Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Anchoveta
Anchoveta
S/. 2.691
TA
ENTERA
PTA.
PLANTA
a Materia Prima
Materia prima
Descripcion
Unidad
Tonelada MP
34.48
b Mano de Obra
Maquila Personal de Produccion
Tonelada PT
20.00
c Insumos
Lmina plstica
Bolsas 22 cm x 17cm x 1.5u
Caja 32 cm x 51 cm x 7.3 cm
Sal
Granomix
Cinta de embalaje
Hielo
Plumones
Tinta Indeleble para Plumones
Strech Film
Etiquetas
Tarifa por Insumos Indirectos
Kg
Unidad
Unidad
Kg
Kg
Unidad
Tonelada P.T
Unidad
Unidad
Rollo
Unidad
Tonelada PT
300
40,000
3,333
600
400
0.25
20
4
2
7
3,333
20.0
###
S/.
1.00
1.00
1.00
x
x
x
x
1.00
1.00
1.00
1.00
S/. 50.00
S/. 85.68
S/.101.20
h Gastos Administrativos
Pago Cuadrilla, Montacarga, Otros
Tonelada PT
20.00
S/. 10.00
RESUMEN GENERAL
Total Inversion a+b+c+d+e+f+g+h
Total Monto Venta FOB
$3.60
###
###
x Contenedor
x Contenedor
Contenedor
Contenedor
Contenedor
Contenedor
$2.60
$0.01
$0.68
$7.00
###
###
1.00
1.00
1.00
1.00
Agencia de Aduanas
Logistic Parthners
Sellos y Precintos de Aduana
$15,613.80 $15,613.80
###
###
S/. 80.00
S/. 2.52
S/. 5.79
Contenedor
Contenedor
Contenedor
Contenedor
x
x
x
x
$ 130 / TN $ 180 / TN
###
###
P.U. $ Total US$ Total US$
$4,482.76 $6,206.90
$4,482.76 $6,206.90
###
S/. 75.00
S/.160.00
S/.250.00
$780.00
$780.00
$572.00
$572.00
$2,266.67 $2,266.67
$222.97
$222.97
$1,440.00 $1,440.00
$2.77
$2.77
$594.57
$594.57
$3.75
$3.75
$4.30
$4.30
$49.00
$49.00
$243.33
$243.33
$67.20
$67.20
$6,246.56 $6,246.56
$2,400.00 $2,400.00
$2,400.00 $2,400.00
$490.52
$27.87
$59.46
$92.90
$670.75
$490.52
$27.87
$59.46
$92.90
$670.75
###
$2.75
$40.00
$2.75
$42.75
$40.00
$2.75
$42.75
###
$230.80
$18.58
$31.84
$37.61
$318.83
$230.80
$18.58
$31.84
$37.61
$318.83
$74.32
$74.32
$74.32
$74.32
TA
ENTERA
PTA.
PLANTA
20.00
$29,849.77 $31,573.91
$29,849.77 $31,573.91
$0.00
$0.00
$1,492.49 $1,578.70
$298.50
$1,790.99
$315.74
$1,894.43