Professional Documents
Culture Documents
dias laborados x ao
procesamiento de leche lts/ao
para leche fresca (5%)
para queso (95%)
2000
365
730000
36500 LTS
693500 LTS
UNIDAD
CANTIDAD
COSTO
UNITARIO
1.3
693500
0.90
0.90
COSTO DE
PRODUCCION
32,850.0
480,115.4
512,965.4
5,642,619.2
ingreso per capita/ao
78.5
ingreso per capita/mes
1
533462
UNIDAD
CANTIDAD
COSTO
UNITARIO
1.00
0.90
COSTO DE MERCADO
(ingresos por ventas)
36,500.0
480,115.4
516,615.4
5,682,769.2
ingreso per capita/ao
79.1
ingreso per capita/mes
3,650.0
CUADRO N 3.19 ESTADOS FINANCIEROS (INGRESOS, EGRESOS, UTILIDAD NETA) - SITUACION SIN PROYECTO
AO 1
UTILIDAD BRUTA
IMPUESTO A LA RENTA (15%)
UTILIDAD NETA
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
TOTAL
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
516,615.38
36,500.00
480,115.38
5,166,153.85
365,000.00
4,801,153.85
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
512,965.38
32,850.00
480,115.38
5,129,653.85
328,500.00
4,801,153.85
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
3,650.00
547.50
3,102.50
36,500.00
5,475.00
31,025.00
CUADRO N 3.20
SITUACION CON PROYECTO - ALTERNATIVA 1
INVERSION TOTAL PARA UNA PLANTA DE PASTEURIZACION Y PROCESAMIENTO DE LACTEOS
TC = S/.
3.3
1. INVERSION FIJA
1.1 TANGIBLES
RUBROS
U. MED.
EDIFICACIONES
Terreno
m2
Obras Civiles (acondicionamiento de local *)
Global
Instalaciones elctricas
Global
Instalaciones de agua
Global
* Costo estimado
MAQUINARIA Y EQUIPOS DE PROCESAMIENTO PRINCIPALES
Equipo de Pasteurizacin
Unidad
Embolsadora Semiautomatica de Sachets
Unidad
Tanque Pulmn
Unidad
Cmara de Frio
Unidad
Mesa Acero Inoxidable multiuso
Unidad
Porongos de Aluminio x 40 Lts.
Unidad
Balanza electronica de 100 Kg.
Unidad
CANT.
P. UNIT.
COSTO
MERCADO S/.
TOTAL $
500
1
1
1
10.00
50000.00
2000.00
1200.00
5,000.00
50,000.00
2,000.00
1,200.00
58,200.00
1,515.15
15,151.52
606.06
363.64
17,636.36
1
1
1
1
2
15
1
38000.00
50000.00
1700.00
24000.00
1320.00
165.00
1300.00
38,000.00
50,000.00
1,700.00
24,000.00
2,640.00
2,475.00
1,300.00
120,115.00
11,515.15
15,151.52
515.15
7,900.00
800.00
750.00
393.94
36,398.48
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Frasco
Frasco
Frasco
Frasco
Frasco
2
1
3
2
3
3
1
1
1
1
1
1
1
1
1
35.70
47.60
7.26
6.07
10.47
11.90
260.61
14.28
55.93
17.85
72.59
88.06
76.16
84.49
40.46
71.40
47.60
21.78
12.14
31.41
35.70
260.61
14.28
55.93
17.85
72.59
88.06
76.16
84.49
40.46
930.46
21.64
14.42
6.60
3.68
9.52
10.82
78.97
4.33
16.95
5.41
22.00
26.68
23.08
25.60
12.26
281.96
Unidad
Pieza
Unidad
Pieza
Global
2
5
30
5
6
200.00
50.00
40.00
35.00
60.00
400.00
250.00
1,200.00
175.00
360.00
2,385.00
121.21
75.76
363.64
53.03
109.09
722.73
Unidad
Unidad
Unidad
Unidad
Unidad
Global
2
1
8
1
1
1
170.00
250.00
25.00
2700.00
250.00
200.00
340.00
250.00
200.00
2,700.00
250.00
200.00
3,940.00
185,570.46
103.03
75.76
60.61
818.18
75.76
60.61
1,193.94
56,233.47
Global
Global
Global
Evento
Evento
Evento
Evento
1
1
1
5
3
3
3
1500.00
3000.00
1000.00
1500.00
1500.00
1500.00
1500.00
1,500.00
3,000.00
1,000.00
7,500.00
4,500.00
4,500.00
4,500.00
454.55
909.09
303.03
2,272.73
1,363.64
1,363.64
1,363.64
TOTAL TANGIBLE
1.2 INTANGIBLE
Constitucin y Formalizacin de la Empresa
Patentes y Marcas
Puesta en marcha
Capacitacin y A.T. en Industrias Lcteas
Capacitacin en Gestion / Fortalecimiento Empresarial
Capacitacin y A.T. en Higiene y Manipuleo Alimentos
Fortalecimiento Mesa Tcnica Lcteos
TOTAL INTANGIBLE
26,500.00
26,500.00
8,030.30
8,030.30
212,070.46
64,263.78
CANT.
