29.6
50.9
10.9
91.4
3er AO
70%
490
867
459
1816
4to AO
75%
525
929
492
1946
5to AO
80%
560
990
525
2076
CONTRIBUCION
27%
48%
25%
100%
7.1.2 INVERSION
INVERSIONES
CANTIDAD
INVERSION FIJA
TANGIBLES
EQUIPOS
equipo de sonido
computadores
impresora
fotocopiadoras
MAQUINARIA
torno de mesa
1
4
4
4
1
1
2
1
1
2
MUEBLES Y MOBILIARIOS
escritorios
archivadores tamao oficio
sillas giratorias
estantes de metal (raks)
estante de madera
espejo
4
15
4
3
4
2
UTENSILIOS
4
5
3
4
1
2
2
5
3
3
2
3
6
2
6
1
INSTALACIONES
INTANGIBLES
Adelanto de Alquiler por 1 mes
Caja
Materia Prima (Por 1 mes)
Mano de Obra (Por 1 mes)
Estudio del Proyecto
Gastos de Constitucin de la Empresa
Gastos de Servicios
Gastos de Administracin y de Venta
120.00
INVERSIONES
PRECIO UNIT.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
6,800.00
120.00
4,800.00
1,000.00
1,000.00
11,340.00
1,300.00
2,500.00
2,200.00
1,200.00
3,940.00
200.00
14,260.00
1,920.00
2,250.00
3,200.00
450.00
6,400.00
40.00
608.50
112.00
5.00
9.00
80.00
15.00
6.00
24.00
22.50
15.00
210.00
50.00
15.00
18.00
S/.
5.00 S/.
10.00
S/.
S/.
2.00 S/.
5.00 S/.
S/.
S/.
12.00
5.00
2,000.00
2,000.00
S/.
900.00 S/.
400.00
S/.
S/.
S/.
S/.
120.00
1,200.00
250.00
250.00
S/.
S/.
S/.
S/.
S/.
S/.
1,300.00
2,500.00
1,100.00
1,200.00
3,940.00
100.00
S/.
S/.
S/.
S/.
S/.
S/.
480.00
150.00
800.00
150.00
1,600.00
20.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
28.00
1.00
3.00
20.00
15.00
3.00
12.00
4.50
5.00
70.00
25.00
5.00
3.00
S/.
35,008.50
S/.
400.00
35,408.50
bay dolll
tangas
tiras
agujas
pasajes
almuerzo
brasier
letras
estrellas
papel
presentes
S/.
32,056.20
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
35.00
5.00
13.30
1.00
50.00
25.00
5.00
18.00
10.00
2.40
75.00
239.70
S/. 67,464.70
TOTAL MATE
En los gasto de fabricacion se consideran, costo de Blister y costos de empaque
CARGO
Administrador
Jefe de Produccin
Ventas (administrador de tienda)
operarios
TOTAL REMUNERACIONES
SERVICIOS
Telefono / Internet
Mant, Limpieza del area
Luz y agua
TOTAL
Publicidad
Alquiler (garantia 1 mes)
TOTAL
TOTAL SERVICIOS
CONSTITUCIN DE LA EMPRESA
1. NOTARIA
1.1. Elaboracin de Minuta
1.2. Escritura pblica
1.3. Consulta RENIEC
1.4. Tramite registral
1.6. Legalizacin de libros contables
2. IMPRENTA
2.1.
Boleta/Factura
3. REGISTROS PUBLICOS
3.1. Bsqueda de nombre de empresa
4. MUNICIPALIDAD DE INDEPENDENCIA
4.1. Licencia de funcionamiento
TOTAL GASTOS DE CONSTITUCIN
DOCENAS/MENSUALES
UNID/ MES
58
700
103
1238
55
656
TOTAL MATERIA PRIMA PARA 30 DIAS
an, costo de Blister y costos de empaque
CANTIDAD
1
1
1
6
S/.
S/.
S/.
S/.
S/.
MENSUAL
S/.
S/.
S/.
S/.
COSTO/UND
S/.
S/.
S/.
