Formula c i on Excel
-
Upload
cesar-vilcas -
Category
Documents
-
view
234 -
download
0
Transcript of Formula c i on Excel
-
8/18/2019 Formula c i on Excel
1/61
HORNOUNID % AÑO 1
TASA DE CRECIMIENTO
MERCADO POTENCIAL PERSONAS 334MERCADO DISPONIBLE PERSONAS 60% 202MERCADO OBJETIVO PERSONAS 50% 101FRECUENCIA DE COMPRA VISITA 2 2VOLUMEN DE COMPRA UNIDADES 2000 2000DEMANDA UNIDADES 404000PRECIO SOLES S/. 0.50 S/. 0.50VENTAS SOLES S/ !"!#"""""
$RODUCTO !AÑO 1
TASA DE CRECIMIENTOMERCADO POTENCIAL PERSONAS 0MERCADO DISPONIBLE PERSONAS 0% 0MERCADO OBJETIVO PERSONAS 0% 0FRECUENCIA DE COMPRA VISITA 0 0VOLUMEN DE COMPRA UNIDADES 0 0DEMANDA UNIDADES 0PRECIO SOLES REF! REF!VENTAS SOLES &RE'(
$RODUCTO )AÑO 1
TASA DE CRECIMIENTOMERCADO POTENCIAL PERSONAS 0MERCADO DISPONIBLE PERSONAS 0% 0MERCADO OBJETIVO PERSONAS 0% 0FRECUENCIA DE COMPRA VISITA 0 0VOLUMEN DE COMPRA UNIDADES 0 0
DEMANDA UNIDADES 0PRECIO SOLES REF! REF!VENTAS SOLES REF!
-
8/18/2019 Formula c i on Excel
2/61
EMPRESA: HORNO FIGURETTI S.
Estante modularAÑO ! AÑO ) AÑO * AÑO +
1!% 1!% 1!% 1!%
""#.0 "44 "4# "54205 20$ 211 21410" 104 106 10
2 2 2 22000 2000 2000 2000
412000 416000 424000 42$000S/. 0.50 S/. 0.50 S/. 0.50 S/. 0.50
S/ !",#""""" S/ !"-#""""" S/ !1!#""""" S/ !1*#"""""
ROOTSAÑO ! AÑO ) AÑO * AÑO +
"% "% "% "%0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
REF! REF! REF! REF!&RE'( &RE'( &RE'( &RE'(
AÑO ! AÑO ) AÑO * AÑO +"% "% "% "%
0 0 0 00 0 0 00 0 0 00 0 0 00 0 0 0
0 0 0 0REF! REF! REF! REF!REF! REF! REF! REF!
-
8/18/2019 Formula c i on Excel
3/61
.C
$ERIODO CANTIDAD
ANUAL 404000MENSUAL ""66SEMANAL $41DIARIO 140"
$ERIODO CANTIDADANUAL 0MENSUAL 0SEMANAL 0DIARIO 0
PERIODO CANTIDADANUAL 0MENSUAL 0SEMANAL 0DIARIO 0
-
8/18/2019 Formula c i on Excel
4/61
VENTAS MENSUALES DEL A&O 1
EN UNIDADES$RODUCTO ENERO 'ERERO MAR.O
ECOLADRILLO ""66 ""66 ""660 0 0
0 0 0 0 TOTAL ""66 ""66 ""66
EN SOLES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO S/. 16'$"".50 S/. 16'$"".50 S/. 16'$"".50
S/. ( S/. ( S/. (0 S/. ( S/. ( S/. (
TOTAL S/. 16'$"".50 S/. 16'$"".50 S/. 16'$"".50
VENTAS MENSUALES DEL A&O 2
EN UNIDADES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO "401 "401 "401
0 0 0 00 0 0 0
TOTAL "401 "401 "401
EN SOLES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO S/. 1'0"5.50 S/. 1'0"5.50 S/. 1'0"5.50
0 S/. ( S/. ( S/. (0 S/. ( S/. ( S/. (
TOTAL S/. 1'0"5.50 S/. 1'0"5.50 S/. 1'0"5.50
VENTAS MENSUALES DEL A&O "
EN UNIDADES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO "44$0 "44$0 "44$0
0 0 0 00 0 0 0
TOTAL "44$0 "44$0 "44$0
EN SOLES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO S/. 1'2"#.#" S/. 1'2"#.#" S/. 1'2"#.#"
0 S/. ( S/. ( S/. (0 S/. ( S/. ( S/. (
-
8/18/2019 Formula c i on Excel
5/61
TOTAL S/. 1'2"#.#" S/. 1'2"#.#" S/. 1'2"#.#"
