AO
Poblacion Inicial
PI
(Hab)
(1+0.0104)
0
1
2
3
4
5
2010
2011
2012
2013
2014
2015
11,822,249
11,822,249
11,822,249
11,822,249
11,822,249
11,822,249
1.00000
1.01040
1.02091
1.03153
1.04225
1.05309
Poblacion
potencialmente
demandante
(Hab)
4,728,900
4,778,080
4,827,772
4,877,981
4,928,712
4,979,971
Consumo
promedio x
hab.
Prenda /hab
6
6
6
6
6
6
AO
2010
2011
2012
2013
2014
2015
Poblacion
Final
PF
(Hab)
11,822,249
11,945,200
12,069,430
12,194,953
12,321,780
12,449,927
Poblacin
efectiva
resultado de la
encuesta
40% de la PF
(Hab)
4,728,900
4,778,080
4,827,772
4,877,981
4,928,712
4,979,971
Total
(Prendas)
28,373,398
28,668,481
28,966,633
29,267,886
29,572,272
29,879,824
DEMANDA FUTURA
AO
Poblacion Inicial
PI
(Hab)
6
7
8
9
10
11
2016
2017
2018
2019
2020
2021
11,822,249.00
11,822,249.00
11,822,249.00
11,822,249.00
11,822,249.00
11,822,249.00
AO
2016
2017
2018
2019
2020
2021
(1+0.0104)
1.0681
1.0799
1.0918
1.1039
1.1160
1.1284
Consumo
Poblacion
promedio x
potencialmente
hab.
demandante
(Prenda
/ hab)
(Hab)
5,050,916
6
5,106,678
6
5,163,056
6
5,220,056
6
5,277,685
6
5,335,951
6
Poblacion
Final
PF
(Hab)
12,627,289
12,766,695
12,907,639
13,050,139
13,194,213
13,339,877
Total
(Prendas)
30,305,494
30,640,067
30,978,333
31,320,334
31,666,111
32,015,704
Poblacion
efectiva
resultado de la
encuesta
40% de la PF
(Hab)
5,050,916
5,106,678
5,163,056
5,220,056
5,277,685
5,335,951
OFERTA DE
PRECIO UNITARIO
POLOS T-SHIRT
(US$/PRENDA)
(US$)
OFERTA
TOTAL
(PRENDAS)
2010
2011
2012
2013
2014
771,896
723,181
1,057,945
1,350,203
1,663,714
10
10
10
10
10
77,190
72,318
105,795
135,020
166,371
AO
AOS
(X)
OFERTA PRENDAS
(Y)
X*Y
2010
2011
2012
2013
2014
1
2
3
4
5
15
77,190
72,318
105,795
135,020
166,371
556,694
77,190
144,636
317,384
540,081
831,857
1,911,148
1
4
9
16
25
55
a
b
24107
39019
24107
39019
OFERTA POL
Y = 241066X + 390191
PROYECCION DE OFERTA DE POLOS T-SHIRT
AO
AOS
(X)
2017
2018
2019
2020
2021
8
9
10
11
12
OFERTA DE
PRENDAS
PROYECTADA
(Y)
231,872
255,978
280,085
304,191
328,298
COSTO
UNIDAD METRADOS UNITARIO
S/.
1.00
10,000.00
m2
m2
m2
m2
75.00
5.00
10.00
10.00
1,300.00
950.00
1,000.00
1,000.00
ml
m2
m2
400.00
8.00
50.00
100.00
450.00
400.00
COSTO
TOTAL
S/.
10,000.00
122,250.00
97,500.00
4,750.00
10,000.00
10,000.00
63,600.00
40,000.00
3,600.00
20,000.00
195,850.00
185,850.00
MAQUINARIA Y EQUIPO
DESCRIPCION
MAQUINARIA
Maquinas de costura recta
Maquinas de remalle
Maquinas recubridoras
Maquina botonera
Maquina ojaladora
Cortadora de tela de 6"
EQUIPOS
Planchas vaporizadoras
Mesa de corte
Mesas de control de calidad
EQUIPOS DE OFICINA
Equipos de Computo
Impresoras
TOTAL MAQUINARIA Y EQUIPO
CANTIDAD
VALOR UNITARIO
S/.
