Documentos de Académico
Documentos de Profesional
Documentos de Cultura
costos fijos
INTEGRANTES
CASTRO SANCHEZ JUVER
LEON QUEPUY IRIS
RODRIGUEZ SANTAMARIA KIARA
SANTISTEBAN CALVAY LISET
TORRES CONTRERAS ANA LUCIA
VARIABLES
ÓN FIJA TANGIBLE
EBLES PARA EL NEGOCIO
EQUIPOS S/. 2,000.00
1 S/. 2,000.00 S/. 2,000.00
muebles S/. 80.00
1 S/. 80.00 S/. 80.00
ES DE OFICINA S/. 19.00
1
1
9 1 S/. 9.00
1 1 S/. 1.00
2.5 1 S/. 2.50
1
5 1 S/. 5.00
0.5 3 S/. 1.50
N FIJA INTANGIBLE S/. 15.00
10 S/. 10.00
5 S/. 5.00
0 S/. -
ABAJO S/. 774.00
1 S/. 390.00
1 S/. 69.00
1 S/. 105.00
1 S/. 210.00
total S/. 2,888.00
PROVINCIA Numero de habitantes
Chiclayo 872300
711186.19
311.26
PROYECCION DE LA DEMANDA
PROYECTO MACETERO VERTICAL 150 100%
el cual le ayude reducir espacio, como tambien adornar su hogar? (SI) 120 80%
ucto ? (interesante) 74 49%
cto similares? (NO) 120 80%
e sea el macetero vertical? (mediano) 85 57%
sto a pagar? (30) 66 44%
mpraria ? (1 año) 62 41%
l macetero qué es lo primero que toma en cuenta? (La Calidad) 96 64%
endar nuestro producto? (SI) 112 75%
staria obtener informacion de nuestro producto ? (Facebook) 97 65%
gustaría obtener el producto? (Delivery) 81 54%
MACETERO VERTICAL
CV CF CT
41.02 2729 2770.02
CV Q CVU
12306 300 41.02
CF Q CFU
2729 300 9.09666667
CTU MG VV
50.1166667 20 70.1166667
VV IMPUESTO PV
70.1166667 18% 83.0566667
CFT VV CVU PEU
2729 70.1166667 41.02 93.79
CFT CM PES
2729 43% S/. 6,346.51
9.2334
866.008086
VV CVU CMS
70.1166667 41.02 S/. 29.10
VV 70.1166667 100%
CVU 41.02 57%
43%
MÉTRICAS DE ADQUISICIÓN MÉTRICAS DE RETENCIÓN
Clientes / Usuarios 100% - Tasa de deserción
0.04 85%
ICAS DE CONVERSIÓN
tizado/Clientes adquiridos
1.33
CAC
S/ 60
EDAD Nº DE PERSONAS
25-39 288,295.15
40-55 234,823.16
56 70 188,067.88
NSE C 350000
300000
250000
Nª de personas
En mi proyecto 200000
Dispuestos a comprar 80% 150,454.30 150000
100000
50000
MÉTRICA DE ADQUISICIÓN
MÉTRICA DE ACTIVACIÓN
MÉTRICA DE RETENCIÓN
MÉTRICAS DE CONVERSIÓN
1 2 1
VOLANTES FACEBOOK AMIGOS REFERIDOS
MONETIZADOS S/ 40.00 S/ 80.00 S/ 40.00 S/ 0.00
ADQUIRIDOS 30 45 20 15
S/ 1.33 S/ 1.78 S/ 2.00 S/ 0.00
3% 4% 5% 0%
NUEVOS CLIENTES 1 2 1 0
S/ 50.00 S/ 15.00 S/ 150.00 S/ 50.00
300000 288295.15
250000 234823.16
