Академический Документы
Профессиональный Документы
Культура Документы
1 La presente matriz de Excel est diseada para cumplir con los requisitos del c
3 La matriz contiene frmulas que alimentan de datos a las diversas hojas, ten e
4 Algunos aspectos de la matriz deben ser consultados con el asesor del curso p
5 No olvidar que la presente matriz es un modelo o gua y que cada proyecto tie
no cambies su orden.
12
6
18
CANTIDAD
5
3
2
2
0
12
41.67%
25.00%
16.67%
16.67%
0.00%
100.00%
Menos de 10
33.33%
Por lo menos 10
de 11 a 15
de 16 a 20
Ms de 20
total
5
2
1
0
12
41.67%
16.67%
8.33%
0.00%
100.00%
1 plaza
1 plaza
2 plazas
total
CANTIDAD
1
7
4
12
8.33%
58.33%
33.33%
100.00%
CANTIDAD
6
4
1
1
50.00%
33.33%
8.33%
8.33%
total
12
100.00%
milares?
icante
se abastece al mes?
os que lanzaremos?
s para armar la ACEPTACIN DEL PROYECTO
vacin Directa
animados?
no usar
iente:
os al mercado?
ECTO
Encuesta de Clientes
CANTIDAD
Quincenal
Mensual
Trimestral
Semestral
Otros
total
2
5
4
1
0
12
Precios
Calidad
Diseo
Otros
Garanta
total
CANTIDAD
1
3
5
1
2
12
8.33%
25.00%
41.67%
8.33%
16.67%
100.00%
Fabrica
41.67%
Mayorista
Minorista
Comercializadora
Otros Cules?
total
3
2
2
0
12
25.00%
16.67%
16.67%
0.00%
100.00%
Edredones Maria
Edredones
total
CANTIDAD
2
10
12
16.67%
83.33%
100.00%
Crditos
Promocin
Descuentos
Otros
total
2
5
4
1
12
17%
42%
33%
8%
100.00%
CANTIDAD
1
7
4
12
8.33%
58.33%
33.33%
100.00%
8. Qu le parece la idea de que este nuevo modelo de funda para almohada ingre
pregunta clave
Excelente
Bueno
Regular
Podra ser
total
CANTIDAD
6
4
1
1
12
%
50.00%
33.33%
8.33%
8.33%
100.00%
ra almohadas?, cunto?
8%
17%
Quincenal
Mensual
33%
Trimestral
Semestral
Otros
42%
17%
8%
Precios
25%
Calidad
Diseo
Otros
Garanta
42%
17%
Fabrica
Mayorista
Minorista
Comercializadora
Otros Cules?
25%
17%
Edredones Maria
Edredones
83%
or?
8%
17%
Crditos
33%
Promocin
Descuentos
Otros
8%
17%
Crditos
Promocin
33%
Descuentos
Otros
42%
8%
17%
33%
Menos de 10
Por lo menos 10
de 11 a 15
de 16 a 20
Ms de 20
42%
10
da ms su cliente?
8%
33%
1 plaza
1 plaza
2 plazas
58%
8%
Excelente
50%
Bueno
Regular
33%
Podra ser
10
Por comodidad
Por proteccin
Por higiene
Otro
Total
CANTIDAD
15
40
23
2
80
%
18.75%
50.00%
28.75%
2.50%
100%
3%
19%
29%
50%
Diseo
Calidad
Precio
Tamao
Otro
total
CANTIDAD
14
31
20
10
5
80
%
17.50%
38.75%
25.00%
12.50%
6.25%
100%
6%
13%
18%
25%
39
%
46.25%
26.25%
12.50%
11.25%
3.75%
23%
50%
13%
2% 6%
100%
6%
Semestral
Anual
Cada 2 aos
Otro
total
CANTIDAD
28
41
7
4
80
%
35.00%
51.25%
8.75%
5.00%
100%
9%
5%
35%
51%
5. Se siente satisfecho con la funda de almohada que compra para su hijo? Por qu
Si
No
CANTIDAD
23
24
%
28.75%
30.00%
29%
41%
30%
29%
41%
Regular
total
33
80
41.25%
100%
30%
Si
No
total
CANTIDAD
69
11
80
14%
%
86.25%
13.75%
100.00%
86%
si
no
total
CANTIDAD
46
34
80
%
57.50%
42.50%
100%
43%
58%
Si
No
total
CANTIDAD
67
13
80
16%
%
83.75%
16.25%
100%
84%
9.Para usted que le parece la idea de un nuevo modelo de funda de almohada con e
Excelente
Bueno
Regular
Podra ser
total
CANTIDAD
7
37
24
12
80
%
8.75%
46.25%
30.00%
15.00%
100%
15%
30%
9%
46%
10. Qu personaje animado o animal le gustara que sea la funda para la almohada de su h
Spiderman
tigre
pooh
Bod Esponja
otros
total
CANTIDAD
24
15
12
9
20
80
%
30.00%
18.75%
15.00%
11.25%
25.00%
100%
25%
30%
11%
15%
19%
n cualitativa
19%
Por comodidad
Por proteccin
Por higiene
Otro
50%
6%
18%
Diseo
Calidad
Precio
Tamao
Otro
39%
23%
Centro comercial
Supermercado
mercado
13%
En la calle
Otro
2% 6%
6%
total
5%
35%
Semestral
Anual
Cada 2 aos
Otro
Si
No
Regular
30%
29%
Si
No
Regular
30%
o? Por qu?
14%
Si
No
86%
58%
si
no
9%
Excelente
Bueno
46%
Regular
Podra ser
ra la almohada de su hijo?
