Академический Документы
Профессиональный Документы
Культура Документы
Tipo
Tamao
pulg.
Costo
C.Total
Costo
C.Total
S/pie
1.968
S/pie
1,958
17
1.98
33.66
7.0
119.00
Codo
5.0
5.0
13.5
13.50
Codo
10.0
90.0
75.0
675.0
Codo
20.0
40.0
21.0
42.0
Codo
23
6.0
138.0
8.0
184.0
Codo
25.0
50.0
25.0
50.0
Te
11
10.0
110.0
12.0
132.0
Te
4.0
36.0
14.0
126.0
Te
32.0
128.0
18.0
72.0
Te
40.0
120.0
22.0
66.0
Te
58.0
58.0
27.0
27.0
Brida
19
15.0
285.0
4.0
76.0
Brida
15.0
30.0
5.5
11.0
Brida
12
7.0
84.0
6.0
72.0
Brida
9.0
45.0
7.0
35.0
15
2.0
30.0
5.2
78.0
Codo
21
1.5
31.5
6.0
126.0
Codo
39
2.0
78.0
6.5
253.5
Te
3.0
15.0
9.0
45.0
Te
18
18.0
324.0
26.0
468.0
Total
1,731.16
2,671.0
S/.
1,731.16
2,671.00
346.23
4,748.39
9,401.81
Tamao
pulg.
Costo
Costo T.
Costo
de
inst.
Costo
total de
inst.
40
185
7,400.0
11.0
440.0
VC
27
195
5,265.0
13.0
351.0
VC
600.0
3,600.0
27.0
162.0
VC
800.0
800.0
34.0
34.0
VG
20
270.0
5,400.0
9.0
180.0
VG
320.0
2,560.0
12.0
96.0
VG
600.0
4,200.0
23.0
161.0
VG
780.0
2,340.0
27.0
81.0
VG
900.0
900.0
30.0
30.0
VG
1150.0
1,150.0
34.0
34.0
VG
1400.0
1,400.0
45.0
45.0
VCH
620.0
1,240.0
32.0
64.0
VCH
500.0
500.0
27.0
27.0
VC
90.0
90.0
10.0
10.0
VC
900.0
1,800.0
40.0
80.0
VG
1 1/2
25
120.0
3,000.0
10.0
250.0
41,645.0
Costo FOB
$ 41,645.0
Instalacin
2,045.0
8,329.0
Costo Total:
$ 52,019.0
$102,997.6
2,045.0
Costo unitario
Costo Total
$ FOB 1,962
$ FOB 1,962
FC
225.0
450.0
FRC
600.0
600.0
LI
250.0
2,000.0
LIC
230.0
230.0
PI
30.0
920.0
PIC
460.0
325.0
TI
65.0
2,580.0
TRC
645.0
300.0
TC
300.0
50.0
SV
50.0
Total
7,485.0
3,788.5
1,497.0
12,724.5
ndices de M & S :
540.3 237
= 29,008.6
7,485.0
Espesor
Dimetro
Longitud
Costo
Costo
Pulg.
pulg.
pies
s/pie
total
J-45
0.6
0.6
16.20
J-46
1.15
1.15
141.45
J-47
0.6
0.6
50.40
L-50
1.0
1.0
95.00
L-51
1.0
1.0
41.00
L-52
1.0
1.0
50.0
394.05
Equipo
Nmero
requerido
Precio
POB
$
Factor de
Instalacin
Ao
Costo de
instalacin
TSD
0.20 FOB
Costo de equipo
instalado
MLS
Costo Actual
equipo
Instalado
(Ms 540.3)
R-1 AL 2-2
a ab
b cd
12,953
67
0.5
6,477
2,691
22,021
262.9
272,178
E-1
2,900
70
0.25
725
580
4,205
500
7,569
FT-1 d FT-2
1,000
67
0.2
200
200
1,400
262,9
5,768
T-4
20,000
67
0.25
5,000
4,000
29,000
262,9
59,740
B-1
600
68
0.16
50
120
810
270
1,620
I-1
750
67
0.2
150
150
1,050
262,9
2,163
D-1
175,000
68
0.6
105,000
35,000
315,000
270
630,000
T-5
30,000
67
0.25
7,500
6,000
43,500
262,9
89,610
EC-1
21,000
68
0.26
5,250
4,200
30,450
262,9
60,900
T-6
40,000
67
0.25
10,000
8,000
58,000
262,9
119,480
B-2
1,000
68
0.15
150
200
1,350
270
2,700
Precio
POB
$
Factor de
Instalacion
Equipo
Nmero
requerido
I-2
2,400
68
0.2
480
480
3,360
F-1
10,100
68
0.2
2,020
2,020
14,140
270
28,280
VC-1
8,500
68
0.25
2,125
1,700
12,325
270
24,650
C-1
6,500
67
0.2
1,300
1,800
9,100
262.9
18,746
S-1
10,100
68
0.25
2,525
2,020
14,645
270
14,645
E-2
5,200
70
0.25
1,300
1,040
7,540
300
13,572
Z-1
5,000
70
0.25
1,250
1,000
7,750
300
13,050
K-1
8,000
67
0.4
3,200
1,600
12,800
262.9
26,368
T-8A
24,000
68
0.25
6,000
4,800
34,800
270
69,600
T-8B
15,000
68
0.25
3,750
3,000
21,750
270
43,500
B-7
2,000
68
0.15
300
400
2,700
270
5,400
Ao
Costo de
instalacin
TSD
0.20 FOB
Costo de equipo
instalado
Costo Actual
MLS
equipo
Instalado
(Ms 540.3)
270
6,720
Precio
POB
$
Factor de
Instalacin
TSD
0.20 FOB
Costo de equipo
instalado
MLS
Equipo
Nmero
requerido
T-10 A
16,000
67
