Professional Documents
Culture Documents
PRODUCCION E INGRESOS
Informacin Requerida
AO 1
Has. Fundo
Quintal (01) en Kgr.
46
100
Tipo de Cambio
AO 2
AO 3
30
n.s.
625
900
10
15
N de Cosechas Tara
N de Cosechas Maracuya
3000
30
90,000
AO 1
AO2
AO 3
30
30
30
10
15
Plantas x Ha.(arboles/ha)
625
625
900
6,250
13,500
187,500
810,000
4,076
17,609
100
100
12,228,261
52,826,087
No. De cosechas/ao
Rendi. Fundo (kg/ao)
Rend.Fundo (quintales/ao/ha)
precio/quintal n.s.
Ingresos fundo (soles/ao)
tipo de cambio dlar/soles
100
3
4,367,236
18,866,460
363,936
1,572,205
30
30
30
12
12
PRODUCCION DE MARACUYA
Fundo (area) (has.)
No. De cosechas/ao
ingresos fundo ($/Ha)
3,000
3,000
3,000
90,000
1,080,000
1,080,000
90,000
90,000
90,000
30
30
12
12
3,000
15,131
55,407
90,000
453,936
1,662,205
7,500
37,828
138,517
AO 1
AO 2
TOTAL
566,730
317,364
884,094
Inversin Inicial
428,127
178,761
606,888
Infraestructura
Equipos
25,679
25,679
63,500
63,500
160,188
160,188
178,761
178,761
357,521
Costo de Operacin
138,603
138,603
277,207
138,603
138,603
277,207
INVERSION DE AVENCA US $
33,270
317,364
350,634
Ingresos
33,270
317,364
350,634
600,000
317,364
917,364
INVERSION REQUERIDA US $
AO 4
AO 5
20
25
AO 4
AO 5
30
30
20
25
900
900
18,000
22,500
1,080,000
1,350,000
23,478
29,348
100
100
70,434,783
88,043,478
25,155,280
31,444,099
2,096,273
2,620,342
30
30
12
12
3,000
3,000
1,080,000
1,080,000
90,000
90,000
30
30
12
12
72,876
90,345
2,186,273
2,710,342
182,189
225,862
MARACUY
CONCEPTO
PREPARACIN DE TIERRAS
Nivelacin de terreno
Surcado de Terreno
Imprevistos
INSTALACIN DE PLANTACIN
Plantines
Tutores
Alambre
Transporte plantines y tutores
Transporte Alambre
Abono orgnico
Transporte Abono Orgnico
Fosfato
Transporte Fosfato
Imprevistos
MANO DE OBRA
Peones
UNIDAD
Horas
Horas
CANTIDAD
5
2
1
150
150
200
750.00
300.00
200.00
Unid
Unid
Rollo
Viaje
Ton
Ton
Ton
Ton
ton
1,500.00
1,000.00
25.00
10.00
1.00
3.00
3.00
0.05
0.05
1.00
1.00
4.00
150.00
16.67
50.00
280.00
50.00
1,400.00
50.00
150.00
1,500.00
4,000.00
3,750.00
166.67
50.00
840.00
150.00
70.00
2.50
150.00
Tarea
5.00
30.00
150.00
12,079.17
Depreciacin
Vida Util Aos
Vida Util Meses
Valor para 3 aos
Valor Anual US $
Valor Mensual US $
3
36
129,420
43,140
3,595
UNIDAD
Tarea
Tarea
0.50
0.50
883.13
883.13
441.57
441.57
Ton
Ton
Ton
Ton
Litro
Litro
1.50
1.50
0.01
0.01
0.17
0.17
1.00
280.00
50.00
1,400.00
50.00
25.00
30.00
50.00
420.00
75.00
11.67
0.42
4.17
5.00
50.00
MANO DE OBRA
Peones
imprevistos
SUMINISTROS
TRANSPORTE
Transporte de maracuy
Tarea
0.50
1.00
Tonelada
8.00
0.00
0.00
43.34
346.72
1,796.10
HECTREA
TOTAL $.
COSTO 30 Ha.
TOTAL S/,
TOTAL $.
267.86
107.14
71.43
22,500.00
9,000.00
6,000.00
8,035.71
3,214.29
2,142.86
535.71
1,428.57
1,339.29
59.52
17.86
300.00
53.57
25.00
0.89
53.57
45,000.00
120,000.00
112,500.00
5,000.00
1,500.00
25,200.00
4,500.00
2,100.00
75.00
4,500.00
16,071.43
42,857.14
40,178.57
1,785.71
535.71
9,000.00
1,607.14
750.00
26.79
1,607.14
53.57
4,500.00
1,607.14
4,313.99
362,375.00
129,419.64
Nuevo
30,848.21 Costo Instyalacin
HECTREA
TOTAL $.