P. UNIT
COSTOS DIRECTOS
MATERIA PRIMA
Leche
MANO DE OBRA
Obreros - Operarios
OTROS COSTOS DIRECTOS
Mangas de polietileno alta densidad
Cajas de Plstico (transporte)
Lts
48000
1.00
Global
400.00
Kg.
Unidad
260
30
8.00
40.00
COSTOS INDIRECTOS
MANO DE OBRA INDIRECTA
Administrador - Jefe de produccion
Jefe de comercializacin - Vendedor
Guardian
MATERIALES INDIRECTOS
Agua
Electricidad
Combustible
Materiales de limpieza
OTROS COSTOS
Gastos de comercializacin
Promocin del producto
Global
Global
Global
1
1
1
1200.00
900.00
300.00
m3
Kw-h.
Gls.
Juego
80
6500
20
2
0.40
0.38
10.00
150.00
Global
Global
1
1
3200.00
1800.00
COSTO
MERCADO S/.
53,280.00
48,000.00
48,000.00
2,000.00
2,000.00
3,280.00
2,080.00
1,200.00
TOTAL $
16,145.45
14,545.45
14,545.45
606.06
606.06
993.94
630.30
363.64
10,428.00
2,400.00
1,200.00
900.00
300.00
3,028.00
32.00
2,496.00
200.00
300.00
5,000.00
3,200.00
1,800.00
3,160.00
727.27
363.64
272.73
90.91
917.58
9.70
756.36
60.61
90.91
1,515.15
969.70
545.45
63,708.00
19,305.45
CUADRO N 3.20 A
SITUACION CON PROYECTO - ALTERNATIVA 1
RESUMEN DE LA INVERSION TOTAL
RUBROS
COSTO
MERCADO S/.
TOTAL $
1. INVERSION FIJA
1.1 TANGIBLES
EDIFICACIONES
MAQUINARIA Y EQUIPOS DE PROCESAMIENTO
EQUIPOS DE LABORATORIO
MUEBLES Y ENSERES DE PROCESAMIENTO
MUEBLES Y ENSERES DE OFICINA
1.2 INTANGIBLES
185,570.46
58,200.00
120,115.00
930.46
2,385.00
3,940.00
26,500.00
56,233.47
17,636.36
36,398.48
281.96
722.73
1,193.94
8,030.30
212,070.46
64,263.78
53,280.00
48,000.00
2,000.00
3,280.00
10,428.00
2,400.00
3,028.00
5,000.00
16,145.45
14,545.45
606.06
993.94
3,160.00
727.27
917.58
1,515.15
63,708.00
19,305.45
275,778.46
83,569.23
2,757.78
835.69
SUBTOTAL INVERSION
GASTOS GENERALES (1%)
IMPREVISTOS (0.5%)
INVERSION TOTAL
1,378.89
417.85
279,915.14
84,822.77
CUADRO N 3.22 A
PRESUPUESTO DE GASTOS ANUAL PROYECTADO - ALTERNATIVA 2
DESCRIPCION
COSTOS DIRECTOS
Materia prima
Insumos
Mano de obra directa
COSTOS INDIRECTOS
Suministros
Mano de obra indirecta
OTROS COSTOS (depreciacin)
GASTOS DE VENTAS
TOTAL
AO 0
583200.00
583200.00
0.00
583200.00
AO 1
AO 2
639360.00 639360.00
576000.00 576000.00
39360.00 39360.00
24000.00 24000.00
#REF!
36336.00
28800.00
#REF!
#REF!
#REF!
#REF!
36336.00
28800.00
#REF!
#REF!
#REF!
AO 3
639360.00
576000.00
39360.00
24000.00
AO 4 AL 10
4475520.00
4032000.00
275520.00
168000.00
#REF!
36336.00
28800.00
#REF!
#REF!
#REF!
#REF!
254352.00
201600.00
#REF!
#REF!
#REF!
CUADRO N 3.21
SITUACION CON PROYECTO - ALTERNATIVA 2
INVERSION TOTAL PEQUEAS PLANTAS QUESERAS Y PROCES. DERIVADOS LACTEOS
TC = S/.
