Professional Documents
Culture Documents
RUBRO
(+) Ventas
(-)Mantenimiento de Plantaciones
(=) UTILIDAD BRUTA
(-) Gastos Administrativos
(-) Gastos de Comercializacin
(-) Depreciacin de bienes
(=) UTILIDAD OPERATIVA
(-) Gastos Financieros
(=) UTILIDAD NETA ANTES DE IMPUESTOS
(-) Impuesto a la Renta
(=) UTILIDAD NETA
EBITDA
RENTABILIDAD OPERATIVA
Indicador
Rentabilidad Operativa
Rentabilidad Neta
EBITDA
AO BASE
1,440,000
1,031,489
408,511
30,000
3,989
374,522
374,522
56,178
318,344
Utilidad
Operativa +
Depreciacin
Utilidad
Operativa /
Ventas Netas
AO 1
1,728,000
1,749,689
-21,689
42,000
98,189
19,530
-181,408
-181,408
-181,408
AO2
2,073,600
1,756,889
316,711
49,200
98,189
19,530
149,792
149,792
22,469
127,323
-161,878
169,322
-10%
7%
-10%
7%
-161,878
169,322
352,333
352,333
352,333
352,333
Ao 0
Ao 1
1,728,000
1,749,689
0
-21,689
Proyectado
Ao 2
2,073,600
1,756,889
22,469
294,242
208,900
-208,900
-208,900
-21,689
294,242
Rubro
Aos
Ao 0
Ao 1
Ao 2
-208,900
0
-21,689
352,333
294,242
352,333
-208,900
-374,022
-58,091
Variacin
Valor
-5%
-10%
-15%
-22%
-5%
-10%
-15%
-22%
456.00
432.00
408.00
374.40
9.50
9.00
8.50
7.80
Resultados
VANE
495571.2
336464.24
177357.3
-45,392.40
498,579.60
342,481.10
186,382.60
-32,155.34
AO 4
2,985,984
1,775,897
1,210,087
68,208
98,189
19,530
1,024,160
1,024,160
153,624
870,536
AO 5
3,583,181
1,788,339
1,794,842
80,650
98,189
19,530
1,596,474
1,596,474
239,471
1,357,003
566,762
1,043,690
1,616,004
22%
34%
45%
Ao 4
Ao 5
22%
34%
45%
19%
29%
38%
26%
49%
76%
566,762
1,043,690
1,616,004
Ao 4
1,440,000
1,031,489
56,178
Ao 5
1,440,000
1,031,489
56,178
352,333
352,333
352,333
352,333
352,333
352,333
Ao 3
2,488,320
1,765,529
82,085
640,706
Ao 4
2,985,984
1,775,897
153,624
1,056,463
Ao 5
3,583,181
1,788,339
239,471
1,555,371
640,706
1,056,463
1,555,371
Proyectado
Aos
Ao 3
Ao 4
Ao 5
640,706
352,333
1,056,463
352,333
1,555,371
352,333
288,374
704,130
1,203,038
Resultados
TIRE
34%
28%
21%
12%
34%
28%
22%
13%
Concepto
Jefe de Almacn (S/. 800 mensuales x 6 mes)
Promocin (S/. 800 x Ao) - particip. ferias
Transporte (Flete S/. 10.00 x QQ)
Total
Ao 1
15,000
21,300
21,300
21,300
32,000
110,900
Rubros
Alquiler de Local para el acopio en Ocalli
Papel Bond (Millar de 80 gr,)
Tinta para Impresora (Cartuchos)
Folders
Internet para ver las cotizac. Bolsa y otras
Servicio Telefnico (02 RPM)
Luz
Agua
Gerente
Contador
Combustible y Lubricantes
Gasto Total
Realizacion de la Pasantia
Unidad de
Rubros
medida
Pasajes
Alimentacin 06 das
Unidad
Hospedaje 03 das
Unidad
Movilidad Local
Unidad
Total
DEPRECIACION DE ACTIVOS
ACTIVO
Balanza Mecnica
Zaranda Gravimtrica
Valor S/.
