Professional Documents
Culture Documents
ESTANQUE SUPERFICIE
FUNCION
NUM.
M2
1
25 PREENGORDA
2
400 SIN FUNCIONAR
3
400 ENGORDA
4
400 ENGORDA
5
400 ENGORDA
6
2,700 ENGORDA
TOTAL
3,200
3,200
3,200
10,800
20,400
6,400
6,400
6,400
21,600
40,800
INGRESO
TOTAL $
160,000
160,000
160,000
540,000
1,020,000
EGRESOS
TOTAL $
112000
112000
112000
378000
714000
UTILIDAD
TOTAL $
UTILIDAD X
SOCIO $
48,000
48,000
48,000
162,000
306,000
4,800
4,800
4,800
16,200
30,600
PARAMETROS ALIMENTICIOS
Peso (gr)
2.78
6.03
12.44
18.60
27.80
53.57
81.57
118.00
139.80
164.00
300.00
500.00
Total
Talla (cm)
5.5
6.5
7.5
10.0
12.0
14.0
16.0
18.0
19.0
20.5
22.5
24.0
Peces
22,000
22,000
21,450
21,450
20,900
20,900
20,377
20,377
19,855
19,855
19,855
19,855
19,855
Alim (%)
8.0%
7.0%
7.0%
6.0%
5.0%
4.0%
3.5%
3.0%
3.0%
2.5%
2.3%
2.0%
Tilapia Iniciador:
Tilapia de sarrollo
Tilapia engorda
Precio de venta de tilapia:
CONSIDERANDO UNA SOLA LNEA
T. INIC. (KG)
851.94 $11,407.45
T. DES (KG)
3,062.18 $36,960.53
T. ENG (KG)
7,503.40 $52,898.99
TOTAL
11,417.52 $101,266.97
VENTA DE PECES
9,927.50 KG
PRECIO
$30.00 KG
VENTA TOTAL
$297,825.00
ING. MENOS ALIM.
$196,558.03
Alim/da(gr)
Precio/kg
4,892.80
9,286.20
18,678.66
23,938.20
29,051.00
44,784.52
58,175.32
72,134.58
83,271.87
81,405.50
136,999.50
198,550.00
761,168.15
13.39
12.07
7.05
30
13.39
13.39
13.39
13.39
12.07
12.07
12.07
12.07
7.05
7.05
7.05
7.05
el kg
el kg
el kg
el kg
Operacin de la granja
Aos
2,39
10
Alim (kg)
73.39
139.29
280.18
359.07
435.77
671.77
872.63
1,082.02
1,249.08
1,221.08
2,054.99
2,978.25
11,417.52
Costo T.
982.72
1,865.13
3,751.61
4,807.99
5,259.68
8,108.24
10,532.64
13,059.97
8,806.00
8,608.63
14,487.70
20,996.66
$101,266.97
Costo anual
alim kg/ao
5896.31328
11190.7996
22509.6532
28847.9248
31558.1013
48649.4241
63195.8459
78359.7943
52836.0015
51651.7898
86926.1828
125979.975
607601.805
440.352
835.758
1681.0794
2154.438
2614.59
4030.6068
5235.77845
6492.1122
7494.4683
7326.495
12329.955
17869.5
HA
EL REA DE ESTANQUES
OBRA (ESTANQUES)
U/M
ESTANQUE DE ALEVINAJE
OBRA CIVIL
U/M
COSTO
UNITARIO
RANGO DE
DEPRECIACIN
COSTO TOTAL
1,000,000.00
1,000,000.00
TOTAL:
1,000,000.00
COSTO
UNITARIO
10,000.00
1,392,901.65
TOTAL:
1,402,901.65
VOLUMEN
33,333.33
33,333.33
RANGO DE
DEPRECIACIN
25
COSTO TOTAL
10,000.00
1,392,901.65
COSTO
UNITARIO
30
COSTO
ANUAL
25
COSTO
ANUAL
400.00
55,716.07
56,116.07
COSTO TOTAL
RANGO DE
DEPRECIACIN
COSTO
ANUAL
MOTOBOMBA 5.5 HP
EQUIPO
6,000.00
6,000.00
1200
GENERADOR DE 12.5 W
EQUIPO
74,000.00
74,000.00
14800
I PZA
10,846.23
86,769.84
17353.968
I PZA
6,701.09
6,701.09
1340.218
I PZA
6,631.26
6,631.26
1326.252
ATARRALLA
PIEZA
813.00
813.00
162.6
MESAS DE TRABAJO
PIEZA
15,500.00
46,500.00
10
4650
OBRA
142,002.00
142,002.00
10
14200.2
111,730.00
111,730.00
10
11173
0.00
10
0.00
10
OBRA
TOTAL:
U/M
COSTO
UNITARIO
VOLUMEN
481,147.19
COSTO TOTAL
0
66,206.24
RANGO DE
DEPRECIACIN
COSTO
ANUAL
PZA
20.00
120.00
120.00
BOTAS DE HULE
PAR
350.00
700.00
700.00
TOTAL:
820.00
INSTALACIONES
INSTALACION DEL EQUIPO DE
REFRIGERACION
U/M
INSTALACION
COSTO
UNITARIO
4,000.00
VOLUMEN
COSTO TOTAL
1
4,000.00
TOTAL:
4,000.00
820.00
RANGO DE
DEPRECIACIN
1
COSTO
ANUAL
4000
4000
CLAVE
1
1.1
1.1.1
1.1.2
1.1.3
1.2
1.3.1
1.2.2
1.2.3
DESCRIPCIN
UNIDAD
Rehabilitacion de Estanques
Movimiento de Tierras
Despalme del terreno por medios m3
mecanicos hasta una profundidad de 15 cm,
incluye retiro de rboles y acarreo libre hasta
120 metros.
Excavacin a cielo abierto hasta una m3
profundidad de 2.00 metros en material tipo l
y ll, acarreo primera estacion
Formacin de bordos con material m3
producto de excavacin compactado al 95%
de su PVSM
Instalacin hidrlica
Excavacin a mano para alojar m3
estructuras y tuberias
Suministro y colocacin de tubo de PVC ml
HIDRALICO de 3" de diametro, incluye
coples.
Suministro y colocacin de vlvulas tipo pza
compuerta de cobre de 3" de diametro
CANTIDAD
140.00 $
PRECIO UNITARIO
LETRA
PESOS
IMPORTE
5,083.40
31/100
1195.00 $
49.36 CUARENTA
58,985.20
1195.00 $
79.30 SETENTA
94,763.50
2.52 $
Y $
NUEVE PESOS
36/100 M.N.
Y $
NUEVE PESOS
36/100 M.N.
164.67 CIENTO
414.97
12,483.38
10,368.95
629.22
225.66
1,176.03
1,212.47
122.88 $
101.59
SESENTA
Y
CUATRO
CIENTO PESOS
UN
PESOS
M.N.
1.2.4
2.00 $
314.61
1.2.5
1.00 $
225.66
1.2.6
3.00 $
392.01
1.2.7
6.45 $
187.98
59/100
MIL
SETENTA
Y
TRES
PESOS
79/100 M.N.
TRESCIENTOS
CATORCE
PESOS
61/100
M.N.
DOSCIENTOS
VEINTICINCO
PESOS
66/100
M.N.
TRESCIENTOS
NOVENTA Y DOS
PESOS
01/100
M.N.
