NOMBRES
APELL.PART.
TORRES
HUAMANCHARI
MEDINA
DIAZ
ZUIGA
TREBEJO
SANCHEZ
ALARCON
AGUILAR
VASQUEZ
SANCHEZ
VASQUEZ
ESTELA
ESTELA
TORRES
MEDINA
MEDINA
TORRES
COLUNCHE
SANCHEZ
CASTRO
SANCHEZ
MALLQUI
RUIZ
PEREZ
ESTELA
GUERRERO
MEDINA
APELL.MATERN.
COLUNCHE
RUIZ
VEGA
VEGA
TORRES
FLORES
RUFASTO
COLUNCHE
DE CARRANZA
LEYVA
VILCHEZ
TORRES
DIAZ
CASTRO
CASTRO
GUEVARA
VEGA
TARRILLO
REGALADO
TICLLA
COLUNCHE
MENA
COLUNCHE
COLLANTES
MEJIA
ZUTA
VASQUEZ
JULCA
VEGA
SEXO
F
DNI N
33656652
27255189
27267108
x
41555964
47649096
33658788
27255439
x
40566774
44921451
42296568
33659085
44568370
27255632
27267170
33659103
33827043
43752868
x
41393467
27401926
48650281
x
x
33657708
47653201
33827161
x
47848278
45118921
x
x
44591065
33656735
41886849
Has Tituladas
Has Posecion
Has Riego
Has Secano
20.00
30.00
5.00
14.00
6.50
12.00
0.00
30.00
15.00
0.00
0.00
7.00
10.00
0.00
7.00
20.00
10.00
40.00
10.00
20.00
10.00
10.00
0.00
0.00
10.00
0.00
10.00
0.00
10.00
10.00
0.00
0.00
10.00
22.00
5.00
10.00
0.00
5.00
12.00
4.00
2.00
10.00
10.00
5.00
5.00
0.00
0.00
0.00
0.00
0.00
5.00
10.00
20.00
5.00
4.00
10.00
15.00
5.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.00
0.00
5.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
30.00
5.00
24.00
28.50
17.00
10.00
30.00
20.00
12.00
4.00
9.00
20.00
10.00
12.00
25.00
10.00
35.00
10.00
15.00
10.00
15.00
10.00
20.00
15.00
4.00
20.00
15.00
15.00
TOTAL
12.00 17.00
306.50
184.00
15.00
475.50
12.00 17.00
306.50
490.50
490.50
184.00
15.00
475.50
DESTINADOS AL PNT
Total de Hectreas
Has Pastizales
15.00
14.00
5.00
8.00
25.00
6.00
5.00
6.00
10.00
8.00
2.00
4.00
6.00
4.00
12.00
10.00
6.00
30.00
8.00
15.00
8.00
10.00
7.00
10.00
12.00
2.00
10.00
8.00
8.00
U.M
15
10
2
5
5
6
5
6
7
8
2 tecnico agropecuario
3
6
3
4
10
6
15 SUS SITEMA DE RIEGO ES DE UN MANANTIAL SACADP DE UNA QUEBRADA CON CANAL Y TUBERIA DE LA PARTE ALTA A LA PARTE BAJA ES UN RIEGO NO TECNIFICADO
7
10
8
5
6
10
7
2
10
5 FALTA CONSTANCIA DE POSICION
6
274.00
194.00
274.00
194.00
CANTIDAD
Has
Has
90.00
104.00
194.00
Has
Has
0.00
194.00
194.00
U.M
CANTIDAD
Has
Has
Has
Has
100
196.50
296.50
15.00
281.50
296.50
490.50
190.00
NOMBRE
1 AGAPITO JUSTINIANO
2 BALDOMERO
3 ELVIA
4 EMILIO
5 RICHARD SANTOS
6 ALEJANDRINA
7 LISIE NADALY
8 SIMEON
9 MARIA DOMITILA
10 ELOY
11 JOSE MIRLY
12 NILSER
13 ROBILGEL
14 SEGUNDO CELSO
15 OSCAR
16 YOBER
17 SARA
18 ALBINO
19 LUSDINA
20 ADELINDA
21 AVELINDA
22 TEODORO URBANO
23 MARIA ASUNCION
APELLIDO
PATERNO
APELLIDO
MATERNO
SANCHEZ
COLUNCHE
TORRES
RUIZ
HUAMANCHARI VEGA
MEDINA
VEGA
DIAZ
TORRES
ZUIGA
FLORES
TREBEJO
RUFASTO
SANCHEZ
COLUNCHE
ALARCON
DE CARRANZA
AGUILAR
LEYVA
VASQUEZ
VILCHEZ
SANCHEZ
TORRES
VASQUEZ
DIAZ
ESTELA
CASTRO
ESTELA
CASTRO
TORRES
GUEVARA
MEDINA
VEGA
MEDINA
TARRILLO
TORRES
REGALADO
COLUNCHE
TICLLA
SANCHEZ
COLUNCHE
CASTRO
MENA
SANCHEZ
COLUNCHE
N DNI
33658978
33657838
42420414
33658563
33656824
33657094
73511410
33827179
33657328
42251212
47771594
47692271
33657339
33659089
33827168
42209181
33649450
33656936
42234145
47796880
27265947
33657084
33656661
Vacas/Prod.
8
3
3
3
10
2
2
3
3
2
2
2
3
5
3
6
3
5
6
3
4
5
3
Vacas/Seca
6
3
3
2
10
2
3
2
4
2
2
2
2
5
4
3
2
5
1
3
1
5
2
Vaquillonas (18
Vaquillas (13-17
meses hasta el
meses)
parto)
6
2
2
1
2
2
1
2
1
1
0
1
0
1
1
2
2
3
1
2
0
1
2
5
0
0
1
1
1
2
1
1
1
0
0
0
2
2
0
0
2
0
1
0
2
0
Terneras (0-12
meses)
3
1
1
1
2
0
0
2
0
1
1
1
1
1
1
0
1
0
1
1
2
2
1
1
2
1
3
4
2
0
0
1
2
0
0
1
2
2
0
0
2
0
0
1
1
1
Toretes
2.00
3.00
3.00
2.00
4.00
2.00
2.00
2.00
2.00
2.00
2.00
2.00
3.00
2.00
2.00
2.00
2.00
2.00
3.00
3.00
1.00
2.00
2.00
Terneros
0
1
0
2
5
1
1
1
2
1
1
1
2
2
0
4
2
2
5
2
2
2
2
Total de
Ganado
Vacuno
31.00
15.00
13.00
15.00
38.00
12.00
11.00
13.00
14.00
12.00
8.00
9.00
12.00
20.00
15.00
17.00
12.00
21.00
17.00
15.00
11.00
20.00
13.00
N
Vacas/Prod.
Estandar
8
3
3
3
10
2
2
3
3
2
2
2
3
5
3
6
3
5
6
3
4
5
3
Productividad/
Vaca/Dia
5.63
6.67
6.00
5.33
6.00
3.50
3.50
5.33
3.67
6.00
6.00
6.00
5.33
5.80
5.00
6.67
6.00
5.40
5.00
5.67
5.75
4.80
6.67
Venta
(Litros/dia)
45.00
20.00
18.00
16.00
60.00
7.00
7.00
16.00
11.00
12.00
12.00
12.00
16.00
29.00
15.00
40.00
18.00
27.00
30.00
17.00
23.00
24.00
20.00
Ganados Vacunos: Crecimiento y Porcentaje en la Jurisdiccin del distrito de Jamalca - Utcubamba - Amazonas
Hembras
Otros
Crecimiento Ganadero
Total
Cantidad
Incremento
Cantidad
Ao
Vacunos
52.25%
Vacuno
47.75%
1994
4,018
2,099
1,919
1995
2,117
18
1,928
1996
2,135
18
1,937
1997
2,153
18
1,946
1998
2,172
18
1,955
1999
2,190
19
1,964
2000
2,209
19
1,974
2001
2,228
19
1,983
2002
2,246
19
1,993
2003
2,266
19
2,002
2004
2,285
19
2,012
2005
2,304
20
2,022
2006
2,324
20
2,032
2007
2,344
20
2,042
2008
2,364
20
2,052
2009
2,384
20
2,062
2010
2,404
20
2,072
2011
2,424
21
2,082
2012
2,445
21
2,093
2013
2,466
21
2,103
2014
2,487
21
2,114
Fuente: INEI III censo Nacional Agropecuario 1994 (CENAGRO)
Crecimiento, Hembras incluidas a nivel Distrital y % de participacin de la OPA con PNT
Hembras
Otros
Periodo de tervencion del
Incremento
Hembras
Cantidad
PNT
100%
Total
0%
2014
2,487
21
2,114
2015
2,508
21
2,125
2016
2,529
21
2,135
2017
2,551
22
2,146
2018
2,572
22
2,157
2019
2,594
22
2,168
2020
2,616
22
2,179
2021
2,638
22
2,190
Fuente: Consultor
OPA
Promedio de Ganado por cada socio de la Asociacion
Total de Ganado
Vacas en produccin
Machos
% de Vacas en produccion
Aos
2013
2014
2015
2016
2017
2018
2019
2020
Precios
Terreno con pastos cultivados
Terreno con pastos naturales
Terreno con riego
Terreno sin riego
Vacas en Seca
U.M
Has
Has
Has
Has
Cabezas
Cabezas
Cabezas
Vacas en produccion
Cabezas
Cabezas
Cabezas
Toros para yunta
Cabezas
Toretes
Cabezas
Terneros
Total Capital Social de la APROGA - JAMALCA
Vaquillas (1-2 aos)
Terneras (0-1 aos)
1,600.00
27
29
28
65
53
1,100.00
350.00
1,200.00
680.00
200.00
100%
4,018
4,045
4,072
4,099
4,127
4,155
4,183
4,211
4,239
4,268
4,297
4,326
4,356
4,385
4,415
4,446
4,476
4,507
4,538
4,569
4,601
4,601
4,632
4,664
4,697
4,729
4,762
4,795
4,829
Sin PNT
15.76
457.00
108.00
146.00
23.6%
2.95%
4,108.00
Con PNT
3.72
145.00
145.00
100%
ntenimiento
Crecimiento Ganadero
0.85%
4,569
4,601
4,632
4,664
4,697
4,729
4,762
4,795
Poblacin Ganadera
Sin el PNT
9.934%
Total
Vacas
454
457
460
463
467
470
473
476
309
311
313
315
318
320
322
324
CON PNT
CANTIDAD
C.U. (S/:)
90.00
8,000.00
104.00
6,000.00
194.00
117.00
2,400.00
99.00
2,000.00
800,000.00
1,179,000.00
280,800.00
198,000.00
U.M
Has
Has
Has
Has
Cabezas
Cabezas
Total (S/.)