0.25
3,750
3,000
21,750
262,9
44,805
T-10 B
3,100
67
0.25
775
620
4,495
262,9
9,260
B-B
520
68
0.15
78
104
702
270
1,404
I-3
2,500
68
0.2
500
500
3,500
270
7,000
I-4
15,000
68
0.2
3,000
3,000
21,000
270
42,000
Vb-1
1,000
67
0.05
50
200
1,250
262,9
2,575
P-1
5,000
67
0.15
750
1,000
6,750
262,9
13,905
B-3
500
68
0.15
75
100
675
270
1,350
T-7
4,000
67
0.25
1,000
800
5,800
262,9
11,948
T-2
7,000
67
0.25
1,750
1,400
10,150
262,9
20,909
B-5
3,000
68
0.15
450
600
4,050
270
8,100
Ao
Costo de
instalacin
Costo Actual
equipo
Instalado
(Ms 540.3)
Precio
FOB
$
Nmero
requerido
T-3
25,000
67
0.25
6,250
5,000
36,250
262.9
74,675
B-6
1,650
68
0.15
248
330
2,228
270
4,456
Y-1 a Y-3
200
67
0.05
10
20
230
262.9
1,421
T-1
30,000
67
0.25
7,500
6,000
43,500
262.9
89,610
T-B
17,000
67
0.25
4,250
3,400
24,650
262.9
50,779
B-4
380
68
0.15
57
76
513
270
1,026
Ao
Costo de
instalacin
54,743
TSD
0.20 FOB
Costo de equipo
instalado
MLS
Equipo
TOTAL
Factor de
Instalacion
Costo Actual
equipo
Instalado
(Ms 540.3)
1,801,483
costo
de
control
de
proceso,
garita,
casa
de
: 872m2
$ 1,104
$ 3,562
= 3156,998.0 $
= 1562,774 $
Nmero
Remuneracin anual
Superintendente
480,000.0 $
Jefe de planta
360,000.0 $
Supervisor
720,000.0 $
Ingeniero Mecnico
440.000.0 $
Total
2000.000.0 $
c) Cargas a la planilla
Se considera como el 60% del costo de mano de obra ms
supervisin, ms personal de laboratorio mas personal de
empaque y embarque.
Cargas a la planilla = 14,475.0
d) Gasto de laboratorio
Se
toma
el
costo
anual,
equivalente
al
sueldo
de
S/ao
Qumico analista
120,000
Laboratorista
84,000
204,000.0 S/. 1,103.0 $
21454,224
6007,183
VAI
___________
27461,407
7.34 $/Kg
3.34 $/lb
ANLISIS ECONMICO
1.- UTILIDADES NETAS:
Capacidad de la planta (n)
Precio de venta (s)
8228,000 lb/ao
4.68 $/lb
38507,040
27461,407
11045,633
7179,662
3865,971
11045,633
3865,971
Inversin fija, IF
4814,501
Inversin total IT
13220,678
Fase de inversin
Total
83,55%
29.24%
IF
U + d
Donde:
IF: Inversin Fija
= 4814,501
U: Utilidad Ud
= 11045,633
Egresos
13220,678
Ingresos
Flujo de dinero
13220,678
0-10
4330,243
4330,243
10
8406,177
8406,177
51708,607
Para i = 10%
VPFD =
16625,043
Para i = 20%
VPFD = 6289,298
Para i = 30%
VPFD = 777,881
Para i = 40%
VPFD = -2476,618
Luego la tasa de retorno, ser:
i = 30 +
777,881
(40-30)
3254,499
i = 32.39%
FLUJO DE DINERO PARA CAPACIDADES DIFERENTES DE 100%
Capacidad: 75%
ns..28880.280
nv . 18095,368
Utilidad neta
Depreciacin
nua:
3774,719
478,705
4253,424
Inversin total
13220,678
Capital de trabajo
8406,177
Para r = 5%
VPFD = -13220,678 + 4253,424 (7.722) + 8406,177
(0.6130)
VPFD = 24777,249
Para r = 10%
VPFD = -13220,678 + 4253,424 (6.145) + 8406,177
(0.385)
VPFD = 16152,991
Para r = 20%
VPFD = -13220,678 + 4253,424 (4.1095) + 8406,177
(0.1615)
VPFD = 5616,368
Para r = 30%
VPFD = -13220,678 + 4253,424 (3.0915) + 8406,177
(0.0725)
VPFD = 538,230
Para r = 40%
VPFD = -13220,678 + 4253,424 (2.414) + 8406,177
(0.0346)
VPFD = -2662.059
Capacidad: 50%
ns 19253,520
nv.12529,934
Utilidad neta
Depreciacin
nua:
2353,255
478,705
4831,960
13220,678
8406,177
Para r = 5%
VPFD = -13220,678 + 2831,960 (7.722)+8406,177
(0.613)
VPFD = 13800,704
Para r = 10%
VPFD = -13220,678 + 2831,960 (6.145)+ 8406,177
(0.385)
VPFD = 7418,094
Para r = 20%
VPFD = -13220,678 + 2831,960 (4.1095)+ 8406,177
(0.1615)
VPFD = -195,719.