30%
Spiderman
tigre
pooh
Bod Esponja
19%
otros
DA
PASO
DESCRIPCION
. Seccin de corte
10
11
. Armado de cuerpo
12
13
. Armado de patas
. Armado de brazos
14
15
. Armado de orejas
. Armado de osico
16
17
18
19
20
21
22
23
24
. Empaque
25
. Almacenamiento
DAP
PARA DOCENA
SIMBOLOS
TIEMPOS
(MINUTOS)
LOONY
10
3
45
3
1
3
15
1
7
15
30
7
20
10
10
L POR DOCENAS
15
12
5
3
5
5
5
3
10
5
248
PARA DOCENAS
TIEMPOS
TIEMPOS
(MINUTOS) (MINUTOS)
JAPANESE
FLOWERS
10
10
45
45
18
22
12
18
22
35
40
23
10
26
13
10
15
16
18
22
15
18
10
10
283
306
LINEA 1
LINEA 2
LINEA 3
LINEAS
loony
japanese
flowers
PRODUCCIN MENSUAL
COMPRA/MENS
DOC. MES
LINEAS
loony
japanese
flowers
1
3
19
11
TOTAL
33
PROYECCION DE LA DEMANDA
1ER SEMESTRE
75%
loony
13
japanese
88
flowers
50
TOTAL
150
TIEMPO ( min)
248
283
306
MINUTOS
Unid.
Unid.
Unid.
DOC. SEMESTRAL
6
17
117
67
200
NDA
2do SEMESTRE
3er SEMESTRE
4to SEMESTRE
80%
85%
90%
13
14
15
93
99
105
53
57
60
160
170
180
loony
japanese
flowers
TOTAL
5to SEMESTRE
95%
16
111
63
190
N TURNO)
MINUTOS/DIA
248
283
306
CAPACIDAD DEMANDA
PUNTOS DE VENTAS
DEMANDA MENSUAL
ACEPTACION FABRICANTE
ACEPTACION PROYECTO
6to SEMESTRE
100%
17
117
67
200
DOC./DIA
8
480
DIAS/MES
26
min.
2
2
2
50
44
41
12
10
120
41.67%
50
66.67%
33
4
26
14
44
CLCULO DE LA DEMANDA
doc. por mes (demanda bruta)
doc. por mes ajustada x fabricante
doc. por mes demanda neta
76.61%
Este indicador debe estar entre 70% - 90%
7mo SEMESTRE
8vo SEMESTRE
9no SEMESTRE
100%
100%
100%
17
17
17
117
117
117
67
67
67
200
200
200
total
este dato sirve para armar el plan de produccin
ULO DE LA DEMANDA
da bruta)
a x fabricante
da neta
10mo SEMESTRE
CONTRIBUCIN
100%
17
8%
58%
33%
100%
117
67
200
LNEA ENCUESTA
8.33%
58.33%
33.33%
100.00%
plan de produccin
MATERIA PRIMA
100.00
100.00
100.00
100.00
10.00
100.00
1000.00
1000.00
100.00
m.
m.
cto x par
m.
decena
m.
mll
mll
m.
CANTIDAD
MEDIDA
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
m.
m.
par
m.
unid.
m.
unid.
unid.
m.
LINEA 1
LOONY X UND
DETALLE
TELA FELPA
TELA ALGODN
OJOS
HILOS
RIBETES
PEGAPEGA
ETIQUETA
BOLSA INDIVIDUAL
TELA PELUCHE
CANTIDAD
0.25
0.25
2.00
0.83
0.42
0.10
1.00
1.00
0.08
m.
m.
par
m.
unid.
m.
unid.
unid.
m.
LINEA 2
JAPANESE X UND
DETALLE
TELA FELPA
TELA ALGODN
OJOS
HILOS
CIERRES
PEGAPEGA
ETIQUETA
BOLSA INDIVIDUAL
TELA PELUCHE
CANTIDAD
0.44
m.
0.22
m.
2.00
par
0.83
m.
0.42
unid.
0.10
m.
1.00
unid.
1.00
unid.
0.08
m.
COSTO POR UNIDAD
LINEA 3
FLOWERS X UND
DETALLE
TELA FELPA
TELA ALGODN
OJOS
HILOS
CIERRES
PEGAPEGA
ETIQUETA
BOLSA INDIVIDUAL
TELA PELUCHE
CANTIDAD
0.51
m.
0.35
m.
2.00
par
0.83
m.
0.42
unid.
0.10
m.
1.00
unid.
1.00
unid.
0.08
m.
COSTO POR UNIDAD
MAYOR
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,700.00
2,500.00
10.00
40.00
10.00
100.00
3,000.00
200.00
800.00
ANEJABLES
COSTO UNITARIO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
17.00
25.00
0.10
0.40
1.00
1.00
3.00
0.20
8.00
COSTO DE
MATERIAL
12
COSTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
17.00
25.00
0.10
0.40
1.00
1.00
3.00
0.20
8.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
4.25
6.25
0.20
0.33
0.42
0.10
3.00
0.20
0.64 S/.
EMPAQUE X 12
4.39
S/.
15.39
COSTO X DOCENA
S/.
189.07
COSTO DE
MATERIAL
12
COSTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
17.00
25.00
0.10
0.40
1.00
1.00
3.00
0.20
8.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
7.50
5.48
0.20
0.33
0.42
0.10
3.00
0.20
EMPAQUE X 12
0.64 S/.
4.39
17.87
COSTO X DOCENA
S/.
214.43
COSTO DE
MATERIAL
12
COSTO
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
17.00
25.00
0.10
0.40
1.00
1.00
3.00
0.20
8.00
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
8.67
8.75
0.20
0.33
0.42
0.10
3.00
0.20
EMPAQUE X 12
0.64 S/.
4.39
22.31
COSTO X DOCENA
S/.
