Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Informacin de la Organizacin
II
III
IV
VI
Plan de Produccin
VII
Plan de Ventas
VIII
IX
Estados de Resultados
XI
Evaluacin General
VAN
TIR
Sensibilidad
Evaluacin Especial
XII
Consolidado
T1
Nvo
T2
T18
T36
T14
T25
T23
T24
T25
T39
T41
T37
T43
T44
T45
Nro. de Beneficiarios
Alcance
Nro. de Hectreas
Alcance
Individual
Colectivo
Mixto
Ao BASE
75
75
Ao 5to
75
75
Ao BASE
50
60
Ao 5to
50
60
x
Ao BASE
Nro. de Animales*
Ao 5to
0
0
0
Ninguno
Principales actividades y logros Las actividades de la Asociacin se orientaron a los cultivos de MAD, TRIGO, CEBADA Y PAPA
de la Organizacin
Asociatividad
Cultivos agroecologicos
Entidad Auspiciadora:
Nombre
Experiencia
Participacin en el PNT
0
0
0
Caractersticas
Producto de alta calidad nutritiva, habiendose utilizado plantines certificados de variedad Hass, cultivado bajo el sistema de buenas prcticas
agrcolas, de alta productividad (promedio de 10,000 K/ha ), despues del 3er ao
DEFINICION DE LA PROBLEMATICA
Problemtica Central
Baja produccin y deficiente sistema de comercializacin del maz amarillo duro, MAD, papa, trigo y cebada influyen en los bajos
ingresos econmicos de los integrantes de la Asociacin de Productores Agropecuarios Agropymes Chorro Grande
Causas
Efectos
Detalle
Adquisicin de Insumos
Capacitacin Tcnica
Impacto Esperado
Impacto en Cifras
Ao BASE
Ao 5to
8,500 m3/ha
5,500 m3/ha
Mejorar el conocimiento y
Contratacin de experto en buenas prcticas
desarrollar habilidades en el cultivo
agricolas y comercializacin del cultivo de frutales
de la palta y en la gestin
(palta) especificamente.
comercial a los socios
Contratacin de especialista para la formulacin
del Plan de Negocios.
S/. 10,000
10 ton/ha
75
S/. 384,481
U.M
Cantidad
Costo
unitario
(S/.)
Aporte de AGROIDEAS
Aporte Organizacin
Monto S/.
Monto S/.
INVERSION A COFINANCIAR
Bienes
Sistema de Riego por Goteo y loza de filtrado
Geomenbrana
Sub Total Infraestructura
Plantines de palta
Fertilizacin suelo - materia orgnica (gallinaza)
Acondicionadores de suelo con pdtos orgnicos
Acidos hmicos
Acidos fulvicos
Fertilizantes foliares
Terra zinc
Terra magnesio
Terra calcio
Fertall calcio-boro
Fosfito de potasio
Microelementos
Subtotal Semillas y fertilizantes
Sub Total Bienes
Ha
40
7,980
319,200
191,520
60%
127,680
40%
Unidad
29,402
Unidades
25,000
15
29,402
348,602
375,000
17,641
209,161
225,000
60%
60%
60%
11,761
139,441
150,000
40%
40%
40%
Tn
200
450
90,000
54,000
60%
36,000
40%
Lt
Lt
Ha
2,500
1,000
18
16
45,000
16,000
27,000
9,600
60%
60%
18,000
6,400
40%
40%
Lt
Lt
200
200
30
30
6,000
6,000
3,600
3,600
60%
60%
2,400
2,400
40%
40%
Lt
Lt
200
200
30
32
6,000
6,400
3,600
3,840
60%
60%
2,400
2,560
40%
40%
Lt
Lt
200
100
45
60
9,000
6,000
5,400
3,600
60%
60%
3,600
2,400
40%
40%
565,400
914,002
339,240
548,401
60%
60%
226,160
365,601
40%
40%
24,000
14,400
60%
9,600
40%
24,000
14,400
60%
9,600
40%
Servicios
Ing. Agrnomo - Jefe de Proyecto
Meses
12
2,000
Pasanta
Capacitacin Tcnica
Unidad
Talleres
10,000
10,000
800
3,200
13,200
1,920
7,920
60%
60%
1,280
5,280
40%
40%
Servicio
10,000
10,000
10,000
6,000
6,000
60%
60%
4,000
4,000
40%
40%
47,200
28,320
60%
18,880
40%
961,202
576,721
60%
384,481
40%
914,002.00
40%
365,601
365,601
40%
47,200.00
40%
18,880
18,880
40%
384,481
384,481
40%
INVERSION TOTAL
961,202
Servicios
100%
PAPA
MAD
TRIGO
CEBADA
Cliente
Mercado local y/o
acopiadores
Mercado local y/o
acopiadores
Mercado local y/o
acopiadores
Mercado local y/o
acopiadores
Destino
Cantidad Anual
Chimbote
160,000,000
0.50
S/. 80,000,000
Chimbote
11,200,000
0.70
S/. 7,840,000
0.20
S/. 3,240,000
0.30
#REF!