CIENTO
OCHENTA
Y
SIETE
PESOS
98/100 M.N.
1.3.2
1.3.5
1.5.2
1.3.7
1.3
1.3.1
1.3.2
1.3.5
1.5.2
1.96 $
711.16 SETECIENTOS
1,393.87
0.90 $
ONCE
PESOS
16/100 M.N.
311.73 TRESCIENTOS
$
ONCE
PESOS
73/100 M.N.
280.56
Instalacin sanitaria
Excavacin a mano
estructuras y tuberias
para
alojar m3
1.13 $
5.00 $
94.61 NOVENTA
Y $
CUATRO PESOS
61/100 M.N.
674.64 SEISCIENTOS
106.91
3,373.20
2,865.26
SETENTA
Y
CUATRO PESOS
64/100 M.N.
17.40 $
164.67 CIENTO
SESENTA
Y
CUATRO PESOS
67/100 M.N.
8.38 $
711.16 SETECIENTOS
5,959.52
4.00 $
ONCE
PESOS
16/100 M.N.
311.73 TRESCIENTOS
$
ONCE
PESOS
73/100 M.N.
1,246.92
1.50 $
94.61 NOVENTA
Y $
CUATRO PESOS
61/100 M.N.
141.92
1.3.7
1.4
1.4.1
Estructuras de control
Fabricacin de muro para estructura de pieza
control de desage de estanques, a base de
concreto fc = 200 kg/cm2, armada con acero
de refuerzo fy = 4200 kg/cm2 de 3/8" @ 15
cm en ambos sentidos, incluye losa de fondo
7.5 de espesor armada de igual forma, cimbra
en muros para elaboracin de guias de las
agujas segn detalle 2.54 x 5.00 cm.
1.4.2
1.4.3
1.5
1.5.1
Recubrimiento bordos
Suministro y tendido de grava TMA 3/4" m2
en el rea de la corona de los bordos y en el
rea del andador, espesor 4 centimetros.
1.5.2
1.6
1.6.1
4.00 $
674.64 SEISCIENTOS
2,698.56
MIL $
TRESCIENTOS
VEINTIDOS
PESOS
19/100
M.N.
33,966.57
SETENTA
Y
CUATRO PESOS
64/100 M.N.
32.00 $
376.60 TRESCIENTOS
12,051.20
57,299.19
PESOS $
37/100 M.N.
21,642.72
SETENTA Y SEIS
PESOS
60/100
M.N.
96.23 $
595.44 QUINIENTOS
NOVENTA
Y
CINCO
PESOS
44/100 M.N.
1062.48 $
20.37 VEINTE
3700.00 $
94.61 NOVENTA
484.71 $
Y $
CUATRO PESOS
61/100 M.N.
178.56 CIENTO
SETENTA
Y
OCHO
PESOS
56/100 M.N.
350,057.00
86,549.82
1.7
1.7.1
Instalaccin electrica
Suministro y colocacin de lampara pieza
incandescente
sobre
poste
de
tubo
galvanizado de 3", incluye fabricacin de
dado de soporte
1.7.2
1.7.3
1.7.4
1.7.5
1.7.6
2
2.1
2.1.1
2.1.2
2.1.3
2.2
603.06 $
201.02 $
MIL $
CUATROCIENTO
S NOVENTA Y
DOS
PESOS
85/100 M.N.
13.43 TRECE PESOS $
43/100 M.N.
PESOS $
11.56 ONCE
56/100 M.N.
MIL $
DOSCIENTOS
OCHO
PESOS
97/100 M.N.
MIL $
1.00 $ 13,201.71 TRECE
DOSCIENTOS
UN PESOS
MIL $
5.00 $ 4,077.60 CUATRO
SETENTA
Y
SIETE
PESOS
60/100 M.N.
200.00 $
18.46 DIECIOCHO
180.54 $
8,099.10
2,323.79
4,208.97
13,201.71
20,388.00
3,692.00
Y $
OCHO
PESOS
80/100 M.N.
2,932.38
PESOS
M.N.
29.68 $
9,971.40
46/100
98.80 NOVENTA
110.04 CIENTO
PESOS
M.N.
DIEZ $
04/100
19,866.62
2.2.1
2.3
2.3.1
2.3.2
2.3.3
2.3.4
2.3.5
2.3.6
83.44 $
297.16 DOSCIENTOS
24,795.03
14,018.45
618.95
18,446.92
MIL $
CUARENTA
Y
SIETE
PESOS
45/100 M.N.
16,612.56
NOVENTA
Y
SIETE
PESOS
16/100 M.N.
62.10 $
225.74 DOSCIENTOS
VEINTICINCO
PESOS
74/100
M.N.
2.30 $
269.11 DOSCIENTOS
SESENTA
Y
NUEVE PESOS
11/100 M.N.
221.08 DOSCIENTOS
83.44 $
15.86 $ 1,047.45 UN
VEINTIUN
PESOS
08/100
M.N.
155.00 $
169.52 CIENTO
26,275.60
27,295.50
SESENTA
Y
NUEVE PESOS
52/100 M.N.
155.00 $
176.10 CIENTO
SETENTA Y SEIS
PESOS
10/100
M.N.
2.3.7
2.4
2.4.1
2.4.2
2.4.3
2.4.4
2.4.5
2.4.6
2.5
ml
32.00 $
8,221.44
$
$
29,786.07
54,979.11
2,204.46
CINCUENTA
Y
SEIS
PESOS
92/100 M.N.
m2
129.90 $
229.30 DOSCIENTOS
VEINTINUEVE
PESOS
30/100
M.N.
m2
416.54 $
131.99 CIENTO
TREINTA Y UN
PESOS
99/100
M.N.
ml
33.10 $
PESOS
M.N.
m2
15.86 $
60/100
128.74 CIENTO
2,041.82
9,110.40
Y $
CUATRO PESOS
18/100 M.N.
2,351.51
VEINTIOCHO
PESOS
74/100
M.N.
31.20 $
31.70 $
Azotea
256.92 DOSCIENTOS
292.00 DOSCIENTOS
NOVENTA Y DOS
PESOS
00/100
M.N.
74.18 SETENTA
2.5.1
15.86 $
2.5.2
15.86 $
2.6
2.6.1
Instalacin sanitaria
Excavacin a mano en cepas en terreno m3
clase I, para desplante de contratrabes de
cimentacion, de 0.00 mts. a 1.50 mts. de
profundidad, con herramienta manual,
incluye: mano de obra, acarreos y la
herramienta necesaria.
110.45 CIENTO
PESOS
M.N.
3.22 $
49.68 CUARENTA
787.92
$
109.78 CIENTO NUEVE $
353.49
PESOS
M.N.
2.00 $ 1,806.71 UN
2.6.3
8.84 $
5.77 $
2.6.5
1,751.74
Y $
NUEVE PESOS
68/100 M.N.
2.6.2
2.6.4
DIEZ $
45/100
78/100
MIL $
OCHOCIENTOS
SEIS
PESOS
71/100 M.N.
235.99 DOSCIENTOS
3,613.42
2,086.15
826.55
Y $
SIETE
PESOS
06/100 M.N.
137.83
TREINTA
Y
CINCO
PESOS
99/100 M.N.
143.25 CIENTO
CUARENTA
Y
TRES
PESOS
25/100 M.N.