272.11
INVERSIONES
INVERSION FIJA
TANGIBLES
EQUIPOS
COMPUTADORA
IMPRESORA
MUEBLES
MESA DE TRABAJO
MESAS AUXILIARES
SILLAS PARA OPERARIOS
MESA DE OFICINA
SILLAS DE OFICINA
PLANCHADOR
ENSERES
TIJERAS
AGUJAS
REGLA METALICA
ABRE OJAL
PIQUETERA
CINTA METRICA
ESCOBA
EXTINTOR
CALCULADORA
BOTIQUIN
ESCRITORIO
MASCARILLA (PAQUETE 50 UNIDADES)
UNIFORMES DE TRABAJO (MANDILES,TOCAY BOTAS )
UTENSILIOS DE LIMPIEZA
ANAQUEL
MAQUINARIA
REMALLADORA
COSTURA RECTA
CORTADORA
PLANCHA
INSTALACIONES
INSTALACIONES
INTANGIBLES
ADELANTO ALQUILER
CAPITAL DE TRABAJO 1
COSTO DE MATERIA PRIMA
MANO DE OBRA
GASTOS DE SERVICIOS
ESTUDIO DE PROYECTO
GASTOS DE CONSTITUCION
GASTOS DE ADMINISTRACION Y VENTAS
CAJA
PUBLICIDAD
INVERSI
CANT.
1
1
1
1
2
1
2
1
PRECIO UNID
S/.
1,200.00
S/.
200.00
S/. 16,577.00
S/. 1,400.00
S/. 1,200.00
S/. 200.00
S/. 374.00
S/.
S/.
S/.
S/.
80.00
40.00
12.00
120.00
S/. 80.00
S/. 40.00
S/. 24.00
S/. 120.00
S/.
S/.
35.00
40.00
S/. 70.00
S/. 40.00
3
2
1
1
1
2
2
1
S/.
S/.
S/.
S/.
S/.
S/.
6.00
35.00
7.00
8.00
8.00
15.00
S/. 368.00
S/. 18.00
S/. 70.00
S/. 7.00
S/. 8.00
S/. 8.00
S/. 30.00
S/.
S/.
8.00
75.00
S/. 16.00
S/. 75.00
S/.
15.00
S/. 15.00
S/.
20.00
S/. 20.00
S/.
7.00
S/. 14.00
S/.
8.00
S/. 8.00
S/.
20.00
S/. 40.00
S/.
S/.
20.00
19.00
S/.
1,100.00
S/. 20.00
S/. 19.00
S/. 2,435.00
S/. 1,100.00
S/.
800.00
S/. 800.00
1
1
S/.
S/.
400.00
135.00
S/. 12,000.00
600
S/.
33,660.69
S/. 400.00
S/. 135.00
S/. 12,000.00
S/. 12,000.00
1200.00
S/. 1,200.00
INVERSIN TOTAL
S/. 17,777.00
S/.
33,660.69
S/. 51,437.69
TOTAL
3. GASTOS POR SERVICIOS PARA UN MES
SERVICIOS
LUZ
TELEFONO / INTERNET
ALQUILER
AGUA
PUBLICIDAD
TOTAL
4. GASTOS DE CONSTITUCIN
CONSTITUCIN DE EMPRESA
1.
NOTARIA
1.1.
Elaboracin de Minuta
1.2.
Escritura pblica
1.3.
1.4.
Tramite registral
1.5.
TOTALES
2.
IMPRENTA
Licencia de funcionamiento
TOTAL DE GASTOS
TOTAL
L CLCULO DE LA INVERSIN
N MES
Prod. Mensual
3
19
11
Costo x Doc.
S/. 189.07
S/. 214.43
S/. 272.11
TOTAL
CANTIDAD
1
1
1
1
1
12
2
1
15
REMUNERACION
S/.
S/.
S/.
S/.
S/.
1,200.00
500.00
850.00
850.00
1,200.00
SI PAGAS AL MES
SON 15 SUELDOS X AO
LOS PAGAS EN 12 MESES
TOTAL
S/. 120.00
S/. 139.00
S/. 600.00
S/. 30.00
S/. 100.00
S/.
989.00 S/.
MPRESA
SOLES
100.00
800.00
30.00
30.00
120.00
90.00
1,170.00
80.00
80.00
160.00
18.00
18.00
300.00
1,648.00
SEMESTRAL
S/. 720.00
S/. 834.00
S/. 3,600.00
S/. 180.00
S/. 600.00
5,934.00
TOTAL
S
MES
S/. 525.19
S/. 4,169.55
S/. 3,023.44
S/. 7,718.19
TOTAL
ESSALUD
PAGO REAL
9%
S/.
S/.
S/.
S/.
1,200.00 S/.
S/.
850.00 S/.
850.00 S/.
1,200.00 S/.
1,500.00
1,062.50
1,062.50
1,500.00
S/.
S/.
S/.
S/.
S/.
1,200.00
18,000.00
1,500.00 COSTO REAL PARA LA EMPRESA
126.00
89.25
89.25
126.00
MENSUAL
SEMESTRE
S/.
S/.
50.00 S/.
200.00 S/.
S/.
250.00 S/.
300.00
1,200.00
1,500.00
TOTAL
(mensual)
1
S/.
S/.
S/.
S/.
S/.
S/.
TOTAL
(semestral)
6
1,626.00
500.00
1,151.75
1,151.75
1,626.00
S/.
S/.
S/.
S/.
S/.
9,756.00
3,000.00
6,910.50
6,910.50
9,756.00
6,055.50 S/.