REMUNERACION
1,000.00
1,000.00
400.00
750.00
2,500.00
ANUAL
75.00
750.00
300.00
1,125.00
S/.
S/.
S/.
S/.
900.00
9,000.00
3,600.00
13,500.00
-
S/.
S/.
400.00 S/.
400.00 S/.
4,800.00
4,800.00
S/.
1,525.00 S/.
18,300.00
12
MENSUAL
ANUAL
S/.
20.00 S/.
240.00
S/.
100.00 S/.
1,200.00
S/.
120.00 S/.
1,440.00
6.55
3.96
9.78
TOTAL
S/.
S/.
S/.
S/.
1,000.00
1,000.00
400.00
4,500.00
CIN DE LA EMPRESA
S/.1,085.00
S/.150.00
S/.600.00
S/.50.00
S/.250.00
S/.35.00
S/.35.00
S/.35.00
S/.7.00
S/.7.00
S/.500.00
S/.
O DEL PROYECTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.500.00
1,627.00
100.00
20.00
20.00
20.00
20.00
20.00
500.00
S/.
500.00
S/.
600.00
GTOS. FABRIC.
0.45 S/.
0.45 S/.
0.45 S/.
S/.
S/.
S/.
CON BENEFICIOS
1,250.00 S/.
1,250.00 S/.
S/.
5,625.00 S/.
TOTAL COSTO
4,900.99
5,460.61
6,712.60
17,074.20
9%
ESSALUD 9%
TOTAL MEN
90.00
90.00
S/.
S/.
S/.
405.00 S/.
S/.
1,340.00
1,340.00
400.00
6,030.00
9,110.00
30
PRODUCCION DOCENAS
COSTO
Linea 1 (brasier)
39.1540318595 3145.634919593
Linea 2 (tanga)
34.0398560631 1481.686854717
Linea 3 (baby doll 7.3151941583 698.3084343549
TOTAL
5325.630208665
S/.
S/.
S/.
S/.
S/.
12
TOTAL ANUAL
16,080.00
16,080.00
4,800.00
72,360.00
109,320.00
DIAS
DEPRECIACIN
8.1.2.2 DEPRECIACION
VALOR
EQUIPOS
MAQUINARIAS
MUEBLES Y MOBILIARIO
TOTAL TANGIBLE
S/.
S/.
S/.
6,800.00
11,340.00
14,260.00
32400
N
SLN
TIEMPO
VALOR RESIDUAL
25
10
10
1
1
1
DEPRECIACION
ANUAL
S/. 271.96
S/. 1,133.90
S/. 1,425.90
S/. 2,831.76
FINANCIAMIENTO
%
Inversion
Finan.accionistas
S/.
S/.
67,464.70
15,000.00
100%
22%
FINAN. BANCARIO
S/.
52,464.70
78%
Plazo
24.00
Tasa anual
TASA MENSUAL
TASAS
MESES
24%
360
2%
24
TIEA
BBVA
55%
BCP
21%
INTERBANK
45%
SCOTIABANK
20%
FALABELLA
20%
METODO FRANCES
Pago
R=
S/. 2,714.14
CAPITAL
INTERESES
AMORTIZAC.
S/.
52,464.70 S/.
948.96
S/.
1,765.18
S/.
50,699.52
917.03 S/.
1,797.11
S/.
48,902.42 S/.
884.53
S/.
1,829.61
S/.
47,072.80
S/.
851.43 S/.
1,862.70
S/.
45,210.10
S/.
817.74 S/.
1,896.40
S/.
43,313.70 S/.
783.44 S/.
1,930.70
S/.
41,383.01 S/.
748.52 S/.
1,965.62
S/.
39,417.39
S/.
712.97
S/.
2,001.17
S/.
37,416.22 S/.
676.77
S/.
2,037.37
10
S/.
35,378.85 S/.
639.92
S/.
2,074.22
11
S/.
33,304.63 S/.
602.40 S/.
2,111.74
12
S/.
31,192.89 S/.
564.20 S/.
2,149.93
13
S/.
29,042.96 S/.