1.42 $
97.06 NOVENTA
2.6.6
2.7
2.7.1
2.7.2
2.7.3
2.7.4
2.8
2.8.1
2.8.2
2.00 $ 1,885.06 UN
20.00 $
MIL $
OCHOCIENTOS
OCHENTA
Y
CINCO
PESOS
06/100 M.N.
3,770.12
$
109.57 CIENTO NUEVE $
2,191.40
PESOS
M.N.
19.43 $
102.05 CIENTO
57/100
DOS $
05/100
1,982.83
MIL $
SEISCIENTOS
VEINTICINCO
PESOS
38/100
M.N.
2,625.38
2,626.50
PESOS
M.N.
170.00 $
45/100 M.N.
MIL $
DOSCIENTOS
SESENTA Y UN
PESOS
51/100
M.N.
4,523.02
2.00 $ 1,909.34 UN
3,818.68
MIL $
NOVECIENTOS
NUEVE PESOS
34/100 M.N.
2.8.3
2.00 $ 1,244.99 UN
2,489.98
2.8.4
2.00 $ 1,808.30 UN
3,616.60
2.8.6
2.00 $ 1,086.94 UN
2.9
2.9.1
Instalacin Electrica
Alimentacin elctrica de interruptor de ml
seguridad a tablero de distribucin, incluye:
ranurado y resane de muros tuberia de PVC
servicio pesado de 38 mm. de diametro y
cableado a 3 hilos cal. 4, incluye: materiales,
mano de obra y la herramienta necesaria.
2.8.5
2.9.2
MIL $
DOSCIENTOS
CUARENTA
Y
CUATRO PESOS
99/100 M.N.
MIL $
OCHOCIENTOS
OCHO
PESOS
30/100 M.N.
2.00 $
828.94 OCHOCIENTOS
1,657.88
MIL $
OCHENTA
Y
SEIS
PESOS
94/100 M.N.
2,173.88
VEINTIOCHO
PESOS
94/100
M.N.
23.70 $
216.20 DOSCIENTOS
5,123.94
833.48
MIL $
CUARENTA
Y
SIETE
PESOS
60/100 M.N.
DIECISEIS
PESOS
20/100
M.N.
833.48 OCHOCIENTOS
1.00 $
2.9.3
1.00 $ 1,047.60 UN
1,047.60
2.9.4
5,684.26
TREINTA Y TRES
PESOS
48/100
M.N.
MIL $
SEISCIENTOS
OCHENTA
Y
CUATRO PESOS
26/100 M.N.
2.9.5
2.9.6
2.9.7
2.9.8
2.10
2.10.1
2.11
2.11.1
sal
1.00 $
211.57 DOSCIENTOS
211.57
11,686.80
9,055.40
MIL $
TRESCIENTOS
SETENTA
Y
TRES
PESOS
78/100 M.N.
ONCE
PESOS
57/100 M.N.
15.00 $
779.12 SETECIENTOS
SETENTA
Y
NUEVE PESOS
12/100 M.N.
sal
10.00 $
905.54 NOVECIENTOS
CINCO
PESOS
54/100 M.N.
sal
3,373.78
sal
3.00 $ 1,662.93 UN
MIL $
SEISCIENTOS
SESENTA Y DOS
PESOS
93/100
M.N.
4,988.79
4,527.92
Canceleria
Suministro y colocacin de ventana 1.00 x pza
1.00 m, hecha a base de aluminio anodizado
en color blanco de 2" y cristal de 6 mm, de
espesor esmerilado, incluye: sellado con
silicon blanco, jaladera, materiales, mano de
obra y la herramienta necesaria. (en oficinas)
TREINTA Y UN
PESOS
98/100
M.N.
2.11.2
2.11.3
4.00 $
2.12.2
2.13
2.13.1
Pintura
Suministro y aplicacin de pintura en m2
muros, color blanco. mca. comex o similar. a
dos manos en interior (oficinas)
2.12
2.12.1
MIL $
CINCUENTA
Y
CUATRO PESOS
33/100 M.N.
541.80 QUINIENTOS
2,167.20
MIL $
OCHOCIENTOS
SESENTA
Y
OCHO
PESOS
00/100 M.N.
23,736.00
6,450.00
CUARENTA Y UN
PESOS
80/100
M.N.
MIL $
DOSCIENTOS
VEINTICINCO
PESOS
00/100
M.N.
60.00 $
47.11 CUARENTA
Y $
SIETE
PESOS
11/100 M.N.
SUBTOTAL
IMPUESTO AL
VALOR
AGREGADO
TOTAL
2,054.33
2,826.60
$ 1,211,218.83
$ 181,682.82
$ 1,392,901.65
MATERIAL
PRECIO
UNITARIO CIMENTACION LATERALES PISO
90
5
20
5
30
30
5
10
130
100
8
8
5
0
250
3
100
0
150
3
3
70
3
3
UNIDAD DE MEDIDA
BULTO
LATA
LATA
PZA
PZA
PZA
JORNAL
JORNAL
CEMENTO
ARENA
GRAVA
VARILLA
BLOCKS
PIEDRA
ALBAIL
PEN
REPELLO
5
4
50
0
0
0
2
2
TOTAL
CONCEPTO
Terreno
Estanque de 25 m 3
Estanquera rstica
Bomba de 5.5 hp
Generador de 12 Kw.
Aireadores de 3 hp
TOTAL
U. DE M.
Ha
Obra
CANT.
1
1
P.U.
50,000.00
10,000.00
TOTAL ($)
50,000.00
10,000.00
M2
Equipo
Equipo
Equipo
4300
1
1
2
100.00
6,000.00
75,000.00
15,000.00
430,000.00
6,000.00
75,000.00
30,000.00
601,000.00
10
0
0
0
0
0
1
1
TOTAL
3600
320
950
1600
1250
300
1350
630
10000
RECUPERACION
ANUAL
33,333.33
33,333.33
RECUPERACION
ANUAL
400.00
55,716.07
56,116.07
RECUPERACION
1,200.00
14,800.00
17,353.97
1,340.22
1,326.25
162.60
9,300.00
28,400.40
22,346.00
0.00
0.00
96,229.44
RECUPERACION
0.00
0.00
0.00
RECUPERACION
0.00
0.00
U/M
FORMULACIN DE PROYECTO
UN
COSTO
UNITARIO
VOLUMEN
40,000.00
COSTO TOTAL
1
TOTAL:
CONSTITUCIN DE LA SOCIEDAD
40,000.00
40,000.00
U/M
COSTO
UNITARIO
VOLUMEN
COSTO TOTAL
UN
565.00
ACTA CONSTITUTIVA
UN
500.00
500.00
ACTO PROTOCOLARIO
UN
3,000.00
3,000.00
UN
200.00
200.00
UN
71.00
71.00
UN
200.00
200.00
UN
210.00
565.00
210.00
4,746.00
U/M
COSTO
UNITARIO
VOLUMEN
COSTO TOTAL
SANIDAD PISCICOLA
CURSO
60,000.00
60,000.00
NUTRICION PISCICOLA
MANEJO DE SISTEMAS ACUICOLAS SEMIINTENSIVOS
DISEO DE ESTANQUE PARA CULTIVO DE
TILAPIA
CURSO
60,000.00
60,000.00
CURSO
60,000.00
60,000.00
CURSO
60,000.00
TOTAL:
GASTOS PREOPERATIVOS DE ARRANQUE Y
PUESTA EN MARCHA
TRAMITES Y GESTORIA
60,000.00
240,000.00
U/M
ASIST. TEC.
