Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PLAN DE FINANCIAMIENTO
CANT. P/U TOTAL Bs. PAR OPP Total Efectivo M. de Obra Mat. Local
66700.0 1.0 66700.00 66700.00 66700.00
116.0 105.0 12180.00 12180.00 12180.00
58.0 125.0 7250.00 7250.00 7250.00
116.0 105.0 12180.00 12180.00 12180.00
406.0 56.1 22776.60 22776.60 0.00
174.0 95.0 16530.00 16530.00 0.00
290.0 35.0 10150.00 10150.00 10150.00
174.0 25.0 4350.00 4350.00 4350.00
290.0 95.0 27550.00 27550.00 0.00
232.0 84.0 19488.00 19488.00 0.00
58.0 120.0 6960.00 6960.00 0.00
87.0 16.0 1392.00 1392.00 1392.00
29.0 14.0 406.00 406.00 406.00
29.0 200.0 5800.00 5800.00 5800.00
29.0 150.0 4350.00 4350.00 4350.00
116.0 50.0 5800.00 5800.00 5800.00
232.0 30.0 6960.00 6960.00 6960.00
232.0 25.0 5800.00 5800.00 5800.00
116.0 20.0 2320.00 2320.00 2320.00
116.0 14.0 1624.00 1624.00 1624.00
4350.0 1.2 5046.00 5046.00 5046.00
290.0 90.0 26100.00 26100.00 26100.00
271712.60 93304.60 178408.00 13572.00 26100.00 138736.00
271712.60
34.34 65.66
3217.4 6152 468 900 4784
COMPUTOS METRICOS
ESTABLO
TOTAL
CIMIENTO PARED TECHO PISO COMEDERO
ZOCALO
2300.0 2300.0
2.0 2.0 4.0
1.0 1.0 2.0
1.0 2.5 0.5 4.0
5.0 1.0 5.0 2.0 1.0 14.0
6.0 6.0
10.0 10.0
6.0 6.0
10.0 10.0
8.0 8.0
2.0 2.0
3.0 3.0
1.0 1.0
1.0 1.0
1.0 1.0
4.0 4.0
8.0 8.0
8.0 8.0
4.0 4.0
3.0 1.0 4.0
150.0 150.0
2.0 4.0 1.0 1.0 1.0 1.0 10.0
ANALISIS DE COSTOS
1 25 0.00168136
2 25 0.00168136
3 25 0.00168136
4 25 0.00168136
5 25 0.00168136
6 25 0.00168136
7 25 0.00168136
8 25 0.00168136
9 25 0.00168136
10 25 0.00168136
11 25 0.00168136
12 25 0.00168136
13 25 0.00168136
14 25 0.00168136
15 25 0.00168136
16 25 0.00168136
17 25 0.00168136
18 25 0.00168136
19 25 0.00168136
20 25 0.00168136
21 25 0.00168136
22 25 0.00168136
23 25 0.00168136
24 25 0.00168136
25 25 0.00168136
26 25 0.00168136
27 25 0.00168136
28 25 0.00168136
29 25 0.00168136
30 25 0.00168136
31 25 0.00168136
32 25 0.00168136
33 25 0.00168136
34 25 0.00168136
35 25 0.00168136
36 25 0.00168136
37 25 0.00168136
38 25 0.00168136
39 25 0.00168136
40 25 0.00168136
1000 0.06725436
2000
OSTOS
COSTOS VARIABLES
alletas de tarwi
de galletas de tarwi
248.15 100
80
198.52
12,5 g Total/Bs
0.9
produccio produccion
proyecion de demanda
9600 N año cantidad proyectada de 25 unidades /año
38400 0 2014 144000
96000 1 2015 151200
144000 2 2016 158760.0
3 2017 166698.0
4 2018 175032.90
5 2019 183784.55
6 2020 192973.77
7 2021 202622.46
8 2022 212753.58
9 2023 223391.26
10 2024 234560.83
demanda insatisfecha
Unidades
Descripcion Cantidad en unidades en g
Cantidad ofertada Unidades/semanal 950
Demandada Unidades/semanal 3000
Demandada insatisfecha/semanal -2050
}
2% %
tasa de crecimiento
cantidad proyectada de 25 unidades /dia nota
1.05 1200 3000.00
1.05 1260 3150.00
1.05 1323 3307.50
1.05 1389 3472.88
1.05 1459 3646.52
1.05 1532 3828.84
1.05 1608 4020.29
1.05 1689 4221.30
1.05 1773 4432.37
1.05 1862 4653.98
1.05 1955 punto de partida 4886.68
capacidad intalada/dia
Cantidad
Demandada(Unidades/semanal)
Demandada por año
Unidades
96000
Educativas 2000 96000
unibol cuyahuani 800 38400
ferias dominicanas 9600
200
Total 3000 144000
3000*4*12 3000bolsas
4 semanas
12 meses
8000
100
PRESUPUESTO GENERAL
EXPRESADO EN BOLIVIANOS
N° DETALLE UNIDAD CANT. P/U
