Professional Documents
Culture Documents
PERIODO DE
COSTO DE
AREA
COSTO / AREA
MESES/
PRODUCTO PRODUCCION COSTO/HA
INVERSION
PROYECTADA PROYECTADA
AO
(MESES)
MENSUAL
lechuga
3
3,609.24
2
7218.48
2406.16
12
tomate
6
7,688.64
1.7
13070.69
2178.45
12
brocoli
3
4,758.24
1.2
5709.89
1903.30
12
coliflor
4
4,731.00
2.1
9935.10
2483.78
12
rabanito
1
2,237.04
0.5
1118.52
1118.52
12
betarraga
4
5,515.68
1.1
6067.25
1516.81
12
espinaca
2
4,692.48
0.7
3284.74
1642.37
12
zanahoria
5
4,692.48
1.7
7977.22
1595.44
12
37,924.80
11
14844.82 TOTAL
3
6
3
4
1
4
2
5
11450
35000
16000
35000
4200
16000
12600
8000
138,250.00
VALOR DE
VALOR DE
AREA
MESES/
PRODUCCION
PRODUCCION AO
PROYECTADA
PROYETADA
MENSUAL
2
22900.00
7633.33
12
1.7
59500.00
9916.67
12
1.2
19200.00
6400.00
12
2.1
73500.00
18375.00
12
0.5
2100.00
2100.00
12
1.1
17600.00
4400.00
12
0.7
8820.00
4410.00
12
1.7
13600.00
2720.00
12
11
55955.00 TOTAL
PERIODO DE UTILIDAD /
AREA
UTILIDAD
PRODUCTO
PRODUCCION HA.
PROYECTADA PROYECTADA
lechuga
7,840.76
tomate
brocoli
coliflor
rabanito
betarraga
espinaca
zanahoria
6
3
4
1
4
2
5
27,311.36
11,241.76
30,269.00
1,962.96
10,484.32
7,907.52
3,307.52
1.7
1.2
2.1
0.5
1.1
0.7
1.7
11
46,429.31
13,490.11
63,564.90
981.48
11,532.75
5,535.26
5,622.78
7738.22
12
4496.70
12
15891.23
12
981.48
12
2883.19
12
2767.63
12
1124.56
12
41110.18 TOTAL
RODUCTO
INVERSION
ANUAL
28873.92
26141.38
22839.55
29805.30
13422.24
18201.74
19708.42
19145.32
178137.87
TO
VALOR DE
PRODUCCION
ANUAL
91600.00
119000.00
76800.00
220500.00
25200.00
52800.00
52920.00
32640.00
671460.00
UTILIDAD
ANUAL
62726.08
92858.62
53960.45
190694.70
11777.76
34598.26
33211.58
13494.68
493322.13
ITEM
A.
A.I
A.1.1
A.1.2
A.2.
A.2.1
B.
B.1
B.2
B.3
ESTRUCTURA DE INVERSIONES
Aporte
Apr-05
DETALLE
Empresa Financiera Sub Total
INVERSION FIJA
13,470.00 45,000.00
58,470.00
Bienes Fisicos
9,470.00 45,000.00
54,470.00
Terreno
8,250.00 45,000.00
53,250.00
Terreno
8,250.00
0.00
8,250.00
camara de frio
0.00 45,000.00
45,000.00
Herramientas y Equipos
1,220.00
0.00
1,220.00
Navajas
120.00
0.00
120.00
Picos
300.00
0.00
300.00
Lampas
300.00
0.00
300.00
Mochila de fumigar
500.00
0.00
500.00
0.00
Bienes Intangibles
4,000.00
0.00
4,000.00
Estudios
4,000.00
0.00
4,000.00
Expediente Tcnico
3,500.00
0.00
3,500.00
Licencia para giro de negocio
500.00
0.00
500.00
0.00
CAPITAL DE TRABAJO
186,818.18
0.00 186,818.18
Existencias
49,110.18
0.00
49,110.18
41110.18
plantacion de hortalizas
0.00
41,110.18
abonos organicos
8,000.00
0.00
8,000.00
0.00
Personal permanente
89,400.00
0.00
89,400.00
Gerente Administrador
24,000.00
0.00
24,000.00
Secretaria
7,800.00
0.00
7,800.00
Promotor de produccin
12,000.00
0.00
12,000.00
Promotor de acopio
12,000.00
0.00
12,000.00
Promotor de comercializacin
12,000.00
0.00
12,000.00
Personal de limpieza
6,000.00
0.00
6,000.00
Guardin
15,600.00
0.00
15,600.00
0.00
Personal temporal
24,208.00
0.00
24,208.00
Asesor Legal
5,000.00
0.00
5,000.00
Asesor Contable
5,000.00
0.00
5,000.00
Distribucin de canales de riego
600.00
0.00
600.00
Plantacin
6,000.00
0.00
6,000.00
Aplicacin y fertilizacin
Mantenimiento y riego
5,880.00
1,728.00
0.00
0.00
B.4 Otros
Gastos administrativos
Otros
14,100.00
13,800.00
300.00
0.00
0.00
0.00
10,000.00
0.00
5,880.00
1,728.00
0.00
14,100.00
13,800.00
300.00
0.00
10,000.00
10,000.00
0.00
10,000.00
200,288.18
0.82
45,000.00
0.18
245,288.18
1.00
IA
icipacin de la Empresa en
Apr-05
%
23.84
76.16
100.00
ESTUDIO DE FINANCIACION
COSTO DE FINANCIAMIENTO
Monto del prstamo (en S/.)
