Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Zona:
Superficie:
Tecnologa:
Costa
1 Ha.
Media
UNIDAD DE
MEDIDA
RUBROS
COSTOS DIRECTOS
INSUMOS
semillas
semilla
KILO
Fertilizantes
Urea Agrcola
Superfosfato Triple de Calcio
cloruro de potacio
Acido fosforico
Materia orgnica
TM
TM
TM
TM
TM
Plaguicidas
gazolina
Benomyl
Fosetil Aluminio
Propineb
Fosfito de Potasio
Triadimenol
Cyfluthrina
Clorpirifos
Harvest More 10-55-10
Nitrato de calcio
Nitrofoskca multiproposito
Extracto vegetal
Ryzup
Humitec Fe
Humitec Mg
Adherente
gazolina
Kg
Kg
Kg
Lt
Lt
Lt
Lt
Kg
Kg
Kg
Lt
15 ml.
Lt
Lt
lt
gln
Limpieza
Riego de machaco
Jornal
Jornal
MANO DE OBRA
Prep. Terreno
Jornal
Jornal
Labores Culturales
Aporte (1 y 2)
Poda
Control Fitosanitario
Cosecha
Jornal
Jornal
Jornal
Jornal
MECANIZACIN
Aradura
Rastra y cruza
Surcadura
II
H/M
H/M
H/M
COSTOS INDIRECTOS
Gastos administrativos y credito(15%) %
Asistencia Tcnica (5%)
%
COSTO TOTAL SOLES
COSTO TOTAL DOLARES
ANLISIS DE RENTABILIDAD
Rendimiento (Kg/Ha)
Precio de venta en chacra (Soles/Kg.)
Valor Bruto de Produccin (Soles/Ha)
Costo de Produccin (Soles/Ha.)
Utilidad (Soles/Ha)
Indice de Rentabilidad (%)
Costo Unitario (Soles x Kg)
Punto de Equilibrio (Kg/Ha)
7,000
4.50
31,500.00
13,465.36
18,034.64
134%
1.92
VO DE PAPRIKA POR AO
H/M (Tractor Yanmar): S/.
CANTIDAD
POR HA.
50.00
PRECIO
UNITARIO (S/.)
12,241.24
7,036.24
3.00
420.00
1,260.00
0.80
0.30
0.40
0.12
10.00
780.00
1,180.00
920.40
3,500.00
150.00
624.00
354.00
368.16
420.00
1,500.00
1.00
3.00
1.00
1.00
1.00
1.00
2.00
1.00
10.00
5.00
0.20
20.00
1.00
1.00
2.00
48.00
160.48
106.20
29.50
100.00
240.00
120.00
60.00
17.00
30.00
12.50
120.00
15.00
32.00
32.00
15.00
13.00
160.48
318.60
29.50
100.00
240.00
120.00
120.00
17.00
300.00
62.50
24.00
300.00
32.00
32.00
30.00
624.00
4,845.00
4.00
2.00
30.00
30.00
120.00
60.00
3.00
30.00
90.00
15.00
30.00
450.00
25.00
10.00
35.00
30.00
30.00
30.00
750.00
300.00
1,050.00
50
30
1,500.00
4
3
2
40
40
40
360.00
160.00
120.00
80.00
1,224.12
612.06
612.06
13,465.36
4,809.06
7,000.00
1.61
11,270.00
4,809.06
6,460.94
0.57
0.69
2,986.99
10,000.00
0.43
4,285.71
2,000.00
2,285.71
0.53
0.20
4,666.67
AO 1
7,000.00
1.61
11,270.00
4,809.06
6,460.94
0.57
0.69
2,986.99
200.00
961,811.71
2,254,000.00
AO 2
7,000.00
1.61
11,270.00
4,857.15
6,412.85
0.57
0.69
3,016.86
200.00
971,429.83
2,254,000.00
AO 3
7,000.00
1.61
11,270.00
4,905.72
6,364.28
0.56
0.70
3,047.03
200.00
981,144.13
2,254,000.00
AO 1
10,000.00
0.43
4,285.71
2,000.00
2,285.71
0.53
0.20
4,666.67
200.00
400,000.00
857,142.86
AO 2
10,000.00
0.43
4,285.71
2,040.00
2,245.71
0.52
0.20
4,760.00
200.00
408,000.00
857,142.86
AO 3
10,000.00
0.43
4,285.71
2,080.80
2,204.91
0.51
0.21
4,855.20
200.00
416,160.00
857,142.86
AO 5
7,000.00
1.61
11,270.00
5,004.33
6,265.67
0.56
0.71
3,108.28
200.00
1,000,865.13
2,254,000.00
AO 4
10,000.00
0.43
4,285.71
2,122.42
2,163.30
0.50
0.21
4,952.30
200.00
424,483.20
857,142.86
AO 5
10,000.00
0.43
4,285.71
2,164.86
2,120.85
0.49
0.22
5,051.35
200.00
432,972.86
857,142.86
0
INGRESOS
Ingresos venta de sandia
Ingresos venta de maiz amarillo
Total Ingresos
EGRESOS
Mdulo de Inversin
Terrenos e instalacin
Instalaciones de pozos tubulares
Equipos de oficina
materiales y equipos
instalaciones de riego por goteo sandia 200 Ha.