Chimbote
Precio
16,200,000
Chimbote
#REF!
Monto Anual
HISTORICO DE PRECIOS
Producto / Presentacin
Cliente
PAPA
MAD
TRIGO
CEBADA
2010
2011
2012
2013
0.3
0.4
0.3
0.3
0.7
0.8
0.7
0.85
1.7
1.7
1.7
1.7
1.5
1.5
1.5
1.5
Cliente
Precio
Palta
Palta
Cantidad Anual.
Kg
Precio
Monto Anual
Palta
Chimbote
Palta
Trujillo
Producto / Presentacin
Total
Cliente
Ao Base
Ao 1
Kg
Kg
Kg
Kg
Ao 3
Ao 4
Ao 5
50
45
5
8
20
8
9
50
45
5
8
20
8
9
50
45
5
8
20
8
9
50
45
5
8
20
8
9
15,000
8,000
1,400
1,800
15,000
8,000
1,400
1,800
15,000
8,000
1,400
1,800
15,000
8,000
1,400
1,800
15,000
8,000
1,400
1,800
120,000
160,000
11,200
16,200
307,400
120,000
160,000
11,200
16,200
307,400
120,000
160,000
11,200
16,200
307,400
120,000
160,000
11,200
16,200
307,400
120,000
160,000
11,200
16,200
307,400
Ha
Ha
Ha
Ha
kg/Ha
kg/Ha
kg/Ha
kg/Ha
Ao 2
50
45
5
8
20
8
9
Ao Base
Ao 1
Ao 2
Ao 4
Ao 5
307400
100%
307400
307400
100%
307400
307400
100%
307400
307400
100%
307400
307400
100%
307400
100%
-
100%
-
100%
-
100%
-
307400
307400
307400
307400
Acopio de No Socios
Total Produccin Tm
% de Acopio
Total Acopio No Socios Tm
100%
-
TOTAL ACOPIO TM
307400
Ao 3
Ao Base
-
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ao Base
Ao 1
Ao 2
475,000
2
950,000
Ao 3
570,000
2
1,140,000
Ao 4
712,500
2
1,425,000
950,000
1,140,000
1,425,000
Ao 5
712,500
###
1,425,000
1,425,000
Ao Base
Ao 1
-
Ao 2
Ao 3
Ao 4
Ao 5
120,000
0.3
36,000
120,000
0.3
36,000
120,000
0.3
36,000
120,000
0.3
36,000
120,000
0.3
36,000
160,000
0.80
128,000
160,000
0.80
128,000
160,000
0.80
128,000
160,000
0.80
128,000
160,000
0.80
128,000
11,200
2.20
24,640
11,200
2.20
24,640
11,200
2.20
24,640
11,200
2.20
24,640
11,200
2.20
24,640
16,200
2.30
37,260
16,200
2.30
37,260
16,200
2.30
37,260
16,200
2.30
37,260
16,200
2.30
37,260
225,900
225,900
225,900
225,900
225,900
Venta MAD Kg
Precio Unitario
Sub total MAD S/.