36,333.00
DEPRECIACION
TANGIBLE
EQUIPOS COMPUTARIZADOS
COMPUTADORA
IMPRESORA
MAQUINARIAS y EQUIPOS
REMALLADORA
COSTURA RECTA
CORTADORA
PLANCHA
MUEBLES Y ENSERES
MESA DE TRABAJO
MESAS AUXILIARES
MESA DE OFICINA
PLANCHADOR
INSTALACIONES
TOTAL
VALOR
1,400.00
1,200.00
200.00
2,435.00
1,100.00
800.00
400.00
135.00
280.00
80.00
40.00
120.00
40.00
12,000.00
TIEMPO/AOS
VALOR
RESIDUAL
DEPRECIACION
ANUAL
4.00
4.00
1.00
1.00
299.75
49.75
10.00
10.00
10.00
4.00
1.00
1.00
1.00
1.00
109.90
79.90
39.90
33.50
10.00
10.00
10.00
4.00
20.00
1.00
1.00
1.00
1.00
1.00
7.90
3.90
11.90
9.75
599.95
1,246.10
DEPRECIACION
SEMESTRAL
2
149.88
24.88
54.95
39.95
19.95
16.75
3.95
1.95
5.95
4.88
299.98
623.05
FINANCIAMIENTO
MTODO FRANCES
CUOTA
CUADRO DE AMORTIZACION E INTERESES
PERIODO
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
TOTAL
CAPITAL
S/. 21,437.69
S/. 20,869.32
S/. 20,292.25
S/. 19,706.34
S/. 19,111.47
S/. 18,507.49
S/. 17,894.26
S/. 17,271.64
S/. 16,639.49
S/. 15,997.66
S/. 15,346.01
S/. 14,684.38
S/. 14,012.62
S/. 13,330.58
INTERES
S/. 328.20
S/. 319.50
S/. 310.66
S/. 301.69
S/. 292.59
S/. 283.34
S/. 273.95
S/. 264.42
S/. 254.74
S/. 244.92
S/. 234.94
S/. 224.81
S/. 214.53
S/. 204.08
S/. 12,638.09
S/. 11,935.01
S/. 11,221.16
S/. 10,496.38
S/. 9,760.50
S/. 9,013.36
S/. 8,254.78
S/. 7,484.59
S/. 6,702.61
S/. 5,908.65
S/. 5,102.54
S/. 4,284.09
S/. 3,453.11
S/. 2,609.40
S/. 1,752.78
S/. 883.05
S/. 193.48
S/. 182.72
S/. 171.79
S/. 160.69
S/. 149.43
S/. 137.99
S/. 126.38
S/. 114.59
S/. 102.61
S/. 90.46
S/. 78.12
S/. 65.59
S/. 52.87
S/. 39.95
S/. 26.83
S/. 13.52
S/. 5,459.38
INTERESES
AMORTIZACION
1 SEMESTRE
2 SEMESTRE
S/. 1,835.98
S/. 1,497.78
S/. 3,543.43
S/. 3,881.64
AMIENTO
MTODO FRANCES
896.57
ACION E INTERESES
AMORTIZACION
S/. 568.37
S/. 577.07
S/. 585.91
S/. 594.88
S/. 603.98
S/. 613.23
S/. 622.62
S/. 632.15
S/. 641.83
S/. 651.65
S/. 661.63
S/. 671.76
S/. 682.04
S/. 692.48
CUOTAS
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 703.09
S/. 713.85
S/. 724.78
S/. 735.87
S/. 747.14
S/. 758.58
S/. 770.19
S/. 781.98
S/. 793.96
S/. 806.11
S/. 818.45
S/. 830.98
S/. 843.70
S/. 856.62
S/. 869.73
S/. 883.05
S/. 21,437.69
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
S/. 896.57
DE RESUMEN SEMESTRAL
3 SEMESTRE
4 SEMESTRE
5 SEMESTRE
S/. 1,127.30
S/. 721.45
S/. 276.87
S/. 4,252.12
S/. 4,657.96
S/. 5,102.54
TASAS
BBVA
BCP
INTERBANK
SCOTIA BANK
MIBANCO
INVERSION
FINANCIAMIENTO BANCO
ACCIONISTAS
PLAZO
TIEA
25%
24%
23%
22%
20%
S/.
S/.
S/.