Gastos preoperativos
vivero
capital de trabajo
Mdulo de Operaciones
COSTOS Y GASTOS VARIABLES
Costos de Produccin de sandia
Costo de produccin maiz amarillo
Gastos de Comercializacin y Gestin
COSTOS Y GASTOS FIJOS
Certificaciones de los campos de
cultivo
Total Egresos
Flujo de Caja Econmico
Mdulo de Financiamiento
Prstamo total
Amortizacin
Intereses
Servicio de Deuda
2,254,000.00
857,142.86
3,111,142.86
2,254,000.00
857,142.86
3,111,142.86
Valor de liquidacin
2,254,000.00
857,142.86
3,111,142.86
0.00
(1000000.00)
(55000.00)
(2750.00)
(27500.00)
660000.00
0.00
(5500.00)
0.00
3,729,811.71
(3729811.71)
16,800.00
971,429.83
408,000.00
16,968.00
981,144.13
416,160.00
17,137.68
990,955.57
424,483.20
17,309.06
1,000,865.13
432,972.86
17,482.15
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
22,800.00
1,402,397.83
1,420,441.81
1,438,747.83
3,088,342.86
1,708,745.03
1,690,701.05
1,672,395.03
1,457,320.14
(430750.00)
1,653,822.72
430750.00
2,729,811.71
545,962.34
436,769.87
982,732.22
2,729,811.71
(2729811.71)
2,729,811.71
2,254,000.00
857,142.86
3,111,142.86
1,000,000.00
100,000.00
5,000.00
50,000.00
1,200,000.00
3,000.00
10,000.00
1,361,811.71
2,254,000.00
857,142.86
3,111,142.86
982,732.22
2,105,610.64
2,105,610.64
545,962.34
349,415.90
895,378.24
-
545,962.34
262,061.92
808,024.27
895,378.24
813,366.78
545,962.34
174,707.95
720,670.29
808,024.27
882,676.78
545,962.34
87,353.97
633,316.32
720,670.29
951,724.74
633,316.32
1,020,506.40
430750.00
0.00
2,105,610.64
2,918,977.42
2,918,977.42
3,801,654.20
3,801,654.20
4,753,378.94
4,753,378.94
5,773,885.34
5773885.34
6204635.34
Prstamo total
Amortizacin
Intereses
Servicio de Deuda
2,729,811.71
AO 1
AO 2
AO 3
AO 4
2,183,849.37
1,637,887.03
1,091,924.69
545,962.34
545,962.34
436,769.87
982,732.22
545,962.34
349,415.90
895,378.24
545,962.34
262,061.92
808,024.27
545,962.34
174,707.95
720,670.29
AO 5
545,962.34
87,353.97
633,316.32
0
3,729,811.71
2,729,811.71
Tasa de Descuento
16%
21%
FCE
TIRE
CON PROYECTO
54%
FCF
TIRF
CON PROYECTO
41%
Relacin B / C
VAI (S/.)
VAE (S/.)
B/C
CON PROYECTO
$ 8,366,734.26
$ 6,234,612.62
1.34
1
3,088,342.86
2,105,610.64
CON PROYECTO
$ 3,201,730.42
$ 1,067,659.64
2
1,708,745.03
813,366.78
AOS
3
1,690,701.05
882,676.78
4
1,672,395.03
951,724.74
5 + Valor Residual
2,084,572.72
1,451,256.40