COSTO
UNITARIO
VOLUMEN
60,000.00
COSTO TOTAL
1
60,000.00
0.00
TOTAL:
60,000.00
U/M
COSTO
UNITARIO
VOLUMEN
COSTO TOTAL
0.00
TOTAL:
0.00
$
PESOS
U/M
kg.
COSTO
UNITARIO
VOLUMEN
5,000.00
COSTO
UNITARIO
14.00
5,000.00
TOTAL:
5,000.00
VOLUMEN
COSTO TOTAL
5,111.63
71,562.78
15,310.91
30,013.61
206,697.23
240,108.90
600.00
kg.
kg.
kg.
50.00
12.00
PIEZA
0.70
50,000.00
35,000.00
TOTAL:
553,968.92
U/M
13.50
COSTO TOTAL
8.00
COSTO
UNITARIO
VOLUMEN
COSTO TOTAL
0.00
TOTAL:
U/M
COSTO
UNITARIO
VOLUMEN
0.00
COSTO TOTAL
0.00
TOTAL:
CONTINGENCIAS/OTROS
U/M
COSTO
UNITARIO
VOLUMEN
0.00
COSTO TOTAL
0.00
TOTAL:
GASTOS DE OPERACIN
U/M
COSTO
UNITARIO
VOLUMEN
0.00
COSTO TOTAL
ADMINISTRADOR
SALARIO
8000
12
96,000.00
ALIMENTACIN
JORNAL
100.00
180
18,000.00
PESCA
JORNAL
100.00
800.00
LIMPIEZA DE ESTANQUES
JORNAL
100.00
400.00
5000
12
60,000.00
TOTAL:
175,200.00
ENERGIA ELECTRICA
GASTOS DE ADMINISTRACIN
PAPELERIA
MES
U/M
LOTE
COSTO
UNITARIO
5000
VOLUMEN
COSTO TOTAL
1
5,000.00
TOTAL:
5,000.00
PRODUCTOR
CONCEPTO
TERRENOS
APORT.
GOB. DE
FEDERAL
EDO
140,000.00
50,000.00
50,000.00
1,640,000.00
500,000.00
1,000,000.00
500,000.00
100,000.00
400,000.00
481,147.19
80,000.00
241,147.19
820.00
820.00
OBRA (ESTANQUES)
4,000.00
SUBTOTAL
2,675,967.19
730,820.00
160,000.00
CREDITO
0.00
4,000.00
0.00
1,645,147.19
0.00
INVERSIN DIFERIDA:
PAGOS POR ESTUDIOS DE PREINVERSIN
40,000.00
CONSTITUCIN DE LA SOCIEDAD
4,746.00
40,000.00
4,746.00
240,000.00
240,000.00
60,000.00
344,746.00
60,000.00
4,746.00
340,000.00
0.00
1,000.00
1,000.00
479,443.29
479,443.29
GASTOS DE OPERACIN
127,200.00
127,200.00
GASTOS DE ADMINISTRACIN
100.00
SUBTOTAL
607,743.29
PARTICIPANTES
100.00
0.00
PRODUCTOR
PORCENTAJE
TOTAL DE PARTICIPACIN:
0.00
APORT.
607,743.29
ALIANZA
CREDITO
100.00%
20.27%
54.71%
8.27%
16.75%
3,628,456.48
735,566.00
1,985,147.19
300,000.00
607,743.29
3,328,456.48
500,000.00
252901.65
752,901.65
860,000.00
1252901.65
96
64
160
81,147.19
241,147.19
SEP
OCT
NOV
DIC
TOTAL
INVERSIN FIJA
TERRENOS
50,000
OBRA (ESTANQUES)
MAQ. Y EQUIPO PRINCIPAL
EQUIPO AUXILIAR Y DE SERVICIOS
50,000
1,640,000
1,640,000
481,147
481,147
820
INSTALACIONES
820
4,000
4,000
INVERSIN DIFERIDA
PAGOS POR ESTUDIOS DE PREINVERSIN
20,000
CONSTITUCIN DE LA SOCIEDAD
20,000
40,000
240,000
240,000
60,000
60,000
4,746
4,746
CAPITAL DE TRABAJO
EFECTIVO EN CAJA/BANCOS
1,000
1,000
479,443
479,443
CONTINGENCIAS/OTROS
GASTOS DE OPERACIN
127,200
GASTOS DE ADMINISTRACIN
127,200
100
TOTAL:
78,746
2,442,967
606,743
100
0
3,128,456
TABLA DE AMORTIZACIONES
AVIO
ANUAL
MONTO
TOTAL:
FECHA
31-Jul-2004
TASA DE INTERS:
AOS:
MESES:
GRACIA:
607,743.29
12.00%
MENSUAL
1.00%
6
5
ANUAL
TASA DE INTERS:
MONTO
607,743.29
N PAGO
VENCIMIENTO
MONTO
30-Aug-2004
607,743
607,743
6,077
6,077
607,743
30-Sep-2004
607,743
6,077
6,077
607,743
31-Oct-2004
607,743
6,077
6,077
607,743
28-Nov-2004
607,743
6,077
6,077
607,743
29-Dec-2004
607,743
6,077
6,077
607,743
28-Jan-2005
607,743
607,743
6,077
613,820
28-Feb-2005
607,743
607,743
(607,743)
30-Mar-2005
(607,743)
607,743
(6,077)
601,666
(1,215,486)
SALDO
AMORTIZACIN
INTERESES
12.00%
MENSUAL
PAGO
1.00%
SALDO
30-Apr-2005
(1,215,486)
607,743
(12,154)
595,589
(1,823,229)
10
31-May-2005
(1,823,229)
607,743
(18,232)
589,511
(2,430,973)
11
30-Jun-2005
(2,430,973)
607,743
(24,309)
583,434
(3,038,716)
12
31-Jul-2005
(3,038,716)
607,743
(30,387)
577,356
(3,646,459)
13
30-Aug-2005
(3,646,459)
607,743
(36,464)
571,279
(4,254,203)
14
30-Sep-2005
(4,254,203)
607,743
(42,542)
565,201
(4,861,946)
15
31-Oct-2005
(4,861,946)
607,743
(48,619)
559,124
(5,469,689)
16
28-Nov-2005
(5,469,689)
607,743
(54,696)
553,047
(6,077,432)
17
29-Dec-2005
(6,077,432)
607,743
(60,774)
546,969
(6,685,176)
18
28-Jan-2006
(6,685,176)
607,743
(66,851)
540,892
(7,292,919)
19
28-Feb-2006
(7,292,919)
607,743
(72,929)
534,814
(7,900,662)
20
30-Mar-2006
(7,900,662)
607,743
(79,006)
528,737
(8,508,406)
21
30-Apr-2006
(8,508,406)
607,743
(85,084)
522,659
(9,116,149)
22
31-May-2006
(9,116,149)
607,743
(91,161)
516,582
(9,723,892)
23
30-Jun-2006
(9,723,892)
607,743
(97,238)
510,505
(10,331,635)
24
31-Jul-2006
(10,331,635)
607,743
(103,316)
504,427
(10,939,379)
25
30-Aug-2006
(10,939,379)
607,743
(109,393)
498,350
(11,547,122)
26
30-Sep-2006
(11,547,122)
607,743
(115,471)
492,272
(12,154,865)
27
31-Oct-2006
(12,154,865)
607,743
(121,548)
486,195
(12,762,609)
28
29-Nov-2006
(12,762,609)
607,743
(127,626)
480,117