COSTO 30 Ha.
TOTAL S/,
TOTAL $.
157.70
157.70
13,246.98
13,246.98
4,731.06
4,731.06
150.00
26.79
4.17
0.15
1.49
1.79
17.86
12,600.00
2,250.00
350.00
12.50
125.00
150.00
1,500.00
4,500.00
803.57
125.00
4.46
44.64
53.57
535.71
13,176.99 Mensual
12133.9286 Cada ao
0.00
0.00
0.00
0.00
0.00
0.00
123.83
10,401.60
3,714.86
641.46
53,883.06
19,243.95
416,258.06
148,663.59
ao 3
12 158123.821
170257.75 total
TARA
CONCEPTO
UNIDAD
PREPARACIN DE TIERRAS
Nivelacin de terreno
Surcado de Terreno
Imprevistos
Horas
Horas
INSTALACIN DE PLANTACIN
Plantines
Transporte de Plantines
Abono Orgnico
Transporte Abono Orgnico
Fosfato
Imprevistos
Unid
Unid
Ton
Ton
saco
MANO DE OBRA
Peones
Tarea
CANTIDAD
5
2
1
150
150
50
750.00
300.00
50.00
267.86
107.14
17.86
625.00
10.00
2.50
3.00
0.50
1.00
1.00
16.67
280.00
40.00
70.00
50.00
223.21
59.54
250.00
42.86
12.50
17.86
2.50
30.00
625.00
166.70
700.00
120.00
35.00
50.00
0.00
0.00
0.00
75.00
0.00
0.00
0.00
0.00
0.00
0.00
2,871.70
26.79
1,025.61
Depreciacin
Vida Util Aos
Vida Util Meses
Valor para 20 aos
Valor Anual US $
Valor Mensual US $
20
240
30,768
1,538
128
COSTO DE OPERACIN
CONCEPTO
UNIDAD
883.13
883.13
441.57
176.63
157.70
63.08
280.00
40.00
700.00
100.00
250.00
35.71
Fosfato
Transporte Fosfato
Plaguicda - Hormiga
Plaguicida - Gusano negro
Saco
0.50
70.00
0.80
35.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,600.00
2,000.00
571.43
6.00
43.34
260.04
92.87
0.00
3,313.23
1,183.30
COSTOS DE COSECHA
MANO DE OBRA
SUMINISTROS
saco de prolipopileno
unidad
TRASPORTE
Transporte de Tara
Tonelada
12.50
COSTO 30 HAS
TOTAL S/,
TOTAL $.
22,500.00
9,000.00
1,500.00
8,035.71
3,214.29
535.71
18,750.00
5,001.00
21,000.00
3,600.00
1,050.00
1,500.00
0.00
0.00
0.00
2,250.00
0.00
0.00
0.00
0.00
0.00
0.00
86151
6,696.43
1,786.07
7,500.00
1,285.71
375.00
535.71
TOTAL S/,
803.57
30,768.21
TOTAL $.
13,246.98
5,298.79
4,731.06
1,892.43
21,000.00
3,000.00
7,500.00
1,071.43
6,623.49 Mwnsual
12
79481.875 anual
1,050.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
48,000.00
0.00
0.00
7,801.20
0.00
0.00
99,396.97
185,547.97
375.00
17,142.86
2,786.14
35,498.92
66,267.13
BASICO
550.00
800.00
1,000.00
1,500.00
2,000.00
2,500.00
3,000.00
3,500.00
4,000.00
BONIF. FAM
ESSALUD
GRATIF 1/6 VACAC 1/12
10%
9%
55.00
100.83
50.42
68.06
80.00
146.67
73.33
99.00
100.00
183.33
91.67
123.75
150.00
275.00
137.50
185.63
200.00
366.67
183.33
247.50
250.00
458.33
229.17
309.38
300.00
550.00
275.00
371.25
350.00
641.67
320.83
433.13
400.00
733.33
366.67
495.00
CTS 1/12
58.82
85.56
106.94
160.42
213.89
267.36
320.83
374.31
427.78
TOTAL
883.13
1,284.56
1,605.69
2,408.54
3,211.39
4,014.24
4,817.08
5,619.93
6,422.78
CONCEPTOS
Unidad
Cantidad
Costo Unit
Pozo Tubular
Tubos
Motor de 2 hp
Accesorios Varios
Reservorio de agua
Accesorios Varios llaves y tubos
Mts
Unid
Unid
Unid
20.00
4.00
1.00
1.00
150.00
400.00
5,000.00
1,000.00
Mt 2
Unid
30.00
1.00
700.00
2,800.00
Motor Diessel
Unid
1.00
2,500.00
Administracin - Almacn
Mt 2
100.00
250.00
Unid
Km
1.00
10.00
5,000.00
500.00
Trocha Carrozable
Total S/.