525.32 S/.
2,188.82
14
S/.
26,854.14 S/.
485.73 S/.
2,228.41
15
S/.
24,625.73 S/.
445.42
S/.
2,268.72
16
S/.
22,357.01 S/.
404.38
S/.
2,309.75
17
S/.
20,047.26
362.61 S/.
2,351.53
18
S/.
17,695.73 S/.
320.07
S/.
2,394.06
19
S/.
15,301.66 S/.
276.77
S/.
2,437.37
20
S/.
12,864.29 S/.
232.68 S/.
2,481.45
21
S/.
10,382.84
S/.
187.80
S/.
2,526.34
22
S/.
7,856.50
S/.
142.11
S/.
2,572.03
23
S/.
5,284.47 S/.
95.58 S/.
2,618.55
24
S/.
2,665.92 S/.
48.22
S/.
2,665.92
TOTAL
S/.
12,674.60
S/.
52,464.70
700,734.72
S/.
S/.
S/.
2 Ao
Interes
S/.
9,147.91 S/.
3,526.69
Amortizacion S/.
23,421.74 S/.
29,042.96
Pago
32,569.65 S/.
32,569.65
S/.
PAGO
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
2,714.14
S/.
65,139.30
METODO ALEMAN
Amortizacion
CAPITAL
S/.
52,464.70
S/.
50,278.67
S/.
48,092.64
S/.
45,906.61
S/.
43,720.58
S/.
41,534.55
S/.
39,348.52
S/.
37,162.49
S/.
34,976.47
10
S/.
32,790.44
11
S/.
30,604.41
12
S/.
28,418.38
13
S/.
26,232.35
14
S/.
24,046.32
15
S/.
21,860.29
16
S/.
19,674.26
17
S/.
17,488.23
18
S/.
15,302.20
19
S/.
13,116.17
20
S/.
10,930.15
21
S/.
8,744.12
22
S/.
6,558.09
23
S/.
4,372.06
24
S/.
2,186.03
TOTAL
S/.
655,808.73
1 Semestre
Interes
S/.
5,100.66
Amortizacion
S/.
13,116.17
Pago
S/.
18,216.83
METODO ALEMAN
A=
S/.
2,186.03
AMORTIZAC.
PAGO
S/.
948.96 S/.
2,186.03 S/.
3,134.99
S/.
909.42 S/.
2,186.03 S/.
3,095.45
S/.
869.88 S/.
2,186.03 S/.
3,055.91
S/.
830.34 S/.
2,186.03 S/.
3,016.37
S/.
790.80 S/.
2,186.03 S/.
2,976.83
S/.
751.26 S/.
2,186.03 S/.
2,937.29
S/.
711.72 S/.
2,186.03 S/.
2,897.75
S/.
672.18 S/.
2,186.03 S/.
2,858.21
S/.
632.64 S/.
2,186.03 S/.
2,818.67
S/.
593.10 S/.
2,186.03 S/.
2,779.13
S/.
553.56 S/.
2,186.03 S/.
2,739.59
S/.
514.02 S/.
2,186.03 S/.
2,700.05
S/.
474.48 S/.
2,186.03 S/.
2,660.51
S/.
434.94 S/.
2,186.03 S/.
2,620.97
S/.
395.40 S/.
2,186.03 S/.
2,581.43
S/.
355.86 S/.
2,186.03 S/.
2,541.89
S/.
316.32 S/.
2,186.03 S/.
2,502.35
S/.
276.78 S/.
2,186.03 S/.
2,462.81
S/.
237.24 S/.
2,186.03 S/.
2,423.27
S/.
197.70 S/.
2,186.03 S/.
2,383.73
S/.
158.16 S/.
2,186.03 S/.
2,344.19
S/.
118.62 S/.
2,186.03 S/.
2,304.65
S/.
79.08 S/.
2,186.03 S/.
2,265.11
S/.
39.54 S/.
2,186.03 S/.
2,225.57
S/.
11,861.99 S/.
52,464.70 S/.
64,326.69
3 Semestre
4 Semestre
S/.
3,677.22 S/.