(13,370,352)
29
30-Dec-2006
(13,370,352)
607,743
(133,703)
474,040
(13,978,095)
30
29-Jan-2007
(13,978,095)
607,743
(139,780)
467,963
(14,585,838)
31
1-Mar-2007
(14,585,838)
607,743
(145,858)
461,885
(15,193,582)
32
31-Mar-2007
(15,193,582)
607,743
(151,935)
455,808
(15,801,325)
33
1-May-2007
(15,801,325)
607,743
(158,013)
449,730
(16,409,068)
34
1-Jun-2007
(16,409,068)
607,743
(164,090)
443,653
(17,016,812)
35
1-Jul-2007
(17,016,812)
607,743
(170,168)
437,575
(17,624,555)
36
1-Aug-2007
(17,624,555)
607,743
(176,245)
431,498
(18,232,298)
37
31-Aug-2007
(18,232,298)
607,743
(182,322)
425,421
(18,840,041)
38
1-Oct-2007
(18,840,041)
607,743
(188,400)
419,343
(19,447,785)
39
1-Nov-2007
(19,447,785)
607,743
(194,477)
413,266
(20,055,528)
40
29-Nov-2007
(20,055,528)
607,743
(200,555)
407,188
(20,663,271)
41
30-Dec-2007
(20,663,271)
607,743
(206,632)
401,111
(21,271,015)
42
29-Jan-2008
(21,271,015)
607,743
(212,710)
395,033
(21,878,758)
43
29-Feb-2008
(21,878,758)
607,743
(218,787)
388,956
(22,486,501)
44
30-Mar-2008
(22,486,501)
607,743
(224,865)
382,878
(23,094,245)
45
30-Apr-2008
(23,094,245)
607,743
(230,942)
376,801
(23,701,988)
46
31-May-2008
(23,701,988)
607,743
(237,019)
370,724
(24,309,731)
47
30-Jun-2008
(24,309,731)
607,743
(243,097)
364,646
(24,917,474)
48
31-Jul-2008
(24,917,474)
607,743
(249,174)
358,569
(25,525,218)
49
30-Aug-2008
(25,525,218)
607,743
(255,252)
352,491
(26,132,961)
50
30-Sep-2008
(26,132,961)
607,743
(261,329)
346,414
(26,740,704)
51
31-Oct-2008
(26,740,704)
607,743
(267,407)
340,336
(27,348,448)
52
28-Nov-2008
(27,348,448)
607,743
(273,484)
334,259
(27,956,191)
53
29-Dec-2008
(27,956,191)
607,743
(279,561)
328,182
(28,563,934)
54
28-Jan-2009
(28,563,934)
607,743
(285,639)
322,104
(29,171,677)
55
28-Feb-2009
(29,171,677)
607,743
(291,716)
316,027
(29,779,421)
56
30-Mar-2009
(29,779,421)
607,743
(297,794)
309,949
(30,387,164)
57
30-Apr-2009
(30,387,164)
607,743
(303,871)
303,872
(30,994,907)
58
31-May-2009
(30,994,907)
607,743
(309,949)
297,794
(31,602,651)
59
30-Jun-2009
(31,602,651)
607,743
(316,026)
291,717
(32,210,394)
60
31-Jul-2009
(32,210,394)
607,743
(322,103)
285,640
(32,818,137)
607,743
36,462
644,205
7.2.2. COSTOS
MATERIA PRIMA E
COSTO
INSUMOS
14.00
TILAPIA INICIADOR 55% P
13.50
TILAPIA DESARROLLO 45% P
8.00
TILAPIA ENGORDA 32 % P
50.00
MEDICAMENTO PREVENTIVO
0.70
COMPRA DE ALEVINES
SUBTOTAL
GASTOS DE OPERACIN
COSTO
ALIMENTACIN
100.00
PESCA
100.00
LIMPIEZA DE ESTANQUES
100.00
ENERGIA ELECTRICA
5,000.00
SUBTOTAL
GASTOS DE
ADMINISTRACIN
PAPELERIA
COSTO
5,000.00
SUBTOTAL
INVENT.
ENE FEB MAR ABR MAY JUN JUL AGO SEP OCT NOV DIC
5,111.63
1
1
1
1
1
1
15,310.91
1
1
1
1
1
30,013.61
1
1
1
1
12.00
1
1
1
1
1
1
50,000.00
1
1
1
1
1
1
Requerimiento mensual 2008
REQUER.
ENE
FEB
MAR
ABR
MAY JUN JUL AGO SEP OCT NOV DIC
TOTAL
360
32
24
12
30
30
30
30
30
4
1
4
1
4
1
30
8
1
30
4
1
30
8
1
30
4
1
30
8
1
30
4
1
30
8
1
EGRESOS
TOTALES
COSTO
71,562.78
14.00
206,697.23
13.50
240,108.90
8.00
3,600.00
50.00
210,000.00
0.70
731,968.92
EGRESOS
COSTO
TOTALES
INVENT.
5,111.63
18,373.09
45,020.42
12.00
50,000.00
Rotacin de inventario me
ENE FEB MAR ABR
1
1
1
1
1
1
1
1
1
1
Requerimiento mensua
REQUER.
ENE
FEB
MAR
ABR
TOTAL
36,000.00
100.00
360 30 30 30 30
3,200.00
8
8
100.00
48
2,400.00
4
4
100.00
24
60,000.00 5000.00
1
1
1
1
12
101,600.00
EGRESOS
Requerimiento mensua
REQUER.
TOTALES
COSTO
TOTAL ENE FEB MAR ABR
30,000.00
30,000.00
863,568.92
5000
30
8
1
30
4
1
30
8
1
30
4
1
30
8
1
30
4
1
30
8
1
EGRESOS
TOTALES
COSTO
71,562.82
14.00
248,036.68
13.50
360,163.35
8.00
3,600.00
50.00
210,000.00
0.70
893,362.85
EGRESOS
COSTO
TOTALES
INVENT.
3,407.75
15,310.91
45,020.42
12.00
50,000.00
36,000.00
100.00
360 30 30 30 30 30 30 30 30 30 30 30 30
4,800.00
8
8
8
8
8
8
100.00
48
2,400.00
4
4
4
4
4
4
100.00
24
60,000.00 5000.00
1
1
1
1
1
1
1
1
1
1
1
1
12
103,200.00
EGRESOS
Requerimiento mensual 2018
REQUER.
TOTALES
COSTO
TOTAL ENE FEB MAR ABR MAY JUN JUL AGO SEP OCT NOV DIC
30,000.00 5,000.00
30,000.00
1,026,562.85
EGRESOS
TOTALES
47,708.52
206,697.23
360,163.35
3,600.00
140,000.00
758,169.10
EGRESOS
TOTALES
36,000.00
4,800.00
2,400.00
60,000.00
103,200.00
EGRESOS
TOTALES
30,000.00
30,000.00
891,369.10
691,773.87
2,397,687.91
3,481,579.02
36,000.00
2,030,000.00
8,637,040.79
360,000.00
46,400.00
24,000.00
600,000.00
1,030,400.00
300000
300000
9,967,440.79
PRODUCTO
MOJARRA
PRECIO DE INVENT.