VENTAS MENSUALES DEL A&O 4
EN UNIDADES$RODUCTO ENERO 'ERERO MAR.O
ECOLADRILLO "4$#4 "4$#4 "4$#40 0 0 00 0 0 0
TOTAL "4$#4 "4$#4 "4$#4
EN SOLES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO S/. 1'446.$1 S/. 1'446.$1 S/. 1'446.$1
0 S/. ( S/. ( S/. (0 S/. ( S/. ( S/. (
TOTAL S/. 1'446.$1 S/. 1'446.$1 S/. 1'446.$1
VENTAS MENSUALES DEL A&O 5
EN UNIDADES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO "5"12 "5"12 "5"12
0 0 0 00 0 0 0
TOTAL "5"12 "5"12 "5"12
EN SOLES$RODUCTO ENERO 'ERERO MAR.OECOLADRILLO S/. 1'656.1 S/. 1'656.1 S/. 1'656.1
0 S/. ( S/. ( S/. (0 S/. ( S/. ( S/. (
TOTAL S/. 1'656.1 S/. 1'656.1 S/. 1'656.1
CONSOLIDADO DE LAS VENTAS ANUALES
CANTIDAD$RODUCTO/AÑO AÑO 1 AÑO ! AÑO )ECOLADRILLO 404004 40$$52 41"5$
0 0 0 00 0 0 0
TOTAL 404004 40$$52 41"5$
SOLES$RODUCTO/AÑO AÑO 1 AÑO ! AÑO )
-
8/18/2019 Formula c i on Excel
6/61
0 S/. ( S/. ( S/. (0 S/. ( S/. ( S/. (
TOTAL S/. 202'002.00 S/. 204'426.0 S/. 206'$#.1
-
8/18/2019 Formula c i on Excel
7/61
TASA DE C
ARIL MAO 0UNIO 0ULIO AOSTO
""66 ""66 ""66 ""66 ""660 0 0 0 00 0 0 0 0
""66 ""66 ""66 ""66 ""66
ARIL MAO 0UNIO 0ULIO AOSTO S/. 16'$"".50 S/. 16'$"".50 S/. 16'$"".50 S/. 16'$"".5 S/. 16'$"".5S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (
S/. 16'$"".50 S/. 16'$"".50 S/. 16'$"".50 S/. 16'$"".5 S/. 16'$"".5
ARIL MAO 0UNIO 0ULIO AOSTO"401 "401 "401 "401 "401
0 0 0 0 00 0 0 0 0
"401 "401 "401 "401 "401
ARIL MAO 0UNIO 0ULIO AOSTO S/. 1'0"5.50 S/. 1'0"5.50 S/. 1'0"5.50 S/. 1'0"5.5 S/. 1'0"5.5S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (S/. 1'0"5.50 S/. 1'0"5.50 S/. 1'0"5.50 S/. 1'0"5.5 S/. 1'0"5.5
ARIL MAO 0UNIO 0ULIO AOSTO"44$0 "44$0 "44$0 "44$0 "44$0
0 0 0 0 00 0 0 0 0
"44$0 "44$0 "44$0 "44$0 "44$0
ARIL MAO 0UNIO 0ULIO AOSTO S/. 1'2"#.#" S/. 1'2"#.#" S/. 1'2"#.#" S/. 1'2"#.# S/. 1'2"#.#S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (
-
8/18/2019 Formula c i on Excel
8/61
S/. 1'2"#.#" S/. 1'2"#.#" S/. 1'2"#.#" S/. 1'2"#.# S/. 1'2"#.#
ARIL MAO 0UNIO 0ULIO AOSTO
"4$#4 "4$#4 "4$#4 "4$#4 "4$#40 0 0 0 00 0 0 0 0
"4$#4 "4$#4 "4$#4 "4$#4 "4$#4
ARIL MAO 0UNIO 0ULIO AOSTO S/. 1'446.$1 S/. 1'446.$1 S/. 1'446.$1 S/. 1'446.$ S/. 1'446.$S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (
S/. 1'446.$1 S/. 1'446.$1 S/. 1'446.$1 S/. 1'446.$ S/. 1'446.$
ARIL MAO 0UNIO 0ULIO AOSTO"5"12 "5"12 "5"12 "5"12 "5"12
0 0 0 0 00 0 0 0 0
"5"12 "5"12 "5"12 "5"12 "5"12
ARIL MAO 0UNIO 0ULIO AOSTO S/. 1'656.1 S/. 1'656.1 S/. 1'656.1 S/. 1'656.2 S/. 1'656.2S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (S/. 1'656.1 S/. 1'656.1 S/. 1'656.1 S/. 1'656.2 S/. 1'656.2
AÑO * AÑO + TOTAL41$2" 42"4$ 206#0$6
0 0 00 0 0
41$2" 42"4$ 206#0$6
AÑO * AÑO + TOTAL
-
8/18/2019 Formula c i on Excel
9/61