1,500
12,500
Mquinas Despulpadoras
Mdulos de Secadores solares
Motoguadaa
Motocicleta YAMAHA-AG200F
Motocicleta YAMAHA-XTZ250
Depreciacin Total
125,000
15,000
10,800
14,000
16,500
195,300
Ao 5
21,300
32,000
53,300
21,300
32,000
53,300
21,300
32,000
53,300
21,300
32,000
53,300
Ao 2
4,800
1200
43,200
49,200
Ao 3
4,800
1200
51,840
57,840
Ao 4
4,800
1200
62,208
68,208
Ao 5
4,800
1200
74,650
80,650
Precio
300
28
85
25
100
100
80
20
5,000
150
2,400
Ao 1
3,600
84
255
50
1,200
1,200
960
240
60,000
1,800
28,800
98,189
Ao 2
3,600
84
255
50
1,200
1,200
960
240
60,000
1,800
28,800
98,189
Ao 3
3,600
84
255
50
1,200
1,200
960
240
60,000
1,800
28,800
98,189
Ao 4
3,600
84
255
50
1,200
1,200
960
240
60,000
1,800
28,800
98,189
Ao 3
Ao 4
Ao 5
y/o Administracin
Cantid.
12
3
3
2
12
12
12
12
12
12
12
Canti-dad
Costo Unitario
Costo parcial
30
250
7,500
30
120
3,600
30
150
4,500
30
50
1,500
17,100
% Deprec
anual
10%
10%
Ao 1
150
1,250
Ao 2
150
1,250
150
1,250
150
1,250
150
1,250
Ao 5
3,600
84
255
50
1,200
1,200
960
240
60,000
1,800
28,800
98,189
10%
10%
10%
10%
10%
12,500
1,500
1,080
1,400
1,650
19,530
12,500
1,500
1,080
1,400
1,650
19,530
12,500
1,500
1,080
1,400
1,650
19,530
12,500
1,500
1,080
1,400
1,650
19,530
12,500
1,500
1,080
1,400
1,650
19,530
SIN PNT
Tabla 30: Gastos de Comercializacin
Concepto
Ao 1
Ao 2
Jefe de Almacn (S/. 800 mensuales x 6 meses)
Promocin (S/. 800 x Ao) - participacion en ferias
Transporte (Flete S/. 10.00 x QQ)
30,000
30,000
Total
30,000
30,000
Ao 3
30,000
30,000
Ao 4
30,000
30,000
n y/o Administracin
Ao 1
84
255
50
1,200
1,200
960
240
-
3,989
Ao 5
30,000
30,000
Ao 2
84
255
50
1,200
1,200
960
240
3,989
Ao 3
84
255
50
1,200
1,200
960
240
3,989
Ao 4
84
255
50
1,200
1,200
960
240
3,989
Ao 5
84
255
50
1,200
1,200
960
240
3,989
U.M.
Cant.
C.U.
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Servic.
1
1
50
100
6
1
1
1
1,500
12,500
300
1,250
1,800
14,000
16,500
13,000
Sacos
Sacos
Sacos
2,400
600
20
210.00
160.00
450.00
Jornal
Jornal
Jornal
Jornal
Jornal
4,500
3,000
1,500
3,000
1,200
25
25
25
25
25
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
15,000
1,200
2,100
2,100
4,200
300
25
25
25
25
25
25
Unidad
Unidad
3,600
600
2
2
Mes
Millar
Unidad
Ciento
Meses
Meses
Meses
12
3
3
2
12
12
12
300
28
85
25
100
100
80
Agua
Gerente
Contador
Combustible y Lubricantes
Gastos de Gestin y/o Administracin
Pasanta (30 socios)
Asistencia Tcnica 1 en Campo
Asistencia Tcnica 2 en Campo
Total Servicios
Meses
Meses
Meses
Meses
12
12
12
12
Socios
Servic.
Servic.
20
5,000
150
2,400
30
12
12
570
2,000
2,000
TOTAL PRESUPUESTO
Monto (S/.)