3.3
1. INVERSION FIJA
1.1 TANGIBLES
RUBROS
U. MED.
EDIFICACIONES
Terreno
m2
Obras Civiles (acondicionamiento de local *)
Global
Instalaciones elctricas
Global
Instalaciones de agua
Global
* Costo estimado
MAQUINARIA Y EQUIPOS DE PROCESAMIENTO PRINCIPALES
Tina Quesera acero inoxidable
Unidad
Mesa Acero Inoxidable multiuso
Unidad
Moldes para Queso en PVC
Unidad
Juego de Liras Acero Inoxidable
Unidad
Palas de Acero Inoxidable
Unidad
Prensa de 2 cuerpos (Cap. 14 moldes)
Unidad
Porongos de Aluminio x 40 Lts.
Unidad
CANT.
P. UNIT.
COSTO
MERCADO S/.
30
1
1
1
10.00
3500.00
300.00
200.00
300.00
3,500.00
300.00
200.00
4,300.00
1
1
10
1
1
1
5
1700.00
1320.00
8.00
200.00
35.00
190.00
165.00
1,700.00
1,320.00
80.00
200.00
35.00
190.00
825.00
4,350.00
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Pieza
Frasco
Frasco
Frasco
Frasco
Frasco
1
1
1
1
2
2
1
1
1
1
1
1
1
1
1
35.70
47.60
7.26
6.07
10.47
11.90
260.61
14.28
55.93
17.85
72.59
88.06
76.16
84.49
40.46
35.70
47.60
7.26
6.07
20.94
23.80
260.61
14.28
55.93
17.85
72.59
88.06
76.16
84.49
40.46
851.80
Unidad
Unidad
Pieza
Unidad
Pieza
Global
1
2
2
10
2
3
200.00
250.00
50.00
40.00
35.00
60.00
200.00
500.00
100.00
400.00
70.00
180.00
1,450.00
Unidad
Unidad
Unidad
Global
1
1
3
1
170.00
250.00
25.00
200.00
170.00
250.00
75.00
200.00
695.00
11,646.80
Global
Global
Global
Evento
Evento
Evento
1
1
1
2
2
2
1000.00
2500.00
1000.00
1500.00
1500.00
1500.00
1,000.00
2,500.00
1,000.00
3,000.00
3,000.00
3,000.00
13,500.00
13,500.00
TOTAL TANGIBLE
1.2 INTANGIBLE
Constitucin y Formalizacin de la Empresa
Patentes y Marcas
Puesta en marcha
Capacitacin y A.T. en Industrias Lcteas
Capacitacin en Gestion / Fortalecimiento Empresarial
Capacitacin y A.T. en Higiene y Manipuleo Alimentos
TOTAL INTANGIBLE
25,146.80
CANT.
P. UNIT
Lts
12000
Global
400.00
Kg.
Kg.
Kg.
Unidad
20
1
0.27
6
0.50
84.50
100.00
40.00
COSTOS DIRECTOS
MATERIA PRIMA
Leche
MANO DE OBRA
Obreros - Operarios
OTROS COSTOS DIRECTOS
Cloruro de Sodio
Cloruro de Calcio
Cuajo
Cajas de Plstico (transporte)
1.00
COSTOS INDIRECTOS
MANO DE OBRA INDIRECTA
Administrador - Jefe de produccion
Jefe de comercializacin - Vendedor
Guardian
MATERIALES INDIRECTOS
Agua
Electricidad
Combustible
Materiales de limpieza
OTROS COSTOS
Gastos de comercializacin
Global
Global
Global
1
1
1
700.00
400.00
300.00
m3
Kw-h.
Gls.
Juego
15
700
25
1
0.40
0.38
10.00
150.00
Global
1500.00
COSTO
MERCADO S/.
13,161.50
12,000.00
12,000.00
800.00
800.00
361.50
10.00
84.50
27.00
240.00
3,574.80
1,400.00
700.00
400.00
300.00
674.80
6.00
268.80
250.00
150.00
1,500.00
1,500.00
16,736.30
CUADRO N 3.21 A
SITUACION CON PROYECTO - ALTERNATIVA 2
RESUMEN DE LA INVERSION TOTAL
RUBROS
COSTO
MERCADO S/.