TEA
TEM
51,437.69
21,437.69
30,000.00
30
20%
anual
1.53%
mensual
MIBANCO
TIEA
100%
41.68%
58.32%
meses
0.20 TEM
1.53%
VENTAS
punto de venta
ganancia cliente
12
25%
PRECIOS x 12
LINEAS
USUARIO
635.00
735.00
935.00
loony
japanese
flowers
VENTAS PROYECTADAS
1 SEMESTRE
LINEAS
loony
japanese
flowers
95,200.00
6,350.00
51,450.00
37,400.00
75%
4,762.50
38,587.50
flowers
28,050.00
8%
comisin
loony
japanese
flowers
381.00
3,087.00
2,244.00
Comision Semestral
Comision Mensual
5,712.00
952.00
RECIOS x 12
CLIENTE
GANANCIA / UNID
1
508.00
588.00
748.00
127.00
147.00
187.00
2 SEMESTRE
3 SEMESTRE
4 SEMESTRE
101,546.67
107,893.33
114,240.00
6,773.33
7,196.67
7,620.00
54,880.00
58,310.00
61,740.00
39,893.33
42,386.67
44,880.00
5,080.00
41,160.00
5,397.50
43,732.50
5,715.00
46,305.00
CTADAS
29,920.00
31,790.00
33,660.00
406.40
3,292.80
2,393.60
431.80
3,498.60
2,543.20
457.20
3,704.40
2,692.80
6,092.80
1,015.47
6,473.60
1,078.93
6,854.40
1,142.40
Ejemplo:
si el cliente vende a
635.00
el proyecto recibe
508.00
el cliente gana
127.00
5 SEMESTRE
6 SEMESTRE
7 SEMESTRE
120,586.67
126,933.33
126,933.33
8,043.33
8,466.67
8,466.67
65,170.00
68,600.00
68,600.00
47,373.33
49,866.67
49,866.67
6,032.50
48,877.50
6,350.00
51,450.00
6,350.00
51,450.00
35,530.00
37,400.00
37,400.00
482.60
3,910.20
2,842.40
508.00
4,116.00
2,992.00
508.00
4,116.00
2,992.00
7,235.20
1,205.87
7,616.00
1,269.33
7,616.00
1,269.33
125%
8 SEMESTRE
9 SEMESTRE
10 SEMESTRE
126,933.33
126,933.33
126,933.33
8,466.67
8,466.67
8,466.67
68,600.00
68,600.00
68,600.00
49,866.67
49,866.67
49,866.67
margen en el ltimo s
6,350.00
51,450.00
6,350.00
51,450.00
6,350.00
51,450.00
37,400.00
37,400.00
37,400.00
508.00
4,116.00
2,992.00
508.00
4,116.00
2,992.00
508.00
4,116.00
2,992.00
7,616.00
1,269.33
7,616.00
1,269.33
7,616.00
1,269.33
VENTAS PROY
MARG CONT
100.00%
6.67%
54.04%
39.29%
margen en el ltimo semestre
PRESUPUESTO DE COSTOS
SUELDOS Y SALARIOS
DEPRECIACION
SERVICIOS
TOTAL COSTOS FIJOS
MATERIA PRIMA
LINEAS
loony
japanese
flowers
COMISION VENDEDOR
loony
japanese
flowers
TOTAL COSTO VARIABLE
COSTOS TOTALES
COSTOS
1 SEMESTRALES
2 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
3 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
36,333.00
623.05
5,934.00
42,890.05
COS
1 SEMESTRALES
2 SEMESTRALES
3 SEMESTRALES
S/.
S/.
S/.
2,363.38 S/.
18,762.98 S/.
13,605.50 S/.
2,520.93 S/.
20,013.84 S/.
14,512.53 S/.
2,678.49
21,264.71
15,419.57
S/.
381.00 S/.
3087.00
2,244.00
40,443.85
406.40 S/.
3292.80
2,393.60
43,140.11
431.80
3498.60
2,543.20
45,836.36
83,333.90
86,030.16
88,726.41
GASTOS DE AD
S/.
1,500.00 S/.
1,500.00 S/.
1,500.00
LINEAs
BOLSAS
CAJAS
UNID
operario x estajo
OPERACIONES TERCERZADAS
PRECIO X UNID
operario x estajo
TOTAL
PRECIO
0
0
S/. 0.00
10
12
DOCENA
0.08
1.00
S/.
1.00
5 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
6 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
36,333.00
623.05
5,934.00
42,890.05
COSTOS VARIABLES
4 SEMESTRALES
5 SEMESTRALES
6 SEMESTRALES
S/.
S/.
S/.
2,836.05 S/.
22,515.57 S/.
16,326.60 S/.
2,993.61 S/.
23,766.44 S/.
17,233.63 S/.
3,151.17
25,017.30
18,140.67
S/.
457.20 S/.
3704.40
2,692.80
48,532.62
482.60 S/.
3910.20
2,842.40
51,228.88
508.00
4116.00
2,992.00
53,925.13
91,422.67
94,118.93
96,815.18
1,500.00 S/.
1,500.00 S/.
1,500.00
PRECIO UNIT
S/. 0.00
0
TOTAL
12
DOC
S/. 0.00
S/. 0.00
7 SEMESTRALES
8 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
7 SEMESTRALES
9 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
8 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
9 SEMESTRALES
S/.
S/.
S/.
3,151.17 S/.
25,017.30 S/.
18,140.67 S/.
3,151.17 S/.
25,017.30 S/.
18,140.67 S/.
3,151.17
25,017.30
18,140.67
S/.
508.00 S/.
4116.00
2,992.00
53,925.13
508.00 S/.
4116.00
2,992.00
53,925.13
508.00
4116.00
2,992.00
53,925.13
96,815.18
S/.
1,500.00 S/.
96,815.18
1,500.00 S/.
96,815.18
1,500.00
10 SEMESTRALES
36,333.00
623.05
5,934.00
42,890.05
10 SEMESTRALES
S/.
S/.
S/.
3,151.17
25,017.30
18,140.67
S/.
508.00
4116.00
2,992.00
53,925.13
96,815.18
S/.
