Professional Documents
Culture Documents
DETALLE DE PAGOS
GASTOS DE HABILITACION DEL LOCAL
FUMIGACION DEL LOCAL
COMPRA DE PINTURA ( 3)
PINTADO DEL LOCAL
REFORZAMIENTO DE PUERTAS Y VENTANAS DEL LOCAL
EXTINTORES, SEALIZACIONES
CONSTRUCCIONES
TOTAL
INVERSION DE INTANGIBLES
REGISTRO DE MARCA
BUSQUEDA FIGURATIVA
PAGO DE REGISTRO DE MARCA
SOLICITUD DE MARCA
TOTAL
INVERSION DE TANGIBLES
DETALLE DE PAGOS
MAQUINARIAS
MAQUINA ETIQUETADORA
MAQUINA TAPADORA A PRESIN
MAQUINARIA ENVASADORA
EQUIPOS, MUEBLES Y UTILESDE OFICINA
COMPUTADORAS
ESCRITORIOS Y SILLA
PAPELERIA
ARCHIVADORES
TOTAL
RE-OPERATIVOS
Dlares
Soles
42
43
150
120
60
4000
4415
111.3
113.95
397.5
318
159
10600
11699.75
13.74
191.1
16.1
220.94
36.411
506.415
42.665
585.49
DE INTANGIBLES
DE TANGIBLES
DLARES
SOLES
6,792.45
13,207.55
15,094.34
18000
35000
40000
800
360
15
71
36,340.34
2120
954
39.75
188.15
96301.9
9900
APITAL DE TRABAJO
VALOR DE COMPRA
SOLES
754.72
754.72
4245.28
905.66
754.72
566.04
7981.13
2000
2000
11250
2400
2000
1500
21150
490.57
158.49
113.21
16724.53
1300
420
300
23170
4415
220.94
36,340.34
16,724.53
57,700.81
TC
SOLES
11699.75
585.49
96301.9
23170
131,757.14
2.65
COSTOS DE PRODUCCION
Costos en campo e insumos
Mano de obra
Maquinaria
Insumos
Agua
Produccion de arndanos
* Transporte de arndanos hasta planta
Panela
Envase
Tapa
Precintos
Etiquetas
Embalaje por caja
* Transporte de envase, precinto y tapas
Costos en planta
Personal
Servicios (luz agua telefono)
Costo de produccion en campo y planta
PRECIO EX - WORK
Cantidad de Cajas (12 unidades/caja)
Costo de produccin por caja (12 unidades)
Costo de produccin por unidad
Margen de Ganancia
PRECIO EX WORKS (COSTO + GANANCIA)
Precio de venta por caja (12unidades/caja)
Precio de venta por unidad
Unidad
kg.
kg.
bandeja de 25
millar
millar
u
u
750 cajas
750.00
9,000
Dlar :
Cantidad
P.U
2,850
Soles
Dolares
889.52
512.0025
574.25
64.4975
291.65
167.87
188.28
21.15
668.94
2,040.27
3
360
9
9
9,000.00
10.00
20.23
274.94
37.76
0.06
200.00
200.00
7,282.80
2,474.46
339.84
540.00
65.57
65.57
2,387.80
811.30
111.42
177.05
750.00
0.45
337.50
110.66
100.00
32.79
26,800.00
1,800.00
8,786.89
590.16
42,114.87
13,808.15
56.15
18.41
4.68
1.53
16,845.95
58,960.82
78.614424
6.551202
5,523.26
19,331.42
25.78
2.15
750
40%
3.05
mparamos a un productor
kilos nos saldria 42,750 soles
Hectareas
cantidad de kg/planta
Cantidad de plantas/Hectarea
TOTAL DE KILOS POR AO
TOTAL DE KILOS POR MESES
95%
5%
42750
PRODUCCION
Ao
Ao
Ao
Ao
3H
0 kg
3H
0 kg
3H
0.5 kg
3H
1 kg
6000
6000
6000
6000
0 kg
0 kg
9000 kg
18000 kg
0 kg
0 kg
750 kg
1500 kg
Ao
Ao
1
0 kg
0 kg
0 kg
0 kg
0 gr.
0 conservas
2
9000 kg
8550 kg
450 kg
712.5 kg
712500 gr.
2375 conservas
Ao
3
18000 kg
17100 kg
900 kg
1425 kg
1425000 gr.
4750 conservas
600
INDUSTRIALIZACION
Ao
Ao
Ao
3H
1.5 kg
3H
2 kg
3H
2 kg
6000
6000
6000
27000 kg
36000 kg
36000 kg
2250 kg
3000 kg
3000 kg
Ao
4
27000 kg
25650 kg
1350 kg
2137.5 kg
2137500 gr.
7125 conservas
Ao
5
36000 kg
34200 kg
1800 kg
2850 kg
2850000 gr.
9500 conservas
Ao
6
36000 kg
34200 kg
1800 kg
2850 kg
2850000 gr.
9500 conservas
CARGO
BASICO
S/.
1,800.00
S/.
1,800.00
S/.
