Documentos de Académico
Documentos de Profesional
Documentos de Cultura
a= 111,448.00
b= 120.00
2016 5 112,048
2017 6 112,168
2018 7 112,288
2019 8 112,408
2020 9 112,528
2021 10 112,648
2022 11 112,768
2023 12 112,888
2024 13 113,008
NSE (APEIM)
Distrito NSE A
San Borja 34.60%
14.36%
Sí 98.30%
No 1.70%
Pregunta 14. ¿Iria, usted, a una cafetería donde pueda llevar a su(s) perro(s) ?
Definitivamente si 96.50%
Pregunta 15. Luego de leer la propuesta de valor, ¿visitaría “Crepzy Dogs” en compañía de su
Porcentaje
Definitivamente sí 82%
Probablemente sí 18%
Indiferente 0%
Probablemente no 0%
Definitivamente no 0%
Total 100%
Pregunta 16. ¿Bajo qué condiciones aceptaría que los perros puedan ingresar a la crepería?
Porcentaje
Lugar adaptado para el cliente y su 63.10%
mascota
Que haya personal de limpieza
exclusivo para la mascota 23.40%
Lugar apartado para las mascotas 10.80%
Amarrados y con bozal 2.70%
Pregunta 18. ¿Cuánto es lo que estaría dispuesto a pagar por consumir un crepe clásico en C
Porcentaje
Entre S/. 10.00 - S/. 15.00 soles 19.80%
Entre S/. 15.00 - S/. 20.00 soles 50.50%
Entre S/. 20.00 - S/. 30.00 soles 29.70%
2023 2024
8748 8758
Mercado objetivo
Se continuó a hallar el mercado objetivo, del año 2020, multiplicando el mercado efectivo por la
efectivo. La tasa del mercado, según la ideología de Pareto, representará el 20%, debido al 80% rest
productos y servicios sustitutos. En consecuencia, de aquella tasa del 20% de mercado, seleccio
2020 2021
Tasas de mercado objetivo 1.00% 1.97%
Pregunta 15. Luego de leer la propuesta de valor, ¿visitaría “Crepzy Dogs” en compañía de su(s) pe
BASE UN AÑO
¿Con que frecuencia visitaría la crepería?
Pregunta 18. ¿Cuánto es lo que estaría dispuesto a pagar por consumir un crepe clásico en Crepzy
Crepes consumidos
aprox. Café
26.12% 1 crepe 1 café
55.86% 2 crepes 1 café
18.02% 2 crepes 2 cafes
100.00%
Surco La Molina
Conceptos Ponderación Puntaje Total Ponderación Puntaje
Costo de alquiler m2
Cercanía al cliente
Cercanía al proveedor
Vías de acceso
Seguridad
Total
Surco La Molina
Conceptos Ponderación Puntaje Total Ponderación Puntaje
Costo de alquiler m2
Costo de adecuación
Local idóneo
Total
La Molina San borja
Total Ponderación Puntaje Total
8:00
19:00
Horario de salida Lunes Martes
Cena
Miércoles Jueves Viernes
Cajera 1 Cajera
Jefe de1cocina Ayudante 2
Jefe de cocina (crepes) (crepes) Jefe de cocina
Ayudante 2 Mozo Mozo
Ayudante 2
Jefe de cocina
Cajera 1
Mozzo
Ayudante 2
Sábado
Ayudante 2
Cajera 1
Ayudante 1
Jefe de cocina
Mozo
Sábado Domingo
8 8
8 8
8 8
8 8
8 8
Personal Area Turno
CATALINA LOGROÑO SATAN Cajera 1 rotativo
NANCY GABRIELA PANCHI UMAGINGA ayudante 1 rotativo
JHINSON DURAN Volante rotativo
JOMI LUNA TRUJILLO jefe de cocina rotativo
DAVID CABALLERO NARANJO Mozo rotativo
8:00
14:00 Ayudante 1
14:45 Cajera 1
Mozo
Jefe de cocina
(crepes)
19:00 Cena
Horario de salida Lunes
22:00 Ayudante 1
23:00 Cajera
Jefe de1cocina
(crepes)
Mozo
Nombres Lunes
CATALINA LOGROÑO SATAN Cajera 1 8
NANCY GABRIELA PANCHI UMAGINGA ayudante 1 8
JOMI LUNA TRUJILLO jefe de cocina 8
DAVID CABALLERO NARANJO Mozo 8
Horario
Ingreso y salida
Lunes martes miercoles Jueves
2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs
2:00 hrs a 22:00 hrs 2:00 hrs a 22:00 hrs 2:00 hrs a 22:00 hrs
2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs
2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs
2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs 2:45 hrs a 23:00 hrs
Domingo
Ayudante 1
Cajera 1
Mozo
Jefe de cocina (crepes)
2:00 – 3:00 am
3:00 – 4:00 am. (Abrir crepería)
4:00 – 5:00 am (cerrar crepería, domingo)
5:00 – 6:00 am
6:00 – 7:00 am
7:00 – 8:00 am
8:00 -9:00 am
10:00 -11:00 am
11:00 -12:00 am
12:00 – 1:00 pm
RMV
750.00
A. Familiar
10%
PERIODO: Dec-99
RUC:
APELLIDOS Y NOMBRES
APELLIDOS Y NOMBRES
O
N
CÓDIGO
ORDEN
APELLIDOS Y NOMBRES
CARGO U ASIGNACIÓN
OCUPACIÓN FAMILIAR
SUELDO ASIGNACIÓN
OTROS
BÁSICO FAMILIAR
Aportes
CARGO U
OCUPACIÓN
Suledo básico Gratificaciones Asignación familiar ESSALUD
Gerente general 3000 1500.00 300 297
Cajera 1 1086.93 543.47 108.693 108
ayudante 1 930 465.00 93 92
jefe de cocina 1086.93 543.47 108.693 108
Encardo de servicio 1086.93 543.47 108.693 108
CARGO U OCUPACIÓN
ENE FEB MAR ABR
CARGO U
OCUPACIÓN
2020 2021 2022
01 Gerente general 1 1 1
03 Cajera 1 1 1 1
04 ayudante 1 1 1 1
06 jefe de cocina 1 1 1
07
Encargado de
servicio 1 1 1
08
Community
Manager 1 - -
PROFUTURO ESSALUD
18.00% 9%
2.00% SCTR
3.00% 1.25%
Aportes
CTS
125.00 1500
45.29 125 625
38.75
45.29
45.29
4,222.00
Planilla anual
2023 2024
1 1
1 1
1 1
1 1
1 1
- -
O DEL TRABAJADOR APORTACIONES DEL EMPLEA
REMUNERACIÓ
ADO DE PENSIONES - AFP
N NETA
COMISIÓN TOTAL
PRIMA DE SALUD
% SOBRE DESCUENTO
SEGURO
R.A.