S/. ( S/. ( S/. (S/. ( S/. ( S/. (S/. 20#'"61. S/. 211'$4.0 S/. 1'0"4'542.#
-
8/18/2019 Formula c i on Excel
10/61
ECIMIENTO 1.2%
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL
""66 ""66 ""66 ""66 4040040 0 0 0 00 0 0 0 0
""66 ""66 ""66 ""66 404004
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL S/. 16'$"".5 S/. 16'$"".5 S/. 16'$"".5 S/. 16'$"".5 S/. 202'002.0S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (
S/. 16'$"".5 S/. 16'$"".5 S/. 16'$"".5 S/. 16'$"".5 S/. 202'002.0
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL"401 "401 "401 "401 40$$52
0 0 0 0 00 0 0 0 0
"401 "401 "401 "401 40$$52
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL S/. 1'0"5.5 S/. 1'0"5.5 S/. 1'0"5.5 S/. 1'0"5.5 S/. 204'426.0S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (S/. 1'0"5.5 S/. 1'0"5.5 S/. 1'0"5.5 S/. 1'0"5.5 S/. 204'426.0
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL"44$0 "44$0 "44$0 "44$0 41"5$
0 0 0 0 00 0 0 0 0
"44$0 "44$0 "44$0 "44$0 41"5$
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL S/. 1'2"#.# S/. 1'2"#.# S/. 1'2"#.# S/. 1'2"#.# S/. 206'$#.1S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (
-
8/18/2019 Formula c i on Excel
11/61
S/. 1'2"#.# S/. 1'2"#.# S/. 1'2"#.# S/. 1'2"#.# S/. 206'$#.1
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL
"4$#4 "4$#4 "4$#4 "4$#4 41$2"0 0 0 0 00 0 0 0 0
"4$#4 "4$#4 "4$#4 "4$#4 41$2"
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL S/. 1'446.$ S/. 1'446.$ S/. 1'446.$ S/. 1'446.$ S/. 20#'"61.S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (
S/. 1'446.$ S/. 1'446.$ S/. 1'446.$ S/. 1'446.$ S/. 20#'"61.
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL"5"12 "5"12 "5"12 "5"12 42"4$
0 0 0 0 00 0 0 0 0
"5"12 "5"12 "5"12 "5"12 42"4$
SE$TIEMRE OCTURE NOVIEMRE DICIEMRE TOTAL S/. 1'656.2 S/. 1'656.2 S/. 1'656.2 S/. 1'656.2 S/. 211'$4.0S/. ( S/. ( S/. ( S/. ( S/. (S/. ( S/. ( S/. ( S/. ( S/. (S/. 1'656.2 S/. 1'656.2 S/. 1'656.2 S/. 1'656.2 S/. 211'$4.0
-
8/18/2019 Formula c i on Excel
12/61
-
8/18/2019 Formula c i on Excel
13/61
PRODUCTO PRECIO CANTIDADECOLADRILL 0.5 2000
0 0 00 0 0
2000
PRODUCTO PRECIOECOLADRILL 0.5
0 00 0
PRODUCTO PRECIOECOLADRILL 0.5
0 00 0
-
8/18/2019 Formula c i on Excel
14/61
PRODUCTO PRECIOECOLADRILL 0.5
0 00 0
PRODUCTO PRECIOECOLADRILL 0.5
0 00 0
-
8/18/2019 Formula c i on Excel
15/61
-
8/18/2019 Formula c i on Excel
16/61
PROPORCI)N DE VENTAS100%
0%0%
100%
-
8/18/2019 Formula c i on Excel
17/61
-
8/18/2019 Formula c i on Excel
18/61
-
8/18/2019 Formula c i on Excel
19/61
INVERSI2N INICIAL DE LA EM$RESA
CONCE$TO UM CANTIDAD1 ACTIVOS 'I0OS
A.( INMUEBLES T*++*,- UND 1
UND 0
B.( MAUINARIAS EUIPOS T- TH 2400 UND 1
A3-+ AM 2000 UND 1C,7 * 8+9 C 4500 UND 1
F-+3-+ A7-3;78 FA 1500 UND 1C-3
-
8/18/2019 Formula c i on Excel
