Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Avance Excel, Rosmery y Melany
Avance Excel, Rosmery y Melany
% de
Tipos de Artesanias de decoración de interiores
preferencia
Cuadros 30%
Porta velas 22%
Porta llaves 22%
Macetas 26%
Total 100%
% de
Tipos de Artesanias de accesorios
preferencia
Collares 30%
Pulceras 23%
Porta lentes 15%
Porta celulares 18%
Cartucheras 14%
Total 100%
Cantidad de
Cantidad de
artesanias
artesanias mensual
semanal
35 140
40 160
75 300
Cantidad de Cantidad de
Artesanias de artesanias de
decoraciones de decoraciones de
interiores semanal interiores mensual
10 40
8 32
8 32
9 36
35 140
Cantidad de Cantidad de
Artesanias de Artesanias de
accesorios semanal accesorios mensual
12 48
9 36
6 24
7 28
6 24
40 160
75 300
Tipos de Artesanías de decoración de interiores
Cuadros
Subtotal
Porta velas
Subtotal
Porta llaves
Subtotal
Macetas
Subtotal
Total
Cantidad Cantidad
Tipos de diseños de decoracion de interiores artesanales Cantidad diaria semanal
Cuadro Button Box 22% 2
Cuadro Leaf Box 20% 2
10
Cuadro Stone Box 28% 3
Cuadro Seed Box 30% 3
100% 10
Porta Velas Primavera 40% 3
8
Porta Velas Galaxia 60% 5
100% 8
Porta Llave Pedregal 40% 3
8
Porta Llave Animado 60% 5
100% 8
Maceteros Mandala 35% 3
Macetteros Pedrinhas 9 30% 3
Maceteros Decor 35% 3
100% 9
35 35
Tipos de Artesanias para accesorios
Collares
Subtotal
Pulceras
Subtotal
Porta lentes
Subtotal
Porta celulares
Subtotal
Cartucheras
Subtotal
Total
Cantidad Cantidad
Tipos de diseños de accesorios artesanales Cantidad diaria semanal
Collares Arsthetic 65% 8
12
Collar Choker Radiante 35% 4
100% 12
Pulseras Arsthetic 46% 4
9
Pulseras Radiante 54% 5
100% 9
Porta Lentes Shakar 63% 4
6
Porta Lentes Arcoiris 37% 2
100% 6
Porta Celulares Embridery 40% 3
7
Porta Celulares Perso Movil 60% 4
100% 7
Cartucheras Flowers 36% 2
6
Cartucheras Shaka 64% 4
100% 6
40 40
Tipos de diseños
Tipos de presentaciones
de Objetos artesanales
Cuadro Button Box
Cuadro Leaf Box
Cuadros Artesanales
Cuadro Stone Box
Cuadro Seed Box
Porta Velas Primavera
Porta Velas Artesanales
Porta Velas Galaxis
Porta Llave Pedregal
Porta Llaves Atesanales
Porta Llave Animado
Collares Arsthetic
Collares Artesanales
Collar Choker Radiante
Pulseras Arsthetic
Pulseras Artesanales
Pulseras Radiante
Porta Lentes Shakar
Porta Lentes Artesanales
Porta Lentes Arcoiris
Cartucheras Flowers
Cartucheras Artesanales
Cartucheras Shakar
Porta Celulares Embridery
Porta Celulares Artesanales
Porta Celulares Perso Movil
Maceteros Mandala
Macetas Artesanales Maceteros Pedrinhas