1,800.00
ASISTENTES
S/.
800.00
PERSONAL DE LIMPIEZA
S/.
750.00
S/.
800.00
4 socios
S/.
2,000.00
TOTAL
CANTIDAD
1
1
1
3
4
10
4
TOTAL
S/.
S/.
S/.
S/.
S/.
S/.
S/.
S/.
1,800.00
1,800.00
1,800.00
2,400.00
3,000.00
8,000.00
8,000.00
26,800.00
0
###
###
0
###
###
96301.9
11699.75
108,001.65
36.41
506.42
42.67
585.491
108,587.14
1000
109,587.14
109,587.14
ERSIONES (S/.)
3
0
###
###
0
###
###
5 Total
0
0
0
###
###
96301.9
11699.75
108001.65
0
0
36.411
506.415
42.665
585.491
0
108587.141
1000
109587.141
1,390,200.00
1,499,787.14
DESCRIPCION
% de Deprec.
Invers.(S/.)
Equipos
MAQUINA ETIQUETADORA
25%
18000
25%
35000
MAQUINARIA ENVASADORA
25%
40000
Computadora
25% S/.
2,120.00
S/.
95,120.00
SUBTOTAL
SUBTOTAL
2013
2014
2015
2016
2017
S/.
13,500.00 S/.
10,125.00 S/.
7,593.75 S/.
5,695.31 S/.
4,271.48
S/.
26,250.00 S/.
19,687.50 S/.
14,765.63 S/.
11,074.22 S/.
8,305.66
S/.
30,000.00 S/.
22,500.00 S/.
16,875.00 S/.
12,656.25 S/.
9,492.19
S/.
1,590.00 S/.
1,192.50 S/.
894.38 S/.
670.78 S/.
503.09
S/.
71,340.00 S/.
53,505.00 S/.
40,128.75 S/.
30,096.56 S/.
22,572.42
5945.00
1.2219938335
2013
S/.
71,340.00 S/.
2014
53,505.00 S/.
2015
40,128.75 S/.
2016
30,096.56 S/.
2017
22,572.42
VALOR
RESIDUAL
S/.
4,271.48
S/.
8,305.66
S/.
9,492.19
S/.
503.09
S/.
22,572.42
VALOR
RESIDUAL
S/.
22,572.42
PAGOS Y DESEMBOLSOS
Concepto
Porcentaje Dolares
Soles
TC
TOTAL INVERSION
1 $ 49,719.68
###
CAPITAL PROPIO
55% $ 27,345.82 72,466.43
CAPITAL AJENO
45% $ 22,373.85 59,290.71
PRESTAMO
Prstamo
Cuota Mensual
Tasa anual
Tasa mensual
59,290.71
36
0.3689
36.89%
2.65% 0.02651266
TEM = ((1+i)^(1/12))-1
AO 1
AO 2
AO 3
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Cuota
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
Inters
Amortizacin
1571.95
1545.33
1517.99
1489.93
1461.13
1431.57
1401.22
1370.06
1338.08
1305.25
1271.56
1236.96
1201.45
1165.00
1127.59
1089.18
1049.75
1009.28
967.73
925.08
881.31
836.37
790.24
742.88
694.28
644.38
593.16
1004.34
1030.97
1058.30
1086.36
1115.16
1144.73
1175.08
1206.23
1238.21
1271.04
1304.74
1339.33
1374.84
1411.29
1448.71
1487.12
1526.54
1567.02
1608.56
1651.21
1694.99
1739.93
1786.06
1833.41
1882.02
1931.91
1983.13
AO 3
28
29
30
31
32
33
34
35
36
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
2576.29
540.58
486.61
431.21
374.33
315.95
256.03
194.51
131.36
66.54
2035.71
2089.68
2145.09
2201.96
2260.34
2320.27
2381.78
2444.93
2509.75
OS
2.65
TEM = ((1+i)^(1/12))-1
CUOTA = Prestamo ((i * (1+i)^(n))/((1+i)^(n)-1))
Saldo
59290.71
58286.38
57255.41
56197.11
55110.75
53995.59
52850.86
51675.79
50469.56
49231.35
47960.31
46655.57
45316.24 32358.4791 81998.5357
43941.40
42530.11
41081.41
39594.29
38067.75
36500.73
34892.17
33240.96
31545.97
29806.05
28019.99
26186.59
24304.57
22372.65
20389.52
18353.81
16264.12
14119.03
11917.07
9656.74
7336.47
4954.68
2509.75
0.00
FEB
MAR
94,524.88
94,524.88
94,524.88
94,524.88
42,804.70
42,804.70
42,805
42,805
Utilidad Bruta
51,720
51,720
2,020
2,020
Gastos de Administracin
21,150
21,150
28,550
28,550
28,550
28,550
8,565
8,565
19,985
19,985
19,985
19,985
ENE
Ingresos Operacionales
Ventas Netas (ingresos operacionales)
Otros Ingresos Operacionales
ABR
MAY
JUN
JUL
AGO
SET
OCT
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
42,804.70
42,804.70
42,804.70
42,804.70
42,804.70
42,804.70
42,804.70
42,805
42,805
42,805
42,805
42,805
42,805
42,805
51,720
51,720
51,720
51,720
51,720
51,720
51,720
2,020
2,020
2,020