720,000.00
624,000.00
280,800.00
198,000.00
62,400.00
Cabezas
39.00
1,600.00
62,400.00
29,700.00
10,150.00
33,600.00
44,200.00
10,600.00
2,648,450.00
Cabezas
Cabezas
Cabezas
Cabezas
Cabezas
27.00
29.00
28.00
65.00
53.00
457.00
1,100.00
350.00
1,200.00
680.00
200.00
29,700.00
10,150.00
33,600.00
44,200.00
10,600.00
2,013,450.00
Nombres y Apellidos
N DNI
N Vacas en
Produccion
promedio
Productividad/
Vaca/Dia
Maxima
Produccion de
Leche Litros/Dia
117.00
652.00
19,886.00
238,632.00
Destino de Venta
%
Partic
100%
100%
Litros
Leche
238,632
238,632.00
5.43
4.03
238.63
19.89
652.00
240.00
366.00
Produccin lechera en la R
REGIN
AO
2011
TOTAL NACIONAL
2012
2011
Region Amazonas
2012
2011
Provincia Utcubamba
2012
2011
Jamalca
2012
Fuente: Direccin Regional de Agricultura - Amazonas
Participacin en el
Mercado
Nacional
Departamento Amazonas
Provincia Utcubamba
Jamalca
ENERO
141,580.96
148,432.43
6,212.54
6,659.42
2,116.73
2,256.00
127.53
135.35
FEBRERO
142,186.88
150,567.21
6,215.35
6,668.93
2,117.85
2,259.00
128.40
138.64
MARZO
156,240.57
144,687.47
6,218.57
6,672.15
2,119.63
2,263.00
132.74
141.93
ABRIL
159,435.17
156,874.32
6,220.42
6,677.72
2,122.63
2,266.00
134.63
145.22
Ao
2012
2012
2012
2012
Asociaciones
Diario
APROGA-JAMALCA
GAPRODAM-JAMALCA
Asociacin de Ganaderos ino Jesus
Ao
2011
2012
Precio Prom.
General
1.06
1.16
652
1,120
730
MAX.
01 Ao
238,632
410,000
267,250
AMAZONAS
MIN.
1.00
0.90
1.20
0.90
Nacional
0.0130%
0.0224%
0.0146%
Amazonas
0.2967%
0.5098%
0.3323%
Utcubamba
0.8746%
1.5027%
0.9795%
PA
Transformacion
primaria / acopiadores
locales
N PRIMARIA
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
108
Enero
(01 al 31 del 12)
31
20,212.00
Febrero
(01 al 29 del 12)
29
18,908.00
Marzo
(01 al 31 del 12)
31
20,212.00
1,395.00
620.00
558.00
496.00
1,860.00
217.00
217.00
496.00
341.00
372.00
372.00
372.00
496.00
899.00
465.00
1,240.00
558.00
837.00
930.00
527.00
713.00
744.00
620.00
775.00
868.00
186.00
1,488.00
930.00
620.00
20,212.00
1,305.00
580.00
522.00
464.00
1,740.00
203.00
203.00
464.00
319.00
348.00
348.00
348.00
464.00
841.00
435.00
1,160.00
522.00
783.00
870.00
493.00
667.00
696.00
580.00
725.00
812.00
174.00
1,392.00
870.00
580.00
18,908.00
1,395.00
620.00
558.00
496.00
1,860.00
217.00
217.00
496.00
341.00
372.00
372.00
372.00
496.00
899.00
465.00
1,240.00
558.00
837.00
930.00
527.00
713.00
744.00
620.00
775.00
868.00
186.00
1,488.00
930.00
620.00
20,212.00
5.00
540.00
1,395.00
620.00
558.00
496.00
1,860.00
217.00
217.00
496.00
341.00
372.00
372.00
372.00
496.00
899.00
465.00
1,240.00
558.00
837.00
930.00
527.00
713.00
744.00
620.00
775.00
868.00
186.00
1,488.00
930.00
620.00
20,212.00
1,350.00
600.00
540.00
480.00
1,800.00
210.00
210.00
480.00
330.00
360.00
360.00
360.00
480.00
870.00
450.00
1,200.00
540.00
810.00
900.00
510.00
690.00
720.00
600.00
750.00
840.00
180.00
1,440.00
900.00
600.00
19,560.00
JUNIO
150,259.37
135,982.54
6,231.54
6,684.54
2,128.00
2,272.00
128.24
151.80
JULIO
146,842.74
151,983.50
6,243.43
6,695.67
2,131
2,276
120.63
155.09
AGOSTO
141,695.32
154,872.83
6,295.30
6,714.00
2,130
2,278
112.73
158.38
Entre ellos
26.05%
44.77%
29.18%
litro/da/vaca
5.43
6.18
6.00
5.87
SEPTIEMBRE
135,158.85
159,732.86
6,382.67
6,730.15
2,144
2,280
114.02
161.67
% Asociacion de Productores
Agropecuarios SAN JUAN (ao 2012)
0.0146%
0.3323%
0.979476%
14.5139%
% Ao 2012
13.00%
22.30%
14.50%
12)
cipacin
Jamalca
12.9597%
22.2664%
14.5139%
PROM.
1.00
1.00
MAX.
1.10
1.10
APROGA - JAMALCA
MIN.
1.00
0.75
1.00
0.80
PROM.
0.88
0.90
OCTUBRE
145,328.26
160,823.63
6,470.84
6,740.10
2,146
2,285
122.53
164.96
NOVIEMBRE
140,981.76
158,148.02
6,520.85
6,748.06
2,148
2,290
126.30
168.25
1,395.00
620.00
558.00
496.00
1,860.00
217.00
217.00
496.00
341.00
372.00
372.00
372.00
496.00
899.00
465.00
1,240.00
558.00
837.00
930.00
527.00
713.00
744.00
620.00
775.00
868.00
186.00
1,488.00
930.00
620.00
20,212.00
1,350.00
600.00
540.00
480.00
1,800.00
210.00
210.00
480.00
330.00
360.00
360.00
360.00
480.00
870.00
450.00
1,200.00
540.00
810.00
900.00
510.00
690.00
720.00
600.00
750.00
840.00
180.00
1,440.00
900.00
600.00
19,560.00
Octubre
(01 al 31 del 12)
31
20,212.00
Noviembre
(01 al 30 del 12)
30
19,560.00
Diciembre
(01 al 31 del 12)
31
20,212.00
1,395.00
620.00
558.00
496.00
1,860.00
217.00
217.00
496.00
341.00
372.00
372.00
372.00
496.00
899.00
465.00
1,240.00
558.00
837.00
930.00
527.00
713.00
744.00
620.00
775.00
868.00
186.00
1,488.00
930.00
620.00
20,212.00
1,350.00
600.00
540.00
480.00
1,800.00
210.00
210.00
480.00
330.00
360.00
360.00
360.00
480.00
870.00
450.00
1,200.00
540.00
810.00
900.00
510.00
690.00
720.00
600.00
750.00
840.00
180.00
1,440.00
900.00
600.00
19,560.00
1,395.00
620.00
558.00
496.00
1,860.00
217.00
217.00
496.00
341.00
372.00
372.00
372.00
496.00
899.00
465.00
1,240.00
558.00
837.00
930.00
527.00
713.00
744.00
620.00
775.00
868.00
186.00
1,488.00
930.00
620.00
20,212.00
12
30.5
366
DICIEMBRE
144,921.36
156,333.42
6,651.93
6,754.69
2,150
2,292
135.26
171.54
ENERO-DIC.
1,764,304.54
1,830,764.69
75,888.44
80,426.85
25,580.70
27,285.00
1,513.57
1,841.34
N de meses
N de dias=1 mes
N de dias=1 ao
DESCRIPCION
Sub total
Has
Herramientas utilizadas
Zapapicos
Unidad
50
Machetes
Unidad
18
Palanas de corte
Unidad
40
Lampas
Unidad
45
Unidad
60
Saco
Saco
Bolsa
Saco
0
0
0
0
65
35
105
25
35.31
Sub total
1
1
1
Sub total
Materiales para ordeo y elaboracion de quesillo
Global
Unidad
Jarras
Unidad
35.31
Unidad
274.00
1.5
Cuajo
Sobres
3,102.00
Global
117
115
Sub total
Kit Veterinario por ao
Sanidad Animal
Sub total
TOTAL
SEMILLAS
DESCRIPCION
U.M
PRECIO UNIT.
(S/.)
CANTIDAD
Sub total
Has
Kg
Kg
Kg
6
120
22
18
5
30
Gramalote
Dactylis Potomac
Kg
Kg
6
0
28
16
1
1
1
TOTAL
PRODUCCION
DESCRIPCION
U.M
PRECIO UNIT.
(S/.)
CANTIDAD
Has
Jornal
15
25
Yunta
12
50
Yunta
50
Preparacion de canales
Jornal
25
Jornal
25
Sub total
Siembra y fertilizacion
Encalado
Fertilizacin
Tapado del abono
0
0
25
50
16
25
10
25
3,294.00
10
Jornal
Yunta
Jornal
Jornal
Siembra
Control de malezas
Sub total
Ordeo, Alimentacion, transformacion primaria (quesillo)
Mano de obra para Alimentacion del ganado, ordeo, proceso y
transporte del quesillo
Jornal
Sub total
TOTAL
LOGISTICA EXTERNA O DISTRIBUCION POR AO
PRECIO UNIT.
U.M
CANTIDAD
(S/.)