(01 planta)
1. INVERSION FIJA
1.1 TANGIBLES
EDIFICACIONES
MAQUINARIA Y EQUIPOS DE PROCESAMIENTO
EQUIPOS DE LABORATORIO
MUEBLES Y ENSERES DE PROCESAMIENTO
MUEBLES Y ENSERES DE OFICINA
1.2 INTANGIBLES
11,646.80
4,300.00
4,350.00
851.80
1,450.00
695.00
13,500.00
25,146.80
13,161.50
12,000.00
800.00
361.50
3,574.80
1,400.00
674.80
1,500.00
16,736.30
SUBTOTAL INVERSION
GASTOS GENERALES (1%)
41,883.10
418.83
IMPREVISTOS (0.5%)
209.42
INVERSION TOTAL
42,511.35
CUADRO N 3.22 A
PRESUPUESTO DE GASTOS ANUAL PROYECTADO - ALTERNATIVA 2
DESCRIPCION
COSTOS DIRECTOS
Materia prima
Insumos
Mano de obra directa
COSTOS INDIRECTOS
Suministros
Mano de obra indirecta
OTROS COSTOS (depreciacin)
GASTOS DE VENTAS
TOTAL
AO 0
583200.00
583200.00
AO 1
157938.00
144000.00
4338.00
9600.00
AO 2
157938.00
144000.00
4338.00
9600.00
AO 3
157938.00
144000.00
4338.00
9600.00
0.00
#REF!
8097.60
16800.00
#REF!
#REF!
#REF!
#REF!
8097.60
16800.00
#REF!
#REF!
#REF!
#REF!
8097.60
16800.00
#REF!
#REF!
#REF!
583200.00
A2
VADOS LACTEOS
TOTAL $
90.91
1,060.61
90.91
60.61
1,303.03
515.15
400.00
24.24
60.61
10.61
57.58
250.00
1,318.18
10.82
14.42
2.20
1.84
6.35
7.21
78.97
4.33
16.95
5.41
22.00
26.68
23.08
25.60
12.26
258.12
60.61
151.52
30.30
121.21
21.21
54.55
439.39
51.52
75.76
22.73
60.61
210.61
3,529.33
303.03
757.58
303.03
909.09
909.09
909.09
4,090.91
4,090.91
7,620.24
s de trabajo
TOTAL $
3,988.33
3,636.36
3,636.36
242.42
242.42
109.55
3.03
25.61
8.18
72.73
1,083.27
424.24
212.12
121.21
90.91
204.48
1.82
81.45
75.76
45.45
454.55
454.55
5,071.61
A2
TOTAL US$
3,529.33
1,303.03
1,318.18
258.12
439.39
210.61
4,090.91
7,620.24
3,988.33
3,636.36
242.42
109.55
1,083.27
424.24
204.48
454.55
5,071.61
12,691.85
126.92
63.46
12,882.23
RNATIVA 2
AO 4 AL 10
1105566.00
1008000.00
30366.00
67200.00
#REF!
56683.20
117600.00
#REF!
#REF!
#REF!
RUBROS
COSTOS DIRECTOS
Materia Prima
Mano de Obra
Otros Costos Directos
COSTOS INDIRECTOS
Mano de Obra Indirecta
Materiales Indirectos
TOTAL
AOS
1
511488.00
460800.00
19200.00
31488.00
52108.80
23040.00
29068.80
563596.80
2
639360.00
576000.00
24000.00
39360.00
65136.00
28800.00
36336.00
704496.00
3
639360.00
576000.00
24000.00
39360.00
65136.00
28800.00
36336.00
704496.00
4 - 10
639360.00
576000.00
24000.00
39360.00
65136.00
28800.00
36336.00
704496.00
AOS
1
905200.00
905200.00
2
1131500.00
1131500.00
3
1131500.00
1131500.00
4 - 10
1131500.00
1131500.00
563596.80
540556.80
14400.00
8640.00
341603.20
102480.96
239122.24
704496.00
675696.00
18000.00
10800.00
427004.00
128101.20
298902.80
704496.00
675696.00
18000.00
10800.00
427004.00
128101.20
298902.80
704496.00
675696.00
18000.00
10800.00
427004.00
128101.20
298902.80
03 Miniplantas Queseras
RUBROS
COSTOS DIRECTOS
Materia Prima
Mano de Obra
Otros Costos Directos
COSTOS INDIRECTOS
Mano de Obra Indirecta
Materiales Indirectos
TOTAL
AOS
1
631752.00
576000.00
38400.00
17352.00
99590.40
67200.00
32390.40
731342.40
2
789690.00
720000.00
48000.00
21690.00
124488.00
84000.00
40488.00
914178.00
3
789690.00
720000.00
48000.00
21690.00
124488.00
84000.00
40488.00
914178.00
4 - 10
789690.00
720000.00
48000.00
21690.00
124488.00
84000.00
40488.00
914178.00
AOS
1
815421.69
815421.69
2
1019277.11
1019277.11
3
1019277.11
1019277.11
4 - 10