60.00 - 510.00 2,490.00 270.00
- - 141.30 945.63 97.82
- - 120.90 809.10 83.70
- - 120.90 809.10 83.70
- - 120.90 809.10 83.70
- - 141.30 945.63 97.82
60.00 - 1,155.30 6,808.56 716.75
OCT NOV DIC 2020 2021
TOTAL
SCTR
APORTES
37.50 307.50
13.59 111.41
11.63 95.33
11.63 95.33
11.63 95.33
13.59 111.41
99.55 816.30
2022 2023 2024
CÓDIGO
ORDEN
OS Y U CIÓN
NOMBR OCUPAC FAMILIA SUELDO
BÁSICO
ES IÓN R
APELLIDOS CARGO U
Y NOMBRES OCUPACIÓN ENE FEB MAR
- 930.00 SI 120.90 - -
- ### SI 141.30 - -
Planilla anual
ABR MAY JUN JUL AGO SET OCT NOV
N° porciones: 6
Tamaño: 0.11
Sal 0.0002 Kg
mantequilla 0.2 kg
Costo total:
Rellenos
N° porciones: 1
Frutas
N° porciones: 1
Ingredientes Cantidad original U/M
Fresas 0.01 kg
Platanos 0.25 Unidad
Kiwi 0.50 Unidad
Arandanos 0.01 kg
Helados
N° porciones: 1
Ingredientes 0.1 U/M
Vainilla 0.10 Kg
Chocolate 0.10 Lt
Servilletas Unidad
N°
Producto U/M
1 Harina kg
2 Sal kg
3 huevos uni
4 Azucar sobres
5 agua lt
6 Café kg
7 Leche lt
8 mantequilla kg
9 Manjar blanco kg
10 Crema de avellanas kg
11 Fudge kg
12 Fresas kg
13 Platanos uni
14 H. vainilla lt
15 H.chocolate lt
16 H. manjar blanca lt
680
Manjar blanco 136
Crema de avellanas 68
Fudge 136
509
Manjar blanco 203.6
Crema de avellanas 101.8
Fudge 203.6
Factor
N° porciones: 1 Ajuste 0.17
Tamaño: 0.11
Rellenos
Factor
N° porciones: 1 Ajuste 1
Frutas
Factor
N° porciones: 1 Ajuste 1
Cantidad FA U/M Valor U/M Costo
Helados
Factor
N° porciones: 1 Ajuste 1
Cantidad FA U/M Valor U/M Costo
0.10 Kg S/20.00 S/ 2.00
0.10 Lt S/20.00 S/ 2.00
S/. 0.62
S/. 0.49
S/. 0.15
S/. 0.15
S/. 0.15
Programa de Ventas
950 1358
190 271.6 Fresas
95 135.8 Platanos
190 271.6
713 1018
285.2 407.2 Fresas
142.6 203.6 Platanos
285.2 407.2
Programa de producción
2021 2022
NOV DIC 2020
73.54 73.54 705.81 1175.85 1462.39
0.11 0.11 1.05 1.81 2.25
566 566 5433 9045 11249
67.88 67.88 24845 434160 134990
145.45 145.45 1396.2 6686.76 8316.38
48.48 48.48 465.42 775.28 964.21
332.45 332.45 3190.98 2261.25 2812.29
113.13 113.13 1086.09 1809 2249.83
678.8 678.8 6517.2 3617.6 4500
339.4 339.4 3258.6 1808.8 2250
678.8 678.8 6517.2 3617.6 4500
17.82 17.82 171.12 406.98 506.25
445.5 636 4468.5 10137 12656.25
28.3 28.3 271.65 452.2 562.5
28.3 28.3 271.65 452.2 562.5
28.3 28.3 271.65 452.2 562.5
2263.0 1356.6
19.8 28.28
Almacenamiento conservacion N° Producto
Refrigeradora refrigerada 1 Fresas
Refrigeradora refrigerada
Refrigeradora refrigerada
Refrigeradora refrigerada
Refrigeradora Congeladora
Refrigeradora Congeladora
Refrigeradora Congeladora
ama de producción N°
2023 2024
1755.67 2051.14 1
2.7 3.16 2
13505 15778 3
162062 189336 4
10320.31 11664.45 5
1157.58 1352.4 6
3357.29 3944.5 7
2701.03 3155.6 8
5402.4 6311.2 9
2701.2 3155.6 10
5402.4 6311.2 11
607.77 710.01 12
15194.25 17750.25 13
675.3 788.9 14
675.3 788.9 15
675.3 788.9 16
Categoria Almacenamieconservacion
frutas frio refrigerada
6.2.3
Programa de producción
2021 2022
Producto U/M 2020
Harina kg 705.81 1,175.85 1,462.39
Sal kg 1.05 1.81 2.25
huevos uni 5,433.00 9,045.00 11,249.00
Azucar sobres 24,845.28 434,160.00 134,990.00
agua lt 1,396.20 6,686.76 8,316.38
Café kg 465.42 775.28 964.21
Leche lt 3,190.98 2,261.25 2,812.29
mantequilla kg 1,086.09 1,809.00 2,249.83
Manjar blanco kg 6,517.20 3,617.60 4,500.00
Crema de avellanas kg 3,258.60 1,808.80 2,250.00
Fudge kg 6,517.20 3,617.60 4,500.00
Fresas kg 171.12 406.98 506.25
Platanos uni 4,468.50 10,137.00 12,656.25
H. vainilla lt 271.65 452.20 562.50
H.chocolate lt 271.65 452.20 562.50
H. manjar blanca lt 271.65 452.20 562.50
N° porciones 1
Tamaño: 0.5
Azúcar 0.02 Kg
Costo total:
Precio
Insumo Proveedor Promedio/
Kg
N° porciones: 1 N° porciones
Tamaño: 0.50
Ingredientes
Cantidad original U/M
Fresas 0.30 Kg
Agua 0.15 Lt.
Azúcar 0.05 Kg
Costo Total:
Precio
Insumo Proveedor Promedio/
Kg
Mercado
Fresa mayoristas S/. 8.00
Aroma de frutas
MERCADO
Azucar PRODUCTO
Rubia Casa RES SANTA S/. 2.33
Grande ANITA
N° porciones: 1 N° porciones
Tamaño: 0.5
Ingrediente
Cantidad original U/M
Naranja 0.70 Kg
Costo Total:
MERCADO
Azucar PRODUCTO
Rubia Casa RES SANTA S/. 2.33
Grande ANITA
e producción
2023 2024
1,755.67 2,051.14
2.70 3.16
13,505.00 15,778.00
162,062.00 189,336.00
10,320.31 11,664.45
1,157.58 1,352.40
3,357.29 3,944.50
2,701.03 3,155.60
5,402.40 6,311.20
2,701.20 3,155.60
5,402.40 6,311.20
607.77 710.01
15,194.25 17,750.25
675.30 788.90
675.30 788.90
675.30 788.90
Jugo de piña
Tamaño: 0.7
Factor
Precio sin Producto % rendimien Precio rendimient
IGV o
S/. 1.97
Jugo de Fresa
Tamaño:
Precio sin
IGV
S/. 1.97
Jugo de Naranja
N° porciones: 1 Factor Ajuste: 1.00
Tamaño:
S/. 1.97
Expreso
N° N°Porcione Factor
porciones: 70 s 1 Ajuste:
Tamaño: 0.1 Tamaño:
Precio
Insumo Proveedor Promedio/ Precio sin
Kg o Lt IGV
Café
molido Mercado
Makro S/. 27.00 S/. 22.88
productore
Azucar s Santa
Rubia Nita S/. 2.33 S/. 1.97
Café Americano
N° N°Porcione Factor
porciones: 1s 1 Ajuste:
Tamaño: 1.15 Tamaño:
Cappuccino
N° N°Porcione Factor
porciones: 1s 1 Ajuste:
U/M
Precio
Insumo Proveedor Promedio/ Precio sin
Kg o Lt IGV
Mercado
Leche productore
entera s Santa
gloria anita S/. 2.60 S/. 2.20
Mercado
productore
Azucar s Santa
Rubia Nita S/. 2.33 S/. 1.97
Mocca
N° N°Porcione Factor
porciones: 1s 1 Ajuste:
Tamaño: 1.15 Tamaño:
0.0142857143
%Rendimie
Costo % Costo nto Proveedor
S/. 0.16 50% 100%
S/. 0.09 27% 100%
S/. 0.07 22% 100%
S/. 0.31
S/. 0.31
Café Americano
%Rendimie
Costo % Costo nto Proveedor
S/. 0.31 47% 100%
S/. 0.15 23% 100%
S/. 0.66
Cappuccino
%Rendimie
Costo % Costo nto Proveedor
S/. 0.78
S/. 0.78
Mocca
%Rendimie
Costo % Costo nto Proveedor
S/. 0.31 40% 100%
S/. 0.30 39% 100%
S/. 0.21
S/. 0.20 26% 100%
S/. 1.02
S/. 1.02
Programa de Ventas Anual en unidades físicas por tipo de producto y/o servicio.
6622.649244748
4.2.5.2. Programa de ventas del primer año (2020), en porcentajes y unidades físicas, desagregado en forma men
414
420.21 413.9155777967
8,029
as por tipo de producto y/o servicio.
2020), en porcentajes y unidades físicas, desagregado en forma mensual, por tipo de producto y/o servicio.