2,253.78 S/.
830.34
S/.
13,116.17
S/.
13,116.17 S/.
13,116.17
S/.
16,793.39 S/.
15,369.95 S/.
13,946.51
CARGO
S. BASICO
N DE
TRABAJADORES
Administrador
S/.
1,000.00
Jefe de Produccion
S/.
1,000.00
S/.
400.00
Operarios
S/.
750.00
TOTAL
La planilla de remuneraciones comprende de un Administrador, un Jefe de Produccin,un vendedor y 5 operarios
que se necesitan para empezar la produccion de lenceria , llegando a un total de
DE PLANILLA MENSUAL
TOTAL
APORTES
TOTAL COSTOS
9%
S/.
1,000.00 S/.
1,250.00 S/.
90.00 S/.
1,340.00
S/.
1,000.00 S/.
1,250.00 S/.
90.00 S/.
1,340.00
S/.
400.00 S/.
### S/.
400.00
S/.
3,750.00 S/.
337.50 S/.
5,025.00
4,687.50 S/.
S/.
8,105.00
vendedor y 5 operarios
mensual
TOTAL DE PLANILLA
anual
8,105.00
12
97,260.00
VALOR
Telefono / Internet
S/.
75.00
S/.
30.00
Luz y agua
S/.
300.00
S/.
405.00
S/.
400.00
S/.
400.00
TOTAL
Publicidad
S/.
GASTOS DE ADMINISTRACION Y DE
VENTA MENSUAL
Utiles de oficina
Gastos de distribucion
al mes
Auto
S/.
20.00
S/.
100.00
S/.
2.00
S/.
50.00
PRECIO
Elastico
S/.
1.04
Hilos
S/.
3.00
Copa (relleno)
S/.
2.00
Tirantes
S/.
2.20
Varillas
S/.
0.20
Etiquetas
S/.
35.00
Cintas
S/.
0.15
Gafetes y precillas
Reguladores y fantolines
S/.
S/.
0.50
0.15
S/. 32.00
S/. 35.00
Encaje
S/. 2.50
Tul
S/. 7.50
CANTIDAD NECESARIA
1.12
12
1
Copas
Varillas
12
12
Tirante
0.8
Gafetes o Broches
12
Reguladores y fantolines
12
COSTO POR DOCENA
DOCENAS
Linea 1 (brasier)
Linea 2 (tanga)
Linea 3 (baby doll)
58
103
55
TOTAL
mensual
S/.
805.00
mensual
semestral
S/.
6
0
mensual
anual
S/.
veces
ANUAL
9660
120.00
c/15dias
cina,
tribucion
CANTIDAD
MEDIDA
1
1
1
1
1
1
1
1
1
m
cono
par
m
par
millar
metro
par
par
1440
CANTIDAD
MEDIDA
kilo
kilo
metro
metro
20 kg
45 kg
R CLASICO
LINEA 2 : TANGA C
OR DOCENA
costo/doc
DETALLE
Kilos
unidad
cono
S/.
S/.
S/.
39.20
0.42
3.00
Full licra
Etiquetas
Hilo
pares
pares
S/.
S/.
24.00
2.40
Elastico
Encaje
S/.
1.76
pares
S/.
6.00
pares
S/.
1.80
S/.
78.58
Cinta
COSTO POR DOCENA
30
COSTO
S/.
S/.
S/.
4,585.85
4,903.49
6,417.34
S/.
15,906.68
DIAS
520 u.
450 u.
MEDIDA
0.46
12
1
kilo
unidades
cono
S/.
S/.
S/.
14.72
0.42
3.00
7.2
3
m
m
S/.
S/.
7.49
7.50
cm
S/.
S/.
96
COSTO POR DOCENA
costo/doc
14.40
47.53
CANTIDAD NECESARIA
costo/doc
18
12
2
m
m
m
S/.
S/.
S/.
7.50
1.80
6.00
12
13.2
und
m
S/.
S/.
0.42
13.73
Copas
12
pares
Algodn licrado
kg
S/.
S/.
24.00
32.00
S/.
S/.