20/61
COSTO UNITARIO COSTO TOTALS/. 1"'$#5.00
S/. 1'020.00 S/. 1'020.00
S/. 0.00 S/. 0.00S/. 0.00S/. 0.00
SUB TOTAL S/. 1'020.00
S/. 5'000.00 S/. 5'000.00S/. 2'000.00 S/. 2'000.00S/. 1'000.00 S/. 1'000.00S/. "'000.00 S/. "'000.00S/. 1'"00.00 S/. 1'"00.00
SUB TOTAL S/. 12'"00.00
S/. 120.00 S/. "60.00S/. "0.00 S/. 150.00S/. 65.00 S/. 65.00
S/. 0.00S/. 0.00
SUB TOTAL S/. 55.00
S/. "'2#6.00 S/. "'2#6.00S/. 1"'0$0.6$ S/. 1"'0$0.6$
SUB TOTAL S/. 16'"6.6$
S/. 150.00 S/. 150.00S/. 1'5"2.00 S/. 1'5"2.00
S/. 500.00 S/. 500.00S/. "00.00 S/. "00.00
SUB TOTAL S/. 2'4$2.00S/. "2'5".6$
-
8/18/2019 Formula c i on Excel
21/61
DEDESCRIPICIÓN Valor total
A.( MAUINARIAS EUIPOS MECNICOS T- TH 2400 5000
A3-+ AM 2000 2000C,7 * 8+9 C 4500 1000
E37-+ 50D--+ 1200
B.( EUIPOS TECNOL)GICOSC-3
-
8/18/2019 Formula c i on Excel
22/61
RECIACI2N% de Depreciación Dep. Anual Dep. Acumulada Dep Mensual
10% 500 2500 41.6
10% 200 1000 16.610% 100 500 $.""10% 5 "5 6.2510% 120 600 10.0025%25% 250 1250 20.$"10%20% 2 "60 6.0020% "0 150 2.5020% 1" 65 1.0$
6$00 11".""425
ORTI.ACI2N% de Amort Amort Anual Amort Acumulada Amort Mensual
10% 24$.2 1241 20.6$""""""""
-
8/18/2019 Formula c i on Excel
23/61
COSTOS DE $RODUCCI2NECOLADRILLO
Descripción U.M. Cantidad Proeedor Cemento bolsas 112 Andino
Arena m3 20 Coprosa
TotalValor Unitario
L-7* * P+-88, ""66
COSTOS DE $RODUCCI2NROBOT
Descripción U.M. Cantidad Proeedor
Total
Valor UnitarioL-7* * P+-88, 0
COSTOS DE $RODUCCI2N0
Descripción U.M. Cantidad Proeedor
Total
-
8/18/2019 Formula c i on Excel
24/61
Valor Unitario
L-7* * P+-88, 0
-
8/18/2019 Formula c i on Excel
25/61
Costo ! UM Su" #otal20!"0 2#2$%!00
"0!00 1#000!00
"'2#6.000.10
Costo ! UM Su" #otal0!00
0!00
0!000!00
0!00
0!00
0!00
0!00
0!00
0!00
0!00
0.00DIV/0!
Costo ! UM Su" #otal
0!00
0!00
0!00
0!00
0!00
0!00
0!00
0!00
0!00
0!00
0!00
0.00
-
8/18/2019 Formula c i on Excel
26/61
DIV/0!
-
8/18/2019 Formula c i on Excel
27/61
ES#RUC#URA DE
COSTOS 'I0OS MENSDes3r45346n UM
E*87+8 3*M,7*,3*,7- 3*L3
-
8/18/2019 Formula c i on Excel
28/61
C$S#$S DE PAN DE NE&$CI$
ALESCant4dad Valor Un4tar4o Monto
1 "00 "002 1200 24001 50 501 200 2001 1"00 1"001 50 501 #0 #0
10 05 1200 60001 200 200
1 1000.0 1000.01 20. 20.
1"0$1
UN MES8Cant4dad Valor Un4tar4o Monto
""'66 0.10 "'2#6.00
"2#6
-
8/18/2019 Formula c i on Excel
29/61
C$NCEP#$
#$#A C$S#$ 'I($ )*+,-,.-
ECOLADRILLO
PRODUCTO 1 ECOLADRILLO
COSTOS FIJOS TOTALES 1"'0$0.6$
LOTE DE PRODUCI)N ""66
COSTO FIJO UNITARIO S/. 0."#
COSTOS VARIABLES TOTALES "'2#6.00
LOTE DE PRODUCCI)N ""66
COSTO VARIABLE UNITARIO S/. 0.10
COSTO FIJO UNITARIO S/. 0."#
COSTO VARIABLE UNITARIO S/. 0.10
COSTO TOTAL UNITARIO S/. 0.4#
C$S#$S 'I($S/C'0
-
8/18/2019 Formula c i on Excel
30/61
PR$P$RCIÓN DE VEN#AS
100* 13#0+0!%+
PRODUCTO 2 REF!