1019277.11
1019277.11
731342.40
664142.40
48000.00
19200.00
84079.29
12611.89
71467.39
914178.00
830178.00
60000.00
24000.00
105099.11
15764.87
89334.24
914178.00
830178.00
60000.00
24000.00
105099.11
15764.87
89334.24
914178.00
830178.00
60000.00
24000.00
105099.11
15764.87
89334.24
AO 0
INGRESOS
A) Con Proyecto
Venta Leche Pasteurizada Embolsada
Recuperacion de Capital
B) Sin Proyecto
Venta Leche Fresca (Mercado / Autoconsumo)
Venta Quesillos (Cachipas)
I.Beneficios Incrementales
EGRESOS
C) Con Proyecto
Inversin
Costos de Produccin
Gastos de Operacin
Impuestos
D) Sin Proyecto
Inversin
Costos de Produccin
II. Costos Incrementales
FLUJO NETO (I - II)
Factor de Actualizacion (FA)
AO 1
AO 2
0.00
0.00
0.00
0.00
0.00
0.00
0.00
905,200.00
905,200.00
0.00
516,615.38
36,500.00
480,115.38
388,584.62
945,992.90
279,915.14
540,556.80
23,040.00
102,480.96
512,965.38
0.00
512,965.38
433,027.51
666,077.76
0.00
540,556.80
23,040.00
102,480.96
512,965.38
0.00
512,965.38
153,112.38
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
(433,027.51)
235,472.24
1.00
0.88
0.00
433,027.51
(433,027.51)
340,863.70
134,309.10
206,554.60
AO 3
1,131,500.00 1,131,500.00
1,131,500.00 1,131,500.00
0.00
0.00
516,615.38
516,615.38
36,500.00
36,500.00
480,115.38
480,115.38
614,884.62
614,884.62
AO 4
AO 7
AO 8
1,131,500.00
1,131,500.00
0.00
516,615.38
36,500.00
480,115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516,615.38
36,500.00
480,115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516,615.38
36,500.00
480,115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516,615.38
36,500.00
480,115.38
614,884.62
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
295,252.80
295,252.80
295,252.80
295,252.80
295,252.80
295,252.80
0.77
0.67
0.59
0.52
0.45
0.40
473,133.75
245,946.30
227,187.44
415,029.60
215,742.37
199,287.23
362,781.92
188,582.77
174,199.15
319,740.00
166,208.54
153,531.46
276,698.08
143,834.32
132,863.76
245,953.85
127,852.73
118,101.12
AO 9
1,131,500.00 1,131,500.00
1,131,500.00 1,131,500.00
0.00
0.00
516,615.38
516,615.38
36,500.00
36,500.00
480,115.38
480,115.38
614,884.62
614,884.62
AO 10
TOTAL
1,195,208.00
1,131,500.00
63,708.00
516,615.38
36,500.00
480,115.38
678,592.62
11,152,408.00
11,088,700.00
63,708.00
5,166,153.85
365,000.00
4,801,153.85
5,986,254.15
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
9,105,445.46
279,915.14
7,162,377.60
305,280.00
1,357,872.72
5,642,619.23
0.00
5,642,619.23
3,462,826.23
295,252.80
295,252.80
358,960.80
2,523,427.93
0.35
0.31
0.27
215,209.62
111,871.14
103,338.48
190,614.23
99,085.86
91,528.37
183,220.01
86,300.59
96,919.42
3,023,244.74
1,952,761.23
1,070,483.51
AO 0
INGRESOS
A) Con Proyecto
Venta Queso Pasteurizado Madurado
Recuperacion de Capital
B) Sin Proyecto
Venta Leche Fresca (Mercado / Autoconsumo)
Venta Quesillos (Cachipas)
I.Beneficios Incrementales
EGRESOS
C) Con Proyecto
Inversin
Costos de Produccin
Gastos de Operacin
Impuestos
D) Sin Proyecto
Inversin
Costo de Produccin
II. Costos Incrementales
FLUJO NETO (I - II)
Factor de Actualizacion (FA)
AO 1
AO 2
AO 3
0.00
0.00
0.00
0.00
0.00
0.00
0.0
815,421.69
815,421.69
0.00
516,615.38
36,500.00
480,115.38
298,806.3
1,019,277.11 1,019,277.11
1,019,277.11 1,019,277.11