1,500.00
PUNTO DE EQUILIBRIO
loony
COSTO FIJO TOTAL
COSTO VARIABLE
CANTIDAD PRODUCCIN
PRECIO
MARGEN DE CONTRIBUCION
CANTIDAD DE EQUILIBRIO
UTILIDAD ESPERADA
OPTIMIZACION
japanese
COSTO FIJO TOTAL
COSTO VARIABLE
CANTIDAD PRODUCCIN
PRECIO
MARGEN DE CONTRIBUCION
CANTIDAD DE EQUILIBRIO
UTILIDAD ESPERADA
OPTIMIZACION
flowers
COSTO FIJO TOTAL
COSTO VARIABLE
CANTIDAD PRODUCC
PRECIO
MARGEN DE CONTRIBUCION
CANTIDAD DE EQUILIBRIO
UTILIDAD ESPERADA
OPTIMIZACION
1 SEMESTRE
2 SEMESTRE
3 SEMESTRE
3,083.35
2,744.38
13
508.00
288.45
10.69
522.27
3,060.80
2,927.33
13
508.00
288.45
10.61
785.20
3,036.08
3,110.29
14
508.00
288.45
10.53
1,050.29
85.52%
79.58%
74.30%
1 SEMESTRE
2 SEMESTRE
3 SEMESTRE
24,982.45
21,849.98
88
588.00
338.29
73.85
4,617.57
24,799.67
23,306.64
93
588.00
338.29
73.31
6,773.69
24,599.45
24,763.31
99
588.00
338.29
72.72
8,947.25
84.40%
78.55%
73.33%
1 SEMESTRE
2 SEMESTRE
3 SEMESTRE
18,160.23
18,027.36
17,881.81
15,849.50
50
16,906.13
53
17,962.77
57
748.00
431.01
42.13
3,390.27
748.00
431.01
41.83
4,959.84
748.00
431.01
41.49
6,542.09
84.27%
78.42%
73.21%
4 SEMESTRE
5 SEMESTRE
6 SEMESTRE
3,009.01
3,293.25
15
508.00
288.45
10.43
1,317.74
2,979.36
3,476.21
16
508.00
288.45
10.33
1,587.77
2,960.89
3,659.17
17
508.00
288.45
10.26
1,846.61
69.54%
65.23%
61.59%
4 SEMESTRE
5 SEMESTRE
6 SEMESTRE
24,380.11
26,219.97
105
588.00
338.29
72.07
11,139.92
24,139.84
27,676.64
111
588.00
338.29
71.36
13,353.52
23,990.21
29,133.30
117
588.00
338.29
70.92
15,476.49
68.64%
64.38%
60.79%
4 SEMESTRE
5 SEMESTRE
6 SEMESTRE
17,722.38
17,547.72
17,438.95
19,019.40
60
20,076.03
63
21,132.67
67
748.00
431.01
41.12
8,138.22
748.00
431.01
40.71
9,749.58
748.00
431.01
40.46
11,295.05
68.53%
64.28%
60.69%
7 SEMESTRE
8 SEMESTRE
9 SEMESTRE
2,960.89
3,659.17
17
508.00
288.45
10.26
1,846.61
2,960.89
3,659.17
17
508.00
288.45
10.26
1,846.61
2,960.89
3,659.17
17
508.00
288.45
10.26
1,846.61
61.59%
61.59%
61.59%
7 SEMESTRE
8 SEMESTRE
9 SEMESTRE
23,990.21
29,133.30
117
588.00
338.29
70.92
15,476.49
23,990.21
29,133.30
117
588.00
338.29
70.92
15,476.49
23,990.21
29,133.30
117
588.00
338.29
70.92
15,476.49
60.79%
60.79%
60.79%
7 SEMESTRE
8 SEMESTRE
9 SEMESTRE
17,438.95
17,438.95
17,438.95
21,132.67
67
21,132.67
67
21,132.67
67
748.00
431.01
40.46
11,295.05
748.00
431.01
40.46
11,295.05
748.00
431.01
40.46
11,295.05
60.69%
60.69%
60.69%
O
10 SEMESTRE
2,960.89
3,659.17
17
508.00
288.45
10.26
1,846.61
61.59%
13
1 S
10 SEMESTRE
140
23,990.21
29,133.30
117
588.00
338.29
70.92
15,476.49
120
100
80
60
40
20
60.79%
10 SEMESTRE
17,438.95
21,132.67
67
70
60
50
40
30
20
10
0
60
50
40
748.00
431.01
40.46
11,295.05
60.69%
30
20
10
0
CA
PRO
13
10.69
1 SEMESTRE
17
CA
EQU
10.26
10 SEMESTRE
CANTIDAD PRODUCCIN
CANTIDAD DE EQUILIBRIO
CANTIDAD PRODUCC
CANTIDAD DE EQUILIBRIO
CANTIDAD PRODUCC
CANTIDAD DE EQUILIBRIO
CANTIDAD
PRODUCCIN
CANTIDAD DE
EQUILIBRIO
TIDAD PRODUCCIN
TIDAD DE EQUILIBRIO
DAD PRODUCC
DAD DE EQUILIBRIO
260
240
220
200
180
160
140
120
100
80
60
40
20
0
88
73.85
1 SEMESTRE
50
42.13
DAD PRODUCC
DAD DE EQUILIBRIO
50
42.13
1 SEMESTRE
CANTIDAD
PRODUCCIN
117
3.85
STRE
.13
70.92
CANTIDAD DE
EQUILIBRIO
10 SEMESTRE
67
40.46
CANTIDAD
PRODUCCIN
CANTIDAD DE
.13
TRE
67
40.46
CANTIDAD
PRODUCCIN
CANTIDAD DE
EQUILIBRIO
10 SEMESTRE
D
CIN
D DE
RIO
D
CIN
D DE
D
CIN
D DE
RIO
ESTADO DE GANANCIAS Y
PRDIDAS FINANCIERO
1 SEMESTRE
VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS FINANCIEROS
GASTOS DE AD Y VTAS
UTILIDAD IMPONIBLE
IMPUESTOS
27%
UTILIDAD NETA
95,200.00
83,333.90
11,866.10
1,835.98
1,500.00
8,530.12
2,303.13
6,226.99
2 SEMESTRE
101,546.67
86,030.16