Nª de personas
200000 188067.88
150000
100000
50000
0
EDADES
MÉTRICA DE ADQUISICIÓN
50 0.45
45
45 0.4 0.4
40 0.35
35
30 0.3
30
0.25 0.25
25
20 0.2
20
0.15 15 0.15
15
10 0.1
0.08
5 0.05
0 0
MÉTRICA DE ACTIVACIÓN
50 70%
45
60%
40
35 50%
30 40%
25
20 30%
15 20%
10
10%
5
0 0%
VOLANTES FACEBOOK AMIGOS REFERIDOS
ACTIVADOS ADQUIRIDOS Metrica de Activación
TASA DE RETENCIÓN
REFERIDOS
AMIGOS
VOLANTES
60% 62% 64% 66% 68% 70% 72% 74% 76% 78% 80%
MÉTRICAS DE CONVERSIÓN
S/ 2.00
S/ 1.80
MÉTRICAS DE CONVERSIÓN
S/ 2.00
S/ 1.80
S/ 1.60
S/ 1.40
S/ 1.20
S/ 1.00
S/ 0.80
S/ 0.60
S/ 0.40
S/ 0.20
S/ 0.00
VOLANTES FACEBOOK AMIGOS REFERIDOS
CAC
REFERIDOS
PÚBLICO
VOLANTES
AÑO 2
INGRESO TOTAL
PERIODO CANTIDAD Q COSTO FIJO CF
IT
0
1 345.56 S/. 20,733.41 S/. 2,985.00
2 348.58 S/. 20,914.83 S/. 2,985.00
3 351.63 S/. 21,097.83 S/. 2,985.00
4 354.71 S/. 21,282.44 S/. 2,985.00
5 357.81 S/. 21,468.66 S/. 2,985.00
6 360.94 S/. 21,656.51 S/. 2,985.00
7 364.10 S/. 21,846.00 S/. 2,985.00
8 367.29 S/. 22,037.16 S/. 2,985.00
9 370.50 S/. 22,229.98 S/. 2,985.00
10 373.74 S/. 22,424.49 S/. 2,985.00
11 377.01 S/. 22,620.71 S/. 2,985.00
12 380.31 S/. 22,818.64 S/. 2,985.00
TOTAL S/. 261,130.65
AÑO 3
INGRESO TOTAL
PERIODO CANTIDAD Q COSTO FIJO CF
IT
0
1 383.64 S/. 23,018.30 S/. 2,985.00
2 387.00 S/. 23,219.71 S/. 2,985.00
3 390.38 S/. 23,422.88 S/. 2,985.00
4 393.80 S/. 23,627.83 S/. 2,985.00
5 397.24 S/. 23,834.58 S/. 2,985.00
6 400.72 S/. 24,043.13 S/. 2,985.00
7 404.23 S/. 24,253.51 S/. 2,985.00
8 407.76 S/. 24,465.73 S/. 2,985.00
9 411.33 S/. 24,679.80 S/. 2,985.00
10 414.93 S/. 24,895.75 S/. 2,985.00
11 418.56 S/. 25,113.59 S/. 2,985.00
12 422.22 S/. 25,333.33 S/. 2,985.00
TOTAL S/. 289,908.15
VAN
TIR
COSTO VARIABLE CV COSTO TOTAL CT Impuesto a la costo total + imp. flujo economico inversion
renta A la renta
S/. 50,000.00
S/. 12,450 S/. 15,435.22 S/. 280.13 S/. 15,715.35 S/. 2,959.98
S/. 12,559 S/. 15,544.16 S/. 282.58 S/. 15,826.74 S/. 3,012.00
S/. 12,669 S/. 15,654.05 S/. 285.05 S/. 15,939.10 S/. 3,064.47
S/. 12,780 S/. 15,764.90 S/. 287.55 S/. 16,052.45 S/. 3,117.40
S/. 12,892 S/. 15,876.73 S/. 290.06 S/. 16,166.79 S/. 3,170.80
S/. 13,005 S/. 15,989.53 S/. 292.60 S/. 16,282.13 S/. 3,224.66
