Beruflich Dokumente
Kultur Dokumente
MODULO DE INGRESOS
Especificaciones Iniciales
Fundos
Hortensias
Filomena
Gertrudis
TOTAL (mx. produccin)
Max.
Rendimiento
(kg/ha)
6,374
5,600
4,000
15,974
Produccin
MXIMA(kg)
ha
500
450
300
1,250
3,187,000
2,520,000
1,200,000
6,907,000
1
(40% mx)
2,762,800
2,762,800
2,210,240
552,560
2
(70% mx)
4,834,900
4,834,900
3,867,920
966,980
3
(90% mx)
6,216,300
6,216,300
4,973,040
1,243,260
0.360
0.342
0.360
0.342
0.360
0.342
1
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
IGV
Produccin (kg)
18% Ventas (kg)
Mercado interno (80%)
Mercado externo (20%)
Ventas monetarias
Precio internacional (US$)
Precio nacional (US$)
Mercado interno
Mercado externo
TOTAL VENTAS
IGV Ventas Nacionales
INGRESOS (Total Ventas +IGV)
MODULO DE COSTOS
-2,246,458
-2,000,000
-129,000
-60,000
-10,000
-47,458
-512,500
-500,000
-12,500
-529,375
-529,375
Insumos
Jornales
Costos de Operacin
TOTAL COSTOS SIN IGV
-2,758,958
0
-500,000
-29,375
-500,000
-29,375
-28,000
-28,000
-557,375
-557,375
-2,650,820
-2,360,000
-152,220
-70,800
-11,800
-56,000
-602,500
-590,000
-12,500
-3,253,320
-619,375
-590,000
-29,375
-619,375
-590,000
-29,375
-28,000
-28,000
-647,375
-647,375
MODULO DE IGV
0
A. IGV INGRESOS
Ingresos Operativos
Venta de Activos
-136,062
-136,062
-238,109
-238,109
B. IGV EGRESOS
IGV Fundos
IGV Equipos de Riego
IGV Tractores
IGV Terrenos
IGV Obras
IGV Insumos
494,362
360,000
23,220
10,800
1,800
8,542
90,000
90,000
90,000
90,000
90,000
C. DIFERENCIA
494,362
-46,062
-148,109
D. CREDITO TRIBUTARIO
494,362
448,300
300,191
9%
Intereses
Escudo Tributario
FINANCIAMIENTO NETO
0
1,000,000
1,000,000
-250,000
-250,000
-90,000
27,000
-313,000
-67,500
20,250
-297,250
FLUJO DE CAJA
0
A. INGRESOS
B. COSTOS DE INVERSION
Fundos
Equipos de Riego
Tractores
Terrenos
Obras Civiles
Gastos Preoperativos
C. Aumento de Capital de Trabajo
D. Costos de Cultivo y Cosecha
Insumos
Jornales
E. Costos de Operacin
F. Pago de IGV
G. Impuesto a la Renta
H. FLUJO DE CAJA ECONOMICO
I. FINANCIAMIENTO NETO
J. FLUJO DE CAJA FINANCIERO
ESTADO DE GANANCIAS Y PERDIDAS
1
1,090,886
1,909,051
-71,612
-619,375
-590,000
-29,375
-28,000
-47,741
-619,375
-590,000
-29,375
-28,000
-75,513
296,387
-313,000
-16,613
-290,348
923,586
-297,250
626,336
-3,253,320
-2,360,000
-152,220
-70,800
-11,800
-56,000
-602,500
-95,482
-3,348,803
1,000,000
-2,348,803
PRK-E
PRK-F
0.27
0.18
0.01
1
K. INGRESOS
L. COSTOS
954,824
1,670,941
-793,115
-770,615
-529,375
-28,000
-7,250
-7,500
-2,865
-128,125
-90,000
-529,375
-28,000
-7,250
-7,500
-2,865
-128,125
-67,500
161,709
-48,513
113,196
900,327
-270,098
630,229
4
(100% mx)
6,907,000
6,907,000
5,525,600
1,381,400
0.360
0.342
4
1,889,755
497,304
2,387,059
340,156
2,727,215
LIQ
2,576,000
2,400,000
100,000
30,000
10,000
36,000
-529,375
-16,875
-500,000
-29,375
-16,875
-28,000
-28,000
-557,375
-44,875
2,576,000
LIQ
3,039,680
2,832,000
118,000
35,400
11,800
42,480
-619,375
-590,000
-29,375
-16,875
-28,000
-28,000
-647,375
-44,875
3
-306,140
-306,140
-16,875
4
-340,156
-340,156
3,039,680
LIQ
-463,680
-463,680
90,000
90,000
-216,140
-340,156
-463,680
84,051
-256,105
-250,000
-250,000
-45,000
13,500
-281,500
-22,500
6,750
-265,750
3
2,454,494
-463,680
LIQ
2,727,215
3,039,680
2,832,000
118,000
35,400
11,800
42,480
-23,871
-619,375
-590,000
-29,375
-28,000
-433,572
1,349,676
-281,500
1,068,176
0.50
0.44
238,706
-16,875
-16,875
-28,000
-256,105
-658,933
1,767,301
-265,750
1,501,551
0.75
0.75
CALCULO INDICADORES
-463,680
VANE (20%)
TIRE
B/C (*)
PRK (**)
2,814,706
2,814,706
1.09
1.23
VANF (20%)
TIRF
B/C (*)
PRK (**)
TI Mnima
Aceptable
2,148,353
2,387,059
-748,115
-213,115
304,082
23%
1.09
545761
27%
1.23
15%
LIQ
329,542
-529,375
-28,000
-7,250
-7,500
-2,865
-128,125
-45,000
1,400,239
-420,072
980,167
-16,875
-28,000
-7,250
-7,500
-2,865
-128,125
-22,500
2,173,945
-652,183
1,521,761
329,542
329,542
-98,863
230,679
(INGRESOS)
(EGRESOS)
954,824
-703,115
-500,000
-29,375
-28,000
-7,250
-7,500
-2,865
-128,125
#NAME?
75,513