15,516.51
1,497.78
1,500.00
12,518.73
3,380.06
9,138.67
ESTADO DE GANANCIAS Y
PRDIDAS ECONOMICO
1 SEMESTRE
VENTAS
COSTO DE VENTAS
UTILIDAD BRUTA
GASTOS DE AD Y VTAS
UTILIDAD IMPONIBLE
IMPUESTOS
UTILIDAD NETA
27%
95,200.00
83,333.90
11,866.10
1,500.00
10,366.10
2,798.85
7,567.25
2 SEMESTRE
101,546.67
86,030.16
15,516.51
1,500.00
14,016.51
3,784.46
10,232.05
3 SEMESTRE
107,893.33
88,726.41
19,166.92
1,127.30
1,500.00
16,539.62
4,465.70
12,073.93
3 SEMESTRE
107,893.33
88,726.41
19,166.92
1,500.00
17,666.92
4,770.07
12,896.85
4 SEMESTRE
114,240.00
91,422.67
22,817.33
721.45
1,500.00
20,595.88
5,560.89
15,034.99
4 SEMESTRE
114,240.00
91,422.67
22,817.33
1,500.00
21,317.33
5,755.68
15,561.65
5 SEMESTRE
120,586.67
94,118.93
26,467.74
276.87
1,500.00
24,690.87
6,666.53
18,024.33
5 SEMESTRE
120,586.67
94,118.93
26,467.74
1,500.00
24,967.74
6,741.29
18,226.45
6 SEMESTRE
126,933.33
96,815.18
30,118.15
0.00
1,500.00
28,618.15
7,726.90
20,891.25
6 SEMESTRE
126,933.33
96,815.18
30,118.15
1,500.00
28,618.15
7,726.90
20,891.25
7 SEMESTRE
126,933.33
96,815.18
30,118.15
0.00
1,500.00
28,618.15
7,726.90
20,891.25
7 SEMESTRE
126,933.33
96,815.18
30,118.15
1,500.00
28,618.15
7,726.90
20,891.25
8 SEMESTRE
126,933.33
96,815.18
30,118.15
0.00
1,500.00
28,618.15
7,726.90
20,891.25
8 SEMESTRE
126,933.33
96,815.18
30,118.15
1,500.00
28,618.15
7,726.90
20,891.25
9 SEMESTRE
126,933.33
96,815.18
30,118.15
0.00
1,500.00
28,618.15
7,726.90
20,891.25
9 SEMESTRE
126,933.33
96,815.18
30,118.15
1,500.00
28,618.15
7,726.90
20,891.25
10 SEMESTRE
126,933.33
96,815.18
30,118.15
0.00
1,500.00
28,618.15
7,726.90
20,891.25
10 SEMESTRE
126,933.33
96,815.18
30,118.15
1,500.00
28,618.15
7,726.90
20,891.25
1 SEMESTRE
5,000.00
95,200.00
100,200.00
EGRESOS
COSTO DE VTA - DEPRECION
GASTOS FINAC
GASTOS DE AD Y VTAS
AMORTIZACION
IMPUESTOS
TOTAL EGRESOS
SALDO FINAL
82,710.85
1,835.98
1,500.00
3,543.43
2,303.13
91,893.40
8,306.60
1 SEMESTRE
5,000.00
95,200.00
100,200.00
EGRESOS
COSTO DE VTA - DEPRECIAC.
GASTOS DE AD Y VTAS
IMPUESTOS
TOTAL EGRESOS
SALDO FINAL
82,710.85
1,500.00
2,798.85
87,009.70
13,190.30
2 SEMESTRE
3 SEMESTRE
4 SEMESTRE
8,306.60
101,546.67
109,853.27
14,186.69
107,893.33
122,080.03
22,631.55
114,240.00
136,871.55
85,407.11
1,497.78
1,500.00
3,881.64
3,380.06
95,666.58
14,186.69
88,103.36
1,127.30
1,500.00
4,252.12
4,465.70
99,448.48
22,631.55
90,799.62
721.45
1,500.00
4,657.96
5,560.89
103,239.92
33,631.63
2 SEMESTRE
3 SEMESTRE
4 SEMESTRE
13,190.30
101,546.67
114,736.97
24,045.41
107,893.33
131,938.74
37,565.31
114,240.00
151,805.31
85,407.11
1,500.00
3,784.46
90,691.56
24,045.41
88,103.36
1,500.00
4,770.07
94,373.43
37,565.31
90,799.62
1,500.00
5,755.68
98,055.30
53,750.01
5 SEMESTRE
6 SEMESTRE
7 SEMESTRE
33,631.63
120,586.67
154,218.30
47,176.47
126,933.33
174,109.81
68,690.77
126,933.33
195,624.11
93,495.88
276.87
1,500.00
5,102.54
6,666.53
107,041.82
47,176.47
96,192.13
0.00
1,500.00
0.00
7,726.90
105,419.03
68,690.77
96,192.13
0.00
1,500.00
0.00
7,726.90
105,419.03
90,205.07
5 SEMESTRE
6 SEMESTRE
7 SEMESTRE
53,750.01
120,586.67
174,336.67
72,599.51
126,933.33
199,532.84
94,113.81
126,933.33
221,047.14
93,495.88
1,500.00
6,741.29
101,737.17
72,599.51
96,192.13
1,500.00
7,726.90
105,419.03
94,113.81
96,192.13
1,500.00
7,726.90
105,419.03
115,628.11
8 SEMESTRE
9 SEMESTRE
10 SEMESTRE
90,205.07
126,933.33
217,138.41
111,719.37
126,933.33
238,652.71
133,233.67
126,933.33
260,167.00
96,192.13
0.00
1,500.00
0.00
7,726.90
105,419.03
111,719.37
96,192.13
0.00
1,500.00
0.00
7,726.90
105,419.03
133,233.67
96,192.13
0.00
1,500.00
0.00
7,726.90