10.00
8.00
2.00
1.00
1.00
1.00
1,200.00
1,500.00
2,500.00
4,500.00
4,500.00
1,000.00
2.00
1.00
4.00
150.00
600.00
200.00
2.00
1.00
2,000.00
500.00
TOTAL
S/.
39,000.00
12,000.00
12,000.00
5,000.00
4,500.00
4,500.00
1,000.00
1,700.00
300.00
600.00
800.00
4,500.00
4,000.00
500.00
45,200.00
MUEBLES Y ENSERES
DESCRIPCION
ESCRITORIOS DE MADERA
SILLONES METLICOS
SILLAS DE MADERA
ESTANTES
TOTAL MUEBLES Y ENSERES
CANTIDAD
3.00
3.00
25.00
6.00
VALOR UNITARIO
S/.
450.00
200.00
80.00
350.00
TOTAL
S/.
1,350.00
600.00
2,000.00
2,100.00
6,050.00
TOTAL
10,500.00
20,000.00
5,000.00
4,000.00
1,000.00
200.00
2,500.00
40,000.00
83,200.00
UNIDAD
kg
unidad
metro
unidad
metro
unidad
unidad
cono
0
218,182.50
173,700.00
8,172.00
2,070.00
COSTO TOTAL
S/.
218,182.50
173,700.00
8,172.00
2,070.00
4,086.00
2,860.20
10,215.00
204.30
16,875.00
64,500.00
32,400.00
6,450.00
7,500.00
18,150.00
60,000.00
10,000.00
15,000.00
20,000.00
15,000.00
342,682.50
1
21,818.25
17,370.00
817.20
207.00
AOS
2
24,000.08
19,107.00
898.92
227.70
3
26,400.08
21,017.70
988.81
250.47
Etiqueta
Cinta twill
Cuello tejido
Bolsa
Hilo
II. MANO DE OBRA
Mano de Obra Directa
Mano de Obra Indirecta
Mano de Obra Ventas
Mano de Obra Administrativa
III. OTROS COSTOS INDIRECTOS
Publicidad
Mantenimiento y reparaciones
Servicios basicos
tiles de oficina
TOTAL CAPITAL DE TRABAJO
4,086.00
2,860.20
10,215.00
204.30
16,875.00
64,500.00
32,400.00
6,450.00
7,500.00
18,150.00
60,000.00
10,000.00
15,000.00
20,000.00
15,000.00
342,682.50
408.60
286.02
1,021.50
20.43
1,687.50
3,240.00
3,240.00
449.46
314.62
1,123.65
22.47
1,856.25
3,564.00
3,564.00
494.41
346.08
1,236.02
24.72
2,041.88
3,920.40
3,920.40
1,000.00
1,000.00
1,100.00
1,100.00
1,210.00
1,210.00
26,058.25
28,664.08
31,530.48
SOLO SE ESTA CONSIDERANDO EL INCREMENTO DE UN 10% DE LA PRODUCCION DURANTE LOS 03 PRIMEROS AOS.
POR LO TANTO SE INCREMENTAN LAS MATERIAS PRIMAS E INSUMOS COMPLEMENTARIOS.
ESTRUCTURA DE LA INVERSIN
CONCEPTO
I.INVERSION FIJA
I.1. INVERSION FIJA TANGIBLE
I.1.1. TERRENOS Y OBRAS CIVILES
I.1.2. MAQUINARIA Y EQUIPO
I.1.3. VEHICULOS
I.1.4. MUEBLES Y ENSERES
I.2. INVERSION FIJA INTANGIBLE
II. CAPITAL DE TRABAJO
III. GASTOS GENERALES ( 5 % ) IF
IV. GASTOS DE SUPERVISION (3%) IF
TOTAL INVERSIN
FUENTE: ELABORACION PROPIA
TOTAL S/.
