Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1
NOMBRE DEL PRODUCTO Café Expreso
PRECIO DE VENTA UNITARIO $ 3,200.00
UNIDAD DE COSTEO Unidad
2
NOMBRE DEL PRODUCTO Mocaccino
PRECIO DE VENTA UNITARIO $ 9,000.00
UNIDAD DE COSTEO Unidad
3
NOMBRE DEL PRODUCTO Capuchino
PRECIO DE VENTA UNITARIO $ 8,200.00
UNIDAD DE COSTEO Unidad
4
NOMBRE DEL PRODUCTO Arequipe de Café x 500 g
PRECIO DE VENTA UNITARIO $ 18,000.00
UNIDAD DE COSTEO Unidad
5
NOMBRE DEL PRODUCTO Arequipe de Café x 250 g
PRECIO DE VENTA UNITARIO $ 12,000.00
UNIDAD DE COSTEO Unidad
7
NOMBRE DEL PRODUCTO Ice Coffee x 70 ml
PRECIO DE VENTA UNITARIO $ 6,000.00
UNIDAD DE COSTEO Unidad
8
NOMBRE DEL PRODUCTO Ice Coffee x 120 ml
PRECIO DE VENTA UNITARIO $ 8,000.00
UNIDAD DE COSTEO Unidad
9
NOMBRE DEL PRODUCTO Ice Coffee x 250 ml
PRECIO DE VENTA UNITARIO $ 12,000.00
UNIDAD DE COSTEO Unidad
10
NOMBRE DEL PRODUCTO
PRECIO DE VENTA UNITARIO
UNIDAD DE COSTEO
PRODUCTO nombre producto MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12 TOTAL AÑO 1
CANTIDAD 1,260.0 1,260.0 1,260.0 2,100.0 2,100.0 2,100.0 2,940.0 2,940.0 2,940.0 3,780.0 3,780.0 3,780.0 30,240
Café Expreso
VALOR $ $ 4,032,000 $ 4,032,000 $ 4,032,000 $ 6,720,000 $ 6,720,000 $ 6,720,000 $ 9,408,000 $ 9,408,000 $ 9,408,000 $ 12,096,000 $ 12,096,000 $ 12,096,000 $ 96,768,000
CANTIDAD 840.0 840.0 840.0 840.0 1,260.0 1,260.0 1,260.0 1,260.0 1,680.0 1,680.0 1,680.0 1,680.0 15,120
Mocaccino
VALOR $ $ 7,560,000 $ 7,560,000 $ 7,560,000 $ 7,560,000 $ 11,340,000 $ 11,340,000 $ 11,340,000 $ 11,340,000 $ 15,120,000 $ 15,120,000 $ 15,120,000 $ 15,120,000 $ 136,080,000
CANTIDAD 840.0 840.0 840.0 840.0 1,260.0 1,260.0 1,260.0 1,260.0 1,680.0 1,680.0 1,680.0 1,680.0 15,120
Capuchino
VALOR $ $ 6,888,000 $ 6,888,000 $ 6,888,000 $ 6,888,000 $ 10,332,000 $ 10,332,000 $ 10,332,000 $ 10,332,000 $ 13,776,000 $ 13,776,000 $ 13,776,000 $ 13,776,000 $ 123,984,000
CANTIDAD 210.0 210.0 210.0 210.0 210.0 210.0 320.0 320.0 320.0 320.0 320.0 320.0 3,180
Arequipe de Café x 500 g
VALOR $ $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 5,760,000 $ 5,760,000 $ 5,760,000 $ 5,760,000 $ 5,760,000 $ 5,760,000 $ 57,240,000
CANTIDAD 210.0 210.0 210.0 210.0 210.0 210.0 210.0 210.0 210.0 210.0 210.0 320.0 2,630
Arequipe de Café x 250 g
VALOR $ $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 3,840,000 $ 31,560,000
CANTIDAD 420.0 420.0 420.0 420.0 420.0 420.0 630.0 630.0 630.0 630.0 630.0 630.0 6,300
Arequipe de Café x 125 g
VALOR $ $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 50,400,000
CANTIDAD 420.0 420.0 420.0 420.0 420.0 420.0 630.0 630.0 630.0 630.0 630.0 630.0 6,300
Ice Coffee x 70 ml
VALOR $ $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 3,780,000 $ 37,800,000
CANTIDAD 420.0 420.0 420.0 420.0 420.0 420.0 630.0 630.0 630.0 630.0 630.0 630.0 6,300
Ice Coffee x 120 ml
VALOR $ $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 3,360,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 5,040,000 $ 50,400,000
CANTIDAD 210.0 210.0 210.0 210.0 210.0 210.0 320.0 320.0 320.0 320.0 320.0 320.0 3,180
Ice Coffee x 250 ml