DESCRIPCION
Sub total
Distribucion fisica del producto a los Compradores (en acemilas)
Unidad
274.00
2.4
Jornal
27.00
TOTAL
DIAGNOSTICO A LA OPA
DESCRIPCION
U.M
CANTIDAD
Cabezas
Productividad/vaca/dia
Litros
5.43
Litros
635.67
N de dias/ao
Dias
Total de leche
Lts. (kg)
Litros
Kg
1 TM=a kilos
117.00
366.00
232,653.89
N de meses = 1 ao
12.00
Tm de quesillo/Mes
N Acemilas manejadas/persona
N de personas utilizadas para transportar
2.28
litros
N de sobres de cuajo
Venta de Quesillo
N de acemilas utilizadas/ao
1,000.00
27.37
DESCRIPCION
N de kg que carga/acemila
27,371.05
Tm de quesillo/Ao
DATOS DE TRANSPORTE
8.50
75.00
3,102.00
118
693.3
TOTAL
Cabezas
118
693.3
INSUMOS
SEMILLAS
36,455.83
44,280.00
18.16%
22.06%
PRODUCCION
119,190.00
59.38%
LOGISTICA
EXTERNA
792.60
0.39%
% en MS
MS
3%
12
10%
Tipo de alimentacin
Forraje verde Kg/da/vacuno
100.00%
33
33
DEPRECIACION
(AOS)
5
Total de
has
1065
COSTO TOTAL
(S/.)
19170
250
50.00
90.00
4500
90
18.00
90.00
1620
200
40.00
90.00
3600
225
45.00
90.00
4050
300
60.00
90.00
5400
1,065.00
19,170.00
0
90.00
90.00
90.00
0
-
90.00
-
3,830.83
0
-
3,830.83
176.57
176.57
141.26
141.26
411
411
3102
3,102.00
3,830.83
3,830.83
13,455.00
13,455.00
13,455.00
13,455.00
317.83
13,455.00
-
13,455.00
36,455.83
Costos de ord
DEPRECIACION
(AOS)
Costo Sub Total S/
Total de
has
COSTO TOTAL
(S/.)
44,280.00
3.00
492.00
108
36.00
90
3,240.00
540
180.00
90
16,200.00
660
220.00
90
19,800.00
168
56.00
90
5,040.00
1,476.00
90
1,476.00
492.00
44,280.00
DEPRECIACION
(AOS)
Costo Sub Total S/
Total de
has
COSTO TOTAL
(S/.)
3.00
1,475.00
741.67
375.00
375.00
90.00
33,750.00
600.00
200.00
90.0
18,000.00
300.00
100.00
90.0
9,000.00
200.00
66.67
90.0
6,000.00
1,475.00
741.67
66,750.00
650.00
216.67
19,500.00
66,750.00
90.0
Dias ao
Quesillo en kg/ao
90.0
N de kg que carga/acemila
90.0
N de acemilas utilizadas/ao
400.00
133.33
90.0
12,000.00
250.00
83.33
90.0
7,500.00
650.00
216.67
19,500.00
32,940.00
32,940.00
32,940.00
32,940.00
32,940.00
35,065.00
32,940.00
119,190.00
N Vacas
C.PROD./VACA
792.60
792.60
657.60
657.60
135.00
135.00
792.60
792.60
PROD. (LT/VACA/AO)
200,718.43
108
225,511.33
108
24,792.89
854.93
71.24
COSTOS (LT/VACA/AO)
2,154.20
8.50
253.44
5.25
1,330.54
Costo de prod./vaca/ao
1,858.50
Dias productivos/vaca/ao
240.00
Utlidad/vaca/ao
-527.97
Costo de produccion/Litro
0.86
Precio de venta/litro
0.62
Utilidad po litro
-0.25
DATOS DE TRANSPORTE
N de kg que carga/acemila
100
N de acemilas utilizadas/ao
274.00
N Acemilas manejadas/persona
10
27.00
MES
COSTO TOTAL
DICIEMBRE
COSTO POR KG
N DE MESES
COSTO POR KG
143,697.99
81,813.33
225,511.33
COSTO TOTAL
VERSION)
N DE MESES
COSTO POR KG
COSTO TOTAL
143,697.99
16.00
3
5.00
COSTO TOTAL
15.00
N DE MESES
81,813.33
225,511.33
COSTO POR KG
6.4
COSTO TOTAL
32.00
COSTO TOTAL
63.00
200,718.43
100.00%
N
DE MESES/AO
RECIO
DE VENTA/KG DE QUESILLO EN
SOLES
N LITROS DE LECHE PARA UN KG DE
12
5.25
QUESILLO
Rendimiento
Prod/vaca/da
8.5
PRECIO DE VENTA/LITRO
0.62
40.00
33.00
7 - 10
Ao de Inversion
Ao 1
108
109
Ao 2
Ao 3
0
146
Ao 4
0
175
0
176
por da ordeadoras
10
10
10
10
10
as por ordeadora - da
12
16
16
16
16
(gasto anual)
deadoras por da
11
11
274.50
213.50
274.50
335.50
335.50
3,294.00
2,562.00
3,294.00
4,026.00
4,026.00
eos por da
uccin Litro/Vaca/Da
0.00
0.00
30.5
30.5
30.5
30.5
30.5
366
366
366
366
366
214,757.44
216,745.94
360,843.63
501,644.31
576,102.60
8.50
100
25,265.58
100
253.00
2,167.46
3,608.00
5,016.00
5,761.00
217.00
361.00
502.00
576.00
25.00
-0.25
COMPORTAMIENTO DEL PRECIO DE VENTA DEL QUESILLO (SEGN EPOCAS DEL AO)
ENERO
FEBRERO
4
MARZO
4
ABRIL
4
MAYO
5.00
JUNIO
5.00
JULIO
5.00
AGOSTO
6.00
6.50
Total
7,488.00
G.TRIM.
4
256
Modulo
117
115
3
4
SIN PNT
Total
13,455.00
Gastos Anual
115
115
anidad animal
Costo (S/.)
10.00
8.00
12.00
10.00
12.00
12.00
64.00
64.00
U.M.
Global
Global
Global
Global
Global
Global
Servicio
Costo (S/.)
10.00
12.00
10.00
15.00
8.00
60.00
115.00
115.00
Ao 5
0
108.00 2
177
90
10
16
11
335.50
4,026.00
30.5
366
594,378.00
5,944.00
594.00
SEPTIEMBRE OCTUBRE
6.50
6.50
NOVIEMBRE
6.50
ACTIVIDADES PRIMARIAS
ACTIVIDADES
SECUNDARIAS
0%
RECURSOS HUMANO
0%
CAPACITACION:
0%
COMPRAS (FINANCIERO)
0%
LOGISTICA DE ENTRADA
INSUMOS
SEMILLAS
TOTAL
DISTRIBUCION EN FUNCION A %
LOGISTICA
EXTERNA
PRODUCCION
36,455.83 GLOBAL
44,280.00
80,735.83 TOTAL
40.22%
COMERCIAL Y
MARKETING
119,190.00 GLOBAL
792.60
119,190.00 TOTAL
792.60 TOTAL
59.38%
0.39%
0
-
MARGEN
Producto: Quesillo
POST VENTA
0
TOTAL
200,718.43
100%
Kg
27,371.05
225,511.33
200,718.43
24,792.89
CON PNT
Das Productivos en el Ganado Vacuno (por Alimentacion y Sanidad Animal)
Descripcion
Das Productivos del Ganado Vacuno (%)
Ao de
Inversion
Ao 02
0.00%
Ao 03
37.00%
34.00%
240.00
240.00
251.00
261.00
366.00
366.00
366.00
366.00
0%
30.00
0.00%
4.38%
3.83%
Rendimiento y Calidad de Leche del Ganado Vacuno (por Alimentacion y Sanidad Animal) - CON PNT
Incremento productivo Anual(%)
0.00%
Produccin de Lt/vaca/da
Produccin de Leche fresca de las terneras adquiridas en Lt/vaca/da
Incremento de solidos totales en la leche (%)
0.00%
37.00%
5.43
5.43
6.75
7.97
10.00
11.58%
3.57
11.58%
-
34.00%
11.96%
12.31%
0.377
0.350
Fuente: El incremento productivo, es acorde a las experiencias de algunos socios y otros ganaderos
Precio e incremento por litro de leche por ao (precio en la misma sede de la OPA) - CON PNT
Precios e Incrementos (%)
Precio de venta/litro de leche fresca transformado en quesillo
Precio de venta por litro de leche fresca de ganado vacuno
Ao de
Inversin
0.62
0.62
Ao 01
Ao 02
0.760
18.73%
Ao 03
0.776
2.04%
0.791
1.86%
NOTA: A partir del Ao 1, la Empresa Amazon Kezz acopiara leche fresca de vaca en la misma sede de la Asociacion.
Descripcion
Ao de
Inversion
0.00%
5.43
Ao 02
Ao 03
0.00%
37.00%
34.00%
5.43
6.75
7.97
240
0.618
0.760
240
0.776
0.791
Precio de venta/TM/Ao.
617.65
760.00
775.83
790.53
Ao 2011
Proyeccin al 5
Ao
11.58%
12.60%
Grasa
3.10%
3.50%
Slidos no Grasos
8.50%
9.00%
Protena
Producto no adulterado - H2O (agua)
Densidad (gr/ml)
Variacin de precio de venta (promedio)
2.98%
3.20%
87.00%
87.50%
1.016 - 1.020
1.027 - 1.032
0.618
0.786
251
261
Ao de
Inversion
Ao 01
Ao 02
Ao 03
108
109
146
147
N de Vacas en produccin - Ao
108
109
146
147
29
5%
28
108
109
146
175
214.76
216.75
360.84
501.64
609.87
73.08
0.00%
1.99
146.09
286.89
0.92%
40.48%
57.19%
Ao de
Inversion
Vacunos de Descarte
Ao 02
Ao 03
118.00
118.00
118.00
106.00
693.33
1,400.00
1,400.00
1,400.00
Precio de venta
35.00
Ao de
Inversion
12,420.00
Ao 03
-
35.00
35.00
35.00
Precio de venta
Ao 02
Ao 02
-
12,535.00
Ao 03
-
37,376.00
37,632.00
Ao de
Inversion
Ao 01
Ao 02
Ao 03
457
457
460
463
108
109
146
147
28
309
311
313
315
Das de produccin/vaca-ao
240
240
251
261
366
366
366
366
5.43
5.43
6.75
7.97
10.00
214,757.44
216,745.94
360,843.63
501,644.31
586.77
592.20
985.91
1,370.61
Ao
ao 1
Bonificacin
S/.
0.042
ao 2
11.96%
0.3770
0.042
ao 3
12.31%
0.3500
0.042
ao 4
12.51%
0.2000
0.042
ao 5
12.60%
0.0900
0.042
SIN PNT
5
nidad Animal)
Promedio
Ao 05
20.00%
9.00%
5 aos
Ao de
Inversion
Ao 02
Ao 03
Ao 04
0%
0%
0%
0%
0%
267.00
270.00
257.80
240
240
240
240
240
366.00
366.00
366.00
366
366
366
366
366
2.25%
1.11%
20.00%
9.00%
2.31%
Promedio
5 aos
9.00
9.00
11.85
13.70
7.630
12.51%
12.60%
12.19%
0.200
0.090
0.20
1.02
5.00
0%
0%
0%
0%
5.43
5.43
5.43
5.43
5.43
11.58%
11.58%
11.58%
11.58%
11.58%
Promedio
5 aos
Ao 05
0.799
1.05%
0.803
0.47%
Ao 05
Ao 02
0.62
Ao 03
0.62
Ao 04
0.62
0.775
0.00%
4.83%
Ao 01
0.62
Promedio
0.00%
0.00%
Ao 02
Ao 03
Ao 04
0%
0%
0%
0%
0%
5.43
5.43
5.43
5.43
5.43
20.00%
9.00%
9.00
9.00
7.630
270
258.00
240
240
240
240
240
0.775
0.62
0.62
0.62
0.62
0.62
267
0.799
0.803
798.93
802.71
5 aos
Ao de
Inversion
0.00%
duccin
Ao 05
5 aos
Ao de
Inversion
Ao 02
Ao 03
Ao 04
148
149
140.00
108
109
146
147
148
148
149
140.00
108
108
108
108
108
29
29
29.00
28
28
28.00
176
177
176.00
108
576.10
594.38
360.00
214.76
108
108
108
108
214.76
214.76
214.76
214.76
682.95
88.59
Promedio
361.35
379.62
235.19
62.72%
63.87%
45.04%
Promedio
Ao 05
5 aos
Ao de
Inversion
Ao 01
Ao 02
Ao 03
95.00
86.00
105.00
118.00
118.00
118.00
118.00
1,400.00
1,400.00
1,400.00
693.33
693.33
693.33
693.33
Promedio
Ao 05
-
5 aos
-
35.00
35.00
35.00
Promedio
Ao 04
5 aos
Ao 05
-
37,888.00
Ao 04
38,144.00
Ao 05
467
470
148
149
28
28
318
320
267
270
366
366
9.00
9.00
11.85
13.70
576,102.60
594,378.00
1,574.05
1,623.98
32,715.00
Ao de
Inversion
Ao 01
-
35.00
Ao 02
-
35.00
Ao 03
-
35.00
35.00
Ao de
Inversion
Ao 01
-
12,420.00
Ao 02
-
12,420.00
Ao 03
-
12,420.00
12,420.00
Precio de Venta
Incremento
Precio Lt/leche
0.760
0.142
0.776
0.016
0.791
0.015
0.799
0.008
0.803
0.004
do Vacuno
Promedio
0%
5 aos
240
240.00
366
366.00
Promedio
cuno (vacas)
0%
5 aos
5.43
5.43
11.58%
11.58%
Promedio
o SIN PNT
Ao 05
0.62
5 aos
0.62
0.00%
PNT
0.00%
Promedio
Ao 05
5 aos
0%
0%
5.43
5.43
240
240
0.62
0.62
cas en produccin
Promedio
5 aos
149
139.80
108
108.00
108
214.76
215.00
Promedio
Ao 04
5 aos
Ao 05
118.00
118.00
118.00
693.33
693.33
693.33
Promedio
Ao 04
5 aos
Ao 05
-
35.00
35.00
35.00
Promedio
Ao 04
5 aos
Ao 05
12,420.00
12,420.00
12,420.00
Mdulo de Produccin
Variables
Mdulo de Produccin
Inicio
Variables
Inicio
29
6.7
194.0
145
145
29
6.7
194.0
N de Socios de la APROGA-JAMALCA
29
108
3.72
39
147
457
100%
15.76
24%
145
108
400
400
118
118
365
365
3%
12
12
40
40
9.00
5.43
270
240
145
108
108
457
693.33
Grasa
3.50%
Grasa
Slidos no grasos
9.00%
Slidos no grasos
Protena
3.20%
Protena
87.50%
11.58%
3.10%
8.50%
2.98%
87.00%
Densidad (gr/ml)
1.027 - 1.032
Ingresos: Precio Litro, Ganado, IA y Sanidad Animal, bonificacin por calidad a la OPA
Precio de Quesillo a partir de eche fresca (de 8.5 lts = 1 kg)
Promedio de venta de Quesillo/Kg
1.016 - 1.020
Ingresos: Precio Litro, Ganado, IA y Sanidad Animal, bonificacin por calidad a la OPA
Precio de Quesillo a partir de eche fresca (de 8.5 lts = 1 kg)
Promedio de venta de Quesillo/Kg
0.775
0.76
693.33
0.042
Pago (bonificacion) por cada 0.1 adicionales de contenidos de Solidos Totales - Litro
0.62
Pago (bonificacion) por cada 0.1 adicionales de contenidos de Solidos Totales - Litro
5.25
693.33
Densidad (gr/ml)
10%
1000.00
0%
5.43
Proyeccin del Leche a Producir
Variables
N de Vacas en produccin - Ao
N de Vacas en Produccin (Lo que se van a adquirir con el PNT)
Ao de Inversion
108.00
AO 1
AO 2
109.00
AO 3
146.00
AO 4
147.00
AO 5
148.00
Variables
149.00
5.43
-
5.43
-
6.75
-
0.00%
4.38%
3.83%
2.25%
2.25%
240.00
240.00
251.00
261.00
267.00
270.00
Rendimiento Litros/da/vaca-Ao
Produccin de Leche fresca de las terneras adquiridas en Lt/vaca/da
Incremento de das productivos Ganado Vacuno (%)
N de das Productivos de Vacas/Ao
366.00
366.00
366.00
366.00
366.00
366.00
Rendimiento Litros/da/vaca-Ao
Produccin de Leche fresca de las terneras adquiridas en Lt/vaca/da
Incremento de das productivos Ganado Vacuno (%)
28
28
28
7.97
10.00
9.00
11.85
9.00
13.70
N de Vacas en produccin - Ao
Ao de Inversion
AO 1
AO 2
108.0
AO 4
108.0
AO 5
108.0
108.0
108.0
5.4
-
5.4
-
5.4
-
5.4
-
5.4
-
5.43
0.00%
0.00%
240.0
366.0
AO 3
108.0
0.00%
240.0
366.0
0.00%
240.0
366.0
0.00%
240.0
366.0
0.00%
240.0
366.0
240.0
366.0
0.00%
3.57
0.00%
37.00%
34.00%
20.00%
9.00%
0.00%
4.38%
3.83%
2.25%
1.11%
214,757.44
216,745.94
360,843.63
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
5.00
214,757.44
214,757.44
214,757.44
214,757.44
214,757.44
214,757.44
25,265.58
25,265.58
25,265.58
25,265.58
25,265.58
25,265.58
25,265.58
25.27
501,644.31
576,102.60
594,378.00
25.27
25.27
25.27
25.27
25.27
25.27
Ao de Inversion
Leche en Litros
AO 1
AO 2
AO 3
AO 4
AO 5
214,757
216,746
360,844
501,644
576,103
594,378
214.76
216.75
360.84
501.64
576.10
594.38
Ao de Inversion
Leche en Litros
Rendimiento y Calidad de Leche del Ganado Vacuno (por Alimentacion y Sanidad Animal) - CON PNT
Descripcion
AO 2
AO 3
AO 4
214,757
214,757
214,757
214,757
214.76
214.76
214.76
214.76
214.76
AO 1
AO 2
AO 3
AO 4
AO 5
Descripcion
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
0.00%
0.00%
37.00%
34.00%
20.00%
9.00%
0%
0%
0%
0%
0%
Produccin de Lt/vaca/da
5.43
Produccin de Lt/vaca/da
5.43
5.43
6.75
7.97
9.00
10.00
9.00
11.85
13.70
11.58%
11.58%
11.96%
12.31%
12.51%
12.60%
0.00
0.00
0.377
0.350
0.200
0.090
3.57
1.02
5.00
Ao 04
Ao 05
0.62
0%
0%
0.62
0.76
Ao 01
5.43
5.43
11.58%
11.58%
Ao 03
0.62
0.00%
0.76
18.73%
0.78
2.04%
0.79
1.86%
0.80
1.05%
Precio de venta/TM/Ao.
617.65
760.00
775.83
790.53
798.93
11.58%
11.58%
Ao de Inversin
Total
N de meses
0
Ao 01
Ao 02
Ao 03
Ao 04
Total
0.62
0.62
0.62
0.62
0.62
0.00%
0.62
0.00%
0.62
0.00%
0.62
0.00%
0.62
0.00%
0.62
0.00%
Precio de venta/TM/Ao.
617.65
617.65
617.65
617.65
617.65
617.65
Total
N de Operarios
Valor en S/./Mes
-
N de meses
0
12
Valor en S/.
1,800.00
N de meses y/o
ao
12
Descripcion
Asistente tecnico de campo
N de personas
0
Total
-
N de personas
Ao 05
0.62
11.58%
0.62
Valor en S/./Mes
5.43
*4.8
0%
5.43
11.58%
AO 5
0.62
5.43
AO 5
214,757
214.76
Ao de Inversion
AO 1
214,757
Total
Valor en S/.
N de meses
0.00
12
Cultivo
Variedad
Tipo de Semilla
Periodo Vegetativo
Nivel tecnolgico
poca de siembra
poca de cosecha
Fertilizacin NPK poca de Siembra
Rendimiento TM/Ha
Mantenimiento NPK (durante 5 aos)
Rendimiento TM/Ha durante el mantenimiento
Extensin Base (Has)
Tipo de Cambio
Departamento
Provincia
Distrito
Caserio
Jornal (S/.)
Costo de la yunta/dia (S/.)
Has
CON PNT
COSTOS DE INSTALACIN Y MANTENIMIENTO DE PASTO CULTIVADOS (S/.)
ACTIVIDADES
UNIDAD DE
MEDIDAD
CANTIDAD
PRECIO
UNITARIO S/.
Has
COSTO
TOTAL (S/.)