VENTA
(kg)
30.00
FEB
MAR
ABR
MAY
39,710
PRECIO DE VENTA
30.00
JUN
JUL
9,928
AGO
SEP
9,928
OCT
NOV
9,928
DIC
9,928
FEB
0
MAR
0
ABR
0
MAY
JUN
0 297,840
JUL
AGO
0 297,840
SEP
OCT
0 297,840
NOV
DIC
0 297,840
INGRESOS
TOTALES
1,191,300.00
INGRESOS
TOTALES
1,191,360.00
PRECIO DE INVENT.
VENTA
(kg)
30.00
59,568
PRECIO DE VENTA
30.00
FEB
9,928
MAR
ABR
9,928
MAY
JUN
9,928
JUL
AGO
SEP
OCT
9,928
9,928
NOV
DIC
9,928
0 297,840
0 297,840
0 297,840
0 297,840
0 297,840
INGRESOS
TOTALES
1,787,040
INGRESOS
TOTALES
1,787,040
AO 1
1,191,360.00
1,368,790.55
AO 2
1,787,040.00
1,187,038.48
AO 3
1,787,040.00
1,187,038.48
AO 4
1,787,040.00
1,187,038.48
AO 5
1,787,040.00
1,187,038.48
AO 6
1,787,040.00
1,187,038.48
AO 7
1,787,040.00
1,187,038.48
DIFERENCIA
SALDO ANTERIOR
NUEVO SALDO
(177,430.55)
5,000.00
-172,430.55
600,001.52
(172,430.55)
427,570.96
600,001.52
427,570.96
1,027,572.48
600,001.52
1,027,572.48
1,627,573.99
600,001.52
1,627,573.99
2,227,575.51
600,001.52
2,227,575.51
2,827,577.03
600,001.52
2,827,577.03
3,427,578.54
AO 8
1,787,040.00
1,187,038.48
AO 9
1,787,040.00
1,187,038.48
AO 10
1,787,040.00
1,051,844.74
600,001.52
3,427,578.54
4,027,580.06
600,001.52
4,027,580.06
4,627,581.57
735,195.26
4,627,581.57
5,362,776.83
TOTAL
17,274,720.00
11,916,943.17
TIPO DE COSTO
VARIABLE
VARIABLE
VARIABLE
MEDICAMENTO PREVENTIVO
COMPRA DE ALEVINES
VARIABLE
FIJO
SUBTOTAL
GASTOS DE OPERACIN
ALIMENTACIN
TIPO DE COSTO
FIJO
PESCA
FIJO
LIMPIEZA DE ESTANQUES
FIJO
ENERGIA ELECTRICA
FIJO
SUBTOTAL
GASTOS DE ADMINISTRACIN
PAPELERIA
TIPO DE COSTO
FIJO
TIPO DE COSTO
FIJO
FIJO
FIJO
FIJO
TERRENOS
FIJO
OBRA (ESTANQUES)
FIJO
FIJO
FIJO
FIJO
SUBTOTAL
71,562.78
71,562.82
47,708.52
248,036.68
206,697.23
240,108.90
360,163.35
360,163.35
3,600.00
3,600.00
3,600.00
210,000.00
210,000.00
140,000.00
731,968.92
893,362.85
758,169.10
COSTO
TOTAL
36,000.00
36,000.00
36,000.00
3,200.00
4,800.00
4,800.00
2,400.00
2,400.00
2,400.00
60,000.00
60,000.00
60,000.00
103,200.00
103,200.00
COSTO
TOTAL
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
COSTO
TOTAL
40,000.00
0.00
0.00
4,746.00
0.00
0.00
240,000.00
0.00
0.00
60,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
344,746.00
TIPO DE COSTO
2018
206,697.23
FIJO
SUBTOTAL
DEPRECIACIN DEL ACTIVO
2009-2017
101,600.00
SUBTOTAL
INVERSIN DIFERIDA
2008
COSTO
TOTAL
COSTO
TOTAL
33,333.33
33,333.33
33,333.33
56,116.07
56,116.07
56,116.07
66,206.24
66,206.24
66,206.24
820.00
820.00
820.00
4,000.00
4,000.00
4,000.00
160,475.64
160,475.64
160,475.64
691,773.87
2,397,687.91
3,481,579.02
36,000.00
5,309,902.37 CFIJO
2,030,000.00
8,637,040.79
6,607,040.79 C VAR
11,916,943.17 C TOTAL
360,000.00
46,400.00
24,000.00
600,000.00
1,030,400.00
300,000.00
300,000.00
40,000.00
4,746.00
240,000.00
60,000.00
0.00
344,746.00
333,333.33
561,160.66
662,062.38
8,200.00
40,000.00
1,604,756.37
11,916,943.17
PUNTO DE EQUILIBRIO
CF/1-CV/VT
NDICE DE ABSORCIN
CF/VT-CV
MARGEN DE UTILIDAD
VT-PE/VT
COSTOS FIJOS
CF
COSTOS VARIABLES
CV
VENTAS TOTALES
VT
CONCEPTO
AO 1
AO 2
COSTOS FIJOS
846,821.64
503,675.64
503,675.64
503,675.64
503,675.64
503,675.64
503,675.64
1,191,360.00
1,787,040.00
1,787,040.00
1,787,040.00
1,787,040.00
1,787,040.00
1,787,040.00
683,362.85
VENTAS TOTALES
AO 3
AO 4
AO 5
AO 6
AO 7
521,968.92
683,362.85
683,362.85
683,362.85
683,362.85
683,362.85
PUNTO DE EQUILIBRIO
1,507,145.00
815,536.05
815,536.05
815,536.05
815,536.05
815,536.05
815,536.05
COSTOS TOTALES
1,368,790.55
1,187,038.48
1,187,038.48
1,187,038.48
1,187,038.48
1,187,038.48
1,187,038.48
0.5619
0.6176
0.6176
0.6176
0.6176
0.6176
0.6176
0.4381
0.3824
0.3824
0.3824
0.3824
0.3824
0.3824
COSTOS VARIABLES
AO 10
TOTAL
AO 8
AO 9
503,675.64
503,675.64
433,675.64
5,309,902.37
1,787,040.00 1,787,040.00
1,787,040.00
17,274,720.00
683,362.85
683,362.85
618,169.10
6,607,040.79
815,536.05
815,536.05
663,029.35
8,598,597.22
1,187,038.48
1,187,038.48
1,051,844.74
11,916,943.17
0.6176
0.6176
0.6541
0.6175
0.3824
0.3824
0.3459
0.3825
UTILIDAD
5,357,776.83
2,837.94
2,554.12
M
i
l
e
s
2,270.33
1,986.54
1,702.75
d
e
p
e
s
o
s
COSTO TOTAL
$ 1'632,656.82
PE
1,418.96
1,145.42
1,135.19
851.378
PRDIDA
567.59
283.79
0
8.1
16.22
24.32
32.73
32.43
40.54
Toneladas
PEVV:($)
PEVP:(TON)
PEPCF:(%)
8,598,597.22
286.62
49.78
48.65
INGRESO TOTAL
$ 2'837,940.00
INCOMPLETA
INGRESO NETO
$ 1'205,283.18
UTILIDAD
COSTO VARIABLE
$ 816,977.48
COSTO FIJO
$ 815,679.33
48.65
56.76
64.86
72.97
81.08