CONCEPTO
Ao Base
-
(+) Ventas
(-) Costo de Produccin
(-) Costo de Comercializacin
(=) Utilidad bruta
(-) Gasto administrativos
(-) Depreciacin
(-) Otros gastos
(=) Utilidad operativa
(-) Gasto financieros
(+) Ingresos extraordinarios
(-) Egresos extraordinarios
(=) Utilidad neta antes de impuestos
% Impuesto a la Renta
(-) impuestos
(=) Utilidad neta
Ao 1
185,200
Ao 2
950,000
250,000
Ao 3
1,140,000
250,000
Ao 4
1,425,000
250,000
Ao 5
1,425,000
250,000
3,500
-188,700
26,000
34,860
-
3,500
696,500
26,000
34,860
###
3,500
886,500
26,000
34,860
-
3,500
1,171,500
26,000
34,860
-
3,500
1,171,500
26,000
34,860
-
-249,560
6,408
-255,968
15%
635,640
5,168
###
###
630,471
15%
825,640
3,908
821,732
15%
1,110,640
2,627
1,108,013
15%
1,110,640
1,324
-
1,109,315
15%
-38,395
94,571
123,260
166,202
166,397
-217,573
535,901
698,472
941,811
942,918
Ao 4
225,900
202,600
23,300
Ao 5
225,900
202,600
23,300
HORIZONTE
Ao Base
Ao 1
225,900
202,600
23,300
23,300
23,300
15%
3,495
19,805
Ao 2
225,900
202,600
###
23,300
###
###
###
23,300
###
###
###
23,300
15%
3,495
19,805
Ao 3
225,900
202,600
23,300
23,300
23,300
15%
3,495
19,805
23,300
23,300
15%
3,495
19,805
23,300
23,300
15%
3,495
19,805
Proyectado 2/
Ao 0 1/
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
214,700
-38,395
-176,305
950,000
279,500
94,571
575,929
1,140,000
279,500
123,260
737,240
1,425,000
279,500
166,202
979,298
1,425,000
279,500
166,397
979,103
-S/. 961,202
384,481
-
6,408
74,375
5,168
75,615
3,908
76,875
2,627
78,156
1,324
79,459
S/. 384,481
-S/. 80,783
-S/. 80,783
-S/. 80,783
-S/. 80,783
-S/. 80,783
-S/. 961,202
-S/. 176,305
S/. 575,929
S/. 737,240
S/. 979,298
S/. 979,103
-S/. 576,721
-S/. 257,088
S/. 495,146
S/. 656,457
S/. 898,515
S/. 898,319
Ao 4
Ao 5
S/. 961,202
913,258
36%
Ao 0 1/
Proyectado 2/
Ao 1
Ao 2
225,900
202,600
3,495
19,805.00
S/. 0
19,805.00
S/.
S/.
S/.
S/.
S/.
0
0
0
0
0
Ao 3
225,900
202,600
3,495
19,805.00
S/. 0
S/.
S/.
S/.
S/.
S/.
0
0
0
0
0
19,805.00
225,900
202,600
3,495
19,805.00
S/. 0
S/.
S/.
S/.
S/.
S/.
0
0
0
0
0
19,805.00
225,900
202,600
3,495
19,805.00
S/. 0
S/.
S/.
S/.
S/.
S/.
0
0
0
0
0
19,805.00
225,900
202,600
3,495
19,805.00
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
S/. 0
19,805.00
AO 0
-961,202
-961,202
845,266
35%
AO 1
-176,305
19,805
-196,110
AO 2
575,929
19,805
556,124
AO 3
737,240
19,805
717,435
Tasa de Dcto :
AO 4
979,298
19,805
959,493
14%
AO 5
979,103
19,805
959,298
Indicador/ Variable
C
o
st
os
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
Productividad de Papa
Has de Papa
Costo de Produccin Agrcola de Papa/Ha
Costo de Produccin Unitario de Papa/Kg
Costo total de produccin de Papa
Porcentaje de costos administrativos respecto al total
papa
papa
papa
Kg/ha
Has
S/.
