Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
cantidad precio
Inversin fija
Inmuebles
terrenos 1.00 400,000.00
construcciones 1.00 800,000.00
Equipo y maquinaria
modulos de mantenimiento 2.00 20,000.00
maquina de hielo 1.00 25,800.00
planta de luz 1.00 2,180.00
bomba agua 1.00 619.00
tanque oxigeno 1.00 1,800.00
sistema hirdaulico 1.00 1,600.00
sistema sanitario 1.00 4,500.00
sistema electrico 1.00 16,000.00
zonda multiparmetros 1.00 20,000.00
herramientas y equipo 1.00 3,020.00
equipo de oficina 1.00 1,600.00
equipo de computo 1.00 6,669.00
muebles y enseres 1.00 6,947.00
instalacion telefonos 1.00 2,000.00
capacitacion 1.00 1,000.00
costos de administracion 1.00 15,000.00
taras grandes 2.00 350.00
vehiculo 1.00 130,000.00
contenedor transporte 4.00 6,250.00
taras 50 l. 5.00 50.00
exhibidores 2.00 1,000.00
charolas 2.00 50.00
nevera 1.00 3,000.00
redes cuchara 2.00 100.00
mesa acero inoxidable 1.00 2,000.00
aire acondicionado 1.00 24,000.00
Total inversin fija 1.00
Inversin diferida 1.00
permisos 1.00 30,000.00
Inversin total
Presupuesto de costos
costos de operacin anual
empaques 3,000.00
alimento 500,000.00
inocuidad 3,000.00
gasolina 20,000.00
tilapia 36 ton 900,000.00
mano obra 216,000.00
gastos servicios
agua 32,000.00
luz 36,000.00
telefono 6,000.00
servicios vehiculo 10,000.00
total 1,726,000.00
Presupuesto de costos
COSTOS FIJOS
inocuidad 3,000.00
agua 32,000.00
telefono 6,000.00
mano obra 216,000.00
servicios vehiculo 10,000.00
luz 36,000.00
total 303,000.00
COSTOS VARIABLES
empaques 3,000.00
alimento 500,000.00
gasolina 20,000.00
tilapia 36 ton 900,000.00
total 1,423,000.00
costos totales 1,726,000.00
30,000.00
1,565,985.00
Programa de ventas
venta anual
viva 35.00
fresco 0.50
filete 0.50
total 36.00
PRODUCCION 1
PRODUCCION 2
VENTAS TOTALES
COSTOS FIJOS
COSTOS VARIABLES
INDICADORES
2,500.00
2,000.00
4,500.00
320.00
2,700.00
3,020.00
1,500.00
100.00
1,600.00
5,800.00
869.00
6,669.00
2,150.00
899.00
2,149.00
1,749.00
6,947.00
Programa de ventas
cantidad precio total
t/ao 35,000.00 80.00 2,800,000.00
t/ao 500.00 40.00 20,000.00
t/ao 500.00 80.00 40,000.00
t/ao 36,000.00 2,860,000.00
1.66
TO DE EQUILIBRIO
PROYECTO
AO 1
2860000.00
303000.00
1423000.00
603,048.02
50%
603048.02
300,048.02
303000.00
303000.00
0.00
FLUJO DE EFECTIVO
AO 1 AO 2 AO 3 AO 4 AO 5
VENTAS 2,860,000 2,860,000 2,860,000 2,860,000 2,860,000
VOL. PROD.1 35,500 35,500 35,500 35,500 35,500
PRECIO 80 80 80 80 80
VOL. PROD.2 500 500 500 500 500
PRECIO 40 40 40 40 40
VENTAS 2860000 2860000 2860000 2860000 2860000
COSTOS:
COSTOS FIJOS 303,000 303,000 303,000 303,000 303,000
COSTOS VARIABLES 1,423,000 1,423,000 1,423,000 1,423,000 1,423,000
COSTOS DE OPERACIN 1,726,000 1,726,000 1,726,000 1,726,000 1,726,000
BENEFICIOS 1,134,000 1,134,000 1,134,000 1,134,000 1,134,000
AO 0 AO1 AO2 AO 3 AO 4 AO 5
INV. INIC 1,565,985
INGRESOS 2,860,000 2,860,000 2,860,000 2,860,000 2,860,000
COSTOS TOT 1,726,000 1,726,000 1,726,000 1,726,000 1,726,000
UTILIDAD -1,565,985 1,134,000 1,134,000 1,134,000 1,134,000 1,134,000
0 1,134,000 2,268,000 3,402,000 4,536,000
INDICADORES FINANCIEROS
14,300,000 VENTAS
177,500 VOL. PROD.1
80000 PRECIO TONELADA
2500 MERMA
PRECIO
14,300,000 VENTAS
COSTOS:
1,515,000 COSTOS FIJOS
7,115,000 COSTOS VARIABLES
8,630,000 COSTOS DE OPERACIN
5,670,000 BENEFICIOS
TOTAL
1,565,985 INVERSION
14,300,000 INGRESOS
8,630,000 COSTOS
5,670,000 UTILIDAD
NOMBRE CAPITAL OPERACIN PRODUCC PRECIO
CENTRO ACOPI 1,565,985 1,726,000 35,500 80
ANALISIS DE SENSIBILIDAD
DISMINUCION EN
DISMINUCION EN INCREMENTO DEL
PARAMETROS EL VOLUMEN DE
EL PRECIO DE INSUMO
CONCEPTO EVALUADOS PRODUCCION
VENTA 10% PRINCIPAL 10%
10%
PRODUCCI
ON KG
PRECIO 35,500.00 31,950.00 35,500.00 35,500.00
DEL
PRODUCTO
PRECIO 80.00 80.00 72.00 80.00
DEL
PRINCIPAL
INSUMO * 900,000.00 900,000.00 900,000.00 990,000.00
INGRESOS
TOTALES 2,840,000.00 2,556,000.00 2,556,000.00 2,556,000.00
COSTO
TOTAL 1,726,000.00 1,726,000.00 1,726,000.00 1,816,000.00
UTILIDAD 1,114,000.00 830,000.00 830,000.00 740,000.00
R C/B 1.65 1.48 1.48 1.41
INGRESO UTILIDAD B/C P.E. $ TASA DESC HORIZONTE
2840000 1,134,000 1.66 603,048.02 10% 5 AOS
ESCENARIO MAS
CRTICO (*)
31,950.00
72.00
990,000.00
2,300,400.00
1,816,000.00
484,400.00
1.27
TIR VAN
67% $2,732,767.20