Maceteros Decor
Total
Cantidad Cantidad
semanal mensual
2 8
2 8
3 12
3 12
3 12
5 20
3 12
5 20
8 32
4 16
4 16
5 20 84 21
4 16
2 8
2 8
4 16
3 12
4 16 76
3 12
3 12
3 12
75 300
Cotización de los materiales para la elaboración de los objetos artesanales de decoración interiores y accesorios
PORTA VELAS AR
PORTA LLAVES AR
COLLARES ART
PULCERAS ART
PORTA LENTES AR
CARTUCHERAS AR
PORTA CELULARES
MACETAS ARTE
ACTIVO FIJO
Precio
Detalle Cantidad
unitario
Mini máquina de coser electrónica 2 S/50.00
Mandil 3 S/12.00
Escritorio 1 S/229.00
Mesa 1 S/900.00
Sillas 4 S/30.00
Estantes 2 S/300.00
Recipiente limpia pincel 3 S/3.00
Laptop 1 S/2,000.00
Impresora 1 S/800.00
Recogedor 1 S/5.00
Escoba 1 S/5.00
Aguja 8 S/2.00
Pincel 10 S/15.00
Tijera 3 S/18.00
Crochet 3 S/1.50
Ensendedor 8 S/6.00
Tachos de basura 2 S/7.00
Total
GASTOS OPERATIVOS
Gastos de constitución y trámite
Detalle Cantidad Precio
Trámites notariales 1 S/180.00
Búsqueda y reserva de nombre en Registros Públicos 1 S/27.00
Trámites Registrales 1 S/75.00
Certificado de defenza civil 1 S/80.00
Licencia de funcionamiento definitiva 1 S/130.00
Legalización de libros hojas contables 1 S/15.00
Total S/507.00
Gastos administrativos
Unidad de
Detalle Cantidad
medida
Gerente 1 mes
Asesor contable 1 mes
Lapiceros negros 2 unidad
Mantenimiento y utilis de aseo 1 unidad
Papel bond 1/2 millar
Resaltador 1 unidad
Total
Gastos de venta
Unidad de
Detalle Cantidad
medida
Vendedor 1 mes
Asistente de marketing 1 mes
Movilidad 1 mes
Publicidad en redes sociales 1 mes
INVERSION
Detalle 15 dias 1 mes
Materia prima para los cuadros artesanales S/52.01 S/104.03
Materia prima para las porta velas artesanales S/27.33 S/54.66
Materia prima para los porta llaves artesanales S/42.88 S/85.76
Materia prima para los collares artesanales S/49.14 S/98.28
Materia prima para las pulseras artesanales S/29.63 S/29.63
Materia prima para los porta lentes artesanales S/20.55 S/41.09
Materia prima para las cartucheras artesanales S/14.96 S/29.92
Materia prima para los porta celulares artesanales S/20.46 S/40.92
Materia prima para las macetas artesanales S/8.64 S/17.28
Mano de obra directa S/1,767.29 S/ 3,534.58
Materiales indirectos para el empaque S/265.00 S/ 530.00
Materiales indirectos para elaborar los objetos artesanales S/54.10 S/ 108.20
Otros gastos indirectos S/30.00 S/ 60.00
Gastos de constitución y trámite S/507.00 S/ 507.00
Gastos de administración S/472.00 S/ 944.00
Gastos de venta S/816.35 S/ 1,632.71
Activo fijo S/5,090.50 S/ 5,090.50