AGROIDEAS
OPA (
Totales
Plazo (meses)
651,280
279,120
Tasa de
inters
mensual
36
36
0%
0%
930,400
Ao 1
Ao 2
Ao 3
1,718,729
1,729,097
208300.0
1,710,089
Comercializacin y ventas
42,000
49,200
57,840
Gestin o administracin
98,189
98,189
98,189
Servicios
48,000
65,100
48,001
2106578.0
1931218.0
1933127.0
Totales
Inversin total
Uso
Monto (S/.)
Maquinaria y equipo
195,300
Totales
195300.0
Fuente
Monto (S/.)
OPA
58590
Programa
136710
0
195300.0
Operacin anual
Uso
Monto (S/.)
609,000
960,900
48,000
48,000
13,000
Fuente
Monto (S/.)
OPA
182,700
Programa
426,300
OPA
960,900
Programa
OPA
14,400
Programa
33,600
OPA
14,400
Programa
33,600
OPA
3,900
13,000
Programa
9,100
OPA
5,130
Pasanta
17,100
Gastos de comercializacion
Gastos de administracion
Total
1,836,189
1,836,189
TOTALES
2,031,489
2031489.0
Programa
11,970
42,000
OPA
42,000
98,189
OPA
98,189
504,000
96,000
9,000
112,500
75,000
37,500
75,000
30,000
375,000
30,000
52,500
52,500
105,000
7,500
7,200
1,200
3,600
84
255
50
1,200
1,200
960
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
1,710,089
1,718,729
1,729,097
1,741,539
1,756,469
504,000
96,000
9,000
609,000
112,500
75,000
37,500
75,000
30,000
330,000
375,000
30,000
52,500
52,500
105,000
7,500
622,500
7,200
1,200
8,400
4,800
1,200
36,000
42,000
3,600
84
255
50
1,200
1,200
960
504,000
96,000
9,000
609,000
112,500
75,000
37,500
75,000
30,000
330,000
375,000
30,000
52,500
52,500
105,000
7,500
622,500
8,640
1,200
9,840
4,800
1,200
43,200
49,200
3,600
84
255
50
1,200
1,200
960
504,000
96,000
9,000
609,000
112,500
75,000
37,500
75,000
30,000
330,000
375,000
30,000
52,500
52,500
105,000
7,500
622,500
10,368
1,200
11,568
4,800
1,200
51,840
57,840
3,600
84
255
50
1,200
1,200
960
504,000
96,000
9,000
609,000
112,500
75,000
37,500
75,000
30,000
330,000
375,000
30,000
52,500
52,500
105,000
7,500
622,500
12,442
1,200
13,642
4,800
1,200
62,208
68,208
3,600
84
255
50
1,200
1,200
960
504,000
96,000
9,000
609,000
112,500
75,000
37,500
75,000
30,000
330,000
375,000
30,000
52,500
52,500
105,000
7,500
622,500
14,930
1,200
16,130
4,800
1,200
74,650
80,650
3,600
84
255
50
1,200
1,200
960
1,500
12,500
15,000
125,000
10,800
14,000
16,500
13,000
208,300
240
60,000
1,800
28,800
17,100
24,000
24,000
Ao 1
240
60,000
1,800
28,800
98,189
240
60,000
1,800
28,800
98,189
240
60,000
1,800
28,800
98,189
240
60,000
1,800
28,800
98,189
24,000
24,000
48,000
240
60,000
1,800
28,800
98,189
17,100
24,000
24,000
65,100
24,000
24,001
48,001
24,000
24,002
48,002
24,000
24,003
48,003
1,918,389
1,718,729
1,729,097
1,741,539
1,756,469
Ao 2
Ao 3
Ao 4
Ao 5
605,710
45,570
259,590
19,530
865,300
65,100
Ao 4
Ao 5
1,741,539
1,756,469
68,208
80,650
98,189
98,189
48,002
48,003
1955937.6
1983310.1
0.0
0.0
0.0
208,300
Operacin
1,617,900
Insumos
609,000
Labores Cultur.
330,000
Cosecha y Postcosecha
622,500
Transp. y Almacen.
Servicios
Sub Total
Pasanta
TOTAL PRESUPUESTO
8,400
48,000
1,826,200
17,100
1,843,300
RUBRO
A.- BIENES
Balanza Mecnica
Zaranda Gravimtrica
Mquinas Despulpadoras
Mdulos de Secadores solares
Motoguadaa
Motocicleta YAMAHA-AG200F
Motocicleta YAMAHA-XTZ250
Nitrofosca Especial x 50 Kg.
Entec-26 x 50 Kg.
Basacote Plus 6M x 25 Kg.
B.-SERVICIOS
Pasanta
Formulacion del PNT
Asistencia Tcnica 1
Asistencia Tcnica 2
COSTO TOTAL (A + B)
ERVICIOS A COFINANCIAR
Aporte
Programa
563,010.00
1,050.0
8,750.0
87,500.0
10,500.0
7,560.0
9,800.0
11,550.0
352,800.0
67,200.0
6,300.0
88,270.0
11,970.0
9,100.0
33,600.0
33,600.0
651,280.00
%
70
70%
70%
70%
70%
70%
70%
70%
70%
70%
70%
70
70%
70%
70%
70%
70
Aporte
Organizac.
241,290.00
450
3750
37500
4500
3240
4200
4950
151200
28800
2700
37,830.0
5,130
3,900
14,400
14,400
279,120.00
%
30
30%
30%
30%
30%
30%
30%
30%
30%
30%
30%
30
30%
30%
30%
30%
30
ES Y SERV. A COFINAN.
195,300.00
609,000.00
17,100.00
13,000.00
48,000.00
48,000.00
930,400.00
%
20.99
65.46
1.84
1.40
5.16
5.16
100.00
0%
SUPUESTOS
Incremento de rendimiento
Incremento de rendimiento fsico
CONCEPTO
N Socios
Area (Ha)
Productividad de caf pergamino (QQ/Ha)
Produccin Total de Caf Pergamino (QQ)
Rendimiento Fsico
PLAN DE VENTAS CON PNT
PRODUCTO
Caf Pergamino Especial
PRECIO DE VENTA
20%
5%
2012
(ao base)
213
300
10.00
3000
70%
2012
3,000
10
Ao 1
Ao 2
Ao 3
213
300
12.0
3600
74%
213
300
14.4
4320
77%
213
300
17.3
5184
81%
Ao 1
3,600
Ao 2
4,320
Ao 3
5,184
CONCEPTO
2010
2011
2012
440.00
620.00
380.00
7.97
11.23
6.88
Proyectado
Sin PNT
Exportacion
480.00
PRODUCTO
Ingreso Total (S/.)
2012
1,440,000
Ao 1
1,728,000
Ao 2
2,073,600
Ao 3
2,488,320
Ao 4
Ao 5
213
300
20.7
6221
81%
213
300
24.9
7465
81%
N Socios
Area (Ha)
Productividad de caf pergamino (QQ/Ha)
Produccin Total de Caf Pergamino (QQ)
Rendimiento Fsico
Ao 5
7,465
Ao 4
6,221
2012
(ao base)
213
300
10
3000
70%
2012
3,000
Ao 1
213
300
10
3000
70%
Ao 1
3,000
0%
Proyectado
Con PNT
Exportacion
480.00
CONCEPTO
480
Ao 4
2,985,984
Ao 5
3,583,181
PRODUCTO
Ingreso Total (S/.)
2012
1,440,000
Ao 1
1,440,000
Ao 2
Ao 3
Ao 4
Ao 5
213
300
10
3000
70%
213
300
10
3000
70%
213
300
10
3000
70%
213
300
10
3000
70%
Ao 2
3,000
Ao 3
3,000
Ao 4
3,000
Ao 5
3,000
Ao 2
1,440,000
Ao 3
1,440,000
Ao 4
1,440,000
Ao 5
1,440,000
Unidad de
Medida
Cantid.
Deshierbos
Jornal
15
25.00
300
Poda
Jornal
10
25.00
300
Deschuponado
Jornal
25.00
300
Fertilizacin
Jornal
10
25.00
300
Control Fitosanitario
Jornal
25.00
300
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
50
25.00
300
25.00
300
25.00
300
25.00
300
14
25.00
300
25.00
300
2
2
300
210.00
300
ACTIVIDADES
Total Has.