EVALUACIN FINANCIERA:
PERIODO
INVERSIONES
INGRESOS
EGRESOS
DEPRECIACIONES
RECUPERACIONES
3,628,456.48
820.00
1,191,360.00
1,368,790.55
160,475.64
89,449.40
820.00
1,787,040.00
1,187,038.48
160,475.64
89,449.40
820.00
1,787,040.00
1,187,038.48
160,475.64
89,449.40
820.00
1,787,040.00
1,187,038.48
160,475.64
89,449.40
180,915.19
1,787,040.00
1,187,038.48
160,475.64
125,632.44
820.00
1,787,040.00
1,187,038.48
160,475.64
89,449.40
820.00
1,787,040.00
1,187,038.48
160,475.64
89,449.40
820.00
1,787,040.00
1,187,038.48
160,475.64
89,449.40
820.00
1,787,040.00
1,187,038.48
160,475.64
89,449.40
10
820.00
1,787,040.00
1,051,844.74
160,475.64
3,777,952.28
TIR
11.2%
1.6
3,964,508.6
TASA DE DESCUENTO
AOS
14.00%
FACTOR
INGRESOS
ACTUALIZADOS
INGRESOS
EGRESOS
ACTUALIZADOS
EGRESOS
1.00
0.00
0.00
0.00
0.00
0.88
1,280,809.40
1,123,517.02
1,368,790.55
1,200,693.47
0.77
1,876,489.40
1,443,897.66
1,187,038.48
913,387.57
0.67
1,876,489.40
1,266,576.90
1,187,038.48
801,217.17
0.59
1,876,489.40
1,111,032.36
1,187,038.48
702,822.08
0.52
1,912,672.44
993,382.13
1,187,038.48
616,510.59
0.46
1,876,489.40
854,903.33
1,187,038.48
540,798.77
0.40
1,876,489.40
749,915.20
1,187,038.48
474,384.88
0.35
1,876,489.40
657,820.35
1,187,038.48
416,127.09
0.31
1,876,489.40
577,035.39
1,187,038.48
365,023.76
10
0.27
5,564,992.28
1,501,122.22
1,051,844.74
10,279,202.55
283,728.61
6,314,693.97
F.N.E.
-3,628,456.48
-249,276.79
528,155.28
528,155.28
528,155.28
384,243.13
528,155.28
528,155.28
528,155.28
528,155.28
4,351,851.90
INVERSIONES
INGRESOS
EGRESOS
DEPRECIACIONES
RECUPERACIONES
3,628,456.48
0.00
0.00
0.00
0.00
820.00
1,191,360.00
1,505,669.61
160,475.64
89,449.40
820.00
1,787,040.00
1,305,742.33
160,475.64
89,449.40
820.00
1,787,040.00
1,305,742.33
160,475.64
89,449.40
820.00
1,787,040.00
1,305,742.33
160,475.64
89,449.40
180,915.19
1,787,040.00
1,305,742.33
160,475.64
125,632.44
820.00
1,787,040.00
1,305,742.33
160,475.64
89,449.40
820.00
1,787,040.00
1,305,742.33
160,475.64
89,449.40
820.00
1,787,040.00
1,305,742.33
160,475.64
89,449.40
820.00
1,787,040.00
1,305,742.33
160,475.64
89,449.40
10
820.00
1,787,040.00
1,157,029.21
160,475.64
3,777,952.28
TIR
8.2%
1.5
3,333,039.2
TASA DE DESCUENTO
AOS
14.00%
FACTOR
INGRESOS
ACTUALIZADOS
INGRESOS
EGRESOS
ACTUALIZADOS
EGRESOS
1.00
0.00
0.00
0.00
0.00
0.88
1,280,809.40
1,123,517.02
1,505,669.61
1,320,762.81
0.77
1,876,489.40
1,443,897.66
1,305,742.33
1,004,726.33
0.67
1,876,489.40
1,266,576.90
1,305,742.33
881,338.88
0.59
1,876,489.40
1,111,032.36
1,305,742.33
773,104.28
0.52
1,912,672.44
993,382.13
1,305,742.33
678,161.65
0.46
1,876,489.40
854,903.33
1,305,742.33
594,878.64
0.40
1,876,489.40
749,915.20
1,305,742.33
521,823.37
0.35
1,876,489.40
657,820.35
1,305,742.33
457,739.80
0.31
1,876,489.40
577,035.39
1,305,742.33
401,526.14
10
0.27
5,564,992.28
1,501,122.22
1,157,029.21
312,101.47
10,279,203
6,946,163
INVERSIONES
INGRESOS
EGRESOS
DEPRECIACIONES
RECUPERACIONES
3,628,456.48
0.00
0.00
0.00
0.00
820.00
1,083,054.55
1,368,790.55
160,475.64
89,449.40
820.00
1,624,581.82
1,187,038.48
160,475.64
89,449.40
820.00
1,624,581.82
1,187,038.48
160,475.64
89,449.40
820.00
1,624,581.82
1,187,038.48
160,475.64
89,449.40
180,915.19
1,624,581.82
1,187,038.48
160,475.64
125,632.44
820.00
1,624,581.82
1,187,038.48
160,475.64
89,449.40
820.00
1,624,581.82
1,187,038.48
160,475.64
89,449.40
820.00
1,624,581.82
1,187,038.48
160,475.64
89,449.40
820.00
1,624,581.82
1,187,038.48
160,475.64
89,449.40
10
820.00
1,624,581.82
1,051,844.74
160,475.64
3,777,952.28
TIR
7.4%
1.5
3,164,610.3
TASA DE DESCUENTO
AOS
14.00%
FACTOR
INGRESOS
ACTUALIZADOS
INGRESOS
EGRESOS
ACTUALIZADOS
EGRESOS
1.00
0.00
0.00
0.00
0.00
0.88
1,172,503.94
1,028,512.23
1,368,790.55
1,200,693.47
0.77
1,714,031.22
1,318,891.36
1,187,038.48
913,387.57
0.67
1,714,031.22
1,156,922.25
1,187,038.48
801,217.17
0.59
1,714,031.22
1,014,844.08
1,187,038.48
702,822.08
0.52
1,750,214.26
909,006.44
1,187,038.48
616,510.59
0.46
1,714,031.22
780,889.57
1,187,038.48
540,798.77
0.40
1,714,031.22
684,990.85
1,187,038.48
474,384.88
0.35
1,714,031.22
600,869.16
1,187,038.48
416,127.09
0.31
1,714,031.22
527,078.21
1,187,038.48
365,023.76
10
0.27
5,402,534.10
1,457,300.13
1,051,844.74
283,728.61
9,479,304
6,314,694
LOS COSTOS)
F.N.E.
-3,628,456.48
-386,155.85
409,451.43
409,451.43
409,451.43
265,539.28
409,451.43
409,451.43
409,451.43
409,451.43
4,246,667.43
OS INGRESOS)
F.N.E.