VALOR $ $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 2,520,000 $ 3,840,000 $ 3,840,000 $ 3,840,000 $ 3,840,000 $ 3,840,000 $ 3,840,000 $ 38,160,000
TOTAL CANTIDAD 4,830 4,830 4,830 5,670 6,510 6,510 8,200 8,200 9,040 9,880 9,880 9,990 88,370
TOTAL$ 36,540,000.0 36,540,000.0 36,540,000.0 39,228,000.0 46,452,000.0 46,452,000.0 57,060,000.0 57,060,000.0 64,284,000.0 66,972,000.0 66,972,000.0 68,292,000.0 622,392,000
913,500 913,500 913,500 980,700 1,161,300 1,161,300 951,000 951,000 1,071,400 1,116,200 1,116,200 853,650
PLAN DE INVERSIONES
Sistema caja registradora, vascula, PC MUEBLES Y ENSERES 1 $ 3,752,000 $ 3,752,000 5 $ 750,400 $ 62,533
Cafetera Breville The Barista Express EQUIPOS 1 $ 4,294,000 $ 4,294,000 5 $ 858,800 $ 71,567
###
###
###
###
###
###
###
###
###
###
###
$0 $0
$0 $0
Nómia operativa
Nómina administrativa
Nómina ventas
NUMERO DE EMPLEADOS MENSUALES
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8
1 1 1 1 1 1 1 1
2 2 2 2 2 2 2 2
0
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
- - - - - - - -
SUALES
MES 9 MES 10 MES 11 MES 12
1 1 1 1
SUALES
MES 9 MES 10 MES 11 MES 12
2 2 2 2
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
- - - -
MANO DE OBRA 0 0 0 0 0 0 0 0 0 0 0 0 0 0
ARRIENDO 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 30,000,000 34,650,000
SERVICIOS PUBLICOS PRODUCTIVOS 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 14,400,000 16,632,000
DEPRECIACION Maquinaria y Equipo 305,942 305,942 305,942 305,942 305,942 305,942 305,942 305,942 305,942 305,942 305,942 305,942 3,671,300 4,240,352
MANTENIMIENTO 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 12,000,000 13,860,000
OTROS 0 0
SUBTOTAL COSTOS= 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 5,005,942 60,071,300 69,382,352
GERENTE 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 3,496,000 41,952,000 44,049,600
ARRIENDO 0 0
DEPRECIACION Muebles y enseres 171,950 171,950 171,950 171,950 171,950 171,950 171,950 171,950 171,950 171,950 171,950 171,950 2,063,400 2,166,570
ASESORIA CONTABLE 416,677 416,677 416,677 416,677 416,677 416,677 416,677 416,677 416,677 416,677 416,677 416,677 5,000,124 5,250,130
OTRAS ASESORIAS 0 0
GASTOS BANCARIOS 0 0
PAPELERIA 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 12,000,000 12,600,000
UTILES DE OFICINA 0 0
VIGILANCIA 0 0
POLIZAS DE GARANTIA 0 0
DOTACIÓN DEL PERSONAL 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 250,000 3,000,000 3,150,000
SUBTOTAL GASTOS ADMINISTRATIVOS= 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 5,334,627 64,015,524 67,216,300
SUELDO VENDEDORES 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 4,216,744 50,600,928 53,130,974
PUBLICIDAD 71,300 71,300 71,300 71,300 71,300 71,300 71,300 71,300 71,300 71,300 71,300 71,300 855,600 898,380
PROMOCION 0 0
SUBTOTAL GASTOS VENTAS= 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 4,288,044 51,456,528 54,029,354
PREOPERATIVOS 0 0 0 0 0 0 0 0 0 0 0 0
SUBTOTAL PREOPERATIVOS= 0 0 0 0 0 0 0 0 0 0 0 0 0 0
TOTAL COSTOS FIJOS Y GASTOS FIJOS 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 175,543,352 190,628,006
TOTAL COSTOS FIJOS 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 14,628,613 175,543,352 190,628,006