127
Transporte y Almacenado
Unidad
Unidad
12
2
300
Saco
Entec 26 x 50 Kg.
Basacote Plus 6M x 25 Kg.
Saco
160.00
300
Saco
20
450.00
Asistencia tcnica I
Servicios
12
2,000
Asistencia tcnica 2
Servicios
12
2,000
SUB-TOTAL DE INSUMOS
TOTAL DE COSTOS DIRECTOS (A)
II.- COSTOS INDIRECTOS
Totales
S/.
ACTIVIDADES
Unidad de
Medida
Cantid.
Precio
Unitario
Labores Culturales
112,500
Deshierbos
Jornal
15
25.00
75,000
Poda
Jornal
10
25.00
37,500
Deschuponado
Jornal
25.00
75,000
Abonamiento
Jornal
10
25.00
30,000
Control Fitosanitario
Jornal
25.00
622,500
375,000
Cosecha
Jornal
Transporte al Centro de Acopio = 4 JornJornal
x Ha.
Despulpado
Jornal
Lavado
Jornal
Secado
Jornal
Zarandeado
Jornal
50
25
25
25
25
14
25
25
30,000
52,500
52,500
105,000
7,500
952,500
127
Transporte y Almacenado
7,200
1,200
Unidad
Unidad
10
1
2
2
8,400
Insumos
504,000
Guano de corral
sacos
15
96,000
9,000
609,000
1,569,900
SUB-TOTAL DE INSUMOS
TOTAL DE COSTOS DIRECTOS (A)
II.- COSTOS INDIRECTOS
24,000
24,000
48,000
1,617,900
5,393
10.00
Totales
S/.
330,000
300
112,500
300
75,000
300
37,500
300
75,000
300
30,000
622,500
300
375,000
300
30,000
300
52,500
300
52,500
300
105,000
300
7,500
952,500
300
6,000
300
600
6,600
300
45,000
45,000
959,100
959,100
3,197
2075
Ao Base
CON PNT
Ao 1
Ao 2
Ao 3
I. COSTO DE PRODUCCIN
997,500
1,609,500
1,609,500
1,609,500
A. COSTOS DIRECTOS
997,500
1,561,500
1,561,500
1,561,500
330,000
330,000
330,000
330,000
622,500
622,500
622,500
622,500
45,000
609,000
609,000
609,000
48,000
48,000
48,000
Asistente Tcnico 01
24,000
24,000
24,000
Asistente Tcnico 02
24,000
24,000
24,000
42,000
49,200
57,840
4,800
4,800
4,800
1,200
1,200
1,200
30,000
36,000
43,200
51,840
3,989
98,189
98,189
98,189
3,600
3,600
3,600
Insumos
B. COSTOS INDIRECTOS
30,000
84
84
84
84
255
255
255
255
Folders
50
50
50
50
1,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
Luz
960
960
960
960
Agua
240
240
240
240
60,000
60,000
60,000
Gerente
Contador
Combustible y Lubricantes
TOTAL
1,031,489
1,800
1,800
1,800
28,800
28,800
28,800
1,749,689
1,756,889
1,765,529
48.15
30.44
27.58
Ao Base
Ao 1
SIN PNT
Ao 2
Ao 3
I. COSTO DE PRODUCCIN
997,500
997,500
997,500
997,500
A. COSTOS DIRECTOS
997,500
997,500
997,500
997,500
330,000
330,000
330,000
330,000
622,500
622,500
622,500
622,500
45,000
45,000
45,000
45,000
30,000
30,000
30,000
30,000
Traslados o Flete
Responsable de acopio
30,000
30,000
30,000
30,000
3,989
3,989
3,989
3,989
84
84
84
84
Insumos
B. COSTOS INDIRECTOS
Combustible
255
255
255
255
50
50
50
50
1,200
1,200
1,200
1,200
Folders
1,200
1,200
1,200
1,200
Luz
960
960
960
960
Agua
240
240
240
240
1,031,489
1,031,489