330,300.00
247,100.00
195,850.00
45,200.00
6,050.00
83,200.00
342,682.50
16,515.00
9,909.00
699,406.50
MESES
1
65,283.33
65,283.33
0.00
0.00
65,283.33
15,066.67
0.00
15,066.67
0.00
6,050.00
15,066.67
0.00
27,733.33
1,376.25
825.75
95,218.67
0.00
0.00
0.00
27,733.33
1,376.25
825.75
67,485.33
1,376.25
825.75
82,552.00
1,376.25
825.75
23,318.67
1,376.25
825.75
17,268.67
1,376.25
825.75
29,935.33
10
0.00
11
0.00
0.00
171,341.25
1,376.25
825.75
173,543.25
171,341.25
1,376.25
825.75
173,543.25
27,733.33
1,376.25
825.75
2,202.00
1,376.25
825.75
2,202.00
1,376.25
825.75
29,935.33
MESES
1
33%
33%
33%
33%
33%
33%
10
11
50%
8%
8%
50%
8%
8%
100%
33%
8%
8%
33%
8%
8%
8%
8%
8%
8%
8%
8%
8%
8%
33%
8%
8%
8%
8%
8%
8%
TOTAL
12
0.00
1,376.25
825.75
2,202.00
12
8%
8%
330,300.00
247,100.00
195,850.00
45,200.00
6,050.00
83,200.00
342,682.50
16,515.00
9,909.00
699,406.50
TOTAL
4.00
3.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
APORTE DE LOS
SOCIOS CON
PRESTAMO
10,000.00
10,000.00
10,000.00
APORTE
TOTAL
PROCOMPITE FINANCIAMIENTO
320,300.00
237,100.00
185,850.00
45,200.00
6,050.00
83,200.00
342,682.50
352,682.50
50.43%
16,515.00
9,909.00
346,724.00
49.57%
330,300.00
247,100.00
195,850.00
45,200.00
6,050.00
83,200.00
342,682.50
16,515.00
9,909.00
699,406.50
100%
141,073.00
558,333.50
699,406.50
141,073.00
36
18%
0.0138884303
-5,006.23
5,006.23
0.3
DEL INTERES
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
31
32
SALDO INICIAL
141,073.00
138,026.06
134,936.79
131,804.63
128,628.96
125,409.19
122,144.70
118,834.87
115,479.07
112,076.67
108,627.01
105,129.44
101,583.30
97,987.91
94,342.58
90,646.62
86,899.34
83,100.00
79,247.91
75,342.31
71,382.47
67,367.63
63,297.04
59,169.91
54,985.46
50,742.89
46,441.40
42,080.18
37,658.38
33,175.17
28,629.69
24,021.09
AMORTIZACI
ON
3,046.94
3,089.26
3,132.17
3,175.67
3,219.77
3,264.49
3,309.83
3,355.80
3,402.40
3,449.66
3,497.57
3,546.14
3,595.39
3,645.33
3,695.96
3,747.29
3,799.33
3,852.10
3,905.60
3,959.84
4,014.84
4,070.60
4,127.13
4,184.45
4,242.56
4,301.49
4,361.23
4,421.80
4,483.21
4,545.48
4,608.61
4,672.61
INTERES
1,959.28
1,916.97
1,874.06
1,830.56
1,786.45
1,741.74
1,696.40
1,650.43
1,603.82
1,556.57
1,508.66
1,460.08
1,410.83
1,360.90
1,310.27
1,258.94
1,206.90
1,154.13
1,100.63
1,046.39
991.39
935.63
879.10
821.78
763.66
704.74
645.00
584.43
523.02
460.75
397.62
333.62
CUOTA
SALDO FINAL
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
5,006.23
138,026.06
134,936.79
131,804.63
128,628.96
125,409.19
122,144.70
118,834.87
115,479.07
112,076.67
108,627.01
105,129.44
101,583.30
97,987.91
94,342.58
90,646.62
86,899.34
83,100.00
79,247.91
75,342.31
71,382.47
67,367.63
63,297.04
59,169.91
54,985.46
50,742.89
46,441.40
42,080.18
37,658.38
33,175.17
28,629.69
24,021.09
19,348.47
ESCUDO
FISCAL
587.78
575.09
562.22
549.17
535.94
522.52
508.92
495.13
481.15
466.97
452.60
438.02
423.25
408.27
393.08
377.68
362.07
346.24
330.19