Merma 1.5% 1%
ENE FEB
Estacionalidad 8.33% 8.33%
Estacionalidad Castigada 4.17% 4.17%
Ventas Crepes (Unidades) 7,655 414
Crepe + manjar S/. 600.78 S/. 600.78
Crepe + manjar + fresas o platano S/. 655.39 S/. 543.47
Crepe + manjar + fresas+platanos S/. 735.22 S/. 609.66
Crepe + manjar + fresas+platanos + helado S/. 873.86 S/. 724.63
Crepe + nutella S/. 573.47 S/. 573.47
Crepe + nutella + fresas o platano S/. 614.43 S/. 614.43
Crepe + nutella + fresas + platano S/. 674.30 S/. 674.30
Crepe + nutella + fresas + platano + helado S/. 778.28 S/. 778.28
Crepe+ fudge S/. 450.58 S/. 450.58
Crepe+ fudge + fresas o platano S/. 491.55 S/. 491.55
Crepe+ fudge + fresas+platano S/. 551.41 S/. 551.41
Crepe+ fudge + fresas+platano+helado S/. 655.39 S/. 655.39
Bebidas 255 255
Expreso S/. 488.12 S/. 488.12
Americano S/. 585.75 S/. 585.75
Capuccino S/. 683.37 S/. 683.37
Mocaccino S/. 780.99 S/. 780.99
Total Sin IGV S/. 9,411.90 S/. 9,025.19
IGV S/. 1,694.14 S/. 1,624.53
Total incluido IGV S/. 11,106.04 S/. 10,649.73
ENE FEB
Estacionalidad 8.33% 8.33%
Estacionalidad Castigada 4.17% 4.17%
Ventas Crepes (Unidades) 1,417 1,348
Crepe + manjar S/. 126.46 S/. 126.46
Crepe + manjar + fresas o platano S/. 134.86 S/. 111.83
Crepe + manjar + fresas+platanos S/. 134.86 S/. 111.83
Crepe + manjar + fresas+platanos + helado S/. 130.66 S/. 108.35
Crepe + nutella S/. 97.99 S/. 97.99
Crepe + nutella + fresas o platano S/. 104.30 S/. 104.30
Crepe + nutella + fresas + platano S/. 104.30 S/. 104.30
Crepe + nutella + fresas + platano + helado S/. 167.31 S/. 167.31
Crepe+ fudge S/. 83.50 S/. 83.50
Crepe+ fudge + fresas o platano S/. 89.80 S/. 89.80
Crepe+ fudge + fresas+platano S/. 89.80 S/. 89.80
Crepe+ fudge + fresas+platano+helado S/. 152.82 S/. 152.82
Bebidas 176 176
Expreso S/. 19.73 S/. 19.73
Americano S/. 42.00 S/. 42.00
Capuccino S/. 49.64 S/. 49.64
Mocaccino S/. 64.91 S/. 64.91
Total S/. 1,592.94 S/. 1,524.57
IGV S/. 286.73 S/. 274.42
Total incluido IGV S/. 1,879.67 S/. 1,798.99
1352.1
Año 1) 2891.7
932.8
5176.6
1% 1% 1% 1% 1%
Programa de Produccion mensual - 2020
MAR ABR MAY JUN JUL
8.33% 8.33% 8.33% 8.33% 8.33%
4.17% 5.83% 5.83% 5.83% 8.33%
418 585 585 585 836
42 59 59 59 84
35 59 59 59 84
35 59 59 59 84
35 59 59 59 84
32 44 44 44 63
32 44 44 44 63
32 44 44 44 63
32 44 44 44 63
32 44 44 44 63
32 44 44 44 63
32 44 44 44 63
32 44 44 44 63
255 356 356 356 509
64 89 89 89 127
64 89 89 89 127
64 89 89 89 127
64 89 89 89 127
334
251
251
S/. 1,624.53 S/. 2,362.30 S/. 2,362.30 S/. 2,362.30 S/. 3,374.71
S/. 274.42 S/. 399.66 S/. 399.66 S/. 399.66 S/. 570.95
S/. 857.21 S/. 857.21 S/. 857.21 S/. 857.21 S/. 857.21
18 18 18 18 18
S/. 804.66 S/. 804.66 S/. 804.66 S/. 804.66 S/. 804.66
-S/. 329.76 S/. 282.76 S/. 282.76 S/. 282.76 S/. 1,123.89
-S/. 16,610.19 -S/. 16,327.42
-S/. 16,044.66 S/. 282.76 S/. 282.76 S/. 1,123.89
1 1352 2662
2 5783 5693
6 4
0.6666666667
1% 1% 1% 1% 1%
S/. 3,374.71 S/. 3,374.71 S/. 3,374.71 S/. 3,374.71 S/. 3,374.71
S/. 570.95 S/. 570.95 S/. 570.95 S/. 570.95 S/. 570.95
S/. 857.21 S/. 857.21 S/. 857.21 S/. 857.21 S/. 857.21
18 18 18 18 18
S/. 804.66 S/. 804.66 S/. 804.66 S/. 804.66 S/. 804.66
S/. 1,123.89 S/. 1,123.89 S/. 1,123.89 S/. 1,123.89 S/. 1,123.89
S/. 1,123.89 S/. 1,123.89 S/. 1,123.89 S/. 1,123.89 S/. 1,123.89
1 2662.04 3975 1 3974.73
2 11386.04 8500 2 17000.66
Programa de producción
2020 2021 2022 2023 2024
100.00%
80.00%
0 0 0 0 0
2418 1630 2433 3239 4046
2532 1630 2433 3239 4046
2532 1630 2433 3239 4046
2454 1630 2433 3239 4046
1874 1630 2433 3239 4046
1994 1630 2433 3239 4046
1994 1630 2433 3239 4046
3199 1630 2433 3239 4046
1597 1630 2433 3239 4046
1717 1630 2433 3239 4046
1717 1630 2433 3239 4046
2922 1630 2433 3239 4046
12307 1630 2433 3239 4046
379 3007 4490 5064 7465
806 3007 4490 5064 7465
953 3007 4490 5064 7465
1,246 3007 4490 5064 7465
Precios "Crepzy Dogs"
Producto
Crepe + manjar 3.01
Crepe + manjar + fresas o platano 3.21
Crepe + manjar + fresas+platanos 3.21
Crepe + manjar + fresas+platanos + helado 3.11
Crepe + nutella 3.11
Crepe + nutella + fresas o platano 3.31
Crepe + nutella + fresas + platano 3.31
Crepe + nutella + fresas + platano + helado 5.31
Crepe+ fudge 2.65
Crepe+ fudge + fresas o platano 2.85
Crepe+ fudge + fresas+platano 2.85
Crepe+ fudge + fresas+platano+helado 4.85
5290 1 5290.21
11314 2 22627.20
Precio total
Sin IGV
Depreciación
Remodelación paredes
Cesto de basura
iluminacion
Espejo
Accesorios de baño
Trapeador y batea con ruedas
Escoba y recogedor
limpia vidrios
Precio total
Sin IGV
MOBILIARIO
Cespet artificial m2
arreglo de madera que va hasta el techo
flores artificiales
Alfonbrilla para olfatear (Juguete)
Juguetes vareados para perros
Alfonbrilla para olfatear (Juguete)
dispensador de agua con alimentador
Muebles para mascotas
limpiador de patitas
bolsitas para recoger eses de perro
Iluminación
Precio total
Sin IGV
limpia vidrios
acido muriatico
saca grasa
Precio total
Sin IGV
MAQUINARIA
Precio total
Sin IGV
Depreciación
MAQUINARIA SALÓN
Sistema Integrado Tecnológico
Maquina registradora
Laptop
Impresora
Precio total
Sin IGV
EQUIPO COCINA
Sartén teflón
Ollas
Jarra medidora
Balanza
Bowl mediano
bowl grande
Jarras
Espátula de goma
colador de metal
batidor globo
tabla de cortar verde
tabla de cortar blanca
Cuchillo chef
cucharones
Cremera de metal
Precio total
Sin IGV
MENAJERÍA
Plato redindo grande
Plato redondo para compartir
Taza para expreso
Taza para americanos
Vasos altos
Tazas
Azucarera
Cremera
sed de cubiertos
Precio total
Sin IGV
alquiler de local
3 cuotas de garantia
Precio sin IGV
IGV
Precio totañ con IGV
INGRESOS
Ventas
INGRESO TOTAL
Planilla
Costos directos
costos administrativos
costos de venta
Liquidación de IGV
EGRESOS TOTALES
SALDO FINAL
SALDO ACUMULADO
Financiamiento
Total
Capital propio
Prestamo
Tabla de reembolso
Periodo de pago
0
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
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
Total
Periodo de pago
AÑO 2020
AÑO 2021
AÑO 2022
AÑO 2023
Flujo de deuda
Préstamo
Servicio de la deuda
Escudo fiscal
Flujo de deuda
Presupuesto de Inversiones
Comparación de precios
Centro Makro Promart
S/ 89.90
S/ 44.90