Total $
3,000.00
1,600.00
5,000.00
1,000.00
21,000.00
2,800.00
1,071.43
571.43
1,785.71
357.14
7,500.00
1,000.00
2,500.00
892.86
25,000.00
8,928.57
5,000.00
5,000.00
71,900.00
1,785.71
1,785.71
25,678.57
DETALLE
- Fumigadoras (6)
- Generador de energa elctrica
- Sistema de riego tecnificado
- Herramientas
- Equipos de oficina y mobiliario
- Oficina de enlace (Trujillo)
- Balanza
- Tolva de dosificacin
- cosedora de sacos
Unidad
Unidad
Unidad
Camioneta 4 x 4
Moto con tolva
Unidad
Ha.
Varios
varios
mes
Unidad
Unidad
Unidad
Unidad
Depreciacion
Porcentaje
Vida Util Aos
Vida Util Meses
Valor para 5 aos
Valor Anual US $
Valor Mensual US $
10%
5
60
6,350
1,270
106
TOTAL $
142.86
2,500.00
21,428.57
321.43
4,285.71
0.00
1,071.43
714.29
178.57
177,800.00
63,500.00
28,571.43
4,285.71
ADMINISTRATIVO
Gerente de Proyecto
Gerente Administrativo
Gerente de Produccin
Contador
Aux. Contable
Asistente Administrativo
Logistica
SUB TOTAL
PERSONAL TCNICO
Ing. Agronomo
Biologo
Capataz
Tcnicos
SUB TOTAL
TOTAL
1
1
1
1
2
1
1
4,000
3,500
3,500
2,000
1,000
1,548
1,800
ASIG. FAM
10%
4,000
3,500
3,500
2,000
2,000
1,548
1,800
55
55
55
55
55
55
55
15,000
1,500
3,500
3,500
2,000
3,460
55
55
55
55
12,460
1,246
13
27,460
2,746
8
No. Personal
1
1
1
2
3,500
3,500
2,000
1,730
SMV
550
GRAT.
55
DOS BASICOS
ESSALUD
RESTAR VACACIONES
GRATIF
VACAC 1/12
ESSALUD
9%
CTS 1/12
667
583
583
333
333
258
300
338
296
296
171
171
134
155
455
399
399
230
230
180
208
393
345
345
199
199
155
180
TOTAL S/.
5,908
5,179
5,179
2,989
2,989
2,329
2,697
TOTAL $
2,750
1,375
1,856
1,604
22,243
8,776
583
583
333
577
296
296
171
293
399
399
230
395
345
345
199
341
5,179
5,179
2,989
5,120
1,849
1,849
1,067
1,829
2,284
1,142
1,542
1,333
18,466
6,595
5,034
2,517
3,398
2,937
40,710
15,371
2,110
1,849
1,849
1,067
1,067
832
963
12
12
GASTOS ADMINISTRATIVOS
CONCEPTO
Alquiler de Oficina
Gasto Servicios Oficina
Combustible
Mantenimiento
Flete
Material de Oficina
Sub Total
Alquileres Fundo
TOTAL
Impuesto a la renta
IGV
Pago de Deuda
$/ Mes
$ Ao
300
200
2,500
200
1,930
150
3,600
2,400
30,000
2,400
23,160
1,800
5,280
100
63,360
36,000
5,380
99,360
2%
19%
1.19
De la Venta Neta
625
20
12500
30
1800
5400
1928.57143
89,179
25,679
63,500
477,552
160,188
138,603
178,761
566,730
CONCEPTO
Ingreso Financiero
Prestamo
EGRESOS
Costos de Infraestructura y Equipos
Infraestructura
Equipo
Costos de Produccin
Costo de Plantacin Maracuy
Costo de Plantacin Tara
Costo de Operacin Maracuy
Costo de Operacin Tara
Gastos Personal Tcnico
Gastos Administrativos
Depreciacin
Mes 1
600,000
550,000
271,712
89,179
25,679
63,500
182,533
129,420
30,768
6,595
11,921
3,829
Mes 2
42,146
42,146
13,177
6,623
6,595
11,921
3,829
Mes 3
42,146
42,146
13,177
6,623
6,595
11,921
3,829
566,730
AO 1
Mes 4
42,146
42,146
13,177
6,623
6,595
11,921
3,829
Mes 5
42,146
42,146
13,177
6,623
6,595
11,921
3,829
Mes 6
42,146
42,146
13,177
6,623
6,595
