Precio de Venta
1
100
120
150
100
300
400
500
800
9
1000
1
3900
2
4680
3
5850
4
3900
5
11700
6
15600
7
19500
8
31200
9
39000
10
1000
11
1000
12
1000
10
39000
11
39000
12
Total
39000 252330
Total
6470
(Nuevos Soles)
Producto
pollos a la brasa
PV
39.00
U.M.
m2
CANT.
P.UNIT
S/.
1
300.00
ud
1
1
1
1
1
1
1
1
1
1
1
1,800.00
1,000.00
60.00
200.00
200.00
500.00
Sub total S/.
dc
juego
local
4
10
1
30.00
200.00
300.00
TOTAL
S/.
300.00
0.00
0.00
300.00
1,800.00
1,000.00
60.00
200.00
200.00
500.00
0.00
3,760.00
120.00
2,000.00
300.00
0.00
0.00
0.00
0.00
2,420.00
1,500.00
1,500.00
0.00
0.00
0.00
0.00
0.00
0.00
1,500.00
7,980.00
U.M.
Valor
Unitario
Cantidad
mes
mes
mes
mes
1
2
1
1
500
800
50
50
Monto
500.00
1,600.00
50.00
50.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2,200.00
pollos a la brasa
U.M.
Valor
Unitario
Cantidad
kg
kg
kg
5
4
3
2
1.5
1
Monto
10.00
6.00
3.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
19.00
CVU
19.00
CF :
Q:
2,200.00
500
CFU
4.40
CTUP
23.40
45.00
23.40
40.00%
Precio de Venta
39.00
PVC
CTUP
G
PE =
2,200.00
20.00
PE =
110
MARGEN DE CONTRIBUCION
Costos Fijos
Costo variable Unitario
PV
2,200.00
19.00
39.00
Unidades / mes
VAN
0
0
20280
7,980
12,300
-20280
1
3,900
3,900
4158.5
2
4,680
4,680
4550.2
3
5,850
5,850
5137.75
4
3,900
3,900
4158.5
5
11,700
11,700
8075.5
6
15,600
15,600
10034
7
19,500
19,500
11992.5
8
31,200
31,200
17868
9
39,000
39,000
21785
10
39,000
39,000
21785
11
39,000
39,000
21785
12
39,000
39,000
21785
4,100
2,200
1,900
59
-258.5
4,480
2,200
2,280
70
129.8
5,050
2,200
2,850
88
712.25
4,100
2,200
1,900
59
-258.5
7,900
2,200
5,700
176
3624.5
9,800
2,200
7,600
234
5566
11,700
2,200
9,500
293
7507.5
17,400
2,200
15,200
468
13332
21,200
2,200
19,000
585
17215
21,200
2,200
19,000
585
17215
21,200
2,200
19,000
585
17215
21,200
2,200
19,000
585
17215
1.5%
35%
2.9%
55,513
S/.
10000
3.0%
Periodo de financiamiento
meses
12
Periodo de gracia
meses
1
CONCEPTO
Prstamo
Mes 0
10
11
12
Mes 10 Mes 11 Mes 12
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
0.00
0.00
0.00
1,111.11
1,111.11
1,111.11
1,111.11
1,111.11
1,111.11
1,111.11
1,111.11
10000.00
10000.00
10000.00
8888.89
7777.78
6666.67
5555.56
4444.44
3333.33
2222.22
1111.11
0.00
300.00
300.00
300.00
300.00
266.67
233.33
200.00
166.67
133.33
100.00
66.67
33.33
-300.00
-300.00
-300.00
-1,411.11
-1,377.78
-1,344.44
-1,311.11
-1,277.78
-1,244.44
-1,211.11
-1,177.78
-1,144.44
10,000.00
Amortizacin
Saldo de deuda
Inters
Flujo de
Financiamiento
Neto
Mes 1
10,000.00
1,111.11
0
0
20280
7,980
12,300
-20280
1
3,900
3,900
4158.5
2
4,680
4,680
4550.2
3
5,850
5,850
5137.75
4
3,900
3,900
4158.5
5
11,700
11,700
8075.5
6
15,600
15,600
10034
7
19,500
19,500
11992.5
8
31,200
31,200
17868
9
39,000
39,000
21785
10
39,000
39,000
21785
11
39,000
39,000
21785
12
39,000
39,000
21785
4,100
2,200
1,900
59
-258.5
4,480
2,200
2,280
70
129.8
5,050
2,200
2,850
88
712.25
4,100
2,200
1,900
59
-258.5
7,900
2,200
5,700
176
3624.5
9,800
2,200
7,600
234
5566
11,700
2,200
9,500
293
7507.5
17,400
2,200
15,200
468
13332
21,200
2,200
19,000
585
17215
21,200
2,200
19,000
585
17215
21,200
2,200
19,000
585
17215
21,200
2,200
19,000
585
17215
1,111
10,000
Amortizacin
Inters
Flujo de Financiamiento Neto
Tasa Imp. A la Renta
COK ANUAL (%)
COK MENSUAL (%)
VAN
-10280
1,111
1,111
1,111
1,111
1,111
1,111
1,111
1,111
300
300
300
300
267
233
200
167
133
100
67
-170.2
412.25 -1669.61
-559
2246.72
4221.56
1.5%
35%
2.9%
55,455
6196.39
12054.2
15970.6
16003.9
16037.2
33
16070.6
v
Hombres
55%
v
Mujeres
25%
v
Jvenes
20%
55%
25%
20%
SECTOR DE MERCADO: