Академический Документы
Профессиональный Документы
Культура Документы
NOMBRE DE LA
ASOCIACION DE PRODUCTORES DE PLATANO DEL SECTOR DE B
ASOCIACION:
60%
CADENA PRODUCTIVA:
NOMBRES Y APELLIDOS
PRESIDENTE: ANTONIO LIMACHI YUPANQUI
SECRETARIA: NIEDE FLORES URRUTIA
JUNTA DIRECTIVA
TESORERO: ONAYDA FIGUEROA GUZMAN
VOCAL VERONICA PILLCO GRAJEDA
FISCAL ROBERTO GONGORA CARPIO
RELACION DE SOCIOS
N
1 Veronica Pillco Grajeda
2 Antonio Limachi Yupanqui
3 Victoria Flores Urrutia
4 Niede Flores Urrutia
5 Onayda Figueroa Guzman
6 Roberto Gongora Carpio
7 Urbana Guzman Bellota
8 Romualda Piafiel Puelles
9 Jorge Lloclle Rimachi
10 Juan de Dios Santos Puelles
PALIDAD DISTRITAL DE MARANURA
EL PLATANO EN EL SECTOR DE BEATRIZ - DISTRITO DE MARANURA - PROVINCIA LA CONVENCIN - REGIN CUSCO
4 10
40% 1
PLATANO
N DNI
24967789 MEJORAMIENTO DE LA PRODUCTIVIDAD Y
24986385 CALIDAD DEL PLATANO EN EL SECTOR DE
24979090 BEATRIZ - DISTRITO DE MARANURA - PROVINCIA
24977246 LA CONVENCIN - REGIN CUSCO
24967522
OBSERVACION
DNI
DNI Posesion D,J Domicilio
24977246 X X X Beatriz Media
24967789 X X X Beatriz Media
24967214 X X X Beatriz Media
24986385 X X X Beatriz Media
24979090 X X X Beatriz Media
24967522 X X X Beatriz Media
24945114 X X X Beatriz Media
24968544 X X X Beatriz Media
24986272 X X X Beatriz Media
24968527 X X X Beatriz Media
N - REGIN CUSCO
CUSCO
A PRODUCTIVIDAD Y
O EN EL SECTOR DE
ARANURA - PROVINCIA
REGIN CUSCO
otros
MUNICIPALIDAD DISTRITAL DE MARANURA
MEJORAMIENTO DE LA PRODUCTIVIDAD Y CALIDAD DEL PLATANO EN EL SECTOR DE BEATRIZ - DISTRITO DE MARANURA - PROVINCIA
CONVENCIN - REGIN CUSCO
METRADO
ASOCIACION DE PRODUCTORES DE PLATANO DEL SECTOR DE BEATRIZ - DISTRITO DE MARANURA - LA CONVENCION - REGION CUSC
DESCRIPCION Und.
Equipos y maquinarias 0
und
MADERA CON COJN (para recepsion del racimo) de 1.2 x 0.20 m
VARILLA SEPARADORA (para cosecha del platano) und
0 0
Total Activo fijo 0
0 0
2. COMPONENTE GASTOS PRE - OPERATIVOS 0
Asistencia tecnica 0
ESPECIALISTA EN LA PRODUCCION DEL CULTIVO DE PLATANO (vta) Ing A da
ECONOMISTA da
CUADERNO DE ACTIVIDADES und
PAPEL BOND A-4 DE 75gr/m2 millar
CLIPS DE METAL PEQUEO N1 x 100 und caja
TONER PARA IMPRESORA MUNTIFUNCIONAL und
GASOLINA gal
Participacin en ferias y comercializacin 0
TRANSPORTE PARA LA FERIA Ser
MANUAL DE PRODUCCION Y MANEJO DE PLATANO und
SC ALIMENTACION 05 personas und
SC SERVICIOS DE TRANSPORTE ser
PREPARACION DE STAND Ser
ESTRATEGIAS DE MARKETING (Difusin Radial) da
Total Gastos pre-operativos 0
0 0
3 COMPONENTE DE CAPITAL DE TRABAJO. 0
MATERIA PRIMA (SEMOVIENTES INSUMOS Y FARMACOS ) -
HIJUELOS DE PLATANO (PROMEDIO DE 3-4 Kg/ CORMO) Und
SULFATO AMONICO DE ALUMINIO (ALUMBRE) Kg
FUNGICIDA (BENZIMIDAZOLE O THIABENDAZOLE.) lts
DESINFECTANTE CON COMP. YODO-SURFACTANTE ESTABILIZADO CON A lts
INSECTICIDA AGRICOLA PRINCIPIO ACTIVO "CLORPYRIFOS" Kg
MAGNOCAL MICRONUTRIENTES SACO X 50KLS sac
COMPOMASTER 20-20-20 SACO X 50KLS sac
ROCA FOSFORICA,CONTENIDO
INSECTICIDA (P=28%, CA=30%)SACO
- NEMATICIDA, (BENFURACARB, X 50KLS 600 G/L, MODOsac
400 G/L , ADITIVOS: DE ACCION SISTEMICO, PREVENTI
ADITIVOS: 600 G/L, MODO DE ACCION SISTEMICO, lts
FUNGICIDA AGRICOLA CYMOXAMIL + MANCOZEB AL 80% Kg
YESO Kg
MANO DE OBRA DIRECTA -
MANO DE OBRA -
TECNICO AGROPECUARIO da
MANO DE OBRA EVENTUAL -
OPERARIO PARA CONSTRUCCION DE INFRAESTRUCTURA (AREA DE POS da
PEON PARA CONSTRUCCION DE INFRAESTRUCTURA (AREA DE POST CO da
PEON PARA DIVERSAS LABORES DE ESTABLECIMIENTO DEL CULTIVO DE da
PEON PARA DIVERSAS LABORES DE MANEJO DEL CULTIVO, COSECHA Y da
ATRIZ - DISTRITO DE MARANURA - PROVINCIA LA
cantidad /
Cantidad / Socio
asociacion
0.00 0.00
0.00 0.00
0.00 0.00
2.00 20.00
30.00 300.00
7.00 70.00
18.00 180.00
2.00 20.00
3.00 30.00
3.00 30.00
2.00 20.00
2.50 25.00
0.30 3.00
2.00 20.00
4.00 40.00
4.00 40.00
0.30 3.00
1.00 10.00
6.00 60.00
8.00 80.00
12.00 120.00
2.00 20.00
1.00 10.00
1.00 10.00
1.00 10.00
0.00 0.00
0.00 0.00
0.00 0.00
10.00
1.00
1.00 10.00
1.00 10.00
1.00 10.00
2.00 20.00
0.00 0.00
10.00 100.00
20.00 200.00
750.00 7,500.00
40.00 400.00
5.00 50.00
10.00 100.00
1.00 10.00
5.00 50.00
5.00 50.00
3,000.00 30,000.00
5.00 50.00
3.00 30.00
10.00 100.00
8.00 80.00
8.00 80.00
5.00 50.00
4.00 40.00
8.00 80.00
5.00 50.00
1.00 10.00
3.00 30.00
5.00 50.00
2.00 20.00
2.00 20.00
1.00 10.00
2.00 20.00
2.00 20.00
7.00 70.00
4.00 40.00
4.00 40.00
3.00 30.00
3.00 30.00
2.00 20.00
2.00 20.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
36.00 360.00
8.00 80.00
1.20 12.00
1.20 12.00
1.00 10.00
0.40 4.00
12.00 120.00
0.00 0.00
0.30 3.00
2.00 20.00
1.00 10.00
1.00 10.00
0.50 5.00
4.80 48.00
0.00 0.00
0.00 0.00
0.00 0.00
0.00 0.00
2,222.00 22,220.00
2.00 20.00
4.00 40.00
2.00 20.00
3.00 30.00
2.00 20.00
10.00 100.00
6.00 60.00
3.00 30.00
3.50 35.00
15.00 150.00
0.00 0.00
0.00 0.00
25.00 250.00
0.00 0.00
2.00 20.00
7.00 70.00
90.00 900.00
90.00 900.00
MUNICIPALIDAD DISTRITAL DE MARANURA
DE LA PRODUCTIVIDAD Y CALIDAD DEL PLATANO EN EL SECTOR DE BEATRIZ - DISTRITO DE MARANURA - PROVINCIA LA CONV
INVERSION T O TAL
ASOCIACION DE PRODUCTORES DE PLATANO DEL SECTOR DE BEATRIZ - DISTRITO DE MARANURA - LA CONVENCION - REGIO
Equipos y maquinarias
10.00 260.00
MOCHILA PULVERIZADORA
MANUAL DE 15 LTS DE und 1.00
CAPACIDAD
INVERSION TOTAL
0.00
0.00
27,949.00
360.00
7,200.00
4,200.00
4,860.00
60.00
240.00
180.00
120.00
1,750.00
210.00
60.00
160.00
120.00
435.00
50.00
2,700.00
2,400.00
1,200.00
80.00
14.00
250.00
1,300.00
0.00
0.00
43,100.00
2,600.00
20,000.00
18,000.00
700.00
1,800.00
57,905.00
400.00
600.00
15,000.00
8,000.00
750.00
700.00
300.00
1,050.00
650.00
6,000.00
75.00
150.00
500.00
1,040.00
2,000.00
1,000.00
1,400.00
1,200.00
400.00
500.00
300.00
200.00
3,200.00
700.00
450.00
250.00
300.00
180.00
560.00
2,400.00
720.00
450.00
480.00
2,000.00
2,400.00
1,000.00
600.00
0.00
128,954.00
49,181.67
39,600.00
5,866.67
420.00
420.00
35.00
1,040.00
1,800.00
5,050.00
600.00
700.00
60.00
1,730.00
1,000.00
960.00
54,231.67
148,160.00
122,210.00
500.00
3,000.00
1,400.00
450.00
1,000.00
11,000.00
3,600.00
2,700.00
1,400.00
900.00
74,200.00
17,500.00
17,500.00
56,700.00
600.00
2,100.00
27,000.00
27,000.00
222,360.00
405,545.67
405,545.67
MUNICIPALIDAD DISTRITAL DE MARANURA
MEJORAMIENTO DE LA PRODUCTIVIDAD Y CALIDAD DEL PLATANO EN EL SECTOR DE BEATRIZ - DISTRITO DE MARANURA
ASOCIACION DE PRODUCTORES DE PLATANO DEL SECTOR DE BEATRIZ - DISTRITO DE MARANURA - LA C
4,000.00 4,000.00
600.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
20.00 20.00
865.00
500.00
240.00 240.00 240.00
3,540.00 3,520.00 5,006.67 3,300.00 4,986.67 4,905.00 3,300.00 3,300.00
405,545.67 289,250.00
- -
TSD 10%
VAN TIR
Evaluacion economica
1100566.72 57.79%
INDICADOR AO 00 AO 01
Valor actual neto (VAN) 1100566.72
Tasa Interna De Retorno (TIR) 57.79%
Ventas en los proximos 5 aos 210,600.00 547,560.00
Utilidades en los proximos aos -405,545.67 94,042.00
FLUJO DE EGRESOS ESPERADOS
CONCEPTO AO 00-1 AO 01
(B) EGRESOS TOTALES 222,360.00 83,976.00
B.1 Inversin (equipos+infraest) 128,954.00
B.2 Costo variable total 276,591.67 287,520.00
B.2.1 Adquisicin de insumos y materias primas 148,160.00 74,416.00
B.2.2 Mano de obra directa 74,200.00 9,560.00
B.2.3 Servicios de asistencia tecnica 0.00
B.2.4 Otros servicios de produccin Participacion en
ferias y comercializacion 0.00 0.00
B.2.4 COSTOS DE MANTENIMIENTO 0.00
B.3 Gastos de promocin, distribucin y ventas 0.00
B.4 Otros gastos indirectos 0.00 0.00
B.5 Gastos generales y administrativos
E POLLO.
UESTA PRODUCTIVA
AO 02 AO 03 AO 04 AO 05
11,351.34 11,918.91 12,514.85 13,140.59
0.70 0.70 0.70 0.70
7,945.94 8,343.23 8,760.40 9,198.42
10.00 10.00 10.00 10.00 10
113,513.40 119,189.07 125,148.52 131,405.95
79,459.38 83,432.35 87,603.97 91,984.16
UESTA PRODUCTIVA
AO 02 AO 03 AO 04 AO 05
76,658.40 107,321.76 150,250.46 210,350.65
0.70 0.70 0.70 0.70
766,584.00 1,073,217.60 1,502,504.64 2,103,506.50
536,608.80 751,252.32 1,051,753.25 1,472,454.55
0.00 0.00 0.00 0.00
536,608.80 751,252.32 1,051,753.25 1,472,454.55
S SIN PROPUESTA
PERIODOS
AO 02 AO 03 AO 04 AO 05
77,189.11 81,048.57 85,101.00 89,356.05
77,189.11 81,048.57 85,101.00 89,356.05
113,513.40 119,189.07 125,148.52 131,405.95
5.00 5.00 5.00 5.00
22,702.68 23,837.81 25,029.70 26,281.19
0.68 0.68 0.68 0.68
0.00 0.00 0.00 0.00
PERIODOS
AO 02 AO 03 AO 04 AO 05
536,608.80 751,252.32 1,051,753.25 1,472,454.55
536,608.80 751,252.32 1,051,753.25 1,472,454.55
766,584.00 1,073,217.60 1,502,504.64 2,103,506.50
8.00 8.00 8.00 8.00
95,823.00 134,152.20 187,813.08 262,938.31
0.70 0.70 0.70 0.70
0.00 0.00 0.00 0.00
ADOS CON PROPUESTA
AO 02 AO 03 AO 04 AO 05
387,018.00 426,125.20 441,768.08 448,025.23
- - - -
SIMPLIFICADO
PERIODOS
AO 02 AO 03 AO 04 AO 05
536,608.80 751,252.32 1,051,753.25 1,472,454.55
387,018.00 426,125.20 441,768.08 448,025.23
149,590.80 325,127.12 609,985.17 1,024,429.32
B/C
1.58
AO 02 AO 03 AO 04 AO 05
rendimiento /2 ha (kg)
10296
CANTIDAD / AO AO 00-1
KG DE PLATANO/2ha/ AO / UP 21,060.00
PARAMETROS PRODUCTIVOS DE LA CARNE DE PATO
OTRS PARAMETROS
NUMERO DE SOCIOS 10
5148
Ao 01 Ao 02 Ao 03 Ao 04 Ao 05
10,810.8 11,351.3 11,918.9 12,514.9 13,140.6
22.00% 0.3
AO 01 AO 02 AO 03 AO 04 AO 05
2.00 2.00 2.00 2.00 2.00
27,378.00 38,329.20 53,660.88 75,125.23 105,175.32
0.0 0.0 0.0 0.0 0.0
Ao 1 Ao 2 Ao 3 Ao 4 Ao 5
54,756.00 76,658.40 107,321.76 150,250.46 210,350.65
N de socios
soles/unidad
soles7 kg
0
FLUJO
AO 00-1 AO 01 AO 02 AO 03
COSTOS 405,545.67 289,250.00 387,018.00 426,125.20
BENEFICIOS 0.00 383,292.00 536,608.80 751,252.32
FLUJO -405,545.67 94,042.00 149,590.80 325,127.12
TSD: 10%
VNA: S/. 1,100,566.72
TIR: 57.79%
B/C: 1.58
VARIAC
AO 04 AO 05 30% 527,209.37
INCREMENTA
441,768.08 448,025.23 20% 486,654.80
COSTO
1,051,753.25 1,472,454.55 15% 466,377.52
609,985.17 1,024,429.32 10% 446,100.23
5% 425,822.95
0% 405,545.67
-5% 385,268.38
BAJA COSTO
-10% 364,991.10
-15% 344,713.82
-20% 324,436.53
-25% 304,159.25
VARIAC
30% 0.00
INCREMENTA
BENEFICIO
20% 0.00
15% 0.00
10% 0.00
5% 0.00
0% 0.00
-5% 0.00
BAJA BENEFICIO
-10% 0.00
-15% 0.00
-20% 0.00
-25% 0.00
VARIAC
VARIACION