105,419.03
154,747.97
8 SEMESTRE
9 SEMESTRE
10 SEMESTRE
115,628.11
126,933.33
242,561.44
137,142.41
126,933.33
264,075.74
158,656.71
126,933.33
285,590.04
96,192.13
1,500.00
7,726.90
105,419.03
137,142.41
96,192.13
1,500.00
7,726.90
105,419.03
158,656.71
96,192.13
1,500.00
7,726.90
105,419.03
180,171.01
51,437.69
21,437.69
inversion
Prestamo
beneficios brutos
costos y gastos
beneficios netos
1 SEMESTRE
-30,000.00
95,200.00
91,893.40
3,306.60
51,437.69
beneficios brutos
costos y gastos
beneficios netos
1 SEMESTRE
-51,437.69
95,200.00
87,009.70
8,190.30
2 SEMESTRE
101,546.67
95,666.58
5,880.09
2 SEMESTRE
101,546.67
90,691.56
10,855.10
3 SEMESTRE
107,893.33
99,448.48
8,444.86
3 SEMESTRE
107,893.33
94,373.43
13,519.90
4 SEMESTRE
114,240.00
103,239.92
11,000.08
4 SEMESTRE
114,240.00
98,055.30
16,184.70
5 SEMESTRE
120,586.67
107,041.82
13,544.84
5 SEMESTRE
120,586.67
101,737.17
18,849.50
6 SEMESTRE
126,933.33
105,419.03
21,514.30
6 SEMESTRE
126,933.33
105,419.03
21,514.30
7 SEMESTRE
126,933.33
105,419.03
21,514.30
7 SEMESTRE
126,933.33
105,419.03
21,514.30
8 SEMESTRE
126,933.33
105,419.03
21,514.30
8 SEMESTRE
126,933.33
105,419.03
21,514.30
9 SEMESTRE
126,933.33
105,419.03
21,514.30
9 SEMESTRE
126,933.33
105,419.03
21,514.30
10 SEMESTRE
126,933.33
105,419.03
21,514.30
10 SEMESTRE
126,933.33
105,419.03
21,514.30
BASE DE DATOS
tasa de financiamiento anual
tasa financiera semestral
tasa de descuento anual
tasa de descuento semestral
% DEL PRESTAMO
% DE APORTE
TASA FINANCIERA
TASA DE DESCUENTO DEL MERCADO
COK(COSTO DE OPORTUNIDAD)
TASA DE DESCUENTO DEL PROYECTO
(SEMESTRAL)
ATOS
20.00%
9.54%
30%
14.02%
360
180
360 ESTANDAR PARA PROYECTOS
180
41.68%
58.32%
9.54%
14.02% Financiamiento total bancos
4.47% Financiamiento Accionistas
6.59%
Financiamiento mixto
INDICADORES
INDICADORES DE BENEFICIOS FINANCIEROS
INDICADORES FINANCIEROS
1. VALOR ACTUAL NETO FINANCIERO
VABN
VAI
VANF
2. TIR (tasa interna de retorno financiera)
TIRF
3. RELACION FINANCIERA / COSTO BENEFICIO
VAI
VAB
VAC
B/C
4.- TIEMPO DE RECUPERACION DE LA INVERSION
VAI
BN PROMEDIO
TIEMPO DE RECUPERACION
SEMESTRES
DIAS
INDICADORES DE BENEFICIOS ECONOMICOS
INDICADORES ECONOMICOS
1. VALOR ACTUAL NETO ECONOMICO
VABN
VAI
VANE
2. TIR (tasa interna de retorno economico)
TIRE
3. RELACION ECONOMICA / COSTO BENEFICIO
VAI
VAB
VAC
B/C
4.- TIEMPO DE RECUPERACION DE LA INVERSION
VAI
BN PROMEDIO
TIEMPO DE RECUPERACION
SEMESTRES
DIAS
CADORES
ENEFICIOS FINANCIEROS
S/.
S/.
S/.
98,460.42
30,000.00
68,460.42
nanciera)
31.24%
STO BENEFICIO
S/.
S/.
S/.
30,000.00
826,522.06
728,061.64
1.09
DE LA INVERSION
ECONOMICOS
30,000.00
14,974.80
2.0033660407
2
1
OMICO
134317.20
51437.69
82879.51
conomico)
25%
STO BENEFICIO
51437.69
919634.64
785317.44
1.10
DE LA INVERSION
51,437.69
17,517.10
2.9364271069
2
169
ANALISIS DE SENSIBILIDAD
SEMESTRE
0
1
2
3
4
5
6
7
8
9
10
BENEFICIOS
BRUTOS
95,200.00
101,546.67
107,893.33
114,240.00
120,586.67
126,933.33
126,933.33
126,933.33
126,933.33
126,933.33
COSTOS Y
GASTOS
91,893.40
95,666.58
99,448.48
103,239.92
107,041.82
105,419.03
105,419.03
105,419.03
105,419.03
105,419.03
TIR
TASA DE DESCUENTO SEMESTRAL
BENEFICIOS
NETOS
COSTO
PRECIO
9.40%
8.28%
-30,000.00
3,306.60
5,880.09
8,444.86
11,000.08
13,544.84
21,514.30
21,514.30
21,514.30
21,514.30
21,514.30
-30,000.00
-5,334.13
-3,115.44
-906.28
1,292.43
3,479.70
11,601.75
11,601.75
11,601.75
11,601.75
11,601.75
-30,000.00
-4,578.81
-2,531.02
-491.95
1,537.58
3,556.65
11,000.41
11,000.41
11,000.41
11,000.41
11,000.41
31.24%
6.59%
6.59%
6.59%
Inflacin en el Per
2015
2014
4.40%
3.22%
2.80%
3.00%
3.00%
17.00%
14.00%