Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Pronóstico de Pro
Producto Mes 1 Mes 2 Mes 3 Mes 4
Polos 70 90 135 150
Pantalones 40 50 70 80
Shorts 60 80 110 150
Poleras 50 60 80 100
Pronóstico de V
Precio Venta Producto Mes 1 Mes 2 Mes 3 Mes 4
S/. 50 Polos S/. 3,500 S/. 4,500 S/. 6,750 S/. 7,500
S/. 70 Pantalones S/. 2,800 S/. 3,500 S/. 4,900 S/. 5,600
S/. 60 Shorts S/. 3,600 S/. 4,800 S/. 6,600 S/. 9,000
S/. 80 Poleras S/. 4,000 S/. 4,800 S/. 6,400 S/. 8,000
Total S/. 13,900 S/. 17,600 S/. 24,650 S/. 30,100
Gastos en Materia
Costo Prod. Producto Mes 1 Mes 2 Mes 3 Mes 4
S/. 13.20 Lycra S/. 924 S/. 1,188 S/. 1,782 S/. 1,980
S/. 10.00 Hilos S/. 400 S/. 500 S/. 700 S/. 800
S/. 1.00 Botones S/. 60 S/. 80 S/. 110 S/. 150
S/. 3.00 Cierres S/. 150 S/. 180 S/. 240 S/. 300
Total S/. 1,534 S/. 1,948 S/. 2,832 S/. 3,230
Pronóstico de Producción
Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12
175 190 210 230 250 280 300 350
100 130 150 200 250 300 320 350
180 210 240 260 300 330 370 410
130 155 170 190 220 250 300 320
Pronóstico de Ventas
Mes 5 Mes 6 Mes 7 Mes 8 Mes 9 Mes 10 Mes 11 Mes 12
S/. 8,750 S/. 9,500 S/.10,500 S/.11,500 S/.12,500 S/.14,000 S/.15,000 S/.17,500
S/. 7,000 S/. 9,100 S/.10,500 S/.14,000 S/.17,500 S/.21,000 S/.22,400 S/.24,500
S/. 10,800 S/. 12,600 S/.14,400 S/.15,600 S/.18,000 S/.19,800 S/.22,200 S/.24,600
S/. 10,400 S/. 12,400 S/.13,600 S/.15,200 S/.17,600 S/.20,000 S/.24,000 S/.25,600
S/. 36,950 S/. 43,600 S/.49,000 S/.56,300 S/.65,600 S/.74,800 S/.83,600 S/.92,200