S/ 518.33 S/ 458.70
S/ 115.94 S/ 102.60
S/ 22.60 S/ 20.00
S/ 10,848.00 S/ 9,600.00
S/ 113.00 S/ 100.00
S/ 2,260.00 S/ 2,000.00
S/ 5,450.00 S/ 5,000.00
S/ 10.90 S/ 10.00
S/ 76.19 S/ 69.90
S/ 392.40 S/ 360.00
Presupuesto de Inversiones
Comparación de precios
Centro Makro Promart
S/.700.00
S/.500.00
S/.29.66 S/.22.47
S/.468.60 S/.355.00
Comparación de precios
La victoria Makro Plaza vea
S/.1.80
S/.2.50
S/.76.80
S/.13.90
S/.19.90
S/.1.20
S/.87.52
Comparación de precios
Precio 1 (Tienda online) Makro Promart
S/.9,020.00 S/.8,200.00
S/.9,520.00 S/.8,800.00 S/.8,000.00
S/.10,710.00 S/.9,900.00 S/.9,000.00
S/.179.69 S/.166.10 S/.151.00
S/.297.50 S/.275.00 S/.250.00
S/.808.01 S/.746.90 S/.679.00
S/.119.00 S/.110.00 S/.100.00
S/.17.85 S/.16.50 S/.15.00
S/.2.38 S/.2.20 S/.2.00
S/.0.00
Comparación de precios
Centro Makro Promart
S/.1,800.00 S/.1,650.00 S/.1,500.00
S/.1,200.00 S/.1,100.00 S/.1,000.00
S/.2,638.80 S/.2,418.90 S/.2,199.00
S/.600.00 S/.550.00 S/.500.00
Comparación de precios
Centro Makro Promart
S/.38.48 S/.43.39 S/.38.40
S/.58.44 S/.65.90 S/.58.32
S/.5.01 S/.5.65 S/.5.00
S/.30.06 S/.33.90 S/.30.00
S/.10.02 S/.11.30 S/.10.00
S/.8.02 S/.9.04 S/.8.00
S/.5.01 S/.5.65 S/.5.00
S/.10.02 S/.11.30 S/.10.00
S/.150.30 S/.169.50 S/.150.00
S/.10.02 S/.11.30 S/.10.00
S/.20.04 S/.22.60 S/.20.00
S/.20.04 S/.22.60 S/.20.00
S/.40.08 S/.45.20 S/.40.00
S/.5.01 S/.5.65 S/.5.00
S/.10.02 S/.11.30 S/.10.00
Sin IGV
Comparación de precios
Centro Makro Promart
S/.14.00
S/.5.00
S/.6.00
S/.8.00
S/.8.00
S/.5.00
S/.8.00
S/.15.00
S/.15.00
Precio total
Sin IGV
S/.4,237.29
Precio sin IGV
IGV
Precio totañ con IGV
%
S/. 125,949.56 100%
S/. 50,379.82 40%
S/. 75,569.73 60%
75,570
49.00% 0.167
3.38% 3.92884401
4
48
Cuota
0 1 2
75,570
- 38,440.89 - 38,440.89
254,789 212,401
75,570 216,348 173,960
Cantidad Total Depreciación
6 S/ 539.40 -
2 S/ 89.80 -
12 S/ 5,504.40 S/ 550.44
48 S/ 4,924.80 S/ 492.48
2 -
4 S/ 38,400.00 -
2 S/ 200.00 -
1 S/ 2,000.00 -
1 S/ 5,000.00 -
6 S/ 60.00 -
2 S/ 139.80 -
2 S/ 720.00 -
S/.49,658.40 S/.1,042.92
S/. 40,719.89 S/. 855.19
S/. 4,071.99 S/. 85.52
1 S/.500.00 -
2 S/.44.94 -
2 S/.710.00 -
2 S/.159.80 -
2 S/.55.80 -
2 S/.129.00 -
2 S/.39.80 -
2 S/.153.60 -
2 S/.23.00 -
S/.2,114.74 S/.0.00
S/. 1,734.09 S/. -
Cantidad Total Depreciación
6 S/.294.00 -
10 S/.4,000.00 S/ 400.00
10 S/.50.00 -
4 S/.81.92 -
4 S/.7.48 -
4 S/.81.88 -
80 S/.1,592.00 -
20 S/.570.00 S/ 57.00
2 S/.42.00 -
2 S/.9.80 -
2 S/.339.80 -
S/.6,719.28 S/.400.00
S/. 5,509.81
Cantidad Total
3 S/.97.92
2 S/.153.60
2 S/.130.56
4 S/.350.08
S/.732.16
S/. 600.37
1 S/.8,200.00 S/ 820.00
2 S/.16,000.00 S/ 1,600.00
1 S/.9,000.00 S/ 900.00
1 S/.151.00 S/ 15.10
1 S/.250.00 S/ 25.00
1 S/.679.00 S/ 67.90
1 S/.100.00
10 S/.150.00
1 S/.2.00
S/.34,532.00 S/.3,428.00
S/. 28,316.24 S/. 2,810.96
S/. 3,403.00 S/. 281.10
Cantidad Total
2 S/.360.00
6 S/.480.00
6 S/.600.00
8 S/.800.00
3 S/.150.00
1 S/.50.00
7 S/.238.00
6 S/.210.00
20 S/.3,000.00
25 S/.800.00
6 S/.174.00
3 S/.60.00
4 S/.6,000.00
2 S/.40.00
2 S/.40.00
13002.00
S/. 10,661.64
Cantidad Total
20 S/.100.00
20 S/.120.00
20 S/.120.00
20 S/.120.00
20 S/.120.00
20 S/.120.00
20 S/.25.00
2 S/.75.00
20 S/.25.00
S/.825.00
S/. 676.50
3 S/.12,711.86
S/. 12,711.86
S/. 2,288.14
S/.15,000.00
CAPITAL DE TRABAJO
ABR MAY JUN
3,203.41
Tax: 30%
Saldo Esc. Fiscal
75,570
74,920 22,476
74,248 22,274
73,553 22,066
72,835 21,851
72,093 21,628
71,326 21,398
70,532 21,160
69,712 20,914
68,864 20,659
67,988 20,396
67,082 20,124
66,145 19,843
65,176 19,553
64,175 19,253
63,140 18,942
62,070 18,621
60,964 18,289
59,821 17,946
58,639 17,592
57,417 17,225
56,153 16,846
54,847 16,454
53,497 16,049
52,102 15,630
50,659 15,198
49,167 14,750
47,625 14,287
46,031 13,809
44,383 13,315
42,679 12,804
40,918 12,275
39,097 11,729
37,215 11,164
35,269 10,581
33,257 9,977
31,177 9,353
29,027 8,708
26,805 8,041
24,507 7,352
22,132 6,640
19,676 5,903
17,138 5,141
14,513 4,354
11,800 3,540
8,996 2,699
6,096 1,829
3,099 930
0 0
2,054,775 616,433
3 4
- 38,440.89 - 7,263.62
149,243 55,137
110,802 47,873
Presupuesto Operativo Año 1
Compras
Gastos fijos
TOTAL
Depreciación
BIENES %
Edificios y construcciones 3
Año 0
Año 1
Año 2
Año 3
https://mipcorpsac.com/tienda/page/2/?v=3acf83834396
DE TRABAJO
JUL AGO
33366.52 33366.52
33366.52 33366.52
11951.11 8355.71
5640.79 5640.79
3838.13 3838.13
4553.33 4553.33
3295.82 3295.82
29279.18 25683.78
4087.35 7682.74
9972.63 17655.38
Préstamo-Scotiabank 75,570
TCEA 20.00%
TEM 1.53%
Plazo 4
Meses 48
Tabla de reembolso
Periodo de pago Cuota
0
1 2,235
2 2,235
3 2,235
4 2,235
5 2,235
6 2,235
7 2,235
8 2,235
9 2,235
10 2,235
11 2,235
12 2,235
13 2,235
14 2,235
15 2,235
16 2,235
17 2,235
18 2,235
19 2,235
20 2,235
21 2,235
22 2,235
23 2,235
24 2,235
25 2,235
26 2,235
27 2,235
28 2,235
29 2,235
30 2,235
31 2,235
32 2,235
33 2,235
34 2,235
35 2,235
36 2,235
37 2,235
38 2,235
39 2,235
40 2,235
41 2,235
42 2,235
43 2,235
44 2,235
45 2,235
46 2,235
47 2,235
48 2,235
Total 80,444
Flujo de deuda
0
Préstamo 75,570
Servicio de la deuda
Escudo fiscal
Flujo de deuda 75,570
S/. 15,823.24
S/. 325,850.00
S/. 341,673.24
inversion total
IGV
Presupuesto financiero
S/. -
S/. -
S/. -
muebles olx https://lima-lima.olx.com.pe/mesa-silla-sillon-box-completo-de-madera-iid
SET OCT
33366.52 33366.52
33366.52 33366.52
8355.71 8355.71
5640.79 5640.79
3838.13 3838.13
4553.33 4553.33
3295.82 3295.82
25683.78 25683.78
7682.74 7682.74
25338.12 33020.86
0.032
1.0736
Cuota
Tabla de reembolso
Interés Amortiz
1,157 1,078
1,140 1,094
1,124 1,111
1,107 1,128
1,089 1,145
1,072 1,163
1,054 1,180
1,036 1,199
1,018 1,217
999 1,236
980 1,254
961 1,274
941 1,293
922 1,313
902 1,333
881 1,353
860 1,374
839 1,395
818 1,417
796 1,438
774 1,460
752 1,483
729 1,505
706 1,528
683 1,552
659 1,576
635 1,600
610 1,624
586 1,649
560 1,674
535 1,700
509 1,726
482 1,752
455 1,779
428 1,806
401 1,834
372 1,862
344 1,891
315 1,920
286 1,949
256 1,979
225 2,009
195 2,040
163 2,071
132 2,103
100 2,135
67 2,168
34 2,201
29,201 51,243
Interés Amortiz
12,737 14,078
9,921 16,893
6,543 20,272
2,488 24,326
1 2
- 26,814.63 - 26,814.63
245,364 189,346
218,549 162,531
IGV S/. -
#VALUE!