S/.
S/.
%
Kilos
S/. Kilo
S/. Kilo
Unidad de medida
Ao Base 1/ Ao 1
15,000
8.00
4,500
0.30
36,000
120,000
0.30
36,000
36,000
Ao 2
15,000
8.00
4,500
0.30
36,000
120,000
0.30
36,000
36,000
120,000
0.30
36,000
36,000
Ao 5
15,000
8.00
4,500
0.30
36,000
15,000
8.00
4,500
0.30
36,000
120,000
0.30
36,000
36,000
120,000
0.30
36,000
36,000
MAD
Tipo
Indicador/ Variable
C
o
st
os
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
Productividad de MAD
Has de MAD
Costo de Produccin Agrcola de MAD/Ha
Costo de Produccin Unitario de MAD/Kg
Costo total de produccin de MAD
Porcentaje de costos administrativos respecto al total
MAD
MAD
MAD
Kg/ha
Has
S/.
S/.
S/.
%
Kilos
S/. Kilo
S/. Kilo
Unidad de medida
Ao Base 1/ Ao 1
8,000
20
5,500
0.69
110,000
160,000
0.80
128,000
128,000
Ao 2
8,000
20
5,500
0.69
110,000
160,000
0.80
128,000
128,000
160,000
0.80
128,000
128,000
160,000
0.80
128,000
128,000
8,000
20
5,500
0.69
110,000
160,000
0.80
128,000
128,000
Cebada
Tipo
Indicador/ Variable
C
o
st
os
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
Productividad de Cebada
Has de Cebada
Costo de Produccin Agrcola de Cebada/Ha
Costo de Produccin Unitario de Cebada/Kg
Costo total de produccin de Cebada
Porcentaje de costos administrativos respecto al total
Cebada
Cebada
Cebada
Kg/ha
Has
S/.
S/.
S/.
%
Kilos
S/. Kilo
S/. Kilo
Unidad de medida
Ao Base 1/ Ao 1
1,400
8
2,800
2.00
22,400
11,200
2.20
24,640
24,640
Ao 2
1,400
8
2,800
2.00
22,400
11,200
2.20
24,640
24,640
11,200
2.20
24,640
24,640
Ao 5
1,400
8
2,800
2.00
22,400
1,400
8
2,800
2.00
22,400
11,200
2.20
24,640
24,640
11,200
2.20
24,640
24,640
Trigo
Tipo
Indicador/ Variable
C
o
st
os
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
S/. 225,900
Total costos de
produccion
S/. 202,600
Incremental
S/. 23,300
Kg/ha
Has
S/.
S/.
S/.
%
Kilos
S/. Kilo
S/. Kilo
Unidad de medida
Ao Base 1/ Ao 1
1,800
9
3,800
2.11
34,200
16,200
2.30
37,260
37,260
307,400
Ao 2
1,800
9
3,800
2.11
34,200
16,200
2.30
37,260
37,260
16,200
2.30
37,260
37,260
Ao 5
1,800
9
3,800
2.11
34,200
1,800
9
3,800
2.11
34,200
16,200
2.30
37,260
37,260
16,200
2.30
37,260
37,260
Palta
mango
maiz
Alfalfa
Cebolla
20
8
4
9
4
45
Palta S/.
10,200
C
os
to
s
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
Indicador/ Variable
Productividad de palta
Has de palta
Costo de Produccin Agrcola de palta/Ha
Costo de Produccin Unitario de palta/Kg
Costo total de produccin de palta
Porcentaje de costos administrativos respecto al total
palta
palta
palta
Resmen
Costo Total de Produccin
Ao 1
1,023,500
Ao 2
515,000
Ao 3
515,000
Ao 4
515,000
Ao 5
515,000
712,500
2.0
1,425,000
1,425,000
Gastos de Financiamiento
Monto
Concepto
Prstamo
(S/.)