-3,628,456.48
-357,582.24
365,697.10
365,697.10
365,697.10
221,784.94
365,697.10
365,697.10
365,697.10
365,697.10
4,189,393.72
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
1,787,040
1,787,040
1,787,040
1,787,040
1,787,040
1,787,040
1,787,040
INGRESOS
VENTAS NETAS
COSTO DE VENTAS
PRODUCCIN EN PROCESO
UTILIDADES BRUTAS
1,191,360
GASTOS
GASTOS DE OPERACIN
GASTOS FINANCIEROS
DEPRECIACIONES
TOTAL GASTOS
863,569
1,026,563
1,026,563
1,026,563
1,026,563
1,026,563
1,026,563
1,026,563
160,476
160,476
160,476
160,476
160,476
160,476
160,476
160,476
____________ __________ __________ _______________________________________________________________
1,024,045 1,187,038 1,187,038 1,187,038 1,187,038 1,187,038 1,187,038 1,187,038
167,315
600,002
600,002
600,002
600,002
600,002
600,002
600,002
____________ __________ __________ _______________________________________________________________
I.S.R. Y P.T.U.
0
0
0
0
0
0
0
0
____________ __________ __________ _______________________________________________________________
167,315
600,002
600,002
600,002
600,002
600,002
600,002
600,002
UTILIDAD NETA
RESULTADOS PROFORMA
AO 9
1,787,040
AO 10
1,787,040
___________ __________
1,787,040
1,787,040
___________ __________
1,026,563
891,369
160,476
160,476
___________ __________
1,187,038
1,051,845
600,002
735,195
___________ __________
0
0
___________ __________
600,002
735,195
======== ========
AO 1
AO 2
AO 3
AO 4
AO 5
ORIGEN DE RECURSOS
VENTAS
1,191,360.00
CONAPESCA
1,645,147.19
1,787,040.00
1,787,040.00
1,787,040.00
1,787,040.00
3,421,253.19
1,787,040.00
1,787,040.00
1,787,040.00
1,787,040.00
731,968.92
893,362.85
893,362.85
893,362.85
893,362.85
GASTOS DE OPERACIN
101,600.00
103,200.00
103,200.00
103,200.00
103,200.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
INVERSIN DIFERIDA
344,746.00
0.00
0.00
0.00
0.00
160,475.64
160,475.64
160,475.64
160,475.64
160,475.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,000.00
0.00
0.00
0.00
0.00
1,369,790.55
1,187,038.48
1,187,038.48
1,187,038.48
1,187,038.48
APORTACION PRODUCTOR
TOTAL ORIGEN DE RECURSOS
584,746.00
APLICACIN DE RECURSOS
GASTOS DE ADMINISTRACIN
2,051,462.64
600,001.52
600,001.52
600,001.52
600,001.52
1,000.00
2,052,462.64
2,652,464.15
3,252,465.67
3,852,467.18
2,052,462.64
2,652,464.15
3,252,465.67
3,852,467.18
4,452,468.70
AO 6
1,787,040.00
AO 7
1,787,040.00
AO 8
1,787,040.00
AO 9
1,787,040.00
AO 10
1,787,040.00
TOTAL
17,274,720.00
1,645,147.19
584,746.00
1,787,040.00
1,787,040.00
1,787,040.00
1,787,040.00
1,787,040.00
19,504,613.19
893,362.85
893,362.85
893,362.85
893,362.85
758,169.10
8,637,040.79
103,200.00
103,200.00
103,200.00
103,200.00
103,200.00
1,030,400.00
30,000.00
30,000.00
30,000.00
30,000.00
30,000.00
300,000.00
0.00
0.00
0.00
0.00
0.00
344,746.00
160,475.64
160,475.64
160,475.64
160,475.64
160,475.64
1,604,756.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,000.00
1,187,038.48
1,187,038.48
1,187,038.48
1,187,038.48
1,051,844.74
11,917,943.17
0.00
600,001.52
600,001.52
600,001.52
600,001.52
735,195.26
4,452,468.70
5,052,470.22
5,652,471.73
6,252,473.25
6,852,474.76
5,052,470.22
5,652,471.73
6,252,473.25
6,852,474.76
7,587,670.02
7,586,670.02
1,000.00
7,587,670.02
BALANCE GENERAL
CONCEPTO
AO 1
AO 2
AO 3
AO 4
ACTIVO
ACTIVO CIRCULANTE
CAJA Y BANCOS
ACCIONES Y VALORES
APORTACIONES
PRODUCCIN EN PROCESO
1,000
1,191,360
1,787,040
1,787,040
1,787,040
1,192,360
1,787,040
1,787,040
1,787,040
2,406,902
2,406,902
2,406,902
2,406,902
481,967
481,967
481,967
481,967
160,476
160,476
160,476
160,476
3,049,344
3,049,344
3,049,344
3,049,344
4,241,704
4,836,384
4,836,384
4,836,384
4,241,704
4,836,384
4,836,384
4,836,384
2,052,463
2,652,464
3,252,466
2,052,463
2,652,464
3,252,466
3,852,467
6,294,167
9,541,311
10,741,314
11,941,317
4,241,704
4,836,384
4,836,384
4,836,384
LANCE GENERAL
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
1,787,040
1,787,040
1,787,040
1,787,040
1,787,040
1,787,040
----------------------------------------------------------------------------------------------------------------------- ----------------------1,787,040
1,787,040
1,787,040
1,787,040
1,787,040
1,787,040
----------------------------------------------------------------------------------------------------------------------- ----------------------2,406,902
2,406,902
2,406,902
2,406,902
2,406,902
2,406,902
481,967
481,967
481,967
481,967
481,967
481,967
160,476
160,476
160,476
160,476
160,476
160,476
----------------------------------------------------------------------------------------------------------------------- ----------------------3,049,344
3,049,344
3,049,344
3,049,344
3,049,344
3,049,344
----------------------------------------------------------------------------------------------------------------------- ----------------------4,836,384
4,836,384
4,836,384
4,836,384
4,836,384
4,836,384
----------------------------------------------------------------------------------------------------------------------- ----------------------0
----------------------------------------------------------------------------------------------------------------------- ----------------------0
----------------------------------------------------------------------------------------------------------------------- ----------------------4,836,384
4,836,384
4,836,384
4,836,384
4,836,384
4,836,384
3,852,467
4,452,469
5,052,470
5,652,472
6,252,473
6,852,475
4,452,469
5,052,470
5,652,472
6,252,473
6,852,475
7,587,670
----------------------------------------------------------------------------------------------------------------------- ----------------------13,141,320
14,341,323
15,541,326
16,741,329
17,941,332
19,276,529
4,836,384
4,836,384
4,836,384
4,836,384
4,836,384
4,836,384
0
COSTO TOTAL
TERRENOS
1,000,000.00
OBRA (ESTANQUES)
1,402,901.65
481,147.19
820.00
4,000.00
TOTAL:
2,888,868.84
COSTO TOTAL
40,000.00
CONSTITUCIN DE LA SOCIEDAD
4,746.00
240,000.00
60,000.00
0.00
TOTAL:
344,746.00
340,000.00
COSTO TOTAL
EFECTIVO EN CAJA/BANCOS
5,000.00
553,968.92
0.00
0.00
CONTINGENCIAS/OTROS
0.00
GASTOS DE OPERACIN
175,200.00
GASTOS DE ADMINISTRACIN
5,000.00
TOTAL:
739,168.92
2,888,868.84
344,746.00
739,168.92
3,972,783.76