15.00
14.72
S/.
S/.
2.20
117.37
Etiqueta
Elastico
Encaje
6
Algodn full licra tanga
0.46
Tiras
1
COSTO POR DOCENA
Aqu se muestra los costos de cada material para obtener una Baby doll
al final se tiene que el costo del brasier por docena es S/.95.46
m
kg
m
VENTAS ANUALES
DETERMINACION DE PRECIO
LINEAS
Linea 1 (Brasier)
Linea 2 ( Tanga)
S/.
S/.
7.00
4.41
G.
ADMINISTRACION
40%
2.80
1.76
S/.
10.23
4.09
PRECIO
COSTO UNITARIO X
LINEA
VENTAS PROYECTADAS
1 AO
Linea 1
Linea 2
Linea 3
Total
91747
102223
125660
319629
2 AO
99392
110741
136131
346265
COMISION DEL
VENDEDOR
60%
1 AO
Linea 1
Linea 2
Linea 3
comisin
Linea 1
Linea 2
Linea 3
55047.96
61333.54
75395.90
6%
3302.88
3680.01
4523.75
2 AO
59635.29
66444.67
81678.89
3578.12
3986.68
4900.73
RMINACION DE PRECIO
G. DE
VENTAS 60%
TOTAL POR
UNIDAD
UTILIDAD 30%
PRECIO DE
VENTA SIN IGV
PRECIO
VENTA POR
DOCENA
4.20 S/.
2.65 S/.
14.00 S/.
8.82 S/.
4.20
2.65
18.2
11.5
218.348
137.6128
6.14 S/.
20.46 S/.
6.14
26.6
319.1968
3 AO
107038
119260
146603
372900
4 AO
114683
127778
157075
399536
5 AO
122329
136297
167546
426172
3 AO
4 AO
5 AO
64222.62
71555.79
87961.88
68809.95
76666.92
94244.88
73397.28
81778.05
100527.87
3853.36
4293.35
5277.71
4128.60
4600.02
5654.69
4403.84
4906.68
6031.67
CONTRIBUCION
29%
32%
39%
100%
contribucion
S/.
S/.
Publicidad
Materia prima por docena
Linea 1
Linea 2
Linea 3
Gastos de Adm. Y Ventas
S/.
S/.
S/.
S/.
S/. 2,831.76
109,320.00
18,300.00
78.58
47.53
117.37
1,440.00
PRESUPUESTO DE COSTOS
1er Ao
2do Ao
COSTO FIJOS
SUELDOS Y SALARIOS
SERVICIOS
PUBLICIDAD
DEPRECIACION
TOTAL COSTO FIJO
109320
18300
-
109320
18300
-
2832
2832
130452
130452
33018
35770
COSTO VARIABLES
MATERIA PRIMA
Linea 1
Linea 2
Linea 3
comision vendedor
Linea 1
Linea 2
35305
38247
46205
50055
3303
3680
4524
3578
3987
4901
126035
136538
COSTOS TOTALES
256487
266989
1440.00
1440.00
Linea 3
TOS
3er Ao
4to Ao
109320
18300
-
5to Ao
109320
18300
-
109320
18300
-
2832
2832
2832
130452
130452
130452
38521
41273
44024
41189
44131
47073
53906
57756
61606
3853
4293
5278
4129
4600
5655
4404
4907
6032
147041
157543
168046
277492
287995
298498
1440.00
1440.00
1440.00
PUNTO DE EQUILIBRIO
Linea 1
Costo Fijo Total
Costo Variable
Cantidad (Q)
Precio
Margen de Contr.
Cantidad de Equil (Qe)
Utilidad. Esperada
OPTIMIZACION
Linea 2
1 ao
S/.
S/.
S/.
S/.
47,207.15
36,321.03
420
218.35
131.91
357.88
8218.42
85%
1 ao
Linea 3
CFT
CV
Q
P
MC
Qe
U. ESP
OPTIMIZACION
2 ao
S/.
S/.
S/.
S/.