Total S/9,267.85 S/12,908.56
ESTRUCTURA DE CAPITALES
Fuente de financiamiento Importe %
Capital social S/ 2,908.56 23%
Endeudamiento S/ 10,000.00 77%
Total S/ 12,908.56 100%
CUADRO ARTESALES
COLLARES ARTESANALES
PULCERAS ARTESANALES
CARTUCHERAS ARTESANALES
MACETAS ARTESANALES
O
Precio
VP IGV
total
S/84.75 S/15.25 S/ 100.00
S/30.51 S/5.49 S/ 36.00
S/194.07 S/34.93 S/ 229.00
S/762.71 S/137.29 S/ 900.00
S/101.69 S/18.31 S/ 120.00
S/508.47 S/91.53 S/ 600.00
S/7.63 S/1.37 S/ 9.00
S/1,694.92 S/305.08 S/ 2,000.00
S/677.97 S/122.03 S/ 800.00
S/4.24 S/0.76 S/ 5.00
S/4.24 S/0.76 S/ 5.00
S/13.56 S/2.44 S/ 16.00
S/127.12 S/22.88 S/ 150.00
S/45.76 S/8.24 S/ 54.00
S/3.81 S/0.69 S/ 4.50
S/40.68 S/7.32 S/ 48.00
S/11.86 S/2.14 S/ 14.00
S/ 4,313.98 S/ 776.52 S/ 5,090.50
IVOS
Precio Costo
VP IGV SIS
unitario mensual
S/ 700.00 - S/ 700.00 S/15.00 S/715.00
S/ 200.00 - S/ 200.00 - S/ 200.00
S/ 0.42 S/ 0.08 S/0.50 - S/ 1.00
S/ 8.47 S/ 1.53 S/10.00 - S/ 10.00
S/ 13.56 S/ 2.44 S/16.00 - S/ 16.00
S/ 1.69 S/ 0.31 S/2.00 - S/ 2.00
S/ 924.15 S/ 4.35 S/ 928.50 S/ 15.00 S/ 944.00
Precio
Precio anual
VP SIS Vacaciones
mensual
S/1,025.00 S/ 15.00 S/ 512.50 S/ 1,082.71 S/ 12,992.50
S/300.00 - - S/ 300.00 S/ 3,600.00
S/150.00 - - S/ 150.00 S/ 1,800.00
S/100.00 - - S/ 100.00 S/ 1,200.00
S/ 1,575.00 S/ 15.00 S/ 512.50 S/ 1,632.71 S/ 19,592.50
%
1%
0%
1%
1%
0%
0%
0%
0%
0%
27%
4% S/4,734.35
1%
0% S/ 3,083.71
4%
7%
13% S/12,908.56
39%
100%
RA DE CAPITALES
Costo de
Deducción Costo neto TCCPP
financiamiento
20 0 20 0.05
18.2 5.37 12.83 0.10
0.1445
Caja Arequipa
Precio Precio
mensual anual
S/ 8.86 S/ 106.29
S/ 24.96 S/ 299.52
S/ 3.79 S/ 45.46
S/ 5.78 S/ 69.33
S/ 2.12 S/ 25.44
S/ 3.86 S/ 46.37
S/ 49.37 S/ 592.41
Precio Precio
mensual anual
S/ 8.86 S/ 106.29
S/ 1.59 S/ 19.08
S/ 2.16 S/ 25.92
S/ 12.61 S/ 151.29
Precio Precio
mensual anual
S/ 13.29 S/ 159.44
S/ 2.39 S/ 28.62
S/ 2.70 S/ 32.40
S/ 18.37 S/ 220.46
Precio Precio
mensual anual
S/ 13.29 S/ 159.44
S/ 7.16 S/ 85.86
S/ 3.24 S/ 38.88
S/ 23.68 S/ 284.18
Precio Precio
mensual anual
S/ 9.60 S/ 115.20
S/ 2.39 S/ 28.62
S/ 15.90 S/ 190.80
S/ 27.89 S/ 334.62
Precio Precio
mensual anual
S/ 26.50 S/ 318.00
S/ 0.27 S/ 3.25
S/ 26.77 S/ 321.25
Precio Precio
mensual anual
S/ 12.00 S/ 144.00
S/ 25.29 S/ 303.48
S/ 3.24 S/ 38.88
S/ 40.53 S/ 486.36
Precio Precio
mensual anual
S/ 10.92 S/ 131.05
S/ 31.61 S/ 379.35
S/ 2.70 S/ 32.40
S/ 45.23 S/ 542.80
Precio Precio
mensual anual
S/ 82.82 S/ 993.88
S/ 1.71 S/ 20.57
S/ 3.68 S/ 44.16
S/ 88.22 S/ 1,058.61
Precio Precio
mensual anual