0.00
0.00
516,615.38
516,615.38
36,500.00
36,500.00
480,115.38
480,115.38
502,661.7
502,661.7
892,744.01
148,789.71
664,142.40
67,200.00
12611.89
512,965.38
0.00
512,965.38
379,778.62
743,954.29
0.00
664,142.40
67,200.00
12,611.89
512,965.38
0.00
512,965.38
230,988.91
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
(379,778.62)
67,817.39
1.00
0.88
0.00
379,778.62
(379,778.62)
262,110.79
202,621.85
59,488.94
AO 4
AO 7
AO 8
AO 9
TOTAL
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
8,948,676.51
148,789.71
8,799,886.80
890,400.00
167,107.58
5,642,619.23
0.00
5,642,619.23
3,306,057.28
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
169,365.74
1,600,386.03
0.77
0.67
0.59
0.52
0.45
0.40
0.35
0.31
0.27
386,781.87
320,850.63
65,931.24
339,282.35
281,447.92
57,834.42
296,570.42
246,016.71
50,553.70
261,384.10
216,828.29
44,555.81
226,197.78
187,639.87
38,557.91
201,064.69
166,790.99
34,273.70
175,931.60
145,942.12
29,989.48
155,825.13
129,263.02
26,562.12
158,312.67
112,583.92
45,728.75
14.0%
64,965.08
18.4%
1.03
1,019,277.11 1,019,277.11
1,019,277.11 1,019,277.11
0.00
0.00
516,615.38
516,615.38
36,500.00
36,500.00
480,115.38
480,115.38
502,661.7
502,661.7
AO 10
1,102,958.61 10,072,597.16
1,019,277.11
9,988,915.66
83,681.50
83,681.50
516,615.38
5,166,153.85
36,500.00
365,000.00
480,115.38
4,801,153.85
586,343.2
4,906,443.3
2,463,461.40
2,389,763.95
73,697.45
AO 0
INGRESOS
A) Con Proyecto
Venta Leche Pasteurizada Embolsada
Recuperacion de Capital
B) Sin Proyecto
Venta Leche Fresca (Mercado / Autoconsumo)
Venta Quesillos (Cachipas)
I.Beneficios Incrementales
EGRESOS
C) Con Proyecto
Inversin
Costos de Produccin
Gastos de Operacin
Impuestos
D) Sin Proyecto
Inversin
Costos de Produccin
II. Costos Incrementales
FLUJO NETO (I - II)
Factor de Actualizacion (FA)
AO 1
AO 2
AO 3
AO 4
AO 7
AO 8
AO 9
AO 10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
905,200.00
905,200.00
0.00
516615.38
36500.00
480115.38
388,584.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,131,500.00
1,131,500.00
0.00
516615.38
36500.00
480115.38
614,884.62
1,193,766.68
1,131,500.00
62,266.68
516615.38
36500.00
480115.38
677,151.30
927,512.87
261,435.11
540,556.80
23,040.00
102,480.96
512,965.38
0.00
512,965.38
414,547.49
666,077.76
0.00
540,556.80
23,040.00
102,480.96
512,965.38
0.00
512,965.38
153,112.38
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
832,597.20
0.00
675,696.00
28,800.00
128,101.20
512,965.38
0.00
512,965.38
319,631.82
(414,547.49)
235,472.24
295,252.80
295,252.80
295,252.80
295,252.80
295,252.80
295,252.80
295,252.80
295,252.80
357,519.48
1.00
0.88
0.77
0.67
0.59
0.52
0.45
0.40
0.35
0.31
0.27
0.00
414,547.49
(414,547.49)
340,863.70
134,309.10
206,554.60
473,133.75
245,946.30
227,187.44
415,029.60
215,742.37
199,287.23
362,781.92
188,582.77
174,199.15
319,740.00
166,208.54
153,531.46
276,698.08
143,834.32
132,863.76
245,953.85
127,852.73
118,101.12
215,209.62
111,871.14
103,338.48
190,614.23
99,085.86
91,528.37
182,830.85
86,300.59
96,530.26
14.00%
956,037.04
65.1%
1.56
AO 0
INGRESOS
A) Con Proyecto
Venta Queso Pasteurizado Madurado
Recuperacion de Capital
B) Sin Proyecto
Venta Leche Fresca (Mercado / Autoconsumo)
Venta Quesillos (Cachipas)