47,207.15
39,347.78
455
218.35
131.91
357.88
12837.21
79%
2 ao
52597
38985
743
137.61
85.13
617.84
10640.01
83%
1 ao
52597
42234
805
137.61
85.13
617.84
15909.80
77%
2 ao
64657
50729
394
319.20
190.34
339.70
10274.40
86%
64657
54956
426
319.20
190.34
339.70
16518.67
80%
3 ao
S/.
S/.
S/.
S/.
37,858.33
42,374.54
490
218.35
131.91
287.01
26804.83
59%
3 ao
4 ao
S/.
S/.
S/.
S/.
37,858.33
45,401.29
525
218.35
131.91
287.01
31423.63
55%
4 ao
42181
45483
867
137.61
85.13
495.49
31595.89
57%
3 ao
42181
48731
929
137.61
85.13
495.49
36865.68
53%
4 ao
51852
59183
459
319.20
190.34
272.42
35567.46
59%
51852
63411
492
319.20
190.34
272.42
41811.73
55%
5 ao
S/.
S/.
S/.
S/.
37,858.33
48,428.04
560
218.35
131.91
287.01
36042.43
51%
5 ao
42181
51980
990
137.61
85.13
495.49
42135.46
50%
5 ao
51852
67638
525
319.20
190.34
272.42
48056.00
52%
600
525
560
490
455
420
357.88
400 357.88
287.01
287.01
287.01
300
500
Cantida
200
Cantida
100
0
1200
929
1000
990
867
805
743
800
617.84
617.84
600
495.49
495.49
495.49
Cant
400
Cant
200
0
600
500
400
300
426
459
492
525
394
339.70 339.70
272.42 272.42 272.42
200
100
0
1 ao 2 ao 3 ao 4 ao 5 ao
Cantidad (Q)
Cantidad de Equil (Qe)
Cantidad (Q)
Cantidad de Equil (Qe)
Q
Qe
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
319,629.00
256,486.52
63,142.48
1,440.00
32,569.65
29,132.83
8,739.85
20,392.98
2 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
346,264.75
266,989.42
79,275.33
1,440.00
32,569.65
45,265.68
13,579.70
31,685.98
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
319,629.00
256,486.52
63,142.48
1,440.00
61,702.48
18,510.74
43,191.73
2 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
346,264.75
266,989.42
79,275.33
1,440.00
77,835.33
23,350.60
54,484.73
El estado de ganacias y perdidas nos muestra la utilidad neta por cada ao deduciendo los c
financieros, gastos administrativos y el impuesto a la
S Y PRDIDAS FINANCIERO
3 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
372,900.50
277,492.31
95,408.18
1,440.00
93,968.18
28,190.45
65,777.73
4 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
399,536.25
287,995.21
111,541.04
1,440.00
110,101.04
33,030.31
77,070.73
5 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
426,172.00
298,498.11
127,673.89
1,440.00
126,233.89
37,870.17
88,363.72
S Y PRDIDAS ECONOMICO
3 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
372,900.50
277,492.31
95,408.18
1,440.00
93,968.18
28,190.45
65,777.73
4 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
399,536.25
287,995.21
111,541.04
1,440.00
110,101.04
33,030.31
77,070.73
5 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
426,172.00
298,498.11
127,673.89
1,440.00
126,233.89
37,870.17
88,363.72
LA FINALIDAD DEL FLUJO DE CAJA ES MOSTRAR EL SALDO POR CADA BIMESTRE, EL CUAL
INGRESOS Y LOS EGRESOS. SE PUEDE OBSERVAR EN LOS CUADROS (F. C. FINANCIERO Y
SALDO ES
FLUJO CAJA
FINANCIERO
INGRESOS
SALDO INICIAL
VENTAS
TOTAL INGRESOS
EGRESOS
COSTO DE VTA - DEPREC
GASTOS FINAC
GASTOS DE AD Y VTAS
AMORTIZACION
IMPUESTOS
TOTAL EGRESOS
SALDO FINAL
1 Ao
S/.
S/.
S/.
2,000
319,629
321,629
S/.
S/.
S/.
S/.
S/.
S/.
S/.