313.92
297.42
280.69
263.73
246.53
229.10
211.42
193.50
175.33
156.90
138.23
119.29
100.08
33
34
35
36
PERIODO
SALDO INICIAL
AMORTIZACION
INTERESES
CUOTA
SALDO FINAL
ESCUDO FISCAL
19,348.47
14,610.97
9,807.66
4,937.65
4,737.51
4,803.30
4,870.01
4,937.65
268.72
202.92
136.21
68.58
AO 1
141,073.00
39,489.70
20,585.02
60,074.72
101,583.30
6,175.51
AO 2
101,583.30
46,597.84
13,476.87
60,074.72
54,985.46
4,043.06
AO 3
54,985.46
54,985.46
5,089.26
60,074.72
1,526.78
5,006.23
5,006.23
5,006.23
5,006.23
14,610.97
9,807.66
4,937.65
-
80.62
60.88
40.86
20.57
NDICE DE
PARTICIPACIN
CANTIDAD
COSTO
UNITARIO
1.00
1.00
20.00
2.00
1,000.00
800.00
1.00
1.00
1.00
1.00
1.00
1.00
2,500.00
1,000.00
800.00
1.00
1.00
2.00
1.00
1,500.00
2,000.00
1.00
0.50
1.00
1.00
1.00
1.00
1.00
2.00
2,000.00
15,000.00
1,000.00
800.00
COSTO
MENSUAL
21,600.00
20,000.00
1,600.00
4,300.00
2,500.00
1,000.00
800.00
5,000.00
3,000.00
2,000.00
12,100.00
2,000.00
7,500.00
1,000.00
1,600.00
43,000.00
AL
COSTO TOTAL
ANUAL
S/.
259,200.00
240,000.00
19,200.00
51,600.00
30,000.00
12,000.00
9,600.00
60,000.00
36,000.00
24,000.00
145,200.00
24,000.00
90,000.00
12,000.00
19,200.00
516,000.00
Alquileres
Alquiler local de venta
U.Med
Cantidad
mes
mes
mes
mes
12
12
12
12
U.Med
Cantidad
mes
P.Unit
500.00
100.00
500.00
120.00
P.Unit
1,000.00
U.Med
Glob
TOTAL
Cantidad
P.Unit
350.00
Empaque y Embalaje
Descripcion
Embalajes
U.Med
Cajas
TOTAL
Cantidad
P.Unit
23
1.50
Fletes terrestre
Descripcion
Transporte y viaticos
U.Med
Cantidad
prenda
TOTAL
454
P.Unit
0.12
UNIDAD
m2
unidad
metro
unidad
metro
unidad
unidad
cono
CANTIDAD
772.00
1,816.00
46.00
454.00
454.00
454.00
454.00
250.00
P.UNIT
5.00
0.10
1.00
0.20
0.14
0.50
0.01
1.50
145,200.00
516,000.00
CANTIDAD
Global
Global
Global
Global
COSTOS DE PRODUCCION
COSTO TOTAL
CONCEPTO
ANUAL
S/.
I. COSTOS DIRECTOS
2,004,660.00
Tela
1,389,600.00
Botones
65,376.00
Pelon
16,560.00
Etiqueta
32,688.00
Cinta twill
22,881.60
Cuello tejido
81,720.00
Bolsa
1,634.40
Hilo
135,000.00
Mano de Obra Directa
259,200.00
II. COSTOS INDIRECTOS
106,860.00
Mano de Obra Indirecta
51,600.00
Otros
costos
indirectos
55,260.00
TOTAL COSTOS DE PRODUCCION
ANUAL
2,111,520.00
COSTO
TOTAL
ANUAL
14,640.00
24,000.00
4,200.00
12,420.00
55,260.00
COSTOS
CONCEPTO
I. COSTOS DIRECTOS
Tela
Botones
Pelon
Etiqueta
Cinta twill
Cuello tejido
Bolsa
Hilo
Mano de Obra Directa
II. COSTOS INDIRECTOS
Mano de Obra Indirecta
Otros costos indirectos
TOTAL COSTOS DE
PRODUCCION ANUAL
GASTOS DE OPERACIN
CONCEPTO
COSTO TOTAL
I. GASTOS EN VENTAS
91,612.80
MANO DE OBRA DE VENTA
60,000.00
Vendedores
36,000.00
Jefe de ventas
24,000.00
OTROS GASTOS DE VENTA
31,612.80
Alquiler local de venta
12,000.00
Transporte y viaticos
19,612.80
II. GASTOS ADMINISTRATIVOS
149,400.00
MANO DE OBRA ADMINISTRATIVA
145,200.00
Jefe de planta
24,000.00
Contador
90,000.00
Secretaria
12,000.00
Vigilantes
19,200.00
OTROS GASTOS ADMINISTRATIVOS
4,200.00
Utiles de Oficina