S/ 6.26 S/ 75.09
S/ 3.81 S/ 45.70
S/ 10.07 S/ 120.78
Precio Precio
mensual anual
S/ 20.71 S/ 248.47
S/ 0.43 S/ 5.14
S/ 1.84 S/ 22.08
S/ 22.97 S/ 275.69
Precio Precio
mensual anual
S/ 1.89 S/ 22.73
S/ 4.76 S/ 57.12
S/ 6.65 S/ 79.85
Precio Precio
mensual anual
S/ 4.82 S/ 57.84
S/ 0.08 S/ 1.02
S/ 27.56 S/ 330.67
S/ 3.87 S/ 46.46
S/ 36.33 S/ 435.99
Precio Precio
mensual anual
S/ 0.27 S/ 3.25
S/ 2.08 S/ 24.96
S/ 2.41 S/ 28.92
S/ 4.76 S/ 57.13
Precio Precio
mensual anual
S/ 2.41 S/ 28.92
S/ 3.25 S/ 39.00
S/ 2.71 S/ 32.47
S/ 0.06 S/ 0.76
S/ 1.94 S/ 23.23
S/ 10.37 S/ 124.39
Precio Precio
mensual anual
S/ 4.82 S/ 57.84
S/ 0.04 S/ 0.51
S/ 10.82 S/ 129.88
S/ 3.87 S/ 46.46
S/ 19.56 S/ 234.70
Precio Precio
mensual anual
S/ 1.80 S/ 21.60
S/ 4.88 S/ 58.50
S/ 0.13 S/ 1.53
S/ 4.87 S/ 58.45
S/ 3.62 S/ 43.38
S/ 14.90 S/ 178.85
S/ 0.28 S/ 3.39
S/ 1.59 S/ 19.08
S/ 32.06 S/ 384.77
Precio Precio
mensual anual
S/ 2.40 S/ 28.80
S/ 4.82 S/ 57.84
S/ 0.04 S/ 0.51
S/ 1.59 S/ 19.08
S/ 8.85 S/ 106.23
Precio Precio
mensual anual
S/ 4.32 S/ 51.84
S/ 4.32 S/ 51.84
Precio Precio
mensual anual
S/ 15.90 S/ 190.80
S/ 2.78 S/ 33.39
S/ 3.78 S/ 45.36
S/ 6.56 S/ 78.75
Precio Precio
mensual anual
S/ 0.77 S/ 9.26
S/ 2.39 S/ 28.62
S/ 3.24 S/ 38.88
S/ 6.40 S/ 76.76
Precio
anual
S/ 5,400.00
S/ 960.00
S/ 6,360.00
Costo
anual
S/ 8,580.00
S/ 2,400.00
S/ 12.00
S/ 120.00
S/ 192.00
S/ 24.00
S/ 11,328.00
CUOTAS CONSTANTES
p 10,000.00
i 1.517% 0.0217663957
n 24 0.4351469714
1.517%
Mensual Saldo Inicial Interés (%) Principal Cuota Saldo Final
1 S/10,000.00 S/151.67 S/348.54 S/500.21 S/9,651.46
2 S/9,651.46 S/146.38 S/353.83 S/500.21 S/9,297.63
3 S/9,297.63 S/141.01 S/359.19 S/500.21 S/8,938.44
4 S/8,938.44 S/135.57 S/364.64 S/500.21 S/8,573.80
5 S/8,573.80 S/130.04 S/370.17 S/500.21 S/8,203.62
6 S/8,203.62 S/124.42 S/375.79 S/500.21 S/7,827.84
7 S/7,827.84 S/118.72 S/381.49 S/500.21 S/7,446.35
8 S/7,446.35 S/112.94 S/387.27 S/500.21 S/7,059.08
9 S/7,059.08 S/107.06 S/393.15 S/500.21 S/6,665.94
10 S/6,665.94 S/101.10 S/399.11 S/500.21 S/6,266.83
11 S/6,266.83 S/95.05 S/405.16 S/500.21 S/5,861.67
12 S/5,861.67 S/88.90 S/411.31 S/500.21 S/5,450.36
13 S/5,450.36 S/82.66 S/417.54 S/500.21 S/5,032.82
14 S/5,032.82 S/76.33 S/423.88 S/500.21 S/4,608.94
15 S/4,608.94 S/69.90 S/430.31 S/500.21 S/4,178.63
16 S/4,178.63 S/63.38 S/436.83 S/500.21 S/3,741.80
17 S/3,741.80 S/56.75 S/443.46 S/500.21 S/3,298.34
18 S/3,298.34 S/50.02 S/450.18 S/500.21 S/2,848.16
19 S/2,848.16 S/43.20 S/457.01 S/500.21 S/2,391.15
20 S/2,391.15 S/36.27 S/463.94 S/500.21 S/1,927.21