48
Jornal
Yunta
Yunta
Jornal
14
12
6
8
25.00
50.00
50.00
25.00
48.00
48.00
48.00
48.00
Kg
Kg
Kg
18
8
3
Kg
Kg
2
4
18.00
20.00
35.00
28.00
16.00
48.00
48.00
48.00
48.00
48.00
Jornal
Jornal
Yunta
Jornal
Jornal
3
5
3
6
10
25.00
25.00
50.00
25.00
25.00
48.00
48.00
48.00
48.00
48.00
23,200.00
5,600.00
9,600.00
4,800.00
3,200.00
11,344.00
5,184.00
2,560.00
1,680.00
896.00
1,024.00
68,640.00
24,000.00
1,200.00
6,000.00
2,400.00
2,400.00
12,000.00
44,640.00
Saco
Saco
Bolsa
Saco
4
3
3
10
Unidad
Unidad
Unidad
Unidad
Unidad
65.00
35.00
105.00
25.00
48.00
48.00
48.00
48.00
50.00
18.00
40.00
45.00
60.00
48.00
48.00
48.00
48.00
48.00
12,480.00
5,040.00
15,120.00
12,000.00
103,184.00
103,184.00
COSTOS INDIRECTOS
Asistente tcnico a nivel de campo
Analisis de Suelo
TOTAL DE COSTOS INDIRECTOS
Servicios
Servicios
12
0
1,800.00
135.00
21,600.00
21,600.00
29
48.00
124,784.00
COSTO TOTAL/HA
2,599.67
CON PNT
COSTOS DE INSTALACIN Y MANTENIMIENTO DE PASTO CULTIVADOS (S/.)
ACTIVIDADES
UNIDAD DE
MEDIDAD
CANTIDAD
PRECIO
UNITARIO S/.
COSTO
TOTAL (S/.)
Has
10
Jornal
Yunta
Yunta
Jornal
14
12
6
8
25
50
50
25
10
10
10
10
3000
1.50
10.00
Jornal
Jornal
Yunta
Jornal
Jornal
3
5
3
6
10
25.00
25.00
50.00
25.00
25.00
10.00
10.00
10.00
10.00
10.00
Saco
Saco
Bolsa
Saco
4
3
3
10
65.00
35.00
105.00
25.00
10.00
10.00
10.00
10.00
Kg
23,200.00
5600
9600
4800
3200
15,000.00
15,000.00
38,200.00
5,000.00
250.00
1,250.00
500.00
500.00
2,500.00
2,300.00
650.00
350.00
1,050.00
250.00
76,400.00
Unidad
Unidad
Unidad
Unidad
Unidad
0
0
0
0
0
50
18
40
45
60
10.00
10.00
10.00
10.00
10.00
0
0
0
0
0
76,400.00
Servicios
Servicios
12
0
135.00
76,400.00
COSTO TOTAL/HA
1,591.67
TM/ASOC.
5,760.00
n, Produccin y Manejo de Pastos Cultivados (Ryes grass Ecot. Cajamarquino+boxer F1+ trebol+dactylis)
INFORMACIN GENERAL
Cultivo
Variedad
Material vegetativo de propagacion
Periodo Vegetativo
Nivel tecnolgico
Adaptacion (m.s.n.m.)
poca de siembra
poca de cosecha
Fertilizacin NPK poca de Siembra (200kg/ha)
Rendimiento TM/Ha/Ao de materia verde (MV)
Rendimiento TM/Ha/Ao de materia seca (MS)
Extensin Base (Has)
Departamento
Provincia
Distrito
Caserio
Jornal (S/.)
Costo de la yunta/dia (S/.)
Has
Pasto Maralfalfa
Pennisetum sp.
Botanico
70 das
Medio
0-3000
Dic. - Mayo.
cada 70 dias - 5 veces al ao
10 - 20 - 20
1,200.00
1.00
Amazonas
Utcubamba
Jamalca
50
10
SIN PNT
COSTOS DE INSTALACIN Y MANTENIMIENTO DE PASTO CULTIVADOS (S/.)
(S/.)
DIFEREN
CIAL
APORTE
DEL PCC
APORTE DE
LA OPA
ACTIVIDADES
UNIDAD DE
MEDIDAD
CANTIDAD
12.00
8.00
3.00
2.00
4.00
-
28,848.00
10,368.00
7,680.00
5,040.00
2,688.00
3,072.00
44,640.00
23,200.00
5,600.00
9,600.00
4,800.00
3,200.00
-
24,000.00
1,200.00
6,000.00
2,400.00
2,400.00
12,000.00
-
Jornal
Yunta
Yunta
Jornal
15
12
6
8
Kg
Kg
Kg
Kg
Kg
6
120
22
6
0
Jornal
Jornal
Yunta
Jornal
Jornal
0
0
0
16
10
12,480.00
5,040.00
15,120.00
12,000.00
25
1
Saco
Saco
Bolsa
Saco
0
0
0
0
Unidad
Unidad
Unidad
Unidad
Unidad
5
5
5
5
5
21,600.00
21,600.00
21,600.00
450.00
COSTO TOTAL/HA
48.00
SIN PNT
COSTOS DE INSTALACIN Y MANTENIMIENTO DE PASTO CULTIVADOS (S/.)
(S/.)
DIFEREN
CIAL
APORTE
DEL PCC
APORTE DE
LA OPA
ACTIVIDADES
UNIDAD DE
MEDIDAD
CANTIDAD
U.M
Kg
Cabezas
0
CANTIDAD
27371.04645
118
0
0
0
0
0
0
0
0
0
2,634.00
39,510.00
39,510.00
23,200.00
5600
9600
4800
3200
5,000.00
250.00
1,250.00
500.00
500.00
2,500.00
2,300.00
650.00
350.00
1,050.00 25
250.00 1
Kg
366
0
CANTIDAD
232653.8948
118
0
CANTIDAD
0
274
27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
COSTO TOTAL/HA
0
0
Jornal
0
0
0
0
3294
0
0
CON PNT
Hectrea
Pastos
cultiv. SPN Rendim TM/Ha
Cantidad Total de gana
Cantidad de ganado/ha
Total de Has que se nec
Total de Has Pastos C.
PNT
MIENTO DE PASTO CULTIVADOS (S/.)
PRECIO
UNITARIO S/.
Has
25.00
50.00
50.00
25.00
48.00
48.00
48.00
48.00
18.00
4.50
30.00
28.00
16.00
48.00
48.00
48.00
48.00
48.00
25.00
25.00
50.00
25.00
25.00
48.00
48.00
48.00
48.00
48.00
23,600.00
6,000.00
9,600.00
4,800.00
3,200.00
23,616.00
1,728.00
8,640.00
10,560.00
2,688.00
18,400.00
18,400.00
6,400.00
12,000.00
-
30.00
457.00
3.00
152.33
48.00
Pasto Natural
Descripcion
65.00
35.00
105.00
25.00
48.00
48.00
48.00
48.00
50.00
18.00
40.00
45.00
60.00
48.00
48.00
48.00
48.00
48.00
65,616.00
10,224.00
2,400.00
864.00
1,920.00
2,160.00
2,880.00
10,224.00
75,840.00
75,840.00
1,580.00
PNT
MIENTO DE PASTO CULTIVADOS (S/.)
PRECIO
UNITARIO S/.
Has
10.00
-
#REF!
#REF!
-
#VALUE!
#VALUE!
#REF!
#REF!
#REF!
#VALUE!
#REF!
#VALUE!
#VALUE!
-
10.00
-
#VALUE!
-
#VALUE!
#VALUE!
#VALUE!
SIN PNT
REND. TM/HA
Total
30.00
156.00
144.00
300.00
Man
INFORMACIN GENERAL
Cultivo
Variedad
Tipo de Semilla
Periodo Vegetativo
Nivel tecnolgico
poca de siembra
poca de cosecha
Fertilizacin NPK poca de Siembra
Rendimiento TM/Ha
Mantenimiento NPK (durante 5 aos)
Rendimiento TM/Ha durante el mantenimiento
Extensin Base (Has)
Tipo de Cambio
Departamento
Provincia
Distrito
Caserio
Jornal (S/.)/dia
Costo de la yunta/dia (S/.)
Has
CON PNT
COSTOS DE MANTENIMIENTO DE PASTO CULTIVADOS (PASTOS ASOCIADOS)
ACTIVIDADES
UNIDAD DE
MEDIDAD
PRECIO
UNITARIO S/.
CANTIDAD
Has
COSTO
TOTAL (S/.)
48.00
Jornal
Yunta
Yunta
Jornal
14
12
6
8
25
50
50
25
48.00
48.00
48.00
48.00
Kg
Kg
Kg
Kg
Kg
18
8
3
2
4
18
20
35
28
16
48.00
48.00
48.00
48.00
48.00
Jornal
Jornal
Yunta
Jornal
Jornal
3
5
3
6
10
25
25
50
25
25
48.00
48.00
48.00
48.00
48.00
23,200.00
5,600.00
9,600.00
4,800.00
3,200.00
11,344.00
5,184.00
2,560.00
1,680.00
896.00
1,024.00
68,640.00
24,000.00
1,200.00
6,000.00
2,400.00
2,400.00
12,000.00
44,640.00
Saco
Saco
Bolsa
Saco
Unidad
Unidad
Unidad
Unidad
Unidad
4
3
3
10
65
35
105
25
50
18
40
45
60
48.00
48.00
48.00
48.00
48.00
48.00
48.00
48.00
48.00
12,480.00
5,040.00
15,120.00
12,000.00
103,184.00
103,184.00
COSTOS INDIRECTOS
Asistente tcnico a nivel de campo
Analisis de Suelo
Servicios
Servicios
12
0
1,800.00
135.00
48.00
21,600.00
21,600.00
48.00
124,784.00
COSTO TOTAL/HA
2,599.67
Capital de trabajo Directo de las diferentes actividades - APROGA - JAMALCA, durante la vigencia del PNT
Elementos del Costo - Capital de Trabajo Directo
Mano de obra
Limpieza del area
Preparacion de canales
Encalado
Fertilizacin
Siembra
Control de malezas
Semilla
Semilla
Empleo de Animales produccion de forrajes
Arado (traccion mecanica)
Cruza del terreno
Tapado del abono
Insumos complementarios
Guano de las isla (sacos de 50 Kg)
Roca Fosforica (Sacos de 50 Kg)
Cloruro de Potasio GP (Bolsa de 50 Kg)
Cal Agricola (Sacos de 25 Kg)
Total Costo Directo del Capital de Trabajo en el PNT
UNIDAD MED.
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Cantidad con
PNT
Costo Unit.
(S/.)
Ao de
Inversion
812.00
384.00
144.00
240.00
288.00
480.00
25.00
25.00
25.00
25.00
25.00
25.00
27,600.00
6,000.00
3,200.00
6,400.00
12,000.00
31,566.67
6,766.67
3,200.00
1,200.00
6,000.00
1,008.00
576.00
288.00
144.00
50.00
50.00
50.00
23,616.00
23,616.00
14,400.00
9,600.00
4,800.00
-
11,344.00
11,344.00
16,800.00
9,600.00
4,800.00
2,400.00
192.00
144.00
144.00
480.00
65.00
35.00
105.00
25.00
Global
Yunta
Yunta
Yunta
Sacos
Sacos
Sacos
Bolsas
Sacos
42,000.00
AO 1
2,400.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
93,006.67
UNIDAD MED.
Costo Unit.
(S/.)
Ao de
Inversion
AO 1
256.00
13,538.20
108.00
12,420.00
35,599.36
109.00
27,904.00
253.00
2,167.46
2.40
607.20
5,201.90
217.00
5.00
25.00
125.00
Global
Cabezas
Global
Acemilas
S/.
Jornal
S/.
1,085.00
Empleo de Animales
SIN PNT
COSTOS DE MANTENIMIENTO DE PASTO CULTIVADOS (PASTOS ASOCIADOS)
ACTIVIDADES
UNIDAD DE
MEDIDAD
CANTIDAD
Jornal
Yunta
Yunta
Jornal
15
12
6
8
Kg
Kg
Kg
Kg
Kg
6
120
22
6
0
0
0
0
16
10
0
0
0
0
5
5
5
5
5
Servicios
Servicios
0
0
48.00
COSTO TOTAL/HA
SIN PNT
AO 2
AO 3
AO 4
AO 5
Serviciso
31,566.67
6,766.67
31,566.67
6,766.67
31,566.67
6,766.67
31,566.67
6,766.67
Jornal
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
11,344.00
11,344.00
16,800.00
9,600.00
4,800.00
2,400.00
11,344.00
11,344.00
16,800.00
9,600.00
4,800.00
2,400.00
11,344.00
11,344.00
16,800.00
9,600.00
4,800.00
2,400.00
11,344.00
11,344.00
16,800.00
9,600.00
4,800.00
2,400.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
93,006.67
93,006.67
93,006.67
93,006.67
Yunta
Sacos
AO 2
AO 3
AO 4
AO 5
50,150.20
146.00
37,376.00
62,531.40
175.00
44,800.00
65,395.40
176.00
45,056.00
66,292.60
177.00
45,312.00
3,608.00
5,016.00
5,761.00
5,944.00
8,659.20
12,038.40
13,826.40
14,265.60
361.00
502.00
576.00
594.00
1,805.00
2,510.00
2,880.00
2,970.00
Socios
Pasto cultivado
Total (Has-Socios
48.00
Hectrea
Rendim TM/Ha
90.00
30.00
PNT
TO CULTIVADOS (PASTOS ASOCIADOS)
PRECIO
UNITARIO S/.
Has
COSTO TOTAL
S/.
48.00
25
50
50
25
48.00
48.00
48.00
48.00
18
4.5
30
28
16
48.00
48.00
48.00
48.00
48.00
25
25
50
25
25
48.00
48.00
48.00
48.00
48.00
23,600.00
6,000.00
9,600.00
4,800.00
3,200.00
23,616.00
1,728.00
8,640.00
10,560.00
2,688.00
18,400.00
18,400.00
6,400.00
12,000.00
-
100%
65
35
105
25
48.00
48.00
48.00
48.00
50
18
40
45
60
48.00
48.00
48.00
48.00
48.00
65,616.00
10,224.00
2,400.00
864.00
1,920.00
2,160.00
2,880.00
10,224.00
75,840.00
75,840.00
1,580.00
SIN PNT
Cantidad
Ao 1-Ao 5
30,000.00
6,000.00
3,200.00
6,400.00
30,000.00
6,000.00
3,200.00
6,400.00
14,400.00
9,600.00
4,800.00
-
14,400.00
9,600
4,800
44,400.00
UNIDAD MED.
PRECIO
UNITARIO S/.
Has
3000
1.5
10
CANTIDAD
Abonos
Gran Huano (sacos de 50 Kg)
Roca Fosforica (Sacos de 50 Kg)
Cloruro de Potasio GP (Bolsa de 50 Kg)
Saco
Saco
Bolsa
4
2
3
65
35
65
10
10
10
Saco
25
25
10
COSTOS DE INSUMOS PARA LA INSTALACION PASTOS ASOCIADOS RYE GRASS + TREBOL + DACTYLIS - CON PNT
Total Has
CANTIDAD DE HAS USADAS EN LA INSTALACION
UNIDAD MED.
CANTIDAD
(DIFERENCIAL)
PRECIO
UNITARIO S/.
Has
12
8
3
2
4
18
20
35
28
16
48.00
48.00
48.00
48.00
48.00
4
3
3
10
65
35
105
25
48.00
48.00
48.00
48.00
UNIDAD MED.
CANTIDAD
PRECIO
UNITARIO S/.
VIVERO
Mala raschell verde 60 % de sombra (4.20 X 100 m)
Bolsas de polietileno de 4"x7"x0.02
Semilla de aliso (alnus acuminata)
Pajuro
Fungicida (para la chupadera)
Nematicida
Abono foliar
Rollo
Millar
Kg
Estacas
Kg
Kg
Litros
2
14
3
1,335
1
1
3
650.00
14.00
160.00
0.30
75.00
84.00
55.00
VIVERO
1
1
1
1
1
1
1
1
M3
M3
Kg
Kg
Unidad
Kg
Unidad
Rollo
Jornal
Global
Plantones
Bolsas
Jornal
Jornal
Jornal
Jornal
Jornal
5
10.00
6
3
1
6
45
3
71.00
337.50
80.00
45.00
8.50
8.00
24.00
6.50
5.00
60.00
25.00
25.00
1
1
1
1
1
1
1
1
1
1
71.00
15,000.00
600
25.00
4
4
16
22
S/.
S/.
Jornal
Jornal
3000
187.5
150
3000
4687.5
3750
UNIDAD MED.
PRECIO
UNITARIO S/.
CANTIDAD
MODULO
I.A.
1
Unidad
Unidad
1
1
3500
1920
Unidad
320
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
Unidad
2
1
1
1
1
1
1
10
1
1
1
1
1
10
2
1
1
7
25
380
260
320
95
30
28
135
140
25
380
130
20
50
48
250
Unidad
Unidad
Unidad
Unidad
Unidad
Kg
1
1
4
10
10
620
45
38
850
50
34
20
Unidad
150
70
Unidad
44
35
Unidad M.
Cantidad
(Terneras)
Precio
Costo Sub
Unitario S/. Total S/.
Cabezas
Unidad
Unidad
1.00
1.00
1.00
4,000.00
50.00
1.10
4,000.00
50.00
1.10
Unidad
2.00
16.20
32.40
Unidad
1.00
100.00
100.00
Unidad
1.00
260.00
260.00
Unidad
1.00
40.00
40.00
4,133.50
UNIDAD MED.
PRECIO
UNITARIO S/.
CANTIDAD
1
Unidad
13,500.00
UNIDAD MED.
CANTIDAD
PRECIO
UNITARIO S/.
Unidad
Unidad
Unidad
Unidad
Caja
12
10
10
10
10
47.00
28.00
36.00
45.00
16.00
Frasco
Frasco
Frasco
Frasco
Frasco
Frasco
35
35
35
12
12
35
35.00
22.00
30.00
50.00
28.00
25.00
BOTIQUIN VETERINARIO
Inyector intravenoso
Jeringa x 20 ml
Jeringa x 30 ml
Jeringa x 50 ml
Juego de agujas (Caja de 12 Unidades)
Reconstituyentes
Hematopan B12 X 250 ml
Hematopan B12 X 100 ml
Vitapro X 500 ml
Hematofos X 250 ml
Suero Galvemit X 500 ml
Hierro Dextran X 50 ml
Sales minerales
MODULO
1
Rocsalfos Balde X 18 Kg
Engorvisal X 25 Kg
Pecutrin X 20 Kg
Vitaminas
Caloi X 500 ml
Vigantol ADE X 100 ml
Antibiticos
Biomizona X 250 ml
Clortetrasone X 100 ml
Emicina L. A. X 100 ml
Antiparasitarios
Fasintel Bovino Plus X Lt
Fascioverm + Co X Lt
Albendacor X Lt
Vetalben X Lt
Seromectina L. A. X 250 ml
Ispervic L. A. X 250 ml
TOTAL DE INVERSION EN ESTA ACTIVIDAD
Costos puestos en sede de la organizacin
Unidad
Balde
Balde
35
35
12
85.00
105.00
250.00
Frasco
Frasco
35
12
100.00
70.00
Frasco
Frasco
Frasco
12
12
12
30.00
30.00
60.00
Frasco
Frasco
Frasco
Frasco
Frasco
Frasco
35
10
10
10
10
10
95.00
105.00
35.00
36.00
75.00
70.00
UNIDAD MED.
CANTIDAD
PRECIO
UNITARIO S/.
Unidad
58
155.00
Unidad M.
Cantidad
(Terneras)
Precio
Costo Sub
Unitario S/. Total S/.
4,000.00
50.00
1.10
32.40
100.00
276.50
40.00
4,500.00
80%
20%
10
COSTO TOTAL S/.
56,500.00
45,000.00
45,000.00
11,500.00
2,600.00
700.00
1,950.00
6,250.00
56,500.00
5,650.00
Por socio
48
73,488.00
28,848.00
10,368.00
7,680.00
5,040.00
2,688.00
3,072.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
73,488.00
1,531.00
48.00
COSTO TOTAL S/.
1,300.00
196.00
480.00
400.46
75.00
84.00
165.00
Aliso
Pajuro
48.00
has
43.20
278.00
12,009.60
has
4.8
278.00
1,334.40
48.00
36
D.E.S.
6
1 HA
D.E.S.
6
10,000.00
400.00
450.00
51.00
24.00
24.00
39.00
225.00
180.00
1,775.00
11,437.50
4,093.46
10%
4.32
10%
0.48
Lata
plantones
1
12,013.92
1,334.88
13
Latas
Plantones
15,000.00
14.00
25
Un Cubo
60
1
N Plantones
1,500.00
Un Cubo
N de Cubos N Plantones
10.00
15,000.00
Ao de Inversion
COSTO TOTAL S/.