376,025.00 503,123.40 553,962.76 574,298.50 582,432.80
INCREMENTA
347,100.00 464,421.60 511,350.24 530,121.70 537,630.28
COSTO
332,637.50 445,070.70 490,043.98 508,033.29 515,229.02
318,175.00 425,719.80 468,737.72 485,944.89 492,827.76
303,712.50 406,368.90 447,431.46 463,856.48 470,426.49
289,250.00 387,018.00 426,125.20 441,768.08 448,025.23
274,787.50 367,667.10 404,818.94 419,679.68 425,623.97
BAJA COSTO
260,325.00 348,316.20 383,512.68 397,591.27 403,222.71
245,862.50 328,965.30 362,206.42 375,502.87 380,821.45
231,400.00 309,614.40 340,900.16 353,414.46 358,420.19
216,937.50 290,263.50 319,593.90 331,326.06 336,018.92
VARIACION
498,279.60 697,591.44 976,628.02 1,367,279.22 1,914,190.91
INCREMENTA
BENEFICIO
459,950.40 643,930.56 901,502.78 1,262,103.90 1,766,945.46
440,785.80 617,100.12 863,940.17 1,209,516.24 1,693,322.73
421,621.20 590,269.68 826,377.55 1,156,928.57 1,619,700.00
402,456.60 563,439.24 788,814.94 1,104,340.91 1,546,077.27
383,292.00 536,608.80 751,252.32 1,051,753.25 1,472,454.55
364,127.40 509,778.36 713,689.70 999,165.59 1,398,831.82
BAJA BENEFICIO
344,962.80 482,947.92 676,127.09 946,577.92 1,325,209.09
325,798.20 456,117.48 638,564.47 893,990.26 1,251,586.37
306,633.60 429,287.04 601,001.86 841,402.60 1,177,963.64
287,469.00 402,456.60 563,439.24 788,814.94 1,104,340.91
VARIACION
-527,209.37
FLUJO
30% -527,209.37 7,267.00 33,485.40 197,289.56 477,454.74
20% -486,654.80 36,192.00 72,187.20 239,902.08 521,631.55
15% -466,377.52 50,654.50 91,538.10 261,208.34 543,719.96
10% -446,100.23 65,117.00 110,889.00 282,514.60 565,808.36
5% -425,822.95 79,579.50 130,239.90 303,820.86 587,896.76
0% -405,545.67 94,042.00 149,590.80 325,127.12 609,985.17
-5% -385,268.38 108,504.50 168,941.70 346,433.38 632,073.57
-10% -364,991.10 122,967.00 188,292.60 367,739.64 654,161.98
-15% -344,713.82 137,429.50 207,643.50 389,045.90 676,250.38
-20% -324,436.53 151,892.00 226,994.40 410,352.16 698,338.78
-25% -304,159.25 166,354.50 246,345.30 431,658.42 720,427.19
FLUJO
30% -405,545.67 209,029.60 310,573.44 550,502.82 925,511.14
20% -405,545.67 170,700.40 256,912.56 475,377.58 820,335.82
15% -405,545.67 151,535.80 230,082.12 437,814.97 767,748.16
10% -405,545.67 132,371.20 203,251.68 400,252.35 715,160.49
5% -405,545.67 113,206.60 176,421.24 362,689.74 662,572.83
0% -405,545.67 94,042.00 149,590.80 325,127.12 609,985.17
-5% -405,545.67 74,877.40 122,760.36 287,564.50 557,397.51
-10% -405,545.67 55,712.80 95,929.92 250,001.89 504,809.84
-15% -405,545.67 36,548.20 69,099.48 212,439.27 452,222.18
-20% -405,545.67 17,383.60 42,269.04 174,876.66 399,634.52