COSTOS FIJOS TOTALES REF!
LOTE DE PRODUCI)N 0
COSTO FIJO UNITARIO REF!
COSTOS VARIABLES TOTALES E++:50#
LOTE DE PRODUCCI)N 0
COSTO VARIABLE UNITARIO E++:50#
COSTO FIJO UNITARIO REF!
COSTO VARIABLE UNITARIO E++:50#
COSTO TOTAL UNITARIO REF!
ASI&NACIÓN /C'01 PR$DUC#$
-
8/18/2019 Formula c i on Excel
31/61
PRODUCTO " REF!
COSTOS FIJOS TOTALES REF!
LOTE DE PRODUCI)N 0
COSTO FIJO UNITARIO REF!
COSTOS VARIABLES TOTALES E++:50#
LOTE DE PRODUCCI)N 0
COSTO VARIABLE UNITARIO E++:50#
COSTO FIJO UNITARIO REF!
COSTO VARIABLE UNITARIO E++:50#
COSTO TOTAL UNITARIO REF!
-
8/18/2019 Formula c i on Excel
32/61
$RODUCTO 1 ECOLADRILLO
$RECIO DE LA COM$ETENCIA "-
COSTO TOTAL UNITARIO S/ "1"
% DE ANANCIA 1)%
$RECIO DE VENTA S/ "+"
-
8/18/2019 Formula c i on Excel
33/61
$RECIO DE VENTA
$RODUCTO ! REF!
$RECIO DE LA COM$ETENCIA
COSTO TOTAL UNITARIO &RE'(
% DE ANANCIA 1+"%
$RECIO DE VENTA &RE'(
-
8/18/2019 Formula c i on Excel
34/61
$RODUCTO ) REF!
$RECIO DE LA COM$ETENCIA
COSTO TOTAL UNITARIO &RE'(
% DE ANANCIA !""%
$RECIO DE VENTA &RE'(
-
8/18/2019 Formula c i on Excel
35/61
PR$2ECCI$N DE E&RES$S DE PAN DE NE&$C
Pro3ecci n Mensual /Primer A o0
En unidades% )% )% *5%
Visitas mensuales ENE 'E6 MAREC$ADRI$ 4040 4040 141400
0 0 0
0 0 0
En solesVisitas mensuales ENE 'E6 MAR
C$S#$S 'I($S ,! 1#"%$!%- ,! 1#"%$!%- ,! "4#$3+!3
C$S#$S VARIA6ES ,! 3$"!"2 ,! 3$"!"2 ,! 13#+43!0%
#$#A ,! 1#$%"!1+ ,! 1#$%"!1+ ,! %+#-+1!4
Pro3ecci n Mensual /Se7undo A o0
En unidades% 85% 85% 5%
Visitas mensuales ENE 'E6 MAREC$ADRI$ 101000 101000 20200
0 0 0
0 0 0
En solesVisitas mensuales ENE 'E6 MAR
C$S#$S 'I($S ,! 3$#241!%% ,! 3$#241!%% ,! -#+4+!33
C$S#$S VARIA6ES ,! $#++-!$0 ,! $#++-!$0 ,! 1#$--!"+
#$#A ,! 4$#12$!"% ,! 4$#12$!"% ,! $#+2"!$1
Pro3ecci n Mensual /#ercer A o0
En unidades% 85% 85% 5%
Visitas mensuales ENE 'E6 MAREC$ADRI$ 101000 101000 202000 0 0
0 0 0
En solesVisitas mensuales ENE 'E6 MAR
C$S#$S 'I($S ,! 3$#241!%% ,! 3$#241!%% ,! -#+4+!33
C$S#$S VARIA6ES ,! $#++-!$0 ,! $#++-!$0 ,! 1#$--!"+
-
8/18/2019 Formula c i on Excel
36/61
#$#A ,! 4$#12$!"% ,! 4$#12$!"% ,! $#+2"!$1
Pro3ecci n Mensual /Cuarto A o0
En unidades% 85% 85% 5%
Visitas mensuales ENE 'E6 MAREC$ADRI$ 101000 101000 20200
0 0 0
0 0 0
En solesVisitas mensuales ENE 'E6 MAR
C$S#$S 'I($S ,! 3$#241!%% ,! 3$#241!%% ,! -#+4+!33