Tiempo de prstamo
Meses
Perodo
Tasa de inters (25%)
Tasa efectiva
Trimestralidad constante
Mes
Saldo capital
45,000.00
2 aos
24
Constante
0.25
0.02
1,875.00
Servicio de la Deuda
Amortizacin
Inters
Cuota
0
1
2
3
4
5
6
45000.00
43125.00
41250.00
39375.00
37500.00
35625.00
33750.00
0.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
900.00
900.00
862.50
825.00
787.50
750.00
712.50
900.00
2775.00
2737.50
2700.00
2662.50
2625.00
2587.50
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
31875.00
30000.00
28125.00
26250.00
24375.00
22500.00
20625.00
18750.00
16875.00
15000.00
13125.00
11250.00
9375.00
7500.00
5625.00
3750.00
1875.00
0.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
1875.00
45000.00
675.00
637.50
600.00
562.50
525.00
487.50
450.00
412.50
375.00
337.50
300.00
262.50
225.00
187.50
150.00
112.50
75.00
37.50
11250.00
2550.00
2512.50
2475.00
2437.50
2400.00
2362.50
2325.00
2287.50
2250.00
2212.50
2175.00
2137.50
2100.00
2062.50
2025.00
1987.50
1950.00
1912.50
56250.00
PERODO
Saldo de la deuda
Cuota
Servicio de la
Amortizacin
Deuda
Inters
1
300,000.00
30,825.00
22,500.00
8,325.00
2
22,500.00
25,425.00
22,500.00
2,925.00
56,250.00
45,000.00
11,250.00
FLUJO DE CAPITAL
MOMENTO
Inversion de Activos Fijos
Valor Residual
Capital de trabajo
Recuperacin de Capital de trabajo
FLUJO DE CAPITAL
0
54,470.00
0.00
0.00
0.00
0.00
186,818.18
-241,488.18
0.00
671460.00
671460.00
671460.00
671460
671460.00
671460
671460.00
671460
178137.87
178137.87
0.00
0.00
0.00
493322.13
120862.80
372459.33
493322.13
120862.80
372459.33
493322.13
120862.80
372459.33
493322.13
120862.80
372459.33
0.00
372459.33
372459.33
372459.33
372459.33
178137.87 178137.87
0
0
178137.87 178137.866 178137.866 178137.866
372459.33
372459.33
372459.33
372459.33
372459.33
372459.33
372459.33
372459.33
0
-241488.18
45000.00
0
-286488.18
-286488.18
INDICADORES DE RENTABILIDAD
FLUJO DE CAJA ECONOMICO
FLUJO DE CAJA FINANCIERO
VAN
TIR
S/. 14,898.39
S/. 4,960.21
154%
113%
5
45,000.00
186,818.18
231,818.18
5
671460.00
671460
178137.87
0
178137.866
493322.13
120862.80
372459.33
372459.33
5
231818.18
372459.334
604277.51
604277.51
5
604277.514
0
0
604277.51
604277.514
MOMENTO
FLUJO DE CAJA ECONMICO
PRSTAMO
AMORTIZACIN + INTERESES
EFECTO TRIBUTARIO DEL INTERS
FLUJO DE CAJA FINANCIERO
MOMENTO
FLUJO DE CAJA ECONMICO
PRSTAMO
AMORTIZACIN + INTERESES
EFECTO TRIBUTARIO DEL INTERS
FLUJO DE CAJA FINANCIERO
FLUJO
DE CAJA FINANCIERO
-170,463.00
-27,718.58
( en Nuevos Soles)
0
1
2
-470,463.00
49,505.80 114,976.80
300,000.00
-80,083.05 -96,828.56
2,858.66
2,198.82
-170,463.00
-27,718.58
20,347.06
20,347.06
3
114,151.80
4
114,151.80
-96,828.56
1,426.00
-96,828.56
573.39
18,749.24
17,896.62
3
114,151.80
4
114,151.80
-96,828.56
1,426.00
-96,828.56
573.39
18,749.24
17,896.62
5
577,199.80
577,199.80
5
577,199.80
577,199.80
3
4,151.80
4
114,151.80
6,828.56
1,426.00
-96,828.56
573.39
8,749.24
17,896.62
5
577,199.80
577,199.80