INFRAESTRUCTURA
1 Planta de deshidratado de ispi Global 1
2 logica y asistencia tecnica Global 1
3 investigacion de tratamiento de residuo Global 1 2000
4 Global 1
5 Global 1
6 Global 1
7 Global 1
8 Global 1
EQUIPAMIENTO
1 Bañador Pza. 2 0.83333
2 Termometro Pza. 1 50
3 balanza Pza. 2 58.3333
4 selladora Pza. 2 350
5 HORNO INDUSTRIAL Pza. 1 1383.33
6 cernidor Pza. 2 1.66667
7 mesa inoxidable Pza. 2 16.6667
INSUMOS
1 Harina de avena g 54 1
2 Harina de tarwi m3 13.5 8
3 Azucar kg 13.5 60
4 Mantequilla kg 13.5 30
5 Yema de huevo kg 13.5 25
6 Leche kg 13.5 5
7
CAPITAL DE OPERACIONES
1
2 Err:509 Err:509 Err:509 Err:509
3 energia electrica Kw-h 1.00 0.80
4 0 0 0.00 0.00
5 Diseño grafico de volantes global 30.00 0.20
6 gatos de transportes global 48.00 10.00
7
8
9
TOTAL DE CAPITAL DE OPERACIONES
FUENTES DE FINANCIAMIENTO SOCIOS CREDITO
TOTAL Bs ACTIVIDADES 20% 80%
2,000.00 INFRAESTRUCTURA 2,000.00 400 1600
0.00 EQUIPAMIENTO 2,288.33 457.6667 1830.667
0.00 INSUMOS 1,782.00 356.4 1425.6
2,000.00 CAPITAL DE OPERACIONES Err:509 Err:509 Err:509
0.00 TOTAL Err:509 Err:509 Err:509
0.00
0.00
0.00
0.00 5 Err:509
2,288.33
1.67
50.00
116.67
700.00
1,383.33
3.33
33.33
1,782.00
54.00
108.00
810.00
405.00
337.50
67.50
0.00
Err:509
0.00
Err:509
0.80
0.00
6.00
480.00
0.00
0.00
0.00
Err:509
PROYECCION
2% 5% 5%
1 2 3 4
3188.1
414.452903 se acumula
478.2
32.2 147.0
Err:509
1 2 3 4 5
INGRESO 27.2 27.8 29.2 30.6 32.2
EGRESO Err:509 1 1 1 1
VAN Err:509
TIR Err:509
DETALLE UNIDAD P/U TOTAL Bs
Total 7
56.76
Depreciación
86860
1589.3 66410
1589 153270
Cantidades (bolsas de 25 g) 144000 151200 158760
Cantidades (bolsas de 12.5 g) 288000 302400 317520
Ingresos 249622.796897038 262103.93674189 275209.133578985
Precio 1
FLUJO DE CAJA EVAL
VAN= $953,963
TIR = 101.65%
RBC= 6.32
CAE =
166698 175032.9 183784.545 192973.77225 202622.4608625
333396 350065.8 367569.09 385947.5445 405244.921725
288969.590257934 303418.06977083 318588.973259372 334518.421922341 351244.343018458
0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
10,642.35 10,642.35 10,642.35 10,642.35 10,642.35
37,566.05 39,444.35 41,416.57 43,487.39 45,661.76
48,208.39 50,086.69 52,058.91 54,129.74 56,304.11
0 0 0
0.00 0.00 0.00
10,642.35 10,642.35 10,642.35
47,944.85 50,342.10 52,859.20
58,587.20 60,984.44 63,501.55
VAN= $3,665,508
TIR = 273.75%
RBC= 17.57
CAE =
VAN
2.5 TIR
VAN $3,665,508
2.5 TIR 13.72%
VAN $3,665,508
1.9 TIR 6,22(%)
VAN $3,665,508
precio (Bs/u) 1.8
precio (Bs/u) 1.8 TIR (-3,39%)
166698 175032.9 183784.545 192973.77225 202622.4608625
333396 350065.8 367569.09 385947.5445 405244.921725
1000188 1050197.4 1102707.27 1157842.6335 1215734.765175
50 1
1000 124.48 Bs/kg
0 0 0 0 0
0.00 0.00 0.00 0.00 0.00
10,642.35 10,642.35 10,642.35 10,642.35 10,642.35
130,024.44 136,525.66 143,351.95 150,519.54 158,045.52
140,666.79 147,168.01 153,994.29 161,161.89 168,687.86
36473.26
$3,665,508
41.67%
212753.583905625 223391.263100906 234560.826255952
425507.16781125 446782.526201813 469121.652511903
1276521.50343375 1340347.57860544 1407364.95753571
0 0 0
0.00 0.00 0.00
10,642.35 10,642.35 10,642.35
165,947.80 174,245.19 182,957.44
176,590.14 184,887.53 193,599.79
INSATISFECHA
DEMNADA SEMANAL MES ANUAL
UNIDAD EDUCATIVA 1836 1836 7344 88128