S/. 386,507.31
S/. 357,349.74
Presupuesto financiero
Porcentaje Aporte
20% S/.0.00
80% S/.0.00
S/. -
S/. 355.00
S/. 79.90
S/. 27.90
S/. 64.50
S/. 19.90
S/. 76.80
S/. 11.50
S/. 49.00
S/. 5.00
S/. 20.48
S/. 1.87
S/. 20.47
S/. 19.90
S/. 21.00
S/. 4.90
S/. 169.90
S/. 100.00
S/. 15.00
S/. 20.00
S/. 150.00
S/. 90.00
S/. 150.00
S/. 5.00
S/. 38.40
S/. 58.32
S/. 5.00
S/. 30.00
S/. 10.00
S/. 8.00
S/. 5.00
S/. 10.00
S/. 150.00
S/. 10.00
S/. 20.00
S/. 20.00
S/. 40.00
S/. 5.00
S/. 10.00
S/. 14.00
S/. 5.00
S/. 6.00
S/. 8.00
S/. 8.00
S/. 5.00
S/. 8.00
S/. 15.00
S/. 15.00
NOV DIC
33366.52 33366.52
33366.52 33366.52
10153.41 11951.11
5640.79 5640.79
3838.13 3838.13
4553.33 4553.33
3295.82 3295.82
27481.48 29279.18
5885.04 4087.35
38905.90 42993.24
2,234.55
Tax: 30%
Saldo Esc. Fiscal
75,570
74,492 22,348
73,398 22,019
72,287 21,686
71,159 21,348
70,014 21,004
68,851 20,655
67,671 20,301
66,472 19,942
65,256 19,577
64,020 19,206
62,766 18,830
61,492 18,448
60,199 18,060
58,886 17,666
57,553 17,266
56,199 16,860
54,825 16,448
53,430 16,029
52,013 15,604
50,575 15,173
49,115 14,734
47,632 14,290
46,127 13,838
44,599 13,380
43,047 12,914
41,471 12,441
39,872 11,961
38,247 11,474
36,598 10,980
34,924 10,477
33,224 9,967
31,498 9,450
29,746 8,924
27,967 8,390
26,161 7,848
24,326 7,298
22,464 6,739
20,574 6,172
18,654 5,596
16,705 5,012
14,726 4,418
12,717 3,815
10,677 3,203
8,606 2,582
6,504 1,951
4,369 1,311
2,201 660
0 0
1,856,114 556,834
3 4
- 26,814.63 - 2,488.16
122,125 41,459
95,310 38,971
Saldo
S/. -
S/. -
S/. -
Concepto
Iluminación
Lampara de emergencia
Cuadros variados
Mamparas e instalación
Estante metalico
Pintado y tapiceria
Remodelacion piso
Flores artificiales y floreros
Extintores
Escritorio
Remodelación pisos
Remodelación paredes
Cesto de basura
Baños con ahorro de agua y
lavadero
iluminacion
Espejo
Accesorios de baño
Trapeador y batea con ruedas
Escoba y recogedor
limpia vidrios
Cespet artificial m2
flores artificiales
Activo fijo
arreglo de madera que va hasta el t
Muebles para mascotas
mesas cuadradas para 4
Sillas
Maquina crepera eléctrica
Refrigerador
Maquina de café (Rubi pro)
Cocina 2 hornillas eléctrica
Mesa de metal
Parlante
Maquina registradora
Laptop
Impresora
Inversion en activo fijo
IGV Activo fijo
Préstamo - Banco 75,570
TCEA 90.00%
TEM 5.49%
Plazo 4
Meses 48
Tabla de reembolso
Periodo de pago Cuota
0
1 4,497
2 4,497
3 4,497
4 4,497
5 4,497
6 4,497
7 4,497
8 4,497
9 4,497
10 4,497
11 4,497
12 4,497
13 4,497
14 4,497
15 4,497
16 4,497
17 4,497
18 4,497
19 4,497
20 4,497
21 4,497
22 4,497
23 4,497
24 4,497
25 4,497
26 4,497
27 4,497
28 4,497
29 4,497
30 4,497
31 4,497
32 4,497
33 4,497
34 4,497
35 4,497
36 4,497
37 4,497
38 4,497
39 4,497
40 4,497
41 4,497
42 4,497
43 4,497
44 4,497
45 4,497
46 4,497
47 4,497
48 4,497
Total 161,899
Flujo de deuda
0
Préstamo 75,570
Servicio de la deuda
Escudo fiscal
Flujo de deuda 75,570
Costo Uni. Cantidad
S/. 76.19 6
S/. 38.05 2
S/. 16.95 2
S/. 8,135.59 4
S/. 84.75 2
S/. 1,694.92 1
S/. 1,694.92 1
S/. 8.47 6
S/. 59.24 2
S/. 305.08 2
S/. 10,000.00 1
S/. 2,542.37 1
S/. 19.04 2
S/. 300.85 2
S/. 67.71 2
S/. 23.64 2
S/. 54.66 2
S/. 16.86 2
S/. 65.08 2
S/. 9.75 2
S/. 41.53 6
S/. 4.24 10
S/. 17.36 4
S/. 1.58 4
S/. 17.35 4
S/. 16.86 15
S/. 17.80 2
S/. 4.15 2
S/. 143.98 2
S/. 84.75 1
S/. 12.71 10
S/. 16.95 1
S/. 127.12 4
S/. 76.27 2
S/. 127.12 2
S/. 4.24
S/. 32.54 2
S/. 49.42 6
S/. 4.24 6
S/. 25.42 8
S/. 8.47 3
S/. 6.78 1
S/. 4.24 7
S/. 8.47 6
S/. 127.12 20
S/. 8.47 25
S/. 16.95 6
S/. 16.95 3
S/. 33.90 4
S/. 4.24 2
S/. 8.47
S/. 11.86 20
S/. 4.24 20
S/. 5.08 20
S/. 6.78 20
S/. 6.78 20
S/. 4.24 20
S/. 6.78 20
S/. 12.71 2
S/. 12.71 20
Valor de Salvamento de lo
Valor adq. Depreciación %
S/. 400.00 0.10
S/. 28.50 0.10
S/. 458.70 0.10
S/. 102.60 0.10
S/. 9,000.00 0.10
S/. 2,399.00 0.10
S/. 9,000.00 0.10
S/. 151.00 0.10
S/. 250.00 0.10
S/. 500.00 0.10
S/. 1,000.00 0.10
S/. 2,199.00 0.25
S/. 500.00 0.25
25,988.80
4,677.98
0.716
12.0321
Cuota
Interés Amortiz
4,152 345
4,133 364
4,113 384
4,092 405
4,070 427
4,046 451
4,022 476
3,995 502
3,968 529
3,939 558
3,908 589
3,876 622
3,842 656
3,806 692
3,768 730
3,727 770
3,685 812
3,641 857
3,593 904
3,544 953
3,491 1,006
3,436 1,061
3,378 1,119
3,316 1,181
3,251 1,246
3,183 1,314
3,111 1,386
3,035 1,463
2,954 1,543
2,869 1,628
2,780 1,717
2,686 1,812
2,586 1,911
2,481 2,016
2,370 2,127
2,254 2,244
2,130 2,367
2,000 2,497
1,863 2,634
1,718 2,779
1,566 2,932
1,405 3,093
1,235 3,263
1,055 3,442
866 3,631
667 3,830
456 4,041
234 4,263
125,101 36,798
Interés Amortiz
48,314 5,653
43,226 10,740
33,560 20,406
15,195 38,771
1 2
- 53,966.41 - 53,966.41
262,102 232,798
208,136 178,832
Valor total IGV
S/. 457.12 S/. 82.28
S/. 76.10 S/. 13.70
S/. 33.90 S/. 6.10
S/. 32,542.37 S/. 5,857.63
S/. 169.49 S/. 30.51
S/. 1,694.92 S/. 305.08
S/. 1,694.92 S/. 305.08
S/. 50.85 S/. 9.15
S/. 118.47 S/. 21.33
S/. 610.17 S/. 109.83
S/. 10,000.00 S/. 1,800.00
S/. 2,542.37 S/. 457.63
S/. 38.08 S/. 6.86
Tax: 30%
Saldo Esc. Fiscal
75,570
75,225 22,567
74,861 22,458
74,477 22,343
74,071 22,221
73,644 22,093
73,193 21,958
72,717 21,815
72,216 21,665
71,686 21,506
71,128 21,338
70,539 21,162
69,917 20,975
69,261 20,778
68,570 20,571
67,840 20,352