Plazo
(meses)
Tasa de
inters
mensual
Ao 2
Ao 3
Ao 4
Ao 5
S/. 74,375
S/. 75,615
S/. 76,875
S/. 78,156
S/. 79,459
S/. 384,481
Amortizaciones
60
1.67%
Intereses
60
1.67%
Servicio de la deuda
Ao 1
6,408
S/. 80,783
5,168
S/. 80,783
3,908
S/. 80,783
2,627
S/. 80,783
1,324
S/. 80,783
TABLAS DE AMORTIZACION
) SON PARAMETROS
inicial
S/. 384,481
S/. 310,105
S/. 234,491
S/. 157,615
S/. 79,459
inters
S/.
S/.
S/.
S/.
S/.
6,408
5,168
3,908
2,627
1,324
monto
amort
S/.
S/.
S/.
S/.
S/.
74,375
75,615
76,875
78,156
79,459
cuota
S/.
S/.
S/.
S/.
S/.
80,783
80,783
80,783
80,783
80,783
S/. 384,481
final
S/. 384,481
S/. 310,105
S/. 234,491
S/. 157,615
S/. 79,459
S/. 0
Total anual
(S/.)
24,000
10,200
4,800
9,000
1,200
800
400
400
400
400
400
26,000
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
24,000
10,200
4,800
9,000
2,400
800
400
400
400
400
400
24,000
10,200
4,800
9,000
2,400
800
400
400
400
400
400
24,000
10,200
4,800
9,000
2,400
800
400
400
400
400
400
24,000
10,200
4,800
9,000
2,400
800
400
400
400
400
400
24,000
10,200
4,800
9,000
2,400
800
400
400
400
400
400
26,000
26,000
26,000
26,000
26,000
Gastos de Comercializacin
Concepto
Valor
Mensual
(S/.)
Total
Anual
(S/.)
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
208
2,500
2,500
2,500
2,500
2,500
2,500
Viaticos
500
1,000
3,500
1,000
3,500
1,000
3,500
1,000
3,500
1,000
3,500
1,000
3,500
Totales
Actividad
Descripcin
Sin PNT
Con PNT
Volumen m3
aplicados en
una hectrea de
cultivo
6,500
4,500
Porcentaje (%)
de residuos
slidos por
campaa
2% de las Tn
producidas
Ao 1
Ao 2
1,000
Tratamiento de residuos
vegetales.
2,500
5,000
Total
3,500
5,000
Ao 3
Ao 4
Ao 5
5,000
5,000
5,000
5,000
5,000
5,000
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
961,202
185,200
3,500
250,000
3,500
250,000
3,500
250,000
3,500
250,000
3,500
26,000
26,000
26,000
26,000
26,000
1,175,902
279,500
279,500
279,500
279,500
214,700.00
279,500.00
279,500.00
279,500.00
279,500.00
Uso
Bienes y Servicios
Uso
Gastos administrativos
Gastos ventas
111,120
OPA
PROGRAMA
74,080
OPA
PROGRAMA
1,175,902
Monto (S/.)
288,361
672,841
Monto (S/.)
26,000
3,500
111,120
74,080
1,175,902
U.M
Cantidad
Costo
unitario
(S/.)
Costo total
S/.
Monto S/.