INVERSIÓN EN CAPITAL DE TRABAJO
INVERSIÓN REQUERIDA EN CAPITAL DE TRABAJO
CON RESPECTO A LA CIFRA DE INV CAPITAL DE
TRABAJO INGRESE SU APORTE
CON RESPECTO A LA CIFRA DE INV CAPITAL DE
TRABAJO INGRESE LA SOLICITUD DE CRÉDITO
MENSUAL
BIMENSUAL
TRIMESTRAL
INVERSIÓN REQUERIDA TOTAL
APITAL DE TRABAJO
TRABAJO
APORTES K.W. $ 10,000,000
TOTAL $ 30,000,000
APORTES $ 29,492,000
CRÉDITO $ 39,794,000
TOTAL $ 69,286,000
PROVISIONES RELACIONADAS CON LA CARTERA Y DEUDAS DE DIFICIL CO
Nota: las provisiones relacionadas con la catera y deudas de dificil cobro se realizarár a partir de la fecha en la qu
las ventas a credito para los negocios
30.00%
20.00%
10.00%
RESUMEN DE MARGEN DE CONTRIBUCION
PROYECCION PORCENTAJE DE
DE VENTA PRECIO DE COSTO MARGEN DE VENTAS PARTICIPACION
PRODUCTO AÑO 1 VENTA VARIABLE CONTRIBUCION ESPERADAS EN VENTAS
Café Expreso 30,240 $ 3,200 $ 1,540 $ 1,660 $ 96,768,000 15.55%
Mocaccino 15,120 $ 9,000 $ 6,104 $ 2,896 $ 136,080,000 21.86%
Capuchino 15,120 $ 8,200 $ 5,352 $ 2,848 $ 123,984,000 19.92%
Arequipe de Café x 500 g 3,180 $ 18,000 $ 12,822 $ 5,178 $ 57,240,000 9.20%
Arequipe de Café x 250 g 2,630 $ 12,000 $ 7,822 $ 4,178 $ 31,560,000 5.07%
Arequipe de Café x 125 g 6,300 $ 8,000 $ 4,822 $ 3,178 $ 50,400,000 8.10%
Ice Coffee x 70 ml 6,300 $ 6,000 $ 4,162 $ 1,838 $ 37,800,000 6.07%
Ice Coffee x 120 ml 6,300 $ 8,000 $ 5,662 $ 2,338 $ 50,400,000 8.10%
Ice Coffee x 250 ml 3,180 $ 12,000 $ 8,662 $ 3,338 $ 38,160,000 6.13%
$ 622,392,000 100.00%
$ 532,316,229 86%
PROYECCION DE VENTAS RESULTADO DE LA INVESTIGACION DE MERCADO
PRODUCTO nombre producto MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12 TOTAL AÑO 1
CANTIDAD 1,260 1,260 1,260 2,100 2,100 2,100 2,940 2,940 2,940 3,780 3,780 3,780 30240
MP$ 991,494.0 991,494.00 991,494 1,652,490 1,652,490 1,652,490 2,313,486 2,313,486 2,313,486 2,974,482 2,974,482 2,974,482 $ 23,795,856
Café Expreso
MO$ 948,780.0 948,780.00 948,780 1,581,300 1,581,300 1,581,300 2,213,820 2,213,820 2,213,820 2,846,340 2,846,340 2,846,340 $ 22,770,720
GVA$ 0.0 0.00 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 840 840 840 840 1,260 1,260 1,260 1,260 1,680 1,680 1,680 1,680 15120
MP$ 4,494,840 4,494,840 4,494,840 4,494,840 6,742,260 6,742,260 6,742,260 6,742,260 8,989,680 8,989,680 8,989,680 8,989,680 $ 80,907,120
Mocaccino
MO$ 632,520 632,520 632,520 632,520 948,780 948,780 948,780 948,780 1,265,040 1,265,040 1,265,040 1,265,040 $ 11,385,360
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 840 840 840 840 1,260 1,260 1,260 1,260 1,680 1,680 1,680 1,680 15120
MP$ 3,863,160 3,863,160 3,863,160 3,863,160 5,794,740 5,794,740 5,794,740 5,794,740 7,726,320 7,726,320 7,726,320 7,726,320 $ 69,536,880
Capuchino
MO$ 632,520 632,520 632,520 632,520 948,780 948,780 948,780 948,780 1,265,040 1,265,040 1,265,040 1,265,040 $ 11,385,360
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 210 210 210 210 210 210 320 320 320 320 320 320 $ 3,180
MP$ 2,553,600 2,553,600 2,553,600 2,553,600 2,553,600 2,553,600 3,891,200 3,891,200 3,891,200 3,891,200 3,891,200 3,891,200 $ 38,668,800
Arequipe de Café x 500 g