67,070 20,121
66,258 19,877
65,402 19,620
64,498 19,349
63,544 19,063
62,539 18,762
61,477 18,443
60,358 18,107
59,177 17,753
57,931 17,379
56,617 16,985
55,231 16,569
53,768 16,130
52,225 15,668
50,598 15,179
48,880 14,664
47,069 14,121
45,158 13,547
43,142 12,943
41,015 12,304
38,771 11,631
36,404 10,921
33,907 10,172
31,273 9,382
28,494 8,548
25,563 7,669
22,470 6,741
19,207 5,762
15,765 4,730
12,134 3,640
8,304 2,491
4,263 1,279
-0 - 0
2,240,073 672,022
3 4
- 53,966.41 - 15,195.16
177,122 71,336
123,155 56,140
Importe Total
S/. 539.40
S/. 89.80
S/. 40.00
S/. 38,400.00
S/. 200.00
S/. 2,000.00
S/. 2,000.00
S/. 60.00
S/. 139.80
S/. 720.00
S/. 11,800.00
S/. 3,000.00
S/. 44.94
S/. 710.00
S/. 159.80
S/. 55.80
S/. 129.00
S/. 39.80
S/. 153.60
S/. 23.00
S/. 294.00
S/. 50.00
S/. 81.92
S/. 7.48
S/. 81.88
S/. 298.50
S/. 42.00
S/. 9.80
S/. 339.80
S/. 100.00
S/. 150.00
S/. 20.00
S/. 600.00
S/. 180.00
S/. 300.00
S/. -
S/. 76.80
S/. 349.92
S/. 30.00
S/. 240.00
S/. 30.00
S/. 8.00
S/. 35.00
S/. 60.00
S/. 3,000.00
S/. 250.00
S/. 120.00
S/. 60.00
S/. 160.00
S/. 10.00
S/. -
S/. 280.00
S/. 100.00
S/. 120.00
S/. 160.00
S/. 160.00
S/. 100.00
S/. 160.00
S/. 30.00
S/. 300.00
S/. 68,700.04
Presupuestos de ingresos
Crepe + manjar
Crepe + manjar + fresas o platano
Crepe + manjar + fresas+platanos
Crepe + manjar + fresas+platanos + helado
Crepe + nutella
Crepe + nutella + fresas o platano
Crepe + nutella + fresas + platano
Crepe + nutella + fresas + platano + helado
Crepe+ fudge
Crepe+ fudge + fresas o platano
Crepe+ fudge + fresas+platano
Crepe+ fudge + fresas+platano+helado
Total del Ingresos (sin IGV)
IGV
Total de ventas
Presupuestos de costo
Crepe + manjar
Crepe + manjar + fresas o platano
Crepe + manjar + fresas+platanos
Crepe + manjar + fresas+platanos + helado
Crepe + nutella
Crepe + nutella + fresas o platano
Crepe + nutella + fresas + platano
Crepe + nutella + fresas + platano + helado
Crepe+ fudge
Crepe+ fudge + fresas o platano
Crepe+ fudge + fresas+platano
Crepe+ fudge + fresas+platano+helado
Total del Ingresos (sin IGV)
IGV
Total de ventas
Gerente general
Cajera 1
ayudante 1
jefe de cocina
Mozo
Total
Gerente general
Internet
U. de escritorio
Total (Sin IGV)
IGV
Total G. Administrativos
Estrategía de marketing
Administración y manejo de redes sociales
Relaciones publicas- Auspicios
Facebook adds
Total (Sin IGV)
IGV
Total de G. de venta
Activos Intangib
Concepto
Gasto de Costitución de la empresa
Marcas
Licencias y autorisaciones
Software
Total Gastos Intangibles
Amortización(5 años
Concepto
S/. 89.90 Iluminación
S/. 44.90 Lampara de emergencia
S/. 20.00 Cuadros variados
S/. 9,600.00 Mamparas e instalación
S/. 100.00 Estante metalico
S/. 2,000.00 Pintado y tapiceria
S/. 2,000.00 Remodelacion piso
S/. 10.00 Flores artificiales y floreros
S/. 69.90 Extintores
S/. 360.00 Escritorio
S/. 2,000.00 Remodelación pisos
S/. 3,000.00 Remodelación paredes
S/. 22.47 Cesto de basura
S/. 355.00 Baños con ahorro de agua y lavadero
S/. 79.90 iluminacion
S/. 27.90 Espejo
S/. 64.50 Accesorios de baño
S/. 19.90 Trapeador y batea con ruedas
S/. 76.80 Escoba y recogedor
S/. 11.50 limpia vidrios
S/. 49.00 Cespet artificial m2
S/. 5.00 flores artificiales
S/. 20.48 Alfonbrilla para olfatear (Juguete)
S/. 1.87 Juguetes vareados para perros
S/. 20.47 Alfonbrilla para olfatear (Juguete)
S/. 19.90 dispensador de agua con alimentador
S/. 21.00 limpiador de patitas
S/. 4.90 bolsitas para recoger eses de perro
S/. 169.90 Iluminación
S/. 100.00 Estantes
S/. 15.00 Bandeja de policarbonato Cambro – 18CW-135
S/. 20.00 Carro de alimentos
S/. 150.00 Uniforme de cocina
S/. 90.00 Chaqueta y camisa cajera
S/. 150.00 Uniforme Mozo
S/. 5.00 Botiquin primeros auxilios
S/. 38.40 Sartén teflón
S/. 58.32 Ollas
S/. 5.00 Jarra medidora
S/. 30.00 Balanza
S/. 10.00 Bowl mediano
S/. 8.00 bowl grande
S/. 5.00 Jarras
S/. 10.00 Espátula de goma
S/. 150.00 colador de metal
S/. 10.00 batidor globo
S/. 20.00 tabla de cortar verde
S/. 20.00 tabla de cortar blanca
S/. 40.00 Cuchillo chef
S/. 5.00 cucharones
S/. 10.00 Cremera de metal
S/. 14.00 Plato redindo grande
S/. 6.00 Plato redondo para compartir
S/. 10.00 Taza para expreso
S/. 10.00 Taza para americanos
S/. 10.00 Vasos altos
S/. 10.00 Tazas
S/. 10.00 Azucarera
S/. 14.00 Cremera
S/. 15.00 sed de cubiertos
TOTAL GASTOS PRE OPERATIVOS
Activo fijo
arreglo de madera que va hasta el techo
Muebles para mascotas
mesas cuadradas para 4
Sillas
Maquina crepera gas
Refrigerador
Maquina de café (Rubi pro)
Cocina 4 hornillas
Mesa de metal
Licuadora
Maquina registradora
Laptop
Impresora
Inversion en activo fijo
IGV Activo fijo
INGRESOS
Ventas
INGRESO TOTAL
Planilla
Costos directos
costos administrativos
costos de venta
Liquidación de IGV
EGRESOS TOTALES
SALDO FINAL
SALDO ACUMULADO
IGV de ventas
Igv de Compras
IGV de gastos
IGV de Inversiones
Liquidación de IGV
Crédito fiscal
IGV a pagar
Flujo de deuda
Préstamo
Servicio de la deuda
Escudo fiscal
Flujo de deuda
Flujo financiero
encia
Precio
S/. 11.00
S/. 12.00
S/. 13.50
S/. 16.00
S/. 14.00
S/. 15.00
S/. 16.50
S/. 19.00
S/. 11.00
S/. 12.00
S/. 13.50
S/. 16.00
Activos Intangibles
Valor IGV Importe
484.89 87.28 572.17
556.71 100.21 656.92
2,210.89 397.96 2,608.85