21 S/1,927.21 S/29.23 S/470.98 S/500.21 S/1,456.23
22 S/1,456.23 S/22.09 S/478.12 S/500.21 S/978.11
23 S/978.11 S/14.83 S/485.37 S/500.21 S/492.73
24 S/492.73 S/7.47 S/492.73 S/500.21 S/0.00
2,004.99 10,000.00 12,004.99
2,004.99
Interes Amortización
Año 1 Año 2 Año 1 Año 2
S/1,452.86 S/552.13 S/4,549.64 S/5,450.36
2,004.99 10,000.00
PRESUPUESTO DE CANTIDADES MENSUALES
Tipos de Objetos Cantidad Cantidad
Tipos de presentaciones
artesanales semanal mensual
Cuadro Button Box 2 8
Cuadro Leaf Box 2 8
Cuadros Artesanales
Cuadro Stone Box 3 12
Cuadro Seed Box 3 12
Porta Velas Primavera 3 12
Porta Velas Artesanales
Porta Velas Galaxis 5 20
Porta Llave Pedregal 3 12
Porta Llaves Atesanales
Porta Llave Animado 5 20
Collares Arsthetic 8 32
Collares Artesanales
Collar Choker Radiante 4 16
Pulseras Arsthetic 4 16
Pulseras Artesanales
Pulseras Radiante 5 20
Porta Lentes Shakar 4 16
Porta Lentes Artesanales
Porta Lentes Arcoiris 2 8
Cartucheras Flowers 2 8
Cartucheras Artesanles
Cartucheras Shakar 4 16
Porta Celulares Embridery 3 12
Porta Celulares Artesnales
Porta Celulares Perso Movil 4 16
Maceteros Mandala 3 12
Macetas Artesanales Maceteros Pedrinhas 3 12
Maceteros Decor 3 12
Total 75 300
GRESOS EN AÑOS
Año 3 Año 4 Año 5
S/ 5,020.26 S/ 5,522.29 S/ 6,074.52
S/ 5,413.82 S/ 5,955.21 S/ 6,550.73
S/ 8,564.76 S/ 9,421.23 S/ 10,363.36
S/ 8,859.15 S/ 9,745.06 S/ 10,719.57
S/ 7,234.73 S/ 7,958.20 S/ 8,754.02
S/ 12,551.44 S/ 13,806.58 S/ 15,187.24
S/ 7,530.55 S/ 8,283.61 S/ 9,111.97
S/ 13,289.14 S/ 14,618.06 S/ 16,079.86
S/ 13,780.21 S/ 15,158.23 S/ 16,674.05
S/ 7,875.48 S/ 8,663.02 S/ 9,529.32
S/ 5,119.42 S/ 5,631.36 S/ 6,194.49
S/ 7,383.75 S/ 8,122.13 S/ 8,934.34
S/ 8,859.77 S/ 9,745.75 S/ 10,720.33
S/ 4,922.50 S/ 5,414.74 S/ 5,956.22
S/ 5,512.75 S/ 6,064.03 S/ 6,670.43
S/ 11,812.68 S/ 12,993.95 S/ 14,293.35
S/ 8,860.24 S/ 9,746.27 S/ 10,720.89
S/ 9,056.76 S/ 9,962.44 S/ 10,958.68
S/ 6,644.69 S/ 7,309.16 S/ 8,040.07
S/ 7,530.16 S/ 8,283.17 S/ 9,111.49
S/ 8,416.80 S/ 9,258.48 S/ 10,184.32
S/ 174,239.05 S/ 191,662.95 S/ 210,829.25
DETERMINACIÓN DEL COSTO UNITARIO
3534.58
108 530.19
192 3,004.39
3,534.58
MER AÑO
Año 1
S/2,516.35
S/2,142.52
S/3,208.29
S/3,262.29
S/3,305.03
S/5,308.01
S/3,433.63
S/5,495.76
S/4,830.67
S/2,069.13
S/2,200.41
S/2,526.13
S/2,336.25
S/1,031.80
S/2,119.72
S/4,227.50
S/3,347.53
S/4,118.63
S/3,065.39
S/3,088.19
S/3,086.51
S/66,719.75
Total de
Año 3 Año 4 Año 5
costos
S/3,044.78 S/3,349.26 S/3,684.19 S/15,362.57
S/2,592.45 S/2,851.69 S/3,136.86 S/13,080.30
