Professional Documents
Culture Documents
MODULO DE INGRESOS
FUNDOS
Hortencia
Filomena
Gertrudis
Total max. Prod.
Max.Rend.
Kg/Ha
6,374.00
5,600.00
4,000.00
Ha.
500.00
450.00
300.00
1,250.00
Prod.
( Kg )
3,187,000.00
2,520,000.00
1,200,000.00
6,907,000.00
Produccin (Kg)
Ventas (Kg)
Mercado interno ( 80% )
Mercado externo ( 20% )
1
2
3
40% Max.
70% Max.
90% Max.
2,762,800.00 4,834,900.00 6,216,300.00
2,762,800.00 4,834,900.00 6,216,300.00
2,210,240.00 3,867,920.00 4,973,040.00
552,560.00 966,980.00 1,243,260.00
VENTAS MONETARIAS
Precio internacional ( USS )
Precio Nacional ( USS )
1
Mercado interno
Mercado externo
Total Ventas
IGV ventas Nacionales
Ingreso mas IGV
5%
0.018
0.36
0.342
755,902
198,922
954,824
136,062
1,090,886
2
1,322,829
348,113
1,670,941
238,109
1,909,051
3
1,700,780
447,574
2,148,353
306,140
2,454,494
4
1,889,755
497,304
2,387,059
340,156
2,727,215
-2,000,000
-129,000
-60,000
-10,000
LIQ.
2,400,000
100,000
30,000
10,000
Obras Civiles
Gastos Pre operativos
Insumos
Jornales
-47,059
-500,000
-12,500
Costos de Cultivo
Cosecha
Insumos
Jornales
Costos de Operacin
Planilla
Total Costos Sin IGV
36,000
-2,758,559
-500,000
-29,375
-500,000
-29,375
-500,000
-29,375
-16,875
-28,000
-28,000
-28,000
-28,000
-557,375
-557,375
-557,375
-44,875
2,576,000
-2,360,000
-152,220
-70,800
-11,800
-55,530
LIQ.
2,832,000
118,000
35,400
11,800
42,480
-590,000
-12,500
-590,000
-590,000
-590,000
472,000
-34,220
-35,400
0
-13,050
utilidad
Vta. Activo
Jornales
-29,375
-29,375
-29,375
-16,875
Costos de Operacin
Planilla
-28,000
-28,000
-28,000
-28,000
-647,375
-647,375
-647,375
-44,875
136,062
238,109
306,140
-3,252,850
3,039,680
LIQ.
340,156
136,062
238,109
306,140
340,156
463,680
463,680
380,000
24,510
11,400
1,900
8,941
95,000
521,751
521,751
521,751
95,000
95,000
41,062
480,689
95,000
95,000
143,109
337,579
95,000
95,000
211,140
126,439
0
0
340,156
-213,717
0
0
463,680
-463,680
-213,717
-463,680
FINANCIAMIENTO NETO
0
Principal
Amortizacin
Inters
Escudo Tributario
Financiamiento Neto
1,000,000
-250,000
-90,000
27,000
-313,000
-250,000
-67,500
20,250
-297,250
-250,000
-45,000
13,500
-281,500
-250,000
-22,500
6,750
-265,750
LIQ.
954,824
954,824
1,670,941
1,670,941
2,148,353
2,148,353
2,387,059
2,387,059
-500,000
-29,375
-500,000
-29,375
-500,000
-29,375
0
-16,875
-28,000
-28,000
-28,000
-28,000
-32,250
-15,000
-11,765
-128,125
-90,000
-32,250
-15,000
-11,765
-128,125
-67,500
-32,250
-15,000
-11,765
-128,125
-45,000
-32,250
-15,000
-11,765
-128,125
-22,500
-834,515
120,309
36,093
84,216
-812,015
858,926
257,678
601,249
-789,515
1,358,838
407,651
951,187
-254,515
2,132,544
639,763
1,492,781
389,330
389,330
389,330
116,799
272,531
1,090,886
1,090,886
1,909,051
1,909,051
2,454,494
2,454,494
LIQ.
2,727,215
2,727,215
-2,360,000
-152,220
-70,800
-11,800
-55,530
2,856,000
119,000
35,700
11,900
42,840
-590,000
-12,500
-95,482
-71,612
-47,741
-23,871
-590,000
-29,375
-590,000
-29,375
-590,000
-29,375
-16,875
-28,000
-28,000
-28,000
-28,000
0
-36,093
0
-257,678
0
-407,651
-44,875
-639,763
-463,680
-116,799
-3,348,332
-755,079
-952,794
-1,078,897
-729,513
2,246,255
-3,348,332
335,807
956,256
1,375,597
1,997,702
2,246,255
Costos de Cultivo
Cosecha
Insumos
Jornales
Costos de Operacin
Planilla
Pago del IGV
Impuesto a la Renta
-238,706
Capital de Trabajo
VENTAS
954,824
1,670,941
2,148,353
2,387,059
Financiamiento Neto
Flujo de caja Financiero
1,000,000
-313,000
-297,250
-281,500
-265,750
-2,348,332
22,807
659,006
1,094,097
1,731,952
2,246,255
NOTA: FALTA EVALUAR LA INVERSION, APLICAR LOS INDICADORES DE EVALUACION: VAN, TIR, B/C, PERIODO DE RECUPERO
Y DETERMINAR LA RENTABILIDAD DE LA INVERSION.
AS
4
100% Max.
6,907,000.00
6,907,000.00
5,525,600.00
1,381,400.00
389,330
apital de Trabajo
95,482
71,612
47,741
23,871
238,706