2,264.00 407.52 2,671.52
5,516.49 992.97 6,509.46
1,103.30
Costo Uni. Cantidad Valor total
S/. 76.19 6 S/. 457.12
S/. 38.05 2 S/. 76.10
S/. 16.95 2 S/. 33.90
S/. 8,135.59 4 S/. 32,542.37
S/. 84.75 2 S/. 169.49
S/. 1,694.92 1 S/. 1,694.92
S/. 1,694.92 1 S/. 1,694.92
S/. 8.47 6 S/. 50.85
S/. 59.24 2 S/. 118.47
S/. 305.08 2 S/. 610.17
S/. 1,694.92 1 S/. 1,694.92
S/. 2,542.37 1 S/. 2,542.37
S/. 19.04 2 S/. 38.08
S/. 300.85 2 S/. 601.69
S/. 67.71 2 S/. 135.42
S/. 23.64 2 S/. 47.29
S/. 54.66 2 S/. 109.32
S/. 16.86 2 S/. 33.73
S/. 65.08 2 S/. 130.17
S/. 9.75 2 S/. 19.49
S/. 41.53 6 S/. 249.15
S/. 4.24 10 S/. 42.37
S/. 17.36 4 S/. 69.42
S/. 1.58 4 S/. 6.34
S/. 17.35 4 S/. 69.39
S/. 16.86 15 S/. 252.97
S/. 17.80 2 S/. 35.59
S/. 4.15 2 S/. 8.31
S/. 143.98 2 S/. 287.97
S/. 84.75 1 S/. 84.75
S/. 12.71 10 S/. 127.12
S/. 16.95 1 S/. 16.95
S/. 127.12 4 S/. 508.47
S/. 76.27 2 S/. 152.54
S/. 127.12 2 S/. 254.24
S/. 35.00 1 S/. 35.00
S/. 32.54 2 S/. 65.08
S/. 49.42 6 S/. 296.54
S/. 4.24 6 S/. 25.42
S/. 25.42 8 S/. 203.39
S/. 8.47 3 S/. 25.42
S/. 6.78 1 S/. 6.78
S/. 4.24 7 S/. 29.66
S/. 8.47 6 S/. 50.85
S/. 20.00 20 S/. 400.00
S/. 8.47 25 S/. 211.86
S/. 30.00 6 S/. 180.00
S/. 30.00 3 S/. 90.00
S/. 33.90 4 S/. 135.59
S/. 4.24 2 S/. 8.47
S/. 8.47 S/. -
S/. 11.86 20 S/. 237.29
S/. 5.08 20 S/. 101.69
S/. 8.47 20 S/. 169.49
S/. 8.47 20 S/. 169.49
S/. 8.47 20 S/. 169.49
S/. 8.47 20 S/. 169.49
S/. 8.47 20 S/. 169.49
S/. 11.86 2 S/. 23.73
S/. 12.71 20 S/. 254.24
48,194.86
Valor de Salvamento de lo
Valor adq. Depreciación % Dep. anual
S/. 400.00 0.10 S/. 40.00
S/. 28.50 0.10 S/. 2.85
S/. 458.70 0.10 S/. 45.87
S/. 102.60 0.10 S/. 10.26
S/. 16,400.00 0.10 S/. 1,640.00
S/. 16,000.00 0.10 S/. 1,600.00
S/. 10,000.00 0.10 S/. 1,000.00
S/. 151.00 0.10 S/. 15.10
S/. 250.00 0.10 S/. 25.00
S/. 679.00 0.10 S/. 67.90
S/. 1,000.00 0.10 S/. 100.00
S/. 2,199.00 0.10 S/. 219.90
S/. 500.00 0.10 S/. 50.00
33,389.80 3,338.98
6,010.16
ENE FEB MAR
Liquidación de IGV
2018 2019 2020
26,223 64,643
S/ 4,850.71 S/ 11,962.97
S/ 9,871.92 S/ 6,653.28
14,685.24
14,685.24 S/ 26,260.68 S/ 83,259.17
14,685.24 S/ 11,575.44 0
0 S/ 11,575.44 S/ 83,259.17
75,569.73
0.00 -26,814.63 -26,814.63
0.00 245,363.53 189,345.88
75,569.73 218,548.90 162,531.25
-71,578.13 242,937.98 321,577.06
Precios "Crepzy Do
Producto
Crepe + manjar
Crepe + manjar + fresas o platano
Crepe + manjar + fresas+platanos
Crepe + manjar + fresas+platanos + helado
Crepe + nutella
Crepe + nutella + fresas o platano
Crepe + nutella + fresas + platano
Crepe + nutella + fresas + platano + helado
Crepe+ fudge
Crepe+ fudge + fresas o platano
Crepe+ fudge + fresas+platano
Crepe+ fudge + fresas+platano+helado
2023 2024
S/. 46,315.84 S/. 57,857.28
S/. 50,526.38 S/. 63,117.03
S/. 56,842.17 S/. 71,006.66
S/. 67,368.50 S/. 84,156.04
S/. 58,947.44 S/. 73,636.54
S/. 63,157.97 S/. 78,896.29
S/. 69,473.77 S/. 86,785.92
S/. 80,000.10 S/. 99,935.30
S/. 46,315.84 S/. 57,857.28
S/. 50,526.38 S/. 63,117.03
S/. 56,842.17 S/. 71,006.66
S/. 67,368.50 S/. 84,156.04
713,685 891,528
128,463 160,475
842,148 1,052,003
2023 2024
S/. 9,738 S/. 12,164
S/. 10,402 S/. 12,994
S/. 10,402 S/. 12,994
S/. 10,062 S/. 12,569
S/. 10,062 S/. 12,569
S/. 10,726 S/. 13,398
S/. 10,726 S/. 13,398
S/. 17,203 S/. 21,490
S/. 8,572 S/. 10,708
S/. 9,236 S/. 11,537
S/. 9,236 S/. 11,537
S/. 15,714 S/. 19,629
132,076 164,988
23,774 29,698
155,850 194,686
2023 2024
S/ 300.00 S/ 300.00
S/ 6,000.00 S/ 6,000.00
S/ 931.70 S/ 1,024.87
S/ 50,847.46 S/ 50,847.46
S/ 57,147.46 S/ 57,147.46
S/ 10,286.54 S/ 10,286.54
S/ 67,434.00 S/ 67,434.00
2023 2024
47414 47414
17223.85509 17223.85509
14737.09 14737.09
17223.85509 17223.85509
17223.85509 17223.85509
S/ 66,408.66 S/ 66,408.66
2023 2024
47414 47414
S/. 600.00 S/. 600.00
S/. 600.00 S/. 600.00
S/ 48,614.00 S/ 48,614.00
S/ 216.00 S/ 216.00
S/ 48,830.00 S/ 48,830.00
2023 2024
2940 2100
4082 2915
11224 8017
S/ 18,246.26 S/ 13,033.04
S/. 3,284.33 S/. 2,345.95
S/ 21,530.59 S/ 15,378.99
IGV Importe Total
S/. 82.28 S/. 539.40
S/. 13.70 S/. 89.80
S/. 6.10 S/. 40.00
S/. 5,857.63 S/. 38,400.00
S/. 30.51 S/. 200.00
S/. 305.08 S/. 2,000.00
S/. 305.08 S/. 2,000.00
S/. 9.15 S/. 60.00
S/. 21.33 S/. 139.80
S/. 109.83 S/. 720.00
S/. 305.08 S/. 2,000.00
S/. 457.63 S/. 3,000.00
S/. 6.86 S/. 44.94
S/. 108.31 S/. 710.00
S/. 24.38 S/. 159.80
S/. 8.51 S/. 55.80
S/. 19.68 S/. 129.00
S/. 6.07 S/. 39.80
S/. 23.43 S/. 153.60
S/. 3.51 S/. 23.00
S/. 44.85 S/. 294.00
S/. 7.63 S/. 50.00
S/. 12.50 S/. 81.92
S/. 1.14 S/. 7.48
S/. 12.49 S/. 81.88
S/. 45.53 S/. 298.50
S/. 6.41 S/. 42.00
S/. 1.49 S/. 9.80
S/. 51.83 S/. 339.80
S/. 15.25 S/. 100.00
S/. 22.88 S/. 150.00
S/. 3.05 S/. 20.00
S/. 91.53 S/. 600.00
S/. 27.46 S/. 180.00
S/. 45.76 S/. 300.00
S/. 6.30 S/. 41.30
S/. 11.72 S/. 76.80
S/. 53.38 S/. 349.92
S/. 4.58 S/. 30.00
S/. 36.61 S/. 240.00
S/. 4.58 S/. 30.00
S/. 1.22 S/. 8.00
S/. 5.34 S/. 35.00
S/. 9.15 S/. 60.00
S/. 72.00 S/. 472.00
S/. 38.14 S/. 250.00
S/. 32.40 S/. 212.40
S/. 16.20 S/. 106.20
S/. 24.41 S/. 160.00
S/. 1.53 S/. 10.00
S/. - S/. -
S/. 42.71 S/. 280.00
S/. 18.31 S/. 120.00
S/. 30.51 S/. 200.00
S/. 30.51 S/. 200.00
S/. 30.51 S/. 200.00
S/. 30.51 S/. 200.00
S/. 30.51 S/. 200.00
S/. 4.27 S/. 28.00
S/. 45.76 S/. 300.00