C$S#$S VARIA6ES ,! $#++-!$0 ,! $#++-!$0 ,! 1#$--!"+
#$#A ,! 4$#12$!"% ,! 4$#12$!"% ,! $#+2"!$1
Pro3ecci n Mensual /9uinto A o0En unidades
% 85% 85% 5%
Visitas mensuales ENE 'E6 MAREC$ADRI$ 101000 101000 20200
0 0 0
0 0 0
En solesVisitas mensuales ENE 'E6 MAR
C$S#$S 'I($S ,! 3$#241!%% ,! 3$#241!%% ,! -#+4+!33C$S#$S VARIA6ES ,! $#++-!$0 ,! $#++-!$0 ,! 1#$--!"+
#$#A ,! 4$#12$!"% ,! 4$#12$!"% ,! $#+2"!$1
Pro3ección de E7resos Anual del pro3ectoE7resos En Soles
PR$DUC#$ A4o ) A4o 8 A4o *
C$S#$S 'I($S ,! 1"%#$%%!% ,! 1"%#$%%!% ,! 1"%#$%%!%
C$S#$S VARIA6ES ,! 3$#""1!% ,! 3$#""1!% ,! 3$#""1!%
#otales ,! 1$%#"1+!3 ,! 1$%#"1+!3 ,! 1$%#"1+!3
-
8/18/2019 Formula c i on Excel
37/61
$
)% 8% 8% 8% *5% 8%
A6R MA2 (UN (U A&$ SE#
4040 +0+0 +0+0 +0+0 141400 +0+0
0 0 0 0 0 0
0 0 0 0 0 0
A6R MA2 (UN (U A&$ SE#
,! 1#"%$!%- ,! 3#13$!33 ,! 3#13$!3 ,! 3#13$!3 ,! "4#$3+ ,! 3#13$!3
,! 3$"!"2 ,! -$1!03 ,! -$1 ,! -$1 ,! 13#+43 ,! -$1
,! 1#$%"!1+ ,! 3#$30!3- ,! 3#$30!4 ,! 3#$30!4 ,! %+#-+1 ,! 3#$30!4
5% 5% *% :% 5% 5%
A6R MA2 (UN (U A&$ SE#
20200 20200 12120 2+2+0 20200 20200
0 0 0 0 0 0
0 0 0 0 0 0
A6R MA2 (UN (U A&$ SE#
,! -#+4+!33 ,! -#+4+!33 ,! 4#-0$ ,! 10#$++ ,! -#+4+ ,! -#+4+
,! 1#$--!"+ ,! 1#$--!"+ ,! 1#1+%!" ,! 2#-%+!% ,! 1#$--!% ,! 1#$--!%
,! $#+2"!$1 ,! $#+2"!$1 ,! "#+$% ,! 13#-"% ,! $#+2% ,! $#+2%
5% 5% 5% 5% 5% 5%
A6R MA2 (UN (U A&$ SE#20200 20200 20200 20200 20200 20200
0 0 0 0 0 0
0 0 0 0 0 0
A6R MA2 (UN (U A&$ SE#
,! -#+4+!33 ,! -#+4+!33 ,! -#+4+ ,! -#+4+ ,! -#+4+ ,! -#+4+
,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!% ,! 1#$--!% ,! 1#$--!% ,! 1#$--!%
-
8/18/2019 Formula c i on Excel
38/61
,! $#+2"!$1 ,! $#+2"!$1 ,! $#+2% ,! $#+2% ,! $#+2% ,! $#+2%
5% 5% 5% 5% 5% 5%
A6R MA2 (UN (U A&$ SE#
20200 20200 20200 20200 20200 20200
0 0 0 0 0 0
0 0 0 0 0 0
A6R MA2 (UN (U A&$ SE#
,! -#+4+!33 ,! -#+4+!33 ,! -#+4+ ,! -#+4+ ,! -#+4+ ,! -#+4+
,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!% ,! 1#$--!% ,! 1#$--!% ,! 1#$--!%
,! $#+2"!$1 ,! $#+2"!$1 ,! $#+2% ,! $#+2% ,! $#+2% ,! $#+2%
5% 5% 5% 5% 5% 5%
A6R MA2 (UN (U A&$ SE#
20200 20200 20200 20200 20200 20200
0 0 0 0 0 0
0 0 0 0 0 0
A6R MA2 (UN (U A&$ SE#
,! -#+4+!33 ,! -#+4+!33 ,! -#+4+ ,! -#+4+ ,! -#+4+ ,! -#+4+,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!% ,! 1#$--!% ,! 1#$--!% ,! 1#$--!%