1,031,489
1,031,489
TOTAL
Costo Unitario (S/. por Kg)
NT
Ao 4
Ao 5
1,609,500
1,609,500
1,561,500
1,561,500
330,000
330,000
622,500
622,500
609,000
609,000
48,000
48,000
24,000
24,000
24,000
24,000
68,208
80,650
4,800
4,800
1,200
1,200
62,208
74,650
98,189
98,189
3,600
3,600
84
84
255
255
50
50
1,200
1,200
1,200
1,200
960
960
240
240
60,000
60,000
1,800
1,800
28,800
28,800
1,775,897
1,788,339
25.06
25.10
T
Ao 4
Ao 5
997,500
997,500
997,500
997,500
330,000
330,000
622,500
622,500
45,000
45,000
30,000
30,000
30,000
30,000
3,989
84
255
50
1,200
1,200
960
240
1,031,489
1,027,500
RUBRO
SERVICIOS
Pasanta
Asistencia Tcnica 1
Asistencia Tcnica 2
TOTAL
Ao
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
1,050
8,750
87,500
10,500
7,560
9,800
11,550
352,800
67,200
6,300
9,100
1,400
1,400
11,900
1,400
1,400
52,010
1,400
1,400
516,600
1,400
1,400
2,800
1,400
1,400
2,800
Ao
Mes 1
1,400
1,400
2,800
Mes 2
1,400
1,400
2,800
Mes 3
1,400
1,400
2,800
Mes 4
1,400
1,400
2,800
Mes 5
1,400
1,400
2,800
CRONOGRAMA DE DESEMBOLSOS DE LA
RUBRO
BIENES
Balanza Mecnica (01)
Zaranda Gravimtrica (01)
Maquinas Despulpadoras (100)
Mdulos Secadores Solares (50)
Motoguadaas (06)
Motocicleta YAMAHA AG-200F (01)
Ao
Mes 1
Mes 2
450
3,750
18,750
4,500
3,240
4,200
Mes 3
18,750
Mes 4
Mes 5
4,950
151,200
28,800
2,700
Asistencia Tcnica 1
Asistencia Tcnica 2
3,900
600
600
600
600
600
600
600
600
600
600
TOTAL
5,100
41,040
202,650
1,200
1,200
RUBRO
SERVICIOS
Pasanta
Asistencia Tcnica 1
Asistencia Tcnica 2
TOTAL
Ao
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
600
600
600
600
600
600
600
600
600
600
1,200
1,200
1,200
1,200
1,200
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
TOTAL
1,050
8,750
87,500
10,500
7,560
9,800
11,550
352,800
67,200
6,300
1,400
1,400
2,800
1,400
1,400
2,800
1,400
1,400
2,800
1,400
1,400
2,800
1,400
1,400
2,800
1,400
1,400
2,800
1,400
1,400
2,800
Ao 2
Mes 6
Mes 7
1,400
1,400
2,800
1,400
1,400
2,800
Mes 8
Mes 9
11,970
1,400
1,400
14,770
1,400
1,400
2,800
Mes 10
1,400
1,400
2,800
Mes 11
1,400
1,400
2,800
Mes 12
1,400
1,400
2,800
9,100
16,800
16,800
605,710
TOTAL
11,970
16,800
16,800
45,570
7%
651,280
100%
SEMBOLSOS DE LA OPA
Ao 1
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
93%
TOTAL
450
3,750
37,500
4,500
3,240
4,200
4,950
151,200
28,800
2,700
600
600
600
600
600
600
600
600
600
600
600
600
600
600
3,900
7,200
7,200
1,200
1,200
1,200
1,200
1,200
1,200
1,200
259,590
Ao 2
Mes 6
Mes 7
Mes 8
Mes 9
600
600
600
600
5,130
600
600
1,200
1,200
6,330
Mes 10
Mes 11
Mes 12
93%
TOTAL
600
600
600
600
600
600
600
600
5,130
7,200
7,200
1,200
1,200
1,200
1,200
19,530
7%
279,120
100%