INVERSION A COFINANCIAR
Bienes
Sistema de Riego por Goteo y loza de filtrado
Geomenbrana
Sub Total Infraestructura
Plantines de palta
Fertilizacin suelo - materia orgnica (gallinaza)
Acondicionadores de suelo con pdtos orgnicos
Acidos hmicos
Acidos fulvicos
Fertilizantes foliares
Terra zinc
Terra magnesio
Terra calcio
Fertall calcio-boro
Fosfito de potasio
Microelementos
Subtotal Semillas y fertilizantes
Sub Total Bienes
Ha
Unidad
40
1
Unidades
Tn
25,000
200
Lt
Lt
Ha
Lt
Lt
Lt
Lt
Lt
Lt
Meses
7,980
29,402
15
450
319,200
29,402
348,602
375,000
90,000
191,520
17,641
209,161
225,000
54,000
60%
60%
60%
60%
60%
127,680
11,761
139,441
150,000
36,000
40%
40%
40%
40%
40%
2,500
1,000
18
16
45,000
16,000
27,000
9,600
60%
60%
18,000
6,400
40%
40%
200
200
200
200
200
100
30
30
30
32
45
60
6,000
6,000
6,000
6,400
9,000
6,000
565,400
914,002
3,600
3,600
3,600
3,840
5,400
3,600
339,240
548,401
60%
60%
60%
60%
60%
60%
60%
60%
2,400
2,400
2,400
2,560
3,600
2,400
226,160
365,601
40%
40%
40%
40%
40%
40%
40%
40%
12
2,000
24,000
14,400
60%
9,600
40%
24,000
10,000
3,200
13,200
10,000
10,000
47,200
961,202
14,400
60%
9,600
40%
1,920
7,920
6,000
6,000
60%
60%
60%
60%
60%
60%
1,280
5,280
4,000
4,000
40%
40%
40%
40%
40%
40%
Servicios
Ing. Agrnomo - Jefe de Proyecto
Sub Total Asistencia Tcnica en Campo
Pasanta
Capacitacin Tcnica
Unidad
Talleres
1
4
10,000
800
Servicio
10,000
28,320
576,721
18,880
384,481
Frmula
Utilidad Operativa / Ventas
Netas
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
0.00%
66.91%
72.42%
77.94%
77.94%
Rentabilidad Neta
0.00%
56.41%
61.27%
66.09%
66.17%
Rendimiento sobre
la inversin
-0.23
0.56
0.73
0.98
0.98
EBITDA
860,500
1,145,500
1,145,500
-214,700
670,500
Tabla 39: Supuestos para la Proyeccin del Flujo de Caja (Escenario sin PNT)
C
os
to
s
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
Indicador/ Variable
Productividad de Papa
Has de Palta
Costo de Produccin Agrcola de Palta/Ha
Costo de Produccin Unitario de Palta/Kg
Costo total de produccin de Palta
Porcentaje de costos administrativos respecto al total
papa
papa
papa
Unidad de medida
Proyeccin de indicadores sin PNT
Ao Base 1/ Ao 1
Ao 2
Ao 3
Ao 4
Kg/ha
15,000
15,000
15,000
15,000
15,000
Has
8
8
8
8
8
S/.
3,800
3,800
3,800
3,800
3,800
S/.
0.25
0.25
0.25
0.25
0.25
S/.
30,400
30,400
30,400
30,400
30,400
%
Kilos
120,000
120,000
120,000
120,000
120,000
S/. Kilo
0.3
0.3
0.3
0.3
0.3
S/. Kilo
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
36,000
C
os
to
s
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
Indicador/ Variable
Productividad de MAD
Has de MAD
Costo de Produccin Agrcola de MAD/Ha
Costo de Produccin Unitario de MAD/Kg
Costo total de produccin de MAD
Porcentaje de costos administrativos respecto al total
MAD
MAD
MAD
Unidad de medida
Proyeccin de indicadores sin PNT
Ao Base 1/ Ao 1
Ao 2
Ao 3
Ao 4
Kg/ha
8,000
8,000
8,000
8,000
8,000
Has
20
20
20
20
20
S/.
5,500
5,500
5,500
5,500
5,500
S/.
0.69
0.69
0.69
0.69
0.69
S/.
110,000
110,000
110,000
110,000
110,000
%
Kilos
160,000
160,000
160,000
160,000
160,000
S/. Kilo
0.80
0.80
0.80
0.80
0.80
S/. Kilo
128,000
128,000
128,000
128,000
128,000
128,000
128,000
128,000
128,000
128,000
Cebada
Tipo
C
os
to
s
Productividad
Produccin
Ventas
Indicador/ Variable
Productividad cebada
Has de cebada
Costo de Produccin Agrcola de cebada/Ha
Costo de Produccin Unitario de cebada/Kg
Costo total de produccin de cebada
Porcentaje de costos administrativos respecto al total
cebada
Unidad de medida
Proyeccin de indicadores sin PNT
Ao Base 1/ Ao 1
Ao 2
Ao 3
Ao 4
Kg/ha
1,400
1,400
1,400
1,400
1,400
Has
8
8
8
8
8
S/.