3,500.00
1,920.00
Cantidad
320.00
14.00
25.00
380.00
260.00
320.00
95.00
30.00
280.00
135.00
140.00
25.00
380.00
130.00
200.00
100.00
48.00
250.00
0
0
0
0
0
0
0
0
0
0
224
0
0
0
0
0
0
0
0
250
Cantidad
Costo Total
(S/:)
Mantenimiento anual
Aos
Presupuesto de mantenimiento de equipos y bienes para
5.00
45.00
38.00
3,400.00
500.00
340.00
12,400.00
4
4
200
0
0
0
200
136
4000
10,500.00
60
4200
1,540.00
37,315.00
40
1400
10,410.00
10410
OPA
Cantidad Total
(Terneras)
COSTO
TOTAL (S/.)
29.00
29.00
29.00
116,000.00
1,450.00
31.90
29.00
939.60
29.00
2,900.00
29.00
7,540.00
29.00
1,160.00
10,150.00
119,871.50
Ao 1
Ao 1
Costo Total
(S/:)
Cantidad
Cantidad
Costo Total
(S/:)
564.00
280.00
360.00
450.00
160.00
1
1
1
2
28
36
45
32
0
0
0
0
0
0
0
0
1,225.00
770.00
1,050.00
600.00
336.00
875.00
4
4
4
4
4
4
140
88
120
200
112
100
300
0
280
500
280
0
4
4
0
2,975.00
3,675.00
3,000.00
6
6
6
510
630
1500
3,500.00
840.00
10
10
1000
700
560
360.00
360.00
720.00
6
6
180
180
0
6
6
6
300
240
600
3,325.00
1,050.00
350.00
360.00
750.00
700.00
28,635.00
4
4
4
4
4
4
380
420
140
144
300
280
7,265.00
7265
6
6
6
6
6
6
760
840
280
288
600
560
6,388.00
Mantenimiento anual
Uso
Presupuesto de mantenimiento de equipos y bienes
5.00
EO
COSTO TOTAL S/.
8,990.00
8,990.00
OPA
Cantidad Total
(Terneras)
COSTO
TOTAL (S/.)
29.00
29.00
29.00
116,000.00
1,450.00
31.90
29.00
939.60
29.00
2,900.00
29.00
8,018.50
29.00
1,160.00
130,500.00
3,600.00
900.00
71.00
Monto S/.
37,315.00
1,775.00
11,437.50
Fuente
OPA
PCC
7,463.00
Inseminacin Artificial
Pajuelas importadas
Pajuelas Nacionales
Descripcion
Servicios de IA
Precio de Venta de servicio IA
Modulo
84.00
35.000
Total
2,940.00
Venta
45.00
25.00
35.00
155.00
-
% de incremento
12.00%
65.00%
194.00
155.20
Modulo
84.00
35.000
CON PNT - ao
Servicios de Sanidad animal
Precio Venta de sanidad animal
Modulo
Total
110
-
Modulo
-
G.TRIM.
3
0
60
-
Fuente
Monto S/.
OPA
-
PCC
-
Total
2,940.00
SIN PNT
Total
-
Descripcion
Costo del Alquiler de acemilas para el transporte de la cuajada
y leche a partir del Ao 1
Personal para transportar el quesillo o leche fresca de vaca
Total
AO 1
AO 2
AO 3
607.20
5,201.90
8,659.20
12,038.40
125.00
732.20
5,201.90
8,659.20
12,038.40
Ao de
Inversion
AO 1
AO 2
AO 3
607.20
607.20
607.20
607.20
125.00
732.20
125.00
732.20
125.00
732.20
125.00
732.20
NT (S./ )
AO 4
AO 5
13,826.40
14,265.60
13,826.40
14,265.60
AO 4
AO 5
T (S./ )
607.20
607.20
125.00
732.20
125.00
732.20
20%
Presupuesto de Logistica Externa o Distribucion CON PNT
Valor Mes Total anual Ao de
(S/.)
(S/.)
Inversion
Distribucion fisica del producto
732
1
10,945
Responsable del acopio de la leche fresca de vacuno
Gasto Total
0
10,945
732
Gasto Total S/./TM
2.03
CONCEPTO
AO 1
AO 3
8,659
8,659
24.00
12,038
12,038
24.00
Total
360.00
240.00
540.00
80.00
1,669.00
2,889.00
DESCRIPCION
Combustible
Motocicleta
Aceite Lubricante para motor
Motocicleta
Mantenimiento vehiculo
Motocicleta
5,202
5,202
24.00
AO 2
Unid.
Cantidad
Precio U.
Gln
75
15.00
Litro
18.00
Servic.
100.00
Total
Total
1,125.00
144.00
400.00
400.00
1,669.00
1,669.00
Costos de Mant.
1,669.00
AO 5
14,266
14,266
24.00
CONCEPTO
Distribucion fisica del producto
Responsable del acopio de la leche fresca de vacuno
Gasto Total
Gasto Total S/./TM
Ao de
Inversion
732
732
3.41
AO 1
732
732
3.41
AO 2
732
732
3.41
AO 3
732
732
3.41
Unid.
Cantidad
Precio U.
Total (S/.)
Gln
Litro
N PNT
AO 4
732
732
3.41
AO 5
732
732
3.41
Unidad Medida
Has
Has
Unidad
Modulo
Cabezas
Modulo
Unidad
Cantidad
10.00
48.00
1.00
1.00
29.00
1.00
58.00
Unidad
1.00
Servicios
Servicios
Servicios
Eventos
Eventos
Eventos
35.00
1.00
12.00
2.00
1.00
2.00
Eventos
1.00
Eventos
2.00
Eventos
2.00
Eventos
2.00
Eventos
Eventos
Eventos
Eventos
Eventos
Eventos
Global
Global
2.00
2.00
1.00
2.00
1.00
2.00
1.00
-
Global
CANT.
104.00
90.00
250.00
TOTAL (S/.)
56,500.00
73,488.00
4,093.46
37,315.00
119,871.50
28,635.00
13,500.00
135.00
12,500.00
1,800.00
1,400.00
1,000.00
1,100.00
13,500.00
13,500.00
80,475.00
4,725.00
12,500.00
21,600.00
2,800.00
1,000.00
2,200.00
1,100.00
1,100.00
1,100.00
2,200.00
1,100.00
2,200.00
1,100.00
2,200.00
1,100.00
1,000.00
1,500.00
1,000.00
900.00
1,100.00
7,000.00
-
2,200.00
2,000.00
1,500.00
2,000.00
900.00
2,200.00
7,000.00
10,150.00
422,867.96
PRECIO UNIT.
-
8,990.00
328,892.96
TOTAL (S/.)
-
41,650.00
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
AO 5
214.76
216.75
360.84
501.64
576.10
594.38
Total en TM
214.76
216.75
360.84
501.64
576.10
594.38
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
AO 5
81,813
165,200
165,200
148,400
133,000
120,400
Total
81,813
165,200
165,200
148,400
133,000
120,400
Ao de Inversion
617.65
Ao de Inversion
AO 1
760.00
AO 1
AO 2
775.83
AO 2
AO 3
790.53
AO 3
AO 4
798.93
AO 4
AO 5
802.71
AO 5
132,645.88
164,730.00
279,951.94
396,563.48
460,265.88
477,117.15
Total
132,645.88
164,730.00
279,951.94
396,563.48
460,265.88
477,117.15
214,459
329,930.00
445,151.94
544,963.48
593,265.88
597,517.15
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
AO 5
214.76
214.76
214.76
214.76
214.76
214.76
Total en TM
214.76
214.76
214.76
214.76
214.76
214.76
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
AO 5
81,813
81,813
81,813
81,813
81,813
81,813
Total
81,813
81,813
81,813
81,813
81,813
81,813
Ao de Inversion
617.65
Ao de Inversion
AO 1
AO 2
617.65
AO 1
617.65
AO 2
AO 3
617.65
AO 3
AO 4
617.65
AO 4
AO 5
617.65
AO 5
132,645.88
132,645.88
132,645.88
132,645.88
132,645.88
132,645.88
Total
132,645.88
132,645.88
132,645.88
132,645.88
132,645.88
132,645.88
214,459.22
214,459.22
214,459.22
214,459.22
214,459.22
214,459.22
214,459.22
40.00
5,361.48
Indicador / Variable
U.M.
Ao Base
AO 1
Productividad
Produccin
Calidad
Costos
Ventas
Precios
Lt/./Ao
5.43
AO 3
6.75
AO 4
7.97
7.97
215
217
361
502
576
214,757.44
216,745.94
360,843.63
501,644.31
576,102.60
S/.
94,812
192,608
208,133
226,256
228,300
S/.
132,646
192,608
208,133
226,256
228,300
S/.
81,813.33
165,200.00
165,200.00
148,400.00
133,000.00
0.618
0.760
0.776
0.791
0.791
TM/Ao
5.43
AO 2
Litros/ao
S/./Lt.
s CON PNT
Indicador / Variable
U.M.
Ao Base
AO 5
7.97
Productividad
594
Produccin
Precio de venta
Costos
594,378.00
228,995
228,995
Ventas
120,400.00
0.791
Lt/./Ao
TM/Ao
Litros/ao
5.43
215
AO 1
AO 2
AO 3
5.43
5.43
5.43
215
215
215
214,757.44
214,757.44
214,757.44
214,757.44
S/.
128,903
128,903
128,903
128,903
S/.
132,646
132,646
132,646
132,646
S/.