MO$ 139,020 139,020 139,020 139,020 139,020 139,020 211,840 211,840 211,840 211,840 211,840 211,840 $ 2,105,160
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 210 210 210 210 210 210 210 210 210 210 210 320 $ 2,630
MP$ 1,503,600 1,503,600 1,503,600 1,503,600 1,503,600 1,503,600 1,503,600 1,503,600 1,503,600 1,503,600 1,503,600 2,291,200 $ 18,830,800
Arequipe de Café x 250 g
MO$ 139,020 139,020 139,020 139,020 139,020 139,020 139,020 139,020 139,020 139,020 139,020 211,840 $ 1,741,060
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 420 420 420 420 420 420 630 630 630 630 630 630 $ 6,300
MP$ 1,747,200 1,747,200 1,747,200 1,747,200 1,747,200 1,747,200 2,620,800 2,620,800 2,620,800 2,620,800 2,620,800 2,620,800 $ 26,208,000
Arequipe de Café x 125 g
MO$ 278,040 278,040 278,040 278,040 278,040 278,040 417,060 417,060 417,060 417,060 417,060 417,060 $ 4,170,600
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 420 420 420 420 420 420 630 630 630 630 630 630 $ 6,300
MP$ 1,470,000 1,470,000 1,470,000 1,470,000 1,470,000 1,470,000 2,205,000 2,205,000 2,205,000 2,205,000 2,205,000 2,205,000 $ 22,050,000
Ice Coffee x 70 ml
MO$ 278,040 278,040 278,040 278,040 278,040 278,040 417,060 417,060 417,060 417,060 417,060 417,060 $ 4,170,600
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 420 420 420 420 420 420 630 630 630 630 630 630 $ 6,300
MP$ 2,100,000 2,100,000 2,100,000 2,100,000 2,100,000 2,100,000 3,150,000 3,150,000 3,150,000 3,150,000 3,150,000 3,150,000 $ 31,500,000
Ice Coffee x 120 ml
MO$ 278,040 278,040 278,040 278,040 278,040 278,040 417,060 417,060 417,060 417,060 417,060 417,060 $ 4,170,600
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 210 210 210 210 210 210 320 320 320 320 320 320 $ 3,180
MP$ 1,680,000 1,680,000 1,680,000 1,680,000 1,680,000 1,680,000 2,560,000 2,560,000 2,560,000 2,560,000 2,560,000 2,560,000 $ 25,440,000
Ice Coffee x 250 ml
MO$ 139,020 139,020 139,020 139,020 139,020 139,020 211,840 211,840 211,840 211,840 211,840 211,840 $ 2,105,160
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 0 0 0 0 0 0 0 0 0 0 0 0 $0
MP$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
0
MO$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 $0
CANTIDAD 4,830 4,830 4,830 5,670 6,510 6,510 8,200 8,200 9,040 9,880 9,880 9,990 88,370
MP$ 20,403,894 20,403,894 20,403,894 21,064,890 25,243,890 25,243,890 30,781,086 30,781,086 34,960,086 35,621,082 35,621,082 36,408,682 336,937,456
MO$
GVA$ 0 0 0 0 0 0 0 0 0 0 0 0 0
20,403,894 20,403,894 20,403,894 21,064,890 25,243,890 25,243,890 30,781,086 30,781,086 34,960,086 35,621,082 35,621,082 36,408,682 336,937,456
P Y G MENSUAL PROYECTADO
MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12
VENTAS $ 36,540,000 $ 36,540,000 $ 36,540,000 $ 39,228,000 $ 46,452,000 $ 46,452,000 $ 57,060,000 $ 57,060,000 $ 64,284,000 $ 66,972,000 $ 66,972,000 $ 68,292,000
(-) COSTO VARIABLE M.P. $ 20,403,894 $ 20,403,894 $ 20,403,894 $ 21,064,890 $ 25,243,890 $ 25,243,890 $ 30,781,086 $ 30,781,086 $ 34,960,086 $ 35,621,082 $ 35,621,082 $ 36,408,682