S/3,882.03 S/4,270.23 S/4,697.25 S/19,586.92
S/3,947.37 S/4,342.11 S/4,776.32 S/19,916.59
S/3,999.09 S/4,399.00 S/4,838.90 S/20,177.56
S/6,422.69 S/7,064.96 S/7,771.45 S/32,405.91
S/4,154.69 S/4,570.16 S/5,027.17 S/20,962.64
S/6,649.87 S/7,314.86 S/8,046.34 S/33,552.16
S/5,845.12 S/6,429.63 S/7,072.59 S/29,491.75
S/2,503.65 S/2,754.01 S/3,029.41 S/12,632.24
S/2,662.50 S/2,928.75 S/3,221.62 S/13,433.72
S/3,056.62 S/3,362.28 S/3,698.51 S/15,422.30
S/2,826.87 S/3,109.55 S/3,420.51 S/14,263.06
S/1,248.48 S/1,373.32 S/1,510.66 S/6,299.23
S/2,564.86 S/2,821.34 S/3,103.48 S/12,941.08
S/5,115.28 S/5,626.81 S/6,189.49 S/25,809.34
S/4,050.51 S/4,455.57 S/4,901.12 S/20,437.02
S/4,983.55 S/5,481.90 S/6,030.09 S/25,144.67
S/3,709.12 S/4,080.03 S/4,488.04 S/18,714.51
S/3,736.72 S/4,110.39 S/4,521.43 S/18,853.74
S/3,734.67 S/4,108.14 S/4,518.95 S/18,843.43
S/80,730.89 S/88,803.98 S/97,684.38 S/407,330.73
PRESUPUESTO DE GASTOS ADMINISTRATIVOS(SOLES)
108 S/140.87
192 S/798.28
S/939.15
Año 1
S/399.14
S/399.14
S/598.71
S/598.71
S/598.71
S/997.85
S/598.71
S/997.85
S/500.88
S/250.44
S/250.44
S/313.05
S/250.44
S/125.22
S/399.14
S/798.28
S/598.71
S/798.28
S/598.71
S/598.71
S/598.71
S/11,269.83
Total de
Año 3 Año 4 Año 5
gastos
S/482.96 S/531.26 S/584.38 S/2,436.79
S/482.96 S/531.26 S/584.38 S/2,436.79
S/724.44 S/796.88 S/876.57 S/3,655.18
S/724.44 S/796.88 S/876.57 S/3,655.18
S/724.44 S/796.88 S/876.57 S/3,655.18
S/1,207.40 S/1,328.14 S/1,460.95 S/6,091.97
S/724.44 S/796.88 S/876.57 S/3,655.18
S/1,207.40 S/1,328.14 S/1,460.95 S/6,091.97
S/606.07 S/666.67 S/733.34 S/3,057.93
S/303.03 S/333.34 S/366.67 S/1,528.97
S/303.03 S/333.34 S/366.67 S/1,528.97
S/378.79 S/416.67 S/458.34 S/1,911.21
S/303.03 S/333.34 S/366.67 S/1,528.97
S/151.52 S/166.67 S/183.34 S/764.48
S/482.96 S/531.26 S/584.38 S/2,436.79
S/965.92 S/1,062.51 S/1,168.76 S/4,873.58
S/724.44 S/796.88 S/876.57 S/3,655.18
S/965.92 S/1,062.51 S/1,168.76 S/4,873.58
S/724.44 S/796.88 S/876.57 S/3,655.18
S/724.44 S/796.88 S/876.57 S/3,655.18
S/724.44 S/796.88 S/876.57 S/3,655.18
S/13,636.49 S/15,000.14 S/16,500.16 S/68,803.44
PRESUPUESTO DE GASTOS DE VENTA(SOLES)
108 S/241.47
192 S/1,368.35
S/1,609.83
Año 1
S/684.18
S/684.18
S/1,026.26
S/1,026.26
S/1,026.26
S/1,710.44
S/1,026.26
S/1,710.44
S/858.57
S/429.29
S/429.29
S/536.61
S/429.29
S/214.64
S/684.18
S/1,368.35
S/1,026.26
S/1,368.35
S/1,026.26
S/1,026.26
S/1,026.26
S/19,317.92
Total de
Año 3 Año 4 Año 5
gastos
S/827.85 S/910.64 S/1,001.70 S/4,176.97
S/827.85 S/910.64 S/1,001.70 S/4,176.97