,! $#+2"!$1 ,! $#+2"!$1 ,! $#+2% ,! $#+2% ,! $#+2% ,! $#+2%
A4o ; A4o 5
,! 1"%#$%%!% ,! 1"%#$%%!%
,! 3$#""1!% ,! 3$#""1!%
,! 1$%#"1+!3 ,! 1$%#"1+!3
-
8/18/2019 Formula c i on Excel
39/61
Precio de Venta8% 8% )5% ),,% /Nueos Soles0
$C# N$V DIC #$#A Producto
+0+0 +0+0 %0%00 404000 ECOLADRILLO
0 0 0 0
0 0 0 0
$C# N$V DIC #$#A
,! 3#13$!3 ,! 3#13$!3 ,! 23#"4" ,! 1"%#$%%!%"
,! -$1 ,! -$1 ,! "#$33 ,! 3$#""1!%1
,! 3#$30!4 ,! 3#$30!4 ,! 2$#4-+ ,! 1$%#"1+!2"
Precio de Venta
:% :% )% ),,% /Nueos Soles0
$C# N$V DIC #$#A Producto
2+2+0 2+2+0 4040 412000 ECOLADRILLO
0 0 0 0
0 0 0 0
$C# N$V DIC #$#A
,! 10#$++ ,! 10#$++ ,! 1#"%$!- ,! 1"%#$%%!%"
,! 2#-%+!% ,! 2#-%+!% ,! 3$"!" ,! 3$#""1!%1
,! 13#-"% ,! 13#-"% ,! 1#$%" ,! 1$%#"1+!2"
Precio de Venta
:% :% )% ),,% /Nueos Soles0
$C# N$V DIC #$#A Producto2+2+0 2+2+0 4040 41%000 ECOLADRILLO
0 0 0 0 0
0 0 0 0 0
$C# N$V DIC #$#A
,! 10#$++ ,! 10#$++ ,! 1#"%$!- ,! 1"%#$%%!%"
,! 2#-%+!% ,! 2#-%+!% ,! 3$"!" ,! 3$#""1!%1
-
8/18/2019 Formula c i on Excel
40/61
,! 13#-"% ,! 13#-"% ,! 1#$%" ,! 1$%#"1+!2"
Precio de Venta
:% :% )% ),,% /Nueos Soles0
$C# N$V DIC #$#A Producto
2+2+0 2+2+0 4040 424000 ECOLADRILLO
0 0 0 0 0
0 0 0 0 0
$C# N$V DIC #$#A
,! 10#$++ ,! 10#$++ ,! 1#"-0 ,! 1"%#$%%!%"
,! 2#-%+!% ,! 2#-%+!% ,! 3$"!" ,! 3$#""1!%1
,! 13#-"% ,! 13#-"% ,! 1#$%" ,! 1$%#"1+!2"
Precio de Venta
:% :% )% ),,% /Nueos Soles0
$C# N$V DIC #$#A Producto
2+2+0 2+2+0 4040 42+000 ECOLADRILLO
0 0 0 0 0
0 0 0 0 0
$C# N$V DIC #$#A
,! 10#$++ ,! 10#$++ ,! 1#"-0 ,! 1"%#$%%!%",! 2#-%+!% ,! 2#-%+!% ,! 3$"!" ,! 3$#""1!%1
,! 13#-"% ,! 13#-"% ,! 1#$%" ,! 1$%#"1+!2"
-
8/18/2019 Formula c i on Excel
41/61
C#U C'U CVU
0!4+%431322" 0!3++"31301- 0!0$-$00020+
0 0 0
0 0 0
C#U C'U CVU
0!4+%431322" 0!3++"31301- 0!0$-$00020+
0 0 0
0 0 0
C#U C'U CVU0!4+%431322" 0!3++"31301- 0!0$-$00020+
0 0 0
0 0 0
-
8/18/2019 Formula c i on Excel
42/61
C#U C'U CVU
0!4+%431322" 0!3++"31301- 0!0$-$00020+
0 0 0
0 0 0
C#U C'U CVU
0!4+%431322" 0!3++"31301- 0!0$-$00020+
0 0 0
0 0 0
-
8/18/2019 Formula c i on Excel
43/61
DE#ERMINACI$N DE PUN#$ DE EVARI$S SERVICI$SCO.CE/TO
/reio de Venta
Costo Variable Unitario
aren de Contrib(ion
/roporion de Ventas
Costos ios S
-
8/18/2019 Formula c i on Excel
44/61
UII6RI$
ECOLADRILLO ROBOT CAI;.
