Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
1. Presupuesto de ventas
7. Presupuesto de inversiones
9. Presupuesto de financiamiento
Presupuesto de Ventas
Información Relevante
Producto 1 Producto crema de baba de caracol de 500 ml con envase de plastico (noche)
Estacionalidad no
0 1 2
Unidades 207900.00 217256.00
Crecimiento 4.50%
Precio 5.00 5.10
2.00%
Presupuesto de venta 80% S/. 1,039,500.00 S/. 1,108,005.60
Presupuesto de ventas 100% S/. 1,299,375.00 S/. 1,385,007.00
nvase de plastico (noche)
onsumen cosmeticos
eramos capturar
3 4 5
230292.00 253322.00 278655.00
6.00% 10% 10%
5.21 5.32 5.43
2.00% 2.00% 2.00%
S/. 1,199,821.32 S/. 1,347,673.04 S/. 1,513,096.65
S/. 1,499,776.65 S/. 1,684,591.30 S/. 1,891,370.81
Presupuesto de costos de producción
Crema de baba de caracol Presentación en pote regular de vidrio 50 ml y pote con dispensador d
costo variable
S/. 0.12 1%
S/. 0.20 1%
S/. 0.30 1%
S/. 1.51 6%
S/. 13.61 58%
S/. 2.02 9%
S/. 1.00 4%
S/. 18.76
S/. 23.45
3 4
230,292 253,322 5
S/. 24.71 S/. 25.46 278,655
2.65% 3.00% S/. 26.21
S/. 5,690,515.32 S/. 6,449,578.12 3.00%
S/. 7,113,144.15 S/. 8,061,972.65 S/. 7,303,547.55
S/. 9,129,434.44
474% 479%
483%
Presupuesto de Gastos Operativos
Planta en Ate
Mensual Anual
Servicios 2000 24000
Transporte de insumos 10000 120000
Combustible (gas) 10000 120000
Gerente de planta 5000 75000
Obreros 6000 90000
Supervisor de planta 2500 37500
Supervisor de calidad 2500 37500
Seguridad 2250 33750
Almacenero 1600 24000
Pruebas de calidad 1200 14400
Gastos operativos parciales (80%) 576150
Gastos operativos totales (100) 720187.5
0 1 2
Porcentaje de variación anual 4.00%
Gastos operativos S/. 720,187.50 S/. 748,995.00
1 2
Incoterm CIF
1
Cajitas 207900.00
a) número de cajas por contenedor 17291
b) número de contenedores anuales 12.0235960905
b) número de contenedores mensuales 1.00
1
Ventas Ex Work S/. 86,625.00
Transporte a puerto 300 S/. 3,607.08
Estibaje en puerto 117 S/. 1,406.76
Operador logístico 130 S/. 1,563.07
Despacho aduanero 130 S/. 1,563.07
Flete 3900 S/. 46,892.02
CFR S/. 141,657.00
Seguro 1.25% S/. 1,770.71
Derecho de emisión 3.00% S/. 53.12
CIF S/. 143,480.83
m3 por pallet
2 3 4 5
217256.00 230292.00 253322.00 278655.00
17291 17291 17291 17291
12.5646868313 13.3186050547 14.650511827 16.1156092765
1.05 1.11 1.22 1.34
2 3 4 5
S/. 92,333.80 S/. 99,985.11 S/. 112,306.09 S/. 126,091.39
S/. 3,769.41 S/. 3,995.58 S/. 4,395.15 S/. 4,834.68
S/. 1,470.07 S/. 1,558.28 S/. 1,714.11 S/. 1,885.53
S/. 1,633.41 S/. 1,731.42 S/. 1,904.57 S/. 2,095.03
S/. 1,633.41 S/. 1,731.42 S/. 1,904.57 S/. 2,095.03
S/. 49,002.28 S/. 51,942.56 S/. 57,137.00 S/. 62,850.88
S/. 149,842.37 S/. 160,944.37 S/. 179,361.48 S/. 199,852.53
S/. 1,873.03 S/. 2,011.80 S/. 2,242.02 S/. 2,498.16
S/. 56.19 S/. 60.35 S/. 67.26 S/. 74.94
S/. 151,771.59 S/. 163,016.52 S/. 181,670.76 S/. 202,425.63
Oficina administrativa
Mensual Anual
Gerente General 4000 60000
Gerente de Administración 4000 60000
Gerente de Comercio Exterior 4000 60000
Gerente de Marketing 4000 60000
Contador 1200 14400
Servicios 2000 24000
Seguridad 3000 36000
Otros 1000 12000
Gastos administrativos 326400
0 1 2
Porcentaje de variación anual 4.00%
Gastos operativos S/. 326,400.00 S/. 339,456.00
0 1 2 3
Activos S/. 7,200,000 S/. - S/. - S/. 600,000
Inmuebles S/. 5,200,000
Maquinaria S/. 1,000,000 S/. 400,000
Maquinas S/. 500,000 S/. 200,000
Equipos informáticos S/. 200,000
Muebles S/. 300,000
Gastos preoperativos S/. 2,746,000 S/. - S/. - S/. -
Constitución de la empresa S/. 10,000
Gastos de instalación S/. 2,600,000
Gastos de transición S/. 100,000
Campaña de lanzamiento S/. 36,000
Capital de trabajo S/. 1,015,462 S/. - S/. - S/. -
Existencias iniciales S/. 1,015,462
Inversiones S/. 10,961,462 S/. - S/. - S/. 600,000
0 1 2 3
Maquinaria S/. 100,000 S/. 100,000 S/. 100,000
Maquinas S/. 50,000 S/. 50,000 S/. 50,000
Equipos informáticos S/. 50,000.00 S/. 50,000.00 S/. 50,000.00
Muebles S/. 30,000.0 S/. 30,000.0 S/. 30,000.0
Depreciación S/. 230,000.00 S/. 230,000.00 S/. 230,000.00
4 5
S/. - S/. -
S/. - S/. -
S/. - S/. -
S/. - S/. -
4 5
S/. 140,000 S/. 140,000
S/. 70,000 S/. 70,000
S/. 50,000.00
S/. 30,000.0 S/. 30,000.0
S/. 290,000.00 S/. 240,000.00
Presupuesto de Financiamiento
0 1 2
Flujo de inversiones S/. -10,961,462 S/. - S/. -
Capital accionista 60% S/. -6,576,877 S/. - S/. -
Financiamiento 40% S/. -4,384,585 S/. - S/. -
Entidad: BCP
TEA 20%
Plazo 3
Pazo prestamo 2 2
Pago S/. 2,081,473
S/. 157,091
Flujo de caja económico S/. -10,961,462 S/. -4,432,661 S/. -4,718,223 S/. -5,719,835
0 1 2 3
Flujo de financiamiento S/. 4,384,585 S/. -2,081,473 S/. -2,081,473 S/. -1,841,473
Flujo de caja financiero S/. -6,576,877 S/. -6,514,134 S/. -6,799,696 S/. -7,561,308
TIRF Err:523
VANF S/. -29,383,010
4 5 analisis año 1
S/. - S/. -
4 5
S/. -157,091 S/. -157,091
S/. -5,786,023 S/. -6,412,356