-25% -405,545.67 -1,781.00 15,438.60 137,314.04 347,046.86
FLUJO
VNA TIR
890,021.75 S/. 534,038.94 29.70%
934,824.27 S/. 722,881.54 37.95%
957,225.53 S/. 817,302.83 42.44%
979,626.79 S/. 911,724.13 47.21%
1,002,028.05 S/. 1,006,145.42 52.31%
1,024,429.32 S/. 1,100,566.72 57.79%
1,046,830.58 S/. 1,194,988.02 63.71%
1,069,231.84 S/. 1,289,409.31 70.15%
1,091,633.10 S/. 1,383,830.61 77.19%
1,114,034.36 S/. 1,478,251.91 84.96%
1,136,435.62 S/. 1,572,673.20 93.61%
VNA TIR
1,466,165.68 S/. 1,997,264.52 90.17%
1,318,920.22 S/. 1,698,365.25 79.70%
1,245,297.50 S/. 1,548,915.62 74.36%
1,171,674.77 S/. 1,399,465.99 68.94%
1,098,052.04 S/. 1,250,016.35 63.42%
1,024,429.32 S/. 1,100,566.72 57.79%
950,806.59 S/. 951,117.09 52.04%
877,183.86 S/. 801,667.46 46.13%
803,561.13 S/. 652,217.82 40.03%
729,938.41 S/. 502,768.19 33.72%
656,315.68 S/. 353,318.56 27.13%
VNA TIR
ANALISIS DE SENSIBILIDAD
PLAN DE NEGOCIO
VARIACIN VNA PRECIOS
VARIACIN
PORCENTUAL PRIVADOS TIR
30% ### 30%
20% ### 38%
15% ### 42%
10% ### 47%
5% ### 52%
COSTOS
0% ### 58%
-5% ### 64%
-10% ### 70%
-15% ### 77%
-20% ### 85%
-25% ### 94%
30% ### 90%
20% ### 80%
15% ### 74%
10% ### 69%
BENEFICIOS
5% ### 63%
0% ### 58%
-5% ### 52%
-10% ### 46%
-15% ### 40%
-20% ### 34%
-25% ### 27%
Resultados
Variacin en precios de los productores
VAN TIR
5% 1,006,145.42 52%
-5% 1,194,988.02 64%
Variacin en costos
5% 1,006,145.42 52%
-5% 1,194,988.02 64%
Variacin en rendimientos
5% 1,250,016.35 63%
-5% 951,117.09 52%
CONTRIBUCION MARGINAL CMU 1.58
COSTO FIJO TOTAL CF 3,355.00
PUNTO DE EQUILIBRIO EN CANTIDAD QE 2,123.42
PUNTO DE EQUILIBRIO EN CANTIDAD QE 2,123.42
PUNTO DE EQUILIBRIO EN CANTIDAD QE 19,110.76
ANLISIS ECONMICO
3355
COSTO VARIABLE TOTAL / KG PRODUCIDO 1 AO
CVU
INGRESOS SIN PROPUESTA PRODUCTIVA
DETALLE CANTIDAD
KG DE PLATANO/2ha / AO / UP 10,296.00
Precio (Soles)/Kilo carne 0.7
Venta parcial (Soles)/ UP. 7,207.20
Unidades de produccin/ asociacion 10
KG DE CARNE / AO / ASOCIACION 102,960.00
TOTAL INGRESOS DE LA ASOCIACION 72,072.00
VAN
Evaluacion economica
68229.04
INDICADOR
Valor actual neto (VAN) 68229.04
Tasa Interna De Retorno (TIR) 55.51%
Ventas en los proximos 3 aos 102960
Utilidades en los proximos 3 aos -65,302.00
OPUESTA PRODUCTIVA
AO 01 AO 02 AO 03 AO 04 AO 05
10,810.80 11,351.34 11,918.91 12,514.85 13,140.59
0.7 0.7 0.7 0.7 0.7
7,567.56 7,945.94 8,343.23 8,760.40 9,198.42
10 10 10 10 10
108,108.00 113,513.40 119,189.07 125,148.52 131,405.95
75,675.60 79,459.38 83,432.35 87,603.97 91,984.16
TIR B/C
55.51% 1.36
AO 1 AO 2 AO 3
50 kg total kg precio
mano de obra
Ao 00 medida cantidad
terreno m2 10 100 1000