2,800
2,800
2,800
2,800
2,800
S/.
2.00
2.00
2.00
2.00
2.00
S/.
22,400
22,400
22,400
22,400
22,400
%
Kilos
11,200
11,200
11,200
11,200
11,200
Precio
Ingresos
Total Ventas
cebada
cebada
S/. Kilo
S/. Kilo
2.20
24,640
24,640.00
2.20
24,640
24,640.00
2.20
24,640
24,640.00
2.20
24,640
24,640.00
2.20
24,640
24,640.00
Trigo
Tipo
C
os
to
s
Productividad
Produccin
Ventas
Precio
Ingresos
Total Ventas
Indicador/ Variable
Productividad trigo
Has de trigo
Costo de Produccin Agrcola de trigo/Ha
Costo de Produccin Unitario de trigo/Kg
Costo Total de Produccin de trigo
Porcentaje de costos administrativos respecto al total
trigo
trigo
trigo
S/. 229,140
Total costos de
produccion
S/. 197,000
Incremental
S/. 32,140
Unidad de medida
Proyeccin de indicadores sin PNT
Ao Base 1/ Ao 1
Ao 2
Ao 3
Ao 4
Kg/ha
1,800
1,800
1,800
1,800
1,800
Has
9.00
9.00
9.00
9.00
9.00
S/.
3,800
3,800
3,800
3,800
3,800
S/.
2.11
2.11
2.11
2.11
2.11
S/.
34,200
34,200
34,200
34,200
34,200
%
Kilos
16,200
16,200
16,200
16,200
16,200
S/. Kilo
2.50
2.50
2.50
2.50
2.50
S/. Kilo
40,500
40,500
40,500
40,500
40,500
40,500
40,500
40,500
40,500
40,500
#REF!
2.20
24,640
24,640.00
Proyeccin de indicadores sin PNT
Ao 5
1,800
9.00
3,800
2.11
34,200
16,200
2.50
40,500
40,500
Ingresos Proyectados Ao 01
Descripcin
Venta de palta
Unidad
Cantidad
P.U.
-
Kilos
Parcial
2
0.00
Ingreso Total:
Aos
Ingresos Proyectados Aos 02-05
Descripcin
Venta de palta
Venta de palta
Venta de palta
Venta de palta
Ingreso Total:
Unidad
Kilos
Kilos
Kilos
Kilos
Cantidad
475,000
570,000
712,500
712,500
P.U.
Parcial
2
2
2
2
950,000
1,140,000
1,425,000
1,425,000
4,940,000
1
2
3
4
5
214,700
279,500
279,500
279,500
279,500
Utilidades
(214,700)
670,500
860,500
1,145,500
1,145,500
Indicadores
Indicador/ Variable
Productividad de palta
Has de palta
Costo de Produccin Agrcola de la palta/Ha
Costo de produccin unitario de palta/Kg
Costo total de produccin de palta
Porcentaje de costos administrativos respecto al total
Palta
Total
Precio palta
Total palta
Total Ingresos
Unidad de
medida
Kg/ha
Has
S/.
S/.
S/.
%
Kilos
S/. / Kilo
S/.