4,200.00
TOTAL GASTOS DE OPERACIN
241,012.80
ANUAL
Costo total
Anual
6,000.00
1,200.00
6,000.00
1,440.00
14,640.00
Costo total
Anual
12,000.00
Costo total
Anual
4,200.00
4,200.00
Costo total
Anual
12,420.00
12,420.00
Costo total
Anual
19,612.80
19,612.80
COSTO TOTAL
ANUAL
1,745,460.00
1,389,600.00
65,376.00
16,560.00
32,688.00
22,881.60
81,720.00
1,634.40
135,000.00
2
2,205,126.00
1,528,560.00
71,913.60
18,216.00
35,956.80
25,169.76
89,892.00
1,797.84
148,500.00
285,120.00
106,860.00
51,600.00
55,260.00
3
2,425,638.60
1,681,416.00
79,104.96
20,037.60
39,552.48
27,686.74
98,881.20
1,977.62
163,350.00
313,632.00
106,860.00
51,600.00
55,260.00
4
2,425,638.60
1,681,416.00
79,104.96
20,037.60
39,552.48
27,686.74
98,881.20
1,977.62
163,350.00
313,632.00
106,860.00
51,600.00
55,260.00
5
2,425,638.60
1,681,416.00
79,104.96
20,037.60
39,552.48
27,686.74
98,881.20
1,977.62
163,350.00
313,632.00
106,860.00
51,600.00
55,260.00
2,111,520.00
2,311,986.00
2,532,498.60
2,532,498.60
2,532,498.60
CONCEPTO
I. ACTIVO NO DEPRECIADO
I.1.1. TERRENOS
II. DEPRECIACIN DEL ACTIVO FIJO TANGIBLE
I.1.2. OBRAS CIVILES
I.1.3. MAQUINARIA Y EQUIPO
I.1.4. VEHICULOS
I.1.5. MUEBLES Y ENSERES
III. AMORTIZACIN INTANGIBLES
II.1.INVERSIN FIJA INTANGIBLE
TOTAL ( II + III)
0.00
0.05
0.10
0.10
0.10
0.20
12,218.22
7,875.00
3,830.51
512.71
16,640.00
16,640.00
28,858.22
12,218.22
7,875.00
3,830.51
512.71
16,640.00
16,640.00
28,858.22
Y AMORTIZACION INTANGIBLES
DEPRECIACIN
3
4
12,218.22
7,875.00
3,830.51
512.71
16,640.00
16,640.00
28,858.22
12,218.22
7,875.00
3,830.51
512.71
16,640.00
16,640.00
28,858.22
5
12,218.22
7,875.00
3,830.51
512.71
16,640.00
16,640.00
28,858.22
VALOR
RESIDUAL
10,000.00
176,008.90
146,475.00
26,047.46
3,486.44
186,008.90
AOS
1
2,111,520.00
2,004,660.00
1,745,460.00
259,200.00
106,860.00
51,600.00
55,260.00
241,012.80
91,612.80
149,400.00
28,858.22
60,074.72
60,074.72
2,441,465.74
2
2,311,986.00
2,205,126.00
1,920,006.00
285,120.00
106,860.00
51,600.00
55,260.00
241,012.80
91,612.80
149,400.00
28,858.22
60,074.72
60,074.72
2,641,931.74
RACIN)
AOS
3
2,532,498.60
2,425,638.60
2,112,006.60
313,632.00
106,860.00
51,600.00
55,260.00
241,012.80
91,612.80
149,400.00
28,858.22
60,074.72
60,074.72
2,862,444.34
4
2,532,498.60
2,425,638.60
2,112,006.60
313,632.00
106,860.00
51,600.00
55,260.00
241,012.80
91,612.80
149,400.00
28,858.22
2,802,369.62
5
2,532,498.60
2,425,638.60
2,112,006.60
313,632.00
106,860.00
51,600.00
55,260.00
241,012.80
91,612.80
149,400.00
28,858.22
2,802,369.62
AO
PLAN DE PRODUCCION
MESES
mes 1
mes 2
mes 3
mes 4
mes 5
mes 6
1
13,620
13,620
###
13,620
13,620
###
2
14,982
14,982
14,982
14,982
14,982
14,982
3
16,480
16,480
16,480
16,480
16,480
16,480
4
16,480
16,480
16,480
16,480
16,480
16,480
5
16,480
16,480
16,480
16,480
16,480
16,480
Nota: la informacin ingresada en el plan de Produccin son supuestos. Se uso un incremento de 10% para llegar a c
el tercer ao.