2,020
2,020
2,020
2,020
21,150
21,150
21,150
21,150
21,150
21,150
21,150
28,550
28,550
28,550
28,550
28,550
28,550
28,550
28,550
28,550
28,550
28,550
28,550
28,550
28,550
8,565
8,565
8,565
8,565
8,565
8,565
8,565
19,985
19,985
19,985
19,985
19,985
19,985
19,985
19,985
19,985
19,985
19,985
19,985
19,985
19,985
NOV
DIC
AO 1
ENE
FEB
MAR
ABR
94,524.88
94,524.88
1,039,774
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
1,039,774
94,524.88
94,524.88
94,524.88
94,524.88
42,804.70
42,804.70
470,851.70
42,805
42,805
470,852
44,945
44,945
44,945
44,945
51,720
51,720
568,922
49,580
49,580
49,580
49,580
2,020
2,020
22,220
2,040
2,040
2,040
2,040
21,150
21,150
232,650
28,550
28,550
314,052
44,944.94
21,362
44,944.94
21,362
44,944.94
21,362
44,944.94
21,362
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
0
0
0
28,550
28,550
314,052
8,565
8,565
94,216
7,853
7,853
7,853
7,853
19,985
19,985
219,836
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
0
19,985
19,985
219,836
5
MAY
JUN
JUL
AGO
SET
OCT
NOV
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
94,524.88
44,944.94
44,944.94
44,944.94
44,944.94
44,944.94
44,944.94
44,944.94
44,945
44,945
44,945
44,945
44,945
44,945
44,945
49,580
49,580
49,580
49,580
49,580
49,580
49,580
2,040
2,040
2,040
2,040
2,040
2,040
2,040
21,362
21,362
21,362
21,362
21,362
21,362
21,362
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
26,178
7,853
7,853
7,853
7,853
7,853
7,853
7,853
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
18,325
DIC
94,524.88
AO 2
AO 3
1,134,299
1,202,356
AO 4
1,286,521
AO 5
1,389,443
0
94,524.88
44,944.94
1,134,299
539,339.22
1,202,356
571,699.57
1,286,521
611,718.54
1,389,443
660,656.03
0
44,945
539,339
571,700
611,719
660,656
49,580
594,959
630,657
674,803
728,787
2,040
24,482
24,482
24,482
24,482
256,338
256,338
256,338
256,338
21,362
26,178
314,139
349,836
393,982
447,967
349,836
393,982
447,967
0
0
0
26,178
314,139
0
7,853
94,242
104,951
118,195
134,390
18,325
219,897
244,886
275,788
313,577
244,886
275,788
313,577
0
18,325
219,897
AOS
Actividades de operacin
PERIODO 0
2103
1,039,774
Venta de bienes
Menos pagos (salidas)
Proveedores de Bienes y Servicios
487,825
232,650
2,020
317,278
INVERSION
72,466.43
59,290.71
APORTE PROPIO
PRESTAMO
UTILIDAD antes IMPUESTOS Y DEUDA
DEPRECIACION
FLUJO DE CAJA ECONOMICO
PRESTAMO
INTERESES
Seg.+ITF
AMORTIZACIONES
Flujo Antes de Impuestos
IMPUESTO LA RENTA
FLUJO DE CAJA FINANCIERO
-131,757
59,291
0.3
72,466.4
EVALUACIN ECONMICA
TIR ( Tasa Interna Rentabilidad)
VAN ( Valor Actual Neto)
COSTO DE CAPITAL
B/C (BENEFICIO/COSTO)
194%
424,672.8
40.5%
4.22
EVALUACIN FINANCIERA
TIR
VAN
COSTO DE CAPITAL
217%
231165.18
40.5%
BENEFICIO -COSTO
B/C (BENEFICIO/COSTO)
4.190
PERIODO DE RECUPERACION
BENEFICIO NETO
0
1
2
3
4
5
317,278
71,340
245,938
BENFICIO
ACUM.
-131,757
-131,757
245,938
114,181
266,192
380,373
288,598
668,970
313,265
982,236
342,116
1,324,352
-16,941
-169
13,974.5
214,853.3
64,456.0
150,397.3
JA PROYECTADO 5 AOS
2014
2015
2016
2017
1,134,299
1,202,356
1,286,521
1,389,443
558,782
253,800
2,020
592,309
279,180
2,141
633,770
307,098
2,291
684,472
337,808
2,474
319,697
328,726
343,362
364,689
319,697
53,505
266,192
328,726
40,129
288,598
343,362
30,097
313,265
364,689
22,572
342,116
-11,786
-118
19,129.7
235,158.3
70,547.5
164,610.8
-4,729
-47
26,186.6
257,634.9
77,290.5
180,344.4
313,265.3
93,979.6
219,285.7
342,116.5
102,634.9
239,481.5