(-) COSTO VARIABLE M.O. $ 3,465,000 $ 3,465,000 $ 3,465,000 $ 4,097,520 $ 4,730,040 $ 4,730,040 $ 5,925,260 $ 5,925,260 $ 6,557,780 $ 7,190,300 $ 7,190,300 $ 7,263,120
= MARGEN DE CONTRIBUCION $ 12,671,106 $ 12,671,106 $ 12,671,106 $ 14,065,590 $ 16,478,070 $ 16,478,070 $ 20,353,654 $ 20,353,654 $ 22,766,134 $ 24,160,618 $ 24,160,618 $ 24,620,198
(-) COSTOS FIJOS $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942 $ 5,005,942
= UTILIDAD BRUTA $ 7,665,164 $ 7,665,164 $ 7,665,164 $ 9,059,648 $ 11,472,128 $ 11,472,128 $ 15,347,712 $ 15,347,712 $ 17,760,192 $ 19,154,676 $ 19,154,676 $ 19,614,256
(-) GASTOS FIJOS $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671 $ 9,622,671
UTILIDAD OPERACIONAL -$ 1,957,507 -$ 1,957,507 -$ 1,957,507 -$ 563,023 $ 1,849,457 $ 1,849,457 $ 5,725,041 $ 5,725,041 $ 8,137,521 $ 9,532,005 $ 9,532,005 $ 9,991,585
(-) INTERESES $ 961,688 $ 956,615 $ 951,418 $ 946,097 $ 940,646 $ 935,064 $ 929,347 $ 923,491 $ 917,495 $ 911,353 $ 905,063 $ 898,621
=UTILIDAD ANTES DE IMPUESTOS -$ 2,919,195 -$ 2,914,121 -$ 2,908,925 -$ 1,509,119 $ 908,811 $ 914,394 $ 4,795,695 $ 4,801,550 $ 7,220,027 $ 8,620,652 $ 8,626,942 $ 9,092,965
(-) IMPUESTOS
= UTILIDAD NETA -$ 2,919,195 -$ 2,914,121 -$ 2,908,925 -$ 1,509,119 $ 908,811 $ 914,394 $ 4,795,695 $ 4,801,550 $ 7,220,027 $ 8,620,652 $ 8,626,942 $ 9,092,965
P Y G MENSUAL PROYECTADO
VENTAS
PRODUCTOS
CONTADO 30 DÍAS 60 DÍAS
Café Expreso 100.00% 0.00% 0.00%
Mocaccino 100.00% 0.00% 0.00%
Capuchino 100.00% 0.00% 0.00%
Arequipe de Café x 500 g 100.00% 0.00% 0.00%
Arequipe de Café x 250 g 100.00% 0.00% 0.00%
Arequipe de Café x 125 g 100.00% 0.00% 0.00%
Ice Coffee x 70 ml 100.00% 0.00% 0.00%
Ice Coffee x 120 ml 100.00% 0.00% 0.00%
Ice Coffee x 250 ml 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
0 100.00% 0.00% 0.00%
M1 M2 M3
11,340,000 4,032,000 4,032,000
7,560,000 7,560,000 7,560,000
6,888,000 6,888,000 6,888,000
3,780,000 3,780,000 3,780,000
2,520,000 2,520,000 2,520,000
3,360,000 3,360,000 3,360,000
2,520,000 2,520,000 2,520,000
3,360,000 3,360,000 3,360,000
2,520,000 2,520,000 2,520,000
- - -
- - -
- - -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
-
-
-
-
-
-
-
-
-
-
-
-
M4 M5 M6 M7 M8 M9
6,720,000 6,720,000 6,720,000 9,408,000 9,408,000 9,408,000
7,560,000 11,340,000 11,340,000 11,340,000 11,340,000 15,120,000
6,888,000 10,332,000 10,332,000 10,332,000 10,332,000 13,776,000
3,780,000 3,780,000 3,780,000 5,760,000 5,760,000 5,760,000
2,520,000 2,520,000 2,520,000 2,520,000 2,520,000 2,520,000
3,360,000 3,360,000 3,360,000 5,040,000 5,040,000 5,040,000
2,520,000 2,520,000 2,520,000 3,780,000 3,780,000 3,780,000
3,360,000 3,360,000 3,360,000 5,040,000 5,040,000 5,040,000
2,520,000 2,520,000 2,520,000 3,840,000 3,840,000 3,840,000
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
- - - - - -
39,228,000 46,452,000 46,452,000 57,060,000 57,060,000 64,284,000
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
39,228,000 46,452,000 46,452,000 57,060,000 57,060,000 64,284,000
0.00% 0.00%
0.00% 0.00%
0.00000% 0.00%
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Escriba los valores Resumen de
Importe del préstamo $ 39,794,000
Interés anual 29.00 %