Ao Base 1/
Ao 1
-
Ao 2
50
10,200
###
1,020,000
-
475,000
475,000
2.0
950,000
950,000
570,000
570,000
###
1,140,000
1,140,000
712,500
712,500
2.0
1,425,000
1,425,000
0%
0
-961,202.00
0.00
1
-176,304.77
19,805.00
Aos
2
575,929.29
19,805.00
3
737,240.26
19,805.00
4
979,298.07
19,805.00
5
979,102.68
19,805.00
-961,202.00
-196,109.77
556,124.29
717,435.26
959,493.07
959,297.68
TIR
VAN
36%
852,426
66,389
786,037
35%
3%
0
-961,202.00
0.00
1
-176,304.77
19,805.00
Aos
2
547,429.29
19,805.00
3
703,040.26
19,805.00
4
936,548.07
19,805.00
5
936,352.68
19,805.00
-961,202.00
-196,109.77
527,624.29
683,235.26
916,743.07
916,547.68
TIR
VAN
34%
762,692
66,389
696,303
33%
5%
0
-961,202.00
0.00
1
-176,304.77
19,805.00
Aos
2
528,429.29
19,805.00
3
680,240.26
19,805.00
4
908,048.07
19,805.00
5
907,852.68
19,805.00
-961,202.00
-196,109.77
508,624.29
660,435.26
888,243.07
888,047.68
TIR
VAN
33%
702,870
66,389
636,480
31%
8%
0
-961,202.00
0.00
1
-176,304.77
19,805.00
Aos
2
499,929.29
19,805.00
3
646,040.26
19,805.00
4
865,298.07
19,805.00
5
865,102.68
19,805.00
-961,202.00
-196,109.77
480,124.29
626,235.26
845,493.07
845,297.68
TIR
VAN
31%
29%
613,136
66,389
546,746
Resultados
S/. 786,037
35%
3.71
Resultados
0%
S/. 786,036.72
35%
3.71
Resultados
-3%
S/. 696,302.81
33%
2.77
Resultados
S/. 636,480.21
-5%
31%
2.68
Resultados
S/. 546,746.30
29%
2.60
-8%
Productividad(Kg/H)
Variacin Valor
0%
-3%
-5%
Resultados
VANE
TIRE
2.00
1.94
1.90
S/. 786,037
S/. 696,303
S/. 636,480
35%
33%
31%
-8%
1.84
S/. 546,746
29%
0%
15,000
S/. 786,037
35%
-3%
14,550
S/. 696,303
33%
-5%
14,250
S/. 636,480
31%
-8%
13,800
S/. 546,746
29%
0%
0.68
S/. 786,037
35%
3%
0.70
S/. 696,303
33%
5%
0.71
S/. 636,480
31%
8%
0.73
S/. 546,746
29%
0.0
-3%
-5%
-8%
0.0
-3%
-5%
-8%
0.0
3%
5%
8%
2.00
1.94
1.90
1.84
15,000
14,550
14,250
13,800
0.68
0.70
0.71
0.73
Tipo
De productividad
rea
De produccin
De costos
De Ingresos
Empleo
Indicador
Rendimiento
rea productiva
Volumen a ofertar (kg/Ao)
Costo unitario de produccin
Costo de produccin de 1 hectrea
Ingreso anual por ventas
Precio de Venta
Nmero de empleos temporales (Jornales)
4)
MAD
8,000
20
120,000
0.25
3,800
36,000
0.80
2,200
Palta
15,000
50
712,500
0.68
10,200
1,425,000
2
4,750
Palta
Relacin Beneficio-Costo
Ao
1
2
3
4
5
TOTAL:
R : B/C =
Beneficio
225,900.00
225,900.00
225,900.00
225,900.00
225,900.00
1,129,500.00
1.12
Costo
202,600.00
202,600.00
202,600.00
202,600.00
202,600.00
1,013,000.00
Ao
1
2
3
4
5
TOTAL:
R : B/C =
Beneficio
0.00
950,000.00
1,140,000.00
1,425,000.00
1,425,000.00
4,940,000.00
3.71
Costo
214,700.00
279,500.00
279,500.00
279,500.00
279,500.00
1,332,700.00
Beneficio
0.00
921,500.00
921,500.00
921,500.00
921,500.00
3,686,000.00
2.77
Costo
214,700.00
279,500.00
279,500.00
279,500.00
279,500.00
1,332,700.00
Beneficio
0.00
893,855.00
893,855.00
893,855.00
893,855.00
3,575,420.00
2.68
Costo
214,700.00
279,500.00
279,500.00
279,500.00
279,500.00
1,332,700.00
Beneficio
0.00
867,039.35
867,039.35
867,039.35
867,039.35
3,468,157.40
2.60
Costo
214,700.00
279,500.00
279,500.00
279,500.00
279,500.00
1,332,700.00