PLAN DE VENTAS
AO
1
2
3
4
5
VALOR DE
CANTIDA
VENTA
D TOTAL UNITARIO S/.
unidad
163,440
179,784
197,762
197,762
197,762
15.85
16.40
16.97
16.97
16.97
DESCRIPCION
TOTAL
S/.
Produccin diaria
UNID. MED
prendas
N DE PRODUCCION
MESES
mes 7
mes 8
mes 9
mes 10
mes 11
mes 12
CANTIDAD
TOTAL
13,620
13,620
13,620
13,620
13,620
13,620
163,440
14,982
14,982
14,982
14,982
14,982
14,982
179,784
16,480
16,480
16,480
16,480
16,480
16,480
197,762
16,480
16,480
16,480
16,480
16,480
16,480
197,762
16,480
16,480
16,480
16,480
16,480
16,480
197,762
ento de 10% para llegar a cumplir los objetivos plafinicados. Asimimo se puso un incremento del 3.5% hasta
CANTIDAD
524
CUADRO N
ESTADO DE GANANCIAS Y PERDIDAS CON GASTOS FINANCIEROS
AOS
CONCEPTO
1
2
3
I. INGRESOS
2,589,922.54
2,948,626.81
3,357,011.63
VENTAS
2,589,922.54
2,948,626.81
3,357,011.63
INGRESOS EXTRAORDINARIOS
II. COSTOS DE PRODUCCIN
2,111,520.00
2,311,986.00
2,532,498.60
III. UTILIDAD BRUTA
478,402.54
636,640.81
824,513.03
IV. GASTOS DE OPERACIN
241,012.80
241,012.80
241,012.80
GASTOS DE VENTA
91,612.80
91,612.80
91,612.80
GASTOS ADMINISTRATIVOS
149,400.00
149,400.00
149,400.00
V. DEPRECIACIN DE A.F. Y AMORT. INTANG
28,858.22
28,858.22
28,858.22
VI. UTILIDAD OPERATIVA
208,531.52
366,769.79
554,642.01
VII. GASTOS FINANCIEROS
60,074.72
60,074.72
60,074.72
VIII. UTILIDAD ANTES DE IMPUESTO
148,456.80
306,695.07
494,567.29
IX. IMPUESTO A LA RENTA ( 30 % )
44,537.04
92,008.52
148,370.19
UTILIDAD NETA
103,919.76
214,686.55
346,197.10
FUENTE: ELABORACION PROPIA
INVERSION
699,406.50
PUNTO DE EQUILIBRIO
RUBROS
COSTOS FIJOS.