Período del préstamo en años 6
Número de pagos anuales 12
Fecha inicial del préstamo 6/18/2022
Pagos extra opcionales
CONCEPTO PREOPER. MES 1 MES 2 MES 3 MES 4 MES 5 MES 6 MES 7 MES 8 MES 9 MES 10 MES 11 MES 12
VENTAS DE CONTADO 43,848,000 36,540,000 36,540,000 39,228,000 46,452,000 46,452,000 57,060,000 57,060,000 64,284,000 66,972,000 66,972,000 68,292,000 $0 $0 $0 contado
TOTAL INGRESOS OPERATIVOS 43,848,000 36,540,000 36,540,000 39,228,000 46,452,000 46,452,000 57,060,000 57,060,000 64,284,000 66,972,000 66,972,000 68,292,000 $ 629,700,000 $0 $0 $ 629,700,000
EGRESOS OPERATIVOS $0 $0
MATERIA PRIMA CONTADO 28,078,121 20,403,894 20,403,894 20,403,894 21,064,890 25,243,890 25,243,890 30,781,086 30,781,086 34,960,086 35,621,082 35,621,082 36,408,682 $ 365,015,577 $ 365,015,577 $ 438,018,693
GASTOS DE VENTA - - - - - - - - - - - - $0
MANO DE OBRA VARIABLE 3,465,000 3,465,000 3,465,000 4,097,520 4,730,040 4,730,040 5,925,260 5,925,260 6,557,780 7,190,300 7,190,300 7,263,120 $ 64,004,620
OTROS COSTOS DE PRODUCCION 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 4,700,000 $ 56,400,000
GASTOS ADMINISTRATIVOS 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 9,450,721 $ 113,408,652
TOTAL EGRESOS OPERATIVOS 28,078,121 38,019,615 38,019,615 38,019,615 39,313,131 44,124,651 44,124,651 50,857,067 50,857,067 55,668,587 56,962,103 56,962,103 57,822,523 $ 598,828,849
FLUJO NETO OPERATIVO - 28,078,121 5,828,385 - 1,479,615 - 1,479,615 - 85,131 2,327,349 2,327,349 6,202,933 6,202,933 8,615,413 10,009,897 10,009,897 10,469,477
APORTES
FINANCIACION
EGRESOS NO OPERATIVOS
GASTOS PREOPERATIVOS -
AMORTIZACIONES 209,945 215,019 220,215 225,537 230,988 236,570 242,287 248,142 254,139 260,281 266,571 273,013
GASTOS FINANCIEROS 961,688 956,615 951,418 946,097 940,646 935,064 929,347 923,491 917,495 911,353 905,063 898,621
TOTAL EGRESOS NO OPERATIVOS 39,286,000 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634 1,171,634
FLUJO NETO NO OPERATIVO 30,000,000 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634 - 1,171,634
FLUJO NETO 1,921,879 4,656,751 - 2,651,249 - 2,651,249 - 1,256,765 1,155,715 1,155,715 5,031,299 5,031,299 7,443,779 8,838,263 8,838,263 9,297,843
+ SALDO INICIAL 1,921,879 6,578,630 3,927,382 1,276,133 19,369 1,175,084 2,330,799 7,362,099 12,393,398 19,837,178 28,675,441 37,513,705
SALDO FINAL ACUMULADO 1,921,879 6,578,630 3,927,382 1,276,133 19,369 1,175,084 2,330,799 7,362,099 12,393,398 19,837,178 28,675,441 37,513,705 46,811,548
GASTOS BANCARIOS 4 X 1000 26,315 15,710 5,105 77 4,700 9,323 29,448 49,574 79,349 114,702 150,055 187,246
VENTAS A 30 DIAS $0 $0 $0
VENTAS A 60 DIAS $0 $0 $0
VENTAS A 90 DIAS $0 $0 $0
EGRESOS OPERATIVOS
FLUJO NETO OPERATIVO $ 30,871,151 $ 47,825,079 $ 91,837,628 *VALORES PARA EL CALCULO DE LA VIABILIDAD FINANCIERA
INGRESOS NO OPERATIVOS
INVERSIONES
FINANCIACION $0
EGRESOS NO OPERATIVOS
GASTOS PREOPERATIVOS $0
SALDO FINAL ACUMULADO $ 46,811,548 $ 68,421,638 $ 123,487,617 *VALOR CALCULADO UNICAMENTE PARA EL BALANCE
WACC= 15.26%
$ 173,647,638
$0
$ 27,958,800
$ 41,289,327
$ 69,248,127
$ 29,492,000
$ 64,753,805
$ 76,680,179
$ 170,925,984
$ 240,174,111