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/2,069.63 S/2,276.60 S/2,504.26 S/10,442.41
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/2,069.63 S/2,276.60 S/2,504.26 S/10,442.41
S/1,038.88 S/1,142.76 S/1,257.04 S/5,241.68
S/519.44 S/571.38 S/628.52 S/2,620.84
S/519.44 S/571.38 S/628.52 S/2,620.84
S/649.30 S/714.23 S/785.65 S/3,276.05
S/519.44 S/571.38 S/628.52 S/2,620.84
S/259.72 S/285.69 S/314.26 S/1,310.42
S/827.85 S/910.64 S/1,001.70 S/4,176.97
S/1,655.71 S/1,821.28 S/2,003.41 S/8,353.93
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/1,655.71 S/1,821.28 S/2,003.41 S/8,353.93
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/1,241.78 S/1,365.96 S/1,502.55 S/6,265.45
S/23,374.69 S/25,712.16 S/28,283.37 S/117,937.86
DETERMINACIÓN DEL COSTO UNITARIO
Total de
Tipos de Objetos Costo
Tipos de presentaciones GV GA costos
artesanales unitario
y gastos
Cuadro Button Box S/26.21 S/7.13 S/4.16 S/37.50
Cuadro Leaf Box S/22.32 S/7.13 S/4.16 S/33.60
Cuadros Artesanales
Cuadro Stone Box S/22.28 S/7.13 S/4.16 S/33.56
Cuadro Seed Box S/22.65 S/7.13 S/4.16 S/33.94
Porta Velas Primavera S/22.95 S/7.13 S/4.16 S/34.24
Porta Velas Artesanales
Porta Velas Galaxis S/22.12 S/7.13 S/4.16 S/33.40
Porta Llave Pedregal S/23.84 S/7.13 S/4.16 S/35.13
Porta Llaves Atesanales
Porta Llave Animado S/22.90 S/7.13 S/4.16 S/34.18
Collares Arsthetic S/12.58 S/2.24 S/1.30 S/16.12
Collares Artesanales
Collar Choker Radiante S/11.75 S/5.56 S/7.80 S/25.11
Pulseras Arsthetic S/11.46 S/2.24 S/1.30 S/15.00
Pulseras Artesanales
Pulseras Radiante S/10.53 S/2.24 S/1.30 S/15.70
Porta Lentes Shakar S/13.14 S/5.56 S/7.80 S/26.50
Porta Lentes Artesanales
Porta Lentes Arcoiris S/11.72 S/5.56 S/7.80 S/25.08
Cartucheras Flowers S/22.08 S/7.13 S/4.16 S/33.36
Cartucheras Artesanles
Cartucheras Shakar S/22.02 S/7.13 S/4.16 S/28.30
Porta Celulares Embridery S/23.25 S/7.13 S/4.16 S/34.53
Porta Celulares Artesnales
Porta Celulares Perso Movil S/21.45 S/7.13 S/4.16 S/20.00
Maceteros Mandala S/21.29 S/7.13 S/4.16 S/32.57
Macetas Artesanales Maceteros Pedrinhas S/21.45 S/7.13 S/4.16 S/32.73
Maceteros Decor S/21.43 S/7.13 S/4.16 S/32.72
% Valor de Precio de
Ganancia IGV CRE-ARTE Competencia
ganancia venta venta
15.26% S/5.72 S/43.22 S/7.78 S/51.00 S/51.00 S/ 40.00 -S/ 11.00
38.70% S/13.00 S/46.61 S/8.39 S/55.00 S/55.00 S/ 45.00 -S/ 10.00
46.45% S/15.59 S/49.15 S/8.85 S/58.00 S/58.00 S/ 50.00 -S/ 8.00
49.81% S/16.91 S/50.84 S/9.15 S/60.00 S/60.00 S/ 55.00 -S/ 5.00
21.28% S/7.29 S/41.52 S/7.47 S/49.00 S/49.00 S/ 45.00 -S/ 4.00