DEPRECIACIN DE A.F. Y AMORT. INTANG
GASTOS FINANCIEROS
GASTOS ADMINISTRATIVOS
COSTOS VARIABLES
COSTOS DE PRODUCCIN
GASTOS DE VENTA
COSTOS TOTALES
CANTIDAD PROMEDIO (Q)
COSTO VARIABLE UNITARIO (CVu)
1
238,332.94
28,858.22
60,074.72
149,400.00
2,203,132.80
2,111,520.00
91,612.80
2,441,465.74
163,440.00
13.48
2
238,332.94
28,858.22
60,074.72
149,400.00
2,403,598.80
2,311,986.00
91,612.80
2,641,931.74
179,784.00
13.37
AOS
3
238,332.94
28,858.22
60,074.72
149,400.00
2,624,111.40
2,532,498.60
91,612.80
2,862,444.34
197,762.40
13.27
15.85
100,709
1,595,864.08
16.40
78,617
1,289,392.25
16.97
64,311
1,091,671.72
1
2,589,922.54
3,140,872.24
238,332.94
2
5,538,549.35
5,782,803.98
238,332.94
AOS
3
8,895,560.98
8,645,248.32
238,332.94
PE(Q) = CF/(Pu-Cvu)
PE (S/.) = CF/(1-CV/VENTAS)
RUBROS
VENTAS
COSTOS TOTALES
COSTOS FIJOS
VENTAS
COSTOS TOTALES
COSTOS FIJOS
FINANCIEROS
AOS
4
3,357,011.63
3,357,011.63
2,532,498.60
824,513.03
241,012.80
91,612.80
149,400.00
28,858.22
554,642.01
166,392.60
388,249.40
5
3,543,020.52
3,357,011.63
186,008.90
2,532,498.60
1,010,521.92
241,012.80
91,612.80
149,400.00
28,858.22
740,650.90
222,195.27
518,455.63
FINANCIEROS
AOS
4
3,357,011.63
3,357,011.63
2,532,498.60
824,513.03
241,012.80
91,612.80
149,400.00
28,858.22
554,642.01
554,642.01
166,392.60
388,249.40
5
3,543,020.52
3,357,011.63
186,008.90
2,532,498.60
1,010,521.92
241,012.80
91,612.80
149,400.00
28,858.22
740,650.90
740,650.90
222,195.27
518,455.63
4
178,258.22
28,858.22
149,400.00
2,624,111.40
2,532,498.60
91,612.80
2,802,369.62
197,762.40
13.27
5
178,258.22 cf
28,858.22
149,400.00
2,624,111.40
2,532,498.60
91,612.80
2,802,369.62
197,762.40 vt
13.27
AOS
16.97
48,100
816,502.57
16.97
48,100
816,502.57
4
12,252,572.61
11,447,617.94
178,258.22
5
15,609,584.23
14,249,987.56
178,258.22
AOS
ILIBRIO
FIJOS
CONCEPTO
I. INGRESOS
Ingresos por ventas
Valor Residual
Recupero de capital de trabajo
II. EGRESOS
II.1. Costos de produccin
II.2. Gastos de operacin
II.3. Impuesto a la Renta
II.4. Inversin Ao 0
II.4.1 Inversion Fija
II.4.2 Inversion Intangible
II.4.3 Capital de trabajo
II.4.4 Gastos Generales
II.4.5 Gastos de Supervision
FLUJO DE CAJA ECONMICO
Prestamo
Servicio a la Deuda
Escudo Fiscal
FLUJO DE CAJA FINANCIERO
(699,406.50)
247,100.00
83,200.00
342,682.50
16,515.00
9,909.00
(699,406.50)
141,073.00
(558,333.50)
3
3,357,011.63
3,357,011.63
4
3,357,011.63
3,357,011.63
(2,939,904.00)
(2,532,498.60)
(241,012.80)
(166,392.60)
5
3,971,955.83
3,357,011.63
186,008.90
428,935.31
(2,995,706.67)
(2,532,498.60)
(241,012.80)
(222,195.27)
(2,441,150.51)
(2,111,520.00)
(241,012.80)
(62,559.46)
(2,691,693.81)
(2,311,986.00)
(241,012.80)
(110,030.94)
(2,971,434.48)
(2,532,498.60)
(241,012.80)
(166,392.60)
(26,058.25)
(28,664.08)
(31,530.48)
148,772.03
256,933.00
385,577.14
417,107.62
976,249.16
(60,074.72)
6,175.51
94,872.82
(60,074.72)
4,043.06
200,901.34
(60,074.72)
1,526.78
327,029.20
417,107.62
976,249.16
ELABORACION PROPIA
VANE
VANF
TIRE
TIRF
20%
18%
WACC
18.51%
S. 469,901.78
S. 442,979.10
38.01%
41.55%