S/. 13,118 S/. 16,103.32 S/. 295.16 S/. 16,398.48 S/. 3,279.00
S/. 13,233 S/. 16,218.10 S/. 297.74 S/. 16,515.85 S/. 3,333.81
S/. 13,349 S/. 16,333.89 S/. 300.35 S/. 16,634.24 S/. 3,389.10
S/. 13,466 S/. 16,450.70 S/. 302.98 S/. 16,753.67 S/. 3,444.87
S/. 13,584 S/. 16,568.52 S/. 305.63 S/. 16,874.15 S/. 3,501.13
S/. 13,702 S/. 16,687.38 S/. 308.30 S/. 16,995.68 S/. 3,557.88
S/. 3,528.15 S/. 196,154.63 S/. 39,055.10
EGRESOS
S/. 13,822.27 S/. 16,807.27 S/. 311.00 S/. 17,118.27 S/. 3,615.14
S/. 13,943.22 S/. 16,928.22 S/. 313.72 S/. 17,241.94 S/. 3,672.89
S/. 14,065.22 S/. 17,050.22 S/. 316.47 S/. 17,366.69 S/. 3,731.14
S/. 14,188.29 S/. 17,173.29 S/. 319.24 S/. 17,492.53 S/. 3,789.91
S/. 14,312.44 S/. 17,297.44 S/. 322.03 S/. 17,619.47 S/. 3,849.19
S/. 14,437.67 S/. 17,422.67 S/. 324.85 S/. 17,747.52 S/. 3,908.99
S/. 14,564.00 S/. 17,549.00 S/. 327.69 S/. 17,876.69 S/. 3,969.31
S/. 14,691.44 S/. 17,676.44 S/. 330.56 S/. 18,006.99 S/. 4,030.16
S/. 14,819.99 S/. 17,804.99 S/. 333.45 S/. 18,138.44 S/. 4,091.54
S/. 14,949.66 S/. 17,934.66 S/. 336.37 S/. 18,271.03 S/. 4,153.46
S/. 15,080.47 S/. 18,065.47 S/. 339.31 S/. 18,404.78 S/. 4,215.93
S/. 15,212.43 S/. 18,197.43 S/. 342.28 S/. 18,539.71 S/. 4,278.93
S/. 3,916.96 S/. 213,824.06 S/. 47,306.59
EGRESOS
COSTO VARIABLE CV COSTO TOTAL CT Impuesto a la costo total + imp. flujo economico
renta A la renta
S/. 15,345.53 S/. 18,330.53 S/. 345.27 S/. 18,675.81 S/. 4,342.49
S/. 15,479.81 S/. 18,464.81 S/. 348.30 S/. 18,813.10 S/. 4,406.61
S/. 15,615.26 S/. 18,600.26 S/. 351.34 S/. 18,951.60 S/. 4,471.28
S/. 15,751.89 S/. 18,736.89 S/. 354.42 S/. 19,091.31 S/. 4,536.53
S/. 15,889.72 S/. 18,874.72 S/. 357.52 S/. 19,232.24 S/. 4,602.34
S/. 16,028.75 S/. 19,013.75 S/. 360.65 S/. 19,374.40 S/. 4,668.73
S/. 16,169.01 S/. 19,154.01 S/. 363.80 S/. 19,517.81 S/. 4,735.70
S/. 16,310.48 S/. 19,295.48 S/. 366.99 S/. 19,662.47 S/. 4,803.26
S/. 16,453.20 S/. 19,438.20 S/. 370.20 S/. 19,808.40 S/. 4,871.40
S/. 16,597.17 S/. 19,582.17 S/. 373.44 S/. 19,955.60 S/. 4,940.15
S/. 16,742.39 S/. 19,727.39 S/. 376.70 S/. 20,104.10 S/. 5,009.49
S/. 16,888.89 S/. 19,873.89 S/. 380.00 S/. 20,253.89 S/. 5,079.44
S/. 4,348.62 S/. 233,440.72 S/. 56,467.43
ESGRESOS
S/. 56,859.78
72%