29.40% S/9.82 S/43.22 S/7.78 S/51.00 S/51.00 S/ 50.00 -S/ 1.00
23.03% S/8.09 S/43.22 S/7.78 S/51.00 S/51.00 S/ 40.00 -S/ 11.00
33.87% S/11.58 S/45.76 S/8.24 S/54.00 S/54.00 S/ 45.00 -S/ 9.00
83.98% S/13.54 S/29.66 S/5.34 S/35.00 S/35.00 S/ 20.00 -S/ 15.00
35% S/8.79 S/33.90 S/6.10 S/40.00 S/40.00 S/ 27.00 -S/ 13.00
46.90% S/7.04 S/22.04 S/3.97 S/26.00 S/26.00 S/ 15.00 -S/ 11.00
61.95% S/9.73 S/25.43 S/4.58 S/30.00 S/30.00 S/ 17.00 -S/ 13.00
44% S/11.64 S/38.14 S/6.86 S/45.00 S/45.00 S/ 40.00 -S/ 5.00
69% S/17.30 S/42.38 S/7.63 S/50.00 S/50.00 S/ 35.00 -S/ 15.00
42.24% S/14.09 S/47.46 S/8.54 S/56.00 S/56.00 S/ 35.00 -S/ 21.00
79.67% S/22.55 S/50.85 S/9.15 S/60.00 S/60.00 S/ 30.00 -S/ 30.00
47% S/16.32 S/50.85 S/9.15 S/60.00 S/60.00 S/ 32.00 -S/ 28.00
94.92% S/18.98 S/38.98 S/7.02 S/46.00 S/46.00 S/ 35.00 -S/ 11.00
17.08% S/5.56 S/38.14 S/6.86 S/45.00 S/45.00 S/ 45.00 S/ 0.00
32.04% S/10.49 S/43.22 S/7.78 S/51.00 S/51.00 S/ 75.00 S/ 24.00
47.64% S/15.59 S/48.31 S/8.70 S/57.00 S/57.00 S/ 80.00 S/ 23.00
||
ACTIVO FIJO
Precio
Detalle Cantidad VP IGV
unitario
Mini máquina de coser electronica 2 S/50.00 S/84.75 S/15.25
Escritorio 1 S/229.00 S/194.07 S/34.93
Mesa 1 S/900.00 S/762.71 S/137.29
Sillas 4 S/30.00 S/101.69 S/18.31
Estantes 2 S/300.00 S/508.47 S/91.53
Laptop 1 S/2,000.00 S/1,694.92 S/305.08
Impresora 1 S/800.00 S/677.97 S/122.03
Total S/ 4,024.58 S/ 724.42
Valor residual
Activo fijo Precio total 1 año 2 año 3 año
Valor
4 año 5 año Total
residual
S/8.47 S/8.47 S/42.37 S/42.37
S/19.41 S/19.41 S/97.03 S/97.03
S/76.27 S/76.27 S/381.36 S/381.36
S/10.17 S/10.17 S/50.85 S/50.85
S/50.85 S/50.85 S/254.24 S/254.24
S/423.73 - S/1,694.92 S/0.00
S/169.49 - S/677.97 S/0.00
S/758.39 S/165.17 S/3,198.73 S/825.85
ESTADO DE RESULTADOS PRESUPUESTADO
74250
S/12,908.56
TADO
Año 4 Año 5
S/191,662.95 S/210,829.25
S/88,803.98 S/97,684.38
S/102,858.97 S/113,144.87
S/40,712.30 S/44,783.53
S/15,000.14 S/16,500.16
S/25,712.16 S/28,283.37
S/62,146.67 S/68,361.34
S/62,146.67 S/68,361.34
S/2,874.94 S/3,162.44
S/59,271.72 S/65,198.90
NANCIERA PRESUPUESTADA
S/5,452.00
S/4,626.15
S/825.85
S/54,641.78 S/60,030.11 S/70,816.07
PERIODO DE RECUPERACIÓN
Año Año Año Año
Detalle
0 1 2 3
Flujo de caja económica -12,800.36 45,290.11 49,743.29 54,641.78
Inversión por recuperar -12,800.36 32,489.75 82,233.04 136,874.81
PRI 0.35 Años
PRI 4 Meses
Año Año
4 5
60,030.11 70,816.07
196,904.93 267,721.00
CUADRO DEL CRONOGRAMA DE ACTIVIDADES
X X X X X X X X X X X X X X X X
X X X X X X X X X X X X X X X X