,! 0!"0 "0$ Err>"0$
*85*) Err=5,> Err=5,>
,! 1%#2%"!"0 Err>"0$ Err>"0$
EC$ADRI$ R$6$#S
/E 6 13#0+0!%+ Err>"0$
tario 0!40
-
8/18/2019 Formula c i on Excel
45/61
CAMIÓN
Err>"0$
-
8/18/2019 Formula c i on Excel
46/61
'U($ DE CA(A $PERA#IV$ DE PAN DE
PRIMER A@$/E!presado en Soles0
C$NCEP#$ ENEIN&RES$S /A0 S
-
8/18/2019 Formula c i on Excel
47/61
C$NCEP#$ ENE
IN&RES$S /A0 S
-
8/18/2019 Formula c i on Excel
48/61
CO? A.UAL &*' 8>.*-%CO? E.UAL &*' 8.8%VA.E S Costo de Oport(nidad del Capital &tasa de des(ento para al(lar el VA.E'VA.E > Valor At(al .eto EonomioTIRE > Tasa Interna de Retorno Eonomio
VANE= Para ue el pro3ecto sea acepta"le suresultado del VANE de"e ser ma3or a cero
#IR= Es la tasa de descuento ue ace ue el VPN
sea i7ual a cero. De"e ser ma3or ue el C$F.
-
8/18/2019 Formula c i on Excel
49/61
-
8/18/2019 Formula c i on Excel
50/61
NE&$CI$
'E6 MAR A6R MA2S* S.>* S.>* S.>*
,! 1-#23$!$3 ,! 1-#23$!$3 ,! 1-#23$!$3 ,! 1-#23$!$3
S+8*.5- S+>5>.>* S+>5>.>* S+>5>.>*
,! 3$#241!%% ,! -#+4+!33 ,! -#+4+!33 ,! -#+4+!338,! 113!33 8,! 113!33 8,! 113!33 8,! 113!33
8,! 20!%+ 8,! 20!%+ 8,! 20!%+ 8,! 20!%+
,! 3$#3-"!%+ ,! -#$+2!3" ,! -#$+2!3" ,! -#$+2!3"
,! $#++-!$0 ,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!"+
S
-
8/18/2019 Formula c i on Excel
51/61
'E6 MAR A6R MA2
S5>.>* S+>5>.>*
,! 3$#241!%% ,! -#+4+!33 ,! -#+4+!33 ,! -#+4+!33
8,! 113!33 8,! 113!33 8,! 113!33 8,! 113!33
8,! 20!%+ 8,! 20!%+ 8,! 20!%+ 8,! 20!%+
,! 3$#3-"!%+ ,! -#$+2!3" ,! -#$+2!3" ,! -#$+2!3"
,! $#++-!$0 ,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!"+
S
-
8/18/2019 Formula c i on Excel
52/61
BE.EICIO S;8.5COTO S8:;5-/R S*.,
-
8/18/2019 Formula c i on Excel
53/61
-
8/18/2019 Formula c i on Excel
54/61
(UN (U A&$ SE# $C#S* S+>5>.>* S+>5>.>* S+>5>.>* S,.8>
,! -#+4+!33 ,! -#+4+!33 ,! -#+4+!33 ,! -#+4+!33 ,! 10#$+-!%-8,! 113!33 8,! 113!33 8,! 113!33 8,! 113!33 8,! 113!33
8,! 20!%+ 8,! 20!%+ 8,! 20!%+ 8,! 20!%+ 8,! 20!%+
,! -#$+2!3" ,! -#$+2!3" ,! -#$+2!3" ,! -#$+2!3" ,! 11#121!%+
,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!"+ ,! 2#-%+!%1
S
-
8/18/2019 Formula c i on Excel
55/61
(UN (U A&$ SE# $C#
S.>* S+>5>.>* S+>5>.>* S,.8>
,! -#+4+!33 ,! -#+4+!33 ,! -#+4+!33 ,! -#+4+!33 ,! 10#$+-!%-
8,! 113!33 8,! 113!33 8,! 113!33 8,! 113!33 8,! 113!33
8,! 20!%+ 8,! 20!%+ 8,! 20!%+ 8,! 20!%+ 8,! 20!%+
,! -#$+2!3" ,! -#$+2!3" ,! -#$+2!3" ,! -#$+2!3" ,! 11#121!%+
,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!"+ ,! 1#$--!"+ ,! 2#-%+!%1
S
-
8/18/2019 Formula c i on Excel
56/61
-
8/18/2019 Formula c i on Excel
57/61
-
8/18/2019 Formula c i on Excel
58/61
N$V DIC #$#AS
-
8/18/2019 Formula c i on Excel
59/61
N$V DIC #$#A
S S>.8, S-+)8.;5
,! 10#$+-!%- ,! 1#"%$!%-
8,! 113!33 8,! 113!33
8,! 20!%+ 8,! 20!%+
,! 11#121!%+ ,! 1#-03!%+ S
-
8/18/2019 Formula c i on Excel
60/61
-
8/18/2019 Formula c i on Excel
61/61