S/. 8,675.08 S/. 56,869.94
CAPITAL DE TRABAJO
ABR MAY
9,401.76 10,119.84
S/. 2,220.35 S/. 2,220.35
4,051.17 4,051.17
4,470.33 4,470.33
-S/. 16,044.66 S/. 282.76
S/. 4,098.95 S/. 21,144.45
9,024.93 -8,020.58
-21,924.64 -29,945.22
2021 2022
96,519 128,463
S/ 17,862.08 S/ 23,773.72
S/ 4,814.06 S/ 3,500.33
S/ 119,195.40 S/ 155,737.36
0 0
S/ 119,195.40 S/ 155,737.36
GV)
2022 2023
536,218 713,685
-222,789.88 -255,632.32
99,233.77 132,076.21
66,408.66 66,408.66
57,147.46 57,147.46
313,428.28 458,052.74
-74,158.76 -66,860.26
48,614.00 48,614.00
25,544.76 18,246.26
239,269.51 391,192.49
3,338.98 3,338.98
235,930.53 387,853.51
-69599.5072927014 -114416.784232433
166,331.03 273,436.72
3,338.98 3,338.98
169,670.01 276,775.70
GV
2022 2023
632,737.43 842,148.38
-250,938.51 -289,692.58
117,095.85 155,849.92
66,408.66 66,408.66
67,434.00 67,434.00
381,798.92 552,455.80
-78,972.82 -70,360.59
48,830.00 48,830.00
30,142.82 21,530.59
430,628.92 601,285.80
3,338.98 3,338.98
427,289.94 597,946.82
14,689.74 14,689.74
119,195.40 155,737.36
293,404.80 427,519.73
293,404.80 427,519.73
-26,814.63 -2,488.16
122,124.69 41,459.27
95,310.07 38,971.12
388,714.87 466,490.84
Precios "Crepzy Dogs"
Costo Precio de la competencia + 30%
S/. 3.01 S/. 14.30
S/. 3.21 S/. 15.60
S/. 3.21 S/. 17.55
S/. 3.11 S/. 20.80
S/. 3.11 S/. 18.20
S/. 3.31 S/. 19.50
S/. 3.31 S/. 21.45
S/. 5.31 S/. 24.70
S/. 2.65 S/. 14.30
S/. 2.85 S/. 15.60
S/. 2.85 S/. 17.55
S/. 4.85 S/. 20.80
Util./Perd. Impuesto
40.00 -11.80
2.85 -0.84
-45.87 13.53
-10.26 3.03
3,280.00 -967.60
-4,800.00 1,416.00
-1,000.00 295.00
30.20 -8.91
-75.00 22.13
-67.90 20.03
200.00 -59.00
-659.70 194.61
-50.00 14.75
-1,533.28 452.32
CAPITAL DE TRABAJO
JUN JUL
9,401.76 12,217.15
S/. 2,220.35 S/. 3,171.93
4,051.17 4,051.17
4,470.33 4,470.33
S/. 282.76 S/. 1,123.89
S/. 20,426.37 S/. 25,034.47
-7,302.50 -6,286.08
-37,247.71 -43,533.80
2023
160,475
S/ 29,697.88
S/ 2,561.95
S/ 192,734.88
0
S/ 192,734.88
2024
891,528
-288,544.35
164,988.24
66,408.66
57,147.46
602,983.70
-61,647.04
48,614.00
13,033.04
541,336.66
3,338.98
537,997.68
-158709.314130704
379,288.36
3,338.98
382,627.34
2024
1,052,003.10
-328,528.78
194,686.12
66,408.66
67,434.00
723,474.32
-64,208.99
48,830.00
15,378.99
772,304.32
3,338.98
768,965.34
14,689.74
192,734.88
561,540.72
12,747.57
9,751.26
584,039.56
584,039.56
Precio + IGV
S/.17 3.01
S/.18 3.21
S/.21 3.21
S/.25 3.11
S/.21 3.11
S/.23 3.31
S/.25 3.31
S/.29 5.31
S/.17 2.65
S/.18 2.85
S/.21 2.85
S/.25 4.85
Presupuestos de ingresos
Expreso
Americano
Frapuccino
Mocaccino
Total del Ingresos (sin IGV)
IGV
Total de ventas
Presupuestos de costos
Expreso
Americano
Frapuccino
Mocaccino
Total del Ingresos (sin IGV)
IGV
Total de ventas
VSN
228.20
16.26
197.01
44.07
10,512.40
4,616.00
4,295.00
96.79
72.13
291.63
641.00
634.41
214.75
15,613.94
AGO SET
9,401.76 9,401.76
S/. 3,171.93 S/. 3,171.93
4,051.17 4,051.17
4,470.33 4,470.33
S/. 1,123.89 S/. 1,123.89
S/. 22,219.08 S/. 22,219.08
-3,470.69 -3,470.69
-47,004.49 -50,475.17
Precio de la Competencia
Producto Precio
Expreso S/. 5.00
Americano S/. 6.00
Frapuccino S/. 7.00
Mocaccino S/. 8.00
9,401.76 10,294.45
S/. 3,171.93 S/. 3,171.93
4,051.17 4,051.17
4,470.33 4,470.33
S/. 1,123.89 S/. 1,123.89
S/. 22,219.08 S/. 23,111.77
-3,470.69 -4,363.39
-53,945.86 -58,309.25
gresos Anuales
2022 2023 2024
29,184 32,918 48,522
35,021 39,502 58,226
40,857 46,086 67,931
46,694 52,669 77,635
151,756 171,176 252,314
27,316 30,812 45,416
179,073 201,987 297,730
ostos Anuales
2022 2023 2024
1,405 1,584 2,335
2,976 3,357 4,948
3,481 3,927 5,788
4,592 5,180 7,636
12,454 14,048 20,707
2,242 2,529 3,727
14,696 16,577 24,434
DIC
S/. 18,748.39
S/. 18,748.39
12,217.15
S/. 3,171.93
4,051.17
4,470.33
S/. 1,123.89
S/. 25,034.47
-6,286.08
-64,595.33
Precios "Crepzy Dogs"
Producto Costo Precio de la competencia + 30%
Expreso S/. 0.31 S/. 6.50
Americano S/. 0.66 S/. 7.80
Frapuccino S/. 0.78 S/. 9.10
Mocaccino S/. 1.02 S/. 10.40
0.31
0.66
0.78
1.02
Precio + IGV
S/.8 6.5
S/.8 7.8
S/.9 9.1
S/.10 10.4
enero febrero marzo abril mayo junio julio
Ventas Crepes (Unidades) % 14 14 14 20 20 20 28
3:00 - 4:00 pm 5% 1 1 1 1 1 1 1
4:00 - 5:00 pm 20% 3 3 3 4 4 4 6
5:00 - 6:00 pm 20% 3 3 3 4 4 4 6
6:00 - 7:00 pm 20% 3 3 3 4 4 4 6
7:00 - 8:00 pm 15% 2 2 2 3 3 3 4
8:00 - 9:00 pm 10% 1 1 1 2 2 2 3
9:00 - 10:00 pm 5% 1 1 1 1 1 1 1
10:00 - 11:00 pm
5% 1 1 1 1 1 1 1
100% 14
agosto setiembre octubre noviembre diciembre enero
28 28 28 28 28 135
1 1 1 1 1 6.74 Hacer masa de crepes 46 min
6 6 6 6 6 26.97
6 6 6 6 6 26.97
6 6 6 6 6 26.97
4 4 4 4 4 20.23 Pesar ingredientes 10 min
3 3 3 3 3 13.49
1 1 1 1 1 6.74
Batir leche y huevos 2 min
1 1 1 1 1 6.74
Vapororizar la le
1 min
Esperar que pase el café Capuccino
filtrado Mocaccino
Agregar chocol
1 min Agregar agua
2 min
1 min Servir
Producto
Crepe + relleno
Crepe + relleno + fruta
Crepe + relleno + fruta + helado
Cocinar la Masa de 3 min Promedio
crepes
64 Crepes
Servir 1 min
3 min 2 min
Agregar la leche y
rizar la leche espuma
decorar Servir
1 min 1 min
ar chocolote Vapororizar la leche
2 min 3 min
Tiempo/ Minutos
5
6
10
7
4 240
7 minutos
60 minutos
8 Horas
Mokaccino 15
Promedio 11
1 bebida 11 minutos
5 bebidas 60 minutos
40 bebidas 8 Horas