253,655
9,148
1,440
23,422
8,740
296,404
25,225
FLUJO CAJA
ECONOMICO
INGRESOS
SALDO INICIAL
VENTAS
TOTAL INGRESOS
EGRESOS
COSTO DE VTA - DEPREC
GASTOS DE AD Y VTAS
IMPUESTOS
TOTAL EGRESOS
SALDO FINAL
1 Ao
S/.
S/.
S/.
2,000
319,629
321,629
S/.
S/.
S/.
S/.
S/.
253,655
1,440
3,513
258,608
63,021
2 Ao
3 Ao
4 Ao
5 Ao
S/.
S/.
S/.
25,225 S/.
346,265 S/.
371,489 S/.
59,742 S/.
372,900 S/.
432,643 S/.
128,352 S/.
399,536 S/.
527,888 S/.
208,254
426,172
634,426
S/.
S/.
S/.
S/.
S/.
S/.
S/.
264,158
3,527
1,440
29,043
13,580
311,747
59,742
274,661
1,440
28,190
304,291
128,352
285,163
1,440
33,030
319,634
208,254
295,666
1,440
37,870
334,977
299,450
S/.
S/.
S/.
S/.
S/.
S/.
S/.
2 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
3 Ao
S/.
S/.
S/.
S/.
S/.
S/.
S/.
4 Ao
5 Ao
S/.
S/.
S/.
63,021 S/.
346,265 S/.
409,286 S/.
139,349 S/.
372,900 S/.
512,249 S/.
230,982 S/.
399,536 S/.
630,518 S/.
337,921
426,172
764,093
S/.
S/.
S/.
S/.
S/.
264,158
1,440
4,340
269,938
139,349
274,661
1,440
5,167
281,267
230,982
285,163
1,440
5,994
292,597
337,921
295,666
1,440
6,821
303,927
460,165
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
BENEFICIOS FINANCIEROS
1 Ao
2 Ao
INVERSION
S/.
67,465
BENEFICIOS
S/.
319,629 S/.
346,265
COSTOS Y GASTOS
S/.
296,404 S/.
311,747
BENEFICIOS NETOS S/. -67,464.70 S/. 23,224.74 S/. 34,517.74
BENEFICIOS ECONOMICOS
1 Ao
2 Ao
INVERSION
S/.
BENEFICIOS
COSTOS Y GASTOS
BENEFICIOS NETOS S/.
67,465
S/.
S/.
-67,465 S/.
319,629 S/.
258,608 S/.
61,021 S/.
346,265
269,938
76,327
INANCIEROS
3 Ao
S/.
S/.
S/.
4 Ao
5 Ao
372,900 S/.
399,536 S/.
426,172
304,291 S/.
319,634 S/.
334,977
68,609.49 S/. 79,902.49 S/. 91,195.48
CONOMICOS
3 Ao
S/.
S/.
S/.
372,900 S/.
281,267 S/.
91,633 S/.
4 Ao
399,536
292,597
106,939
5 Ao
S/.
S/.
S/.
426,172
303,927
122,245
BASE DE DATOS
% DEL PRESTAMO
% DE APORTE
TASA FINANCIERA
TASA DE DESCUENTO DEL MERCADO
COK(COSTO DE OPORTUNIDAD)
TASA DE DESCUENTO DEL PROYECTO
VARIABLES Q PREOCUPAN
PRECIO DE PRODUCTOS EXTRANJEROS
COSTOS DE LA MATERIA PRIMA
INDICADORES
TIPO DE CAMBIO
TASA DE INTERES
INFLACION
77.77%
22.23%
24.00%
28.00%
4.00%
19.55%
360
160,180
67,465
92,715
TIRF
S/.
S/.
S/.
S/.
67,465
1,097,909
937,730
1.09
S/.
S/.
S/.
260,467
67,465
193,003
106%
S/.
S/.
S/.
S/.
67,465
1,097,909
837,442
1.21
ANCIEROS
NOMICOS
DOTECNIA, NO PODEMOS
TEMA DE GUSTO Y
A COMPTENCIA ABIERTA