I.Beneficios Incrementales
EGRESOS
C) Con Proyecto
Inversin
Costos de Produccin
Gastos de Operacin
Impuestos
D) Sin Proyecto
Inversin
Costo de Produccin
II. Costos Incrementales
FLUJO NETO (I - II)
Factor de Actualizacion (FA)
AO 1
AO 2
AO 3
AO 4
AO 7
AO 8
AO 9
AO 10
0.00
0.00
0.00
0.00
0.00
0.00
0.0
815,421.69
815,421.69
0.00
516,615.38
36,500.00
480,115.38
298,806.3
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,019,277.11
1,019,277.11
0.00
516,615.38
36,500.00
480,115.38
502,661.7
1,099,696.62
1,019,277.11
80,419.52
516,615.38
36,500.00
480,115.38
583,081.2
932,184.28
188,229.99
664,142.40
67,200.00
12611.89
512,965.38
0.00
512,965.38
419,218.90
743,954.29
0.00
664,142.40
67,200.00
12,611.89
512,965.38
0.00
512,965.38
230,988.91
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
929,942.87
0.00
830,178.00
84,000.00
15,764.87
512,965.38
0.00
512,965.38
416,977.48
(419,218.90)
67,817.39
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
85,684.24
166,103.76
1.00
0.88
0.77
0.67
0.59
0.52
0.45
0.40
0.35
0.31
0.27
0.00
419,218.90
(419,218.90)
262,110.79
202,621.85
59,488.94
386,781.87
320,850.63
65,931.24
339,282.35
281,447.92
57,834.42
296,570.42
246,016.71
50,553.70
261,384.10
216,828.29
44,555.81
226,197.78
187,639.87
38,557.91
201,064.69
166,790.99
34,273.70
175,931.60
145,942.12
29,989.48
155,825.13
129,263.02
26,562.12
157,431.93
112,583.92
44,848.01
14.0%
29,596.50
15.9%
1.01
TOTAL
11,150,966.68
11,088,700.00
62,266.68
5166153.85
365000.00
4801153.85
5,984,812.83
9,086,965.43
261,435.11
7,162,377.60
305,280.00
1,357,872.72
5,642,619.23
0.00
5,642,619.23
3,444,346.20
2,540,466.63
3,022,855.59
1,934,281.21
1,088,574.38
TOTAL
10,069,335.18
9,988,915.66
80,419.52
5,166,153.85
365,000.00
4,801,153.85
4,903,181.3
8,988,116.79
188,229.99
8,799,886.80
890,400.00
167,107.58
5,642,619.23
0.00
5,642,619.23
3,345,497.56
1,557,683.77
2,462,580.66
2,429,204.22
33,376.44
2000
365
730000
36500
693500
Balance de Materia
2000
lts Leche Fresca
1590.0
410.0
8.3
lts/Kg
DESCRIPCION
UNIDAD
Kgs.
CANTIDAD AO
1 (80%)
69397.6
CANTIDAD
AOS 2 AL 10
(100%)
86747.0
PRECIO
VENTA
11.75
INGRESOS X
VENTAS AO 1
815,421.7
lts/ao
lts/ao
49.4
Kgs
TIVA 2
INGRESOS X
VENTAS AO 2
AL 10
1,019,277.1
2000
365
730000
36500
693500
Balance de Materia
2000
lts Leche Fresca
1590.0
410.0
8.3
lts/Kg
DESCRIPCION
UNIDAD
CANTIDAD AO
1 (80%)
CANTIDAD
AOS 2 AL 10
(100%)
730000.0
PRECIO
VENTA
1.55
INGRESOS X
VENTAS AO 1
905,200.0
49.4
Kgs
TIVA 1
INGRESOS X
VENTAS AO 2
AL 10
1,131,500.0
ALTERNATIVA 1
ALTERNATIVA 2
30%
20%
10%
0%
-10%
-20%
-30%
30%
20%
10%
0%
-10%
-20%
-30%
VAN
S/. 866,505.66
S/. 891,059.61
S/. 915,613.57
S/. 940,167.53
S/. 964,721.49
S/. 989,275.45
S/. 1,013,829.41
(S/. 46,906.89)
(S/. 28,261.56)
(S/. 9,616.23)
S/. 9,029.09
S/. 27,674.42
S/. 46,319.75
S/. 64,965.08
TIR
B/C
52.4%
55.4%
58.7%
62.4%
66.6%
71.4%
76.9%
11.5%
12.4%
13.4%
14.5%
15.7%
17.0%
18.4%
1.48
1.51
1.53
1.55
1.57
1.59
1.62
0.98
0.99
0.995
1.00
1.01
1.02
1.03
RUBROS
1. PREINVERSION
VAC PP
2. INVERSION
A. TANGIBLES
Edificaciones
Maquinaria y Equipos de Procesamiento
Equipos de Laboratorio
Muebles y Enseres de Procesamiento
Muebles y Enseres de Oficina
282016.19
187640.46
58200.00
122185.00
930.46
2385.00
3940.00