11,921
3,829
Mes 7
42,146
42,146
13,177
6,623
6,595
11,921
3,829
Mes 8
42,146
42,146
13,177
6,623
6,595
11,921
3,829
FLUJO DE CAJA US $
AO 1
CONCEPTO
INGRESOS
Mes 1
600,000
Mes 2
Mes 3
Mes 4
AOS 2 AL 10
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
AO 7
AO 8
AO 9
107,100
###
107,100
107,100
6,482,211
20,151,660
26,440,480
32,729,299
32,729,299
32,729,299
32,729,299
32,729,299
107,100
107,100
6,482,211
20,151,660
26,440,480
32,729,299
32,729,299
32,729,299
32,729,299
32,729,299
107,100
107,100
1,285,200
1,285,200
1,285,200
1,285,200
1,285,200
1,285,200
1,285,200
1,285,200
5,197,011
18,866,460
25,155,280
31,444,099
31,444,099
31,444,099
31,444,099
31,444,099
728,099
728,099
728,099
728,099
Ventas
107,100
107,100
Ingreso Financiero
###
107,100
-
AO 2
AO 3
AO 4
AO 5
AO 6
600,000
Prestamo
600,000
EGRESOS
271,712
Mes 12
42,146
42,146
42,146
42,146
42,146
42,146
42,146
42,146
42,146
42,146
42,146
666,480
697,251
697,251
728,099
89,179
Infraestructura
25,679
Equipo
63,500
Costos de Produccin
Costo de Plantacin Maracuy
Costo de Plantacin Tara
Costo de Operacin Maracuy
Costo de Operacin Tara
Gastos Personal Tcnico
Gastos Administrativos
Depreciacin
Servicio de Deuda
SALDO ANTES DE IMPUESTOS
182,533
129,420
30,768
42,146
-
42,146
-
42,146
-
42,146
-
42,146
-
42,146
-
42,146
-
42,146
-
42,146
-
42,146
-
606,480
-
637,251
-
637,251
-
668,099
-
668,099
668,099
668,099
668,099
13,177
13,177
13,177
13,177
13,177
13,177
13,177
13,177
13,177
13,177
13,177
201,106
170,258
170,258
201,106
201,106
201,106
201,106
201,106
6,623
6,623
6,623
6,623
6,623
6,623
6,623
6,623
6,623
6,623
6,623
137,233
137,233
137,233
137,233
137,233
137,233
137,233
137,233
6,595
6,595
6,595
6,595
6,595
6,595
6,595
6,595
6,595
6,595
6,595
6,595
79,141
79,141
79,141
79,141
79,141
79,141
79,141
79,141
11,921
11,921
11,921
11,921
11,921
11,921
11,921
11,921
11,921
11,921
11,921
11,921
143,052
204,671
204,671
204,671
204,671
204,671
204,671
204,671
3,829
3,829
3,829
3,829
3,829
3,829
3,829
3,829
3,829
3,829
3,829
3,829
45,948
45,948
45,948
45,948
45,948
45,948
45,948
60,000
60,000
60,000
60,000
60,000
60,000
60,000
5,815,731
19,454,408
25,743,228
32,001,200
32,001,200
32,001,200
32,001,200
32,001,200
-42,146
-42,146
-42,146
###
###
###
64,954
1,800
1,800
1,800
150
757
33,244
43,725
54,207
54,207
54,207
54,207
54,207
-42,146
-42,146
-42,146
-42,146
###
###
###
63,154
63,154
63,154
65,104
5,816,488
19,487,652
25,786,954
32,055,407
32,055,407
32,055,407
32,055,407
32,055,407
286,143
243,997
201,852
222,733
287,837
6,104,325
25,591,978
51,378,931
83,434,338
115,489,745
75,415
33,270
96,424
###
64,954
45,948
60,000
-42,146
###
64,954
328,288
###
64,954
328,288
Impuesto a la Renta
SALDO DESPUES DE IMPUESTOS
42,146
###
###
###
AO 10
32,729,299
32,729,299
1,285,200
31,444,099
728,099
668,099
201,106
137,233
79,141
204,671
45,948
60,000
32,001,200
54,207
32,055,407
###