INDICADOR BENEFICIO/COSTO
INDICE BENEFICIO/COSTO
AOS
0
BENEFICIOS
COSTOS
FACTOR DE ACTUALIZACION
BENEFICIOS ACTUALIZADOS
COSTOS ACTUALIZADOS
FLUJO ECONOMICO ACTUALIZADO
INDICADOS BENEFICIO/COSTO
INDICE DE RENTABILIDAD
DATOS
Numero de periodos
Tipo de periodo
WACC
0.00
-699,406.50
1.00
0.00
-699,406.50
-699,406.50
2,589,922.54
-2,441,150.51
0.8438
2,185,452.33
-2,059,914.14
125,538.19
2,948,626.81
-2,691,693.81
0.7120
2,099,563.11
-1,916,614.55
182,948.57
3,357,011.63
-2,971,434.48
0.6008
2,017,049.38
-1,785,376.62
231,672.76
3,357,011.63
-2,939,904.00
0.5070
1,702,045.21
-1,490,566.64
211,478.58
3,971,955.83
-2,995,706.67
0.4278
1,699,328.02
-1,281,657.83
417,670.19
1.0509
1.672
VALORES
5
Anual
18.51%
VANE =
S. 469,901.78
Tasa de
descuento
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
70%
VANE
1,485,232.46
1,116,475.23
828,935.98
601,612.99
419,614.89
272,208.35
151,539.80
51,782.72
-31,441.17
-101,461.06
-160,836.43
-211,555.27
-255,176.53
-292,933.73
-325,811.07
TIRE =
DATOS
Numero de periodos
Tipo de periodo
Tasa de descuento (COK)
38.01%
VALORES
5
Anual
20%
VANE =
442,979.10
Tasa de
descuento
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
55%
60%
65%
70%
TIRF =
VANF
1,457,826.65
1,104,817.37
830,714.61
614,952.90
442,979.10
304,325.18
191,348.00
98,389.63
21,208.09
-43,414.65
-97,946.74
-144,300.50
-183,971.84
-218,141.34
-247,748.55
41.55%
WACC
AO
0
1
2
3
4
5
19%
EVALUACION ECONOMICA
FCE
FAS
(699,406.50)
1.000000
148,772.03
1.185074
256,933.00
1.404400
385,577.14
1.664318
417,107.62
1.972340
976,249.16
2.337369
VANE
TIRE
VAN
(699,406.50)
125,538.19
182,948.57
231,672.76
211,478.58
417,670.19
469,901.78
38.01%
AO
AO
VAN
(699,406.50)
64,345.53
124,160.80
175,195.37
163,821.31
377,455.60
205,572.11
27%
VAN
(699,406.50)
49,047.36
109,463.86
161,076.03
151,906.99
367,401.95
139,489.69
24%
1.00
1.19
1.40
1.66
1.97
2.34
Tasa de descuento
(COK)
AO
0
1
2
3
4
5
DE SENSIBILIDAD
TIR FINAL
27.00%
24.00%
20%
EVALUACION FINANCIERA
FCF
FAS
(558,333.50)
1.00
94,872.82
1.20
200,901.34
1.44
327,029.20
1.73
417,107.62
2.07
976,249.16
2.49
VANF
TIRF
VANF
(558,333.50)
113,847.39
289,297.93
565,106.46
864,914.37
2,429,220.31
3,704,052.96
41.55%
Descripcion
1
2
3
4
5
6
7
8
Unidad
kg
unidad
prenda
prenda
Unidad
Unidad
prenda
Unidad
Precio
S/. /
Desperdic Consumo
Merma
unidad
io
neto
(A)
28
0.0046
0.0115
0.23
0.1
3
0.02
1
0.05
1
0.1
1
0.05
1
0.02
1
0.5
1
COSTO TOTAL DE MATERIALES DIRECTOS
22
COSTO INDIRECTO
Tartifa de uso del taller (S/. / hora)
22
COSTO TOTAL
MARGEN DE UTILIDAD
40%
VALOR DE VENTA
IMPUESTOS
IGV (18%)
Impuesto a la renta
PRECIO DE VENTA
Codigo:
Costo de
Consumo materiale
s
total
(B)
S/.
AxB
0.246
6.89
3.000
0.30
1.000
0.02
1.000
0.05
1.000
0.10
1.000
0.05
1.000
0.02
1.000
0.50
ATERIALES DIRECTOS
7.93
155291
1.58
155291
1.80
155291
11.32
155291
4.53
155291
15.85
155291
2.85
18.70
1231582
0
0
245981
0
0
280145
0
1757708
0
703083
0
2460791
166650 1321667.8
0.0
0.0
166650
263973.6
0.0
0.0
166650
300636.6
0.0
166650 1886278.0
0.0
166650
754511.2
0.0
166650 2640789.2