279915.14
185570.46
58200.00
120115.00
930.46
2385.00
3940.00
B. INTANGIBLES
Constitucin y Formalizacin de la Empresa
Patentes y Marcas
Puesta en marcha
Gastos en Capacitacin y Asistencia Tecnica
TOTAL INVERSION FIJA
26500.00
1500.00
3000.00
1000.00
21000.00
214140.46
26500.00
1500.00
3000.00
1000.00
21000.00
212070.46
COSTOS DIRECTOS
Materia Prima
Mano de Obra
Otros Costos Directos
53280.00
48000.00
2000.00
3280.00
53280.00
48000.00
2000.00
3280.00
COSTOS INDIRECTOS
Mano de Obra Indirecta
Materiales Indirectos
Otros Costos
TOTAL CAPITAL DE TRABAJO
10428.00
2400.00
3028.00
5000.00
63708.00
10428.00
2400.00
3028.00
5000.00
63708.00
277848.46
2778.48
1389.24
275778.46
2757.78
1378.89
8532.49
7419.56
7419.56
741.96
370.98
0.00
0.00
0.00
0.00
0.00
1725.00
1500.00
1500.00
150.00
75.00
1725.00
1500.00
1500.00
150.00
75.00
1725.00
1500.00
1500.00
150.00
75.00
1725.00
1500.00
1500.00
150.00
75.00
1725.00
1500.00
1500.00
150.00
75.00
1725.00
1500.00
1500.00
150.00
75.00
1725.00
1500.00
1500.00
150.00
75.00
1725.00
1500.00
1500.00
150.00
75.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
290548.68
279915.14
1725.00
1725.00
1725.00
1725.00
1725.00
1725.00
1725.00
1725.00
0.14
1.00
0.88
0.77
0.67
0.59
0.52
0.46
0.40
0.35
3. POST INVERSION
Gastos de Mantenimiento y Operacin
SUB TOTAL POST INVERSION
Gastos Generales 10%
Imprevistos 5%
VAC PP
290548.68
279915.14
1518.00
1328.25
1155.75
1017.75
897.00
793.50
690.00
603.75
10
1725.00
1500.00
1500.00
150.00
75.00
0.00
1725.00
0.31
534.75
RUBROS
1. PREINVERSION
VAC PP
2. INVERSION
A. TANGIBLES
Edificaciones
Maquinaria y Equipos de Procesamiento
Equipos de Laboratorio
Muebles y Enseres de Procesamiento
Muebles y Enseres de Oficina
35203.35
11646.80
4300.00
4350.00
851.80
1450.00
695.00
42511.35
11646.80
4300.00
4350.00
851.80
1450.00
695.00
B. INTANGIBLES
Constitucin y Formalizacin de la Empresa
Patentes y Marcas
Puesta en marcha
Gastos en Capacitacin y Asistencia Tecnica
TOTAL INVERSION FIJA
13500.00
1000.00
2500.00
1000.00
9000.00
25146.80
13500.00
1000.00
2500.00
1000.00
9000.00
25146.80
COSTOS DIRECTOS
Materia Prima
Mano de Obra
Otros Costos Directos
5961.50
4800.00
800.00
361.50
13161.50
12000.00
800.00
361.50
COSTOS INDIRECTOS
Mano de Obra Indirecta
Materiales Indirectos
Otros Costos
TOTAL CAPITAL DE TRABAJO
3574.80
1400.00
674.80
1500.00
9536.30
3574.80
1400.00
674.80
1500.00
16736.30
34683.10
346.83
173.42
41883.10
418.83
209.42
6257.16
5441.01
5441.01
544.10
272.05
0.00
0.00
0.00
0.00
0.00
1265.00
1100.00
1100.00
110.00
55.00
1265.00
1100.00
1100.00
110.00
55.00
1265.00
1100.00
1100.00
110.00
55.00
1265.00
1100.00
1100.00
110.00
55.00
1265.00
1100.00
1100.00
110.00
55.00
1265.00
1100.00
1100.00
110.00
55.00
1265.00
1100.00
1100.00
110.00
55.00
1265.00
1100.00
1100.00
110.00
55.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
41460.51
42511.35
1265.00
1265.00
1265.00
1265.00
1265.00
1265.00
1265.00
1265.00
0.14
1.00
0.88
0.77
0.67
0.59
0.52
0.46
0.40
0.35
3. POST INVERSION
Gastos de Mantenimiento y Operacin
SUB TOTAL POST INVERSION
Gastos Generales 10%
Imprevistos 5%
VAC PP
41460.51
42511.35
1113.20
974.05
847.55
746.35
657.80
581.90
506.00
442.75
10
1265.00
1100.00
1100.00
110.00
55.00
0.00
1265.00
0.31
392.15