81,813
81,813
81,813
81,813
AO 5
5.43
5.43
215
215
214,757.44
214,757.44
128,903
128,903
132,646
132,646
81,813
81,813
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
AO 5
0.00
0.00
544963.48
593265.88
597517.15
342,392.96
Servicios
97,755.00
INVERSION TOTAL
440147.96
Ventas Totales
0.00
0.00
329930.00
445151.94
Costo de produccion
0.00
184517.50
196584.50
211328.50
211584.50
211840.50
145412.50
248567.44
333634.98
381681.38
385676.65
UTILIDAD BRUTA
0.00
0.00
5201.90
8659.20
12038.40
13826.40
13826.40
Gastos Administrativos
2889.00
2889.00
2889.00
2889.00
2889.00
137,321.60
237019.24
318707.58
364965.98
368961.25
21,534.05
39479.62
54183.52
62510.04
63150.13
-440147.96
115,787.55
197539.62
264524.05
302455.94
305811.12
-440147.96
115,787.55
197539.62
264524.05
302455.94
305811.12
UTILIDAD OPERATIVA
Impuesto a la Renta
Flujo de Caja Econmico
Modulo de Financiamiento
Flujo de Caja Financiero
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
AO 5
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
INVERSION TOTAL
Ventas Totales
0.00
214459.22
214459.22
214459.22
214459.22
214459.22
0.00
128903.03
128903.03
128903.03
128903.03
128903.03
UTILIDAD BRUTA
0.00
85556.18
85556.18
85556.18
85556.18
85556.18
732.20
732.20
732.20
732.20
732.20
3140.00
3140.00
3140.00
3140.00
3140.00
81683.98
81683.98
81683.98
81683.98
81683.98
Gastos Administrativos
Gastos de Venta y Comercializacion
UTILIDAD OPERATIVA
Impuesto a la Renta
0.00
-
0.00
81683.98
81683.98
81683.98
81683.98
81683.98
0.00
81,683.98
81,683.98
81,683.98
81,683.98
81,683.98
Modulo de Financiamiento
Flujo de Caja Financiero
Ao de Inversion
AO 1
AO 2
AO 3
AO 4
AO 5
-440147.96
115787.55
197539.62
264524.05
302455.94
0.00
81683.98
81683.98
81683.98
81683.98
81683.98
-440147.96
34103.57
115855.63
182840.07
220771.96
224127.14
INDICADORES
FLUJO DE CAJA INCREMENTAL
VANE
-
4,919.05
TIRE
18%
250,520.73
37%
255,439.78
Err:523
305811.12
ANALISIS DE SENSIBILIDAD
VARIABLE AFECTADA
Disminucion del rendimiento Litros/Vaca/Ao
Disminucion del precio de venta (S/./litro/Ao)
VARIACION
-5%
-10%
-5%
-10%
ANALISIS DE SENSIBILIDAD
VALOR
5.99
5.68
VANE
TIRE
112,152.00
80,197.00
152,999.00
24%
22%
27%
66,404.00
22%
Ao de Inversion
214,459.22
Costo de Produccion
UTILIDAD BRUTA
Gastos administrativos
Logstica Externa o Distribucion
Ao 1
329,930.00
Ao 2
445,151.94
Proyeccion
Ao 3
544,963.48
Ao 4
593,265.88
Ao 5
597,517.15
91,190.83
184,517.50
196,584.50
211,328.50
211,584.50
211,840.50
123,268.38
2,889.00
145,412.50
2,889.00
248,567.44
2,889.00
333,634.98
2,889.00
381,681.38
2,889.00
385,676.65
2,889.00
732.20
5,201.90
8,659.20
12,038.40
13,826.40
14,265.60
0.00
17,688.00
17,688.00
17,688.00
17,688.00
17,688.00
UTILIDAD OPERATIVA
Intereses
119,647.18
-
119,633.60
-
219,331.24
-
301,019.58
-
347,277.98
###
350,834.05
-
UTILIDAD ANTES DE
IMPUESTO
119,647.18
119,633.60
219,331.24
301,019.58
347,277.98
350,834.05
Impuesto a la Renta
UTILIDAD NETA
0.00
119,647.18
21,534.05
98,099.55
39,479.62
179,851.62
aos
54,183.52
246,836.05
5.00
62,510.04
284,767.94
63,150.13
287,683.92
Indicador
Frmula
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Rentabilidad operativa
Utilidad operativa /
ventas netas
36%
49%
55%
59%
59%
Rentabilidad Neta
Utilidad Neta /
Ventas netas
30%
40%
45%
48%
48%
23%
43%
58%
67%
68%
EBITDA
Utilidad operativa +
depreciacin
137,321.60
237,019.24
318,707.58
364,965.98
368,522.05
Ventas Totales
214,459.22
Ao 1
214,459.22
2,014.00
214,459.22
0.00
Ao 3
214,459.22
Costo de Produccion
125,030.83
125,030.83
125,030.83
125,030.83
125,030.83
125,030.83
89,428.38
3,140.00
89,428.38
3,140.00
89,428.38
3,140.00
89,428.38
3,140.00
89,428.38
3,140.00
89,428.38
3,140.00
732.20
732.20
732.20
732.20
732.20
732.20
0.00
0.00
0.00
0.00
0.00
0.00
85,556.18
85,556.18
-
85,556.18
-
85,556.18
-
85,556.18
-
85,556.18
-
UTILIDAD ANTES DE
IMPUESTO
85,556.18
85,556.18
85,556.18
85,556.18
85,556.18
85,556.18
Impuesto a la Renta
UTILIDAD NETA
0.00
85,556.18
0.00
85,556.18
0.00
85,556.18
0.00
85,556.18
0.00
85,556.18
0.00
85,556.18
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Concepto
UTILIDAD BRUTA
Gastos Administrativos
Logstica Externa o Distribucion
Ao de Inversion
Indicador
Frmula
2,015.00
214,459.22
Ao 5
214,459.22
Rentabilidad operativa
Utilidad operativa /
ventas netas
40%
40%
40%
40%
40%
Rentabilidad Neta
Utilidad Neta /
Ventas netas
40%
40%
40%
40%
40%
Utilidad Neta /
Activo Total
EBITDA
Utilidad operativa
+ depreciacin
85,556.18
85,556.18
85,556.18
85,556.18
85,556.18
85,556.18
REGIMEN DE LA OPA
I.G.V
100.00
ESPECIAL
I.R.
1.5% MES
12.00
18% I.R./AO
Ao de Inversion
Ao 1
Ao 2
Ao 3
I. COSTO DE PRODUCCIN
91,190.83
184,517.50
196,584.50
211,328.50
A. COSTOS DIRECTOS
91,190.83
158,192.50
174,984.50
189,728.50
27,600.00
31,566.67
31,566.67
31,566.67
11,344.00
11,344.00
11,344.00
16,800.00
16,800.00
16,800.00
14,400.00
Insumos
44,640.00
44,640.00
44,640.00
3,830.83
317.83
317.83
317.83
12,420.00
27,904.00
37,376.00
44,800.00
32,940.00
25,620.00
32,940.00
40,260.00
Herramientas
B. COSTOS INDIRECTOS
26,325.00
21,600.00
21,600.00
21,600.00
21,600.00
21,600.00
4,725.00
Analisis de suelo
II. LOGISTICA EXTERNA O DISTRIBUCION
Distribucion fisica del producto
732.20
5,201.90
8,659.20
12,038.40
732.20
5,201.90
8,659.20
12,038.40
2,889.00
2,889.00
2,889.00
2,889.00
Kit de escritorio
360.00
360.00
360.00
360.00
Servicio de Internet
240.00
240.00
240.00
240.00
Servicio telefnico
540.00
540.00
540.00
540.00
Servicio contable
80.00
80.00
80.00
80.00
1,669.00
1,669.00
1,669.00
1,669.00
94,812.03
192,608.40
208,132.70
226,255.90
Ao de Inversion
Ao 1
Ao 2
Ao 3
I. COSTO DE PRODUCCIN
125,030.83
125,030.83
125,030.83
125,030.83
A. COSTOS DIRECTOS
125,030.83
125,030.83
125,030.83
125,030.83
27,600.00
27,600.00
27,600.00
27,600.00
23,616.00
23,616.00
23,616.00
23,616.00
14,400.00
14,400.00
14,400.00
14,400.00
Insumos
Materiales para ordeo y elaboracion de quesillo
3,830.83
3,830.83
3,830.83
3,830.83
12,420.00
12,420.00
12,420.00
12,420.00
32,940.00
32,940.00
32,940.00
32,940.00
Herramientas
10,224.00
10,224.00
10,224.00
10,224.00
B. COSTOS INDIRECTOS
Analisis de suelo
II. LOGISTICA EXTERNA O DISTRIBUCION
Distribucion fisica del producto
III. GASTOS ADMINISTRATIVOS
732.20
732.20
732.20
732.20
732
732
732
732
3,140.00
3,140.00
3,140.00
3,140.00
Kit de escritorio
Servicio de Internet
Servicio telefnico
Servicio contable
Combustible, Lubricantes y Servicios de mantenimiento
TOTAL
80.00
660.00
-
80.00
660.00
-
80.00
660.00
-
80.00
660.00
-
2,400.00
2,400.00
2,400.00
2,400.00
128,903.03
128,903.03
128,903.03
128,903.03
T
Ao 4
Ao 5
211,584.50
211,840.50
189,984.50
190,240.50
31,566.67
31,566.67
11,344.00
11,344.00
16,800.00
16,800.00
44,640.00
44,640.00
317.83
317.83
45,056.00
45,312.00
40,260.00
40,260.00
21,600.00
21,600.00
21,600.00
21,600.00
13,826.40
14,265.60
13,826.40
14,265.60
2,889.00
2,889.00
360.00
360.00
240.00
240.00
540.00
540.00
80.00
80.00
1,669.00
1,669.00
228,299.90
228,995.10
T
Ao 4
Ao 5
125,030.83
125,030.83
125,030.83
125,030.83
27,600.00
27,600.00
23,616.00
23,616.00
14,400.00
14,400.00
3,830.83
3,830.83
12,420.00
12,420.00
32,940.00
32,940.00
10,224.00
10,224.00
###
732.20
732.20
732
732
3,140.00
3,140.00
80.00
660.00
-
80.00
660.00
-
2,400.00
2,400.00
128,903.03
128,903.03
Unidad
Inversin
Semillas y otros insumos para Instalacion de Pasto Rye Grass+Trebol+Dactylis
Instalacion de un vivero forestal
Instalacin de una Posta de Inseminacin Artificial (IA)
Adquisicion Terneras Registrados de raza Holstein
Implementacion con un Botiquin veterinario
Porongos Milkan de 20 litros (transporte de leche)
Motocicleta Lineal Chacarera
Formulacion del Plan de negocios
Analisis de suelo
Pasantias a otra region
Costo de transporte de las terneras y otros.
Sub total Inversin
COSTO UNIT.
(S/.)
CANTIDAD
48.00
1.00
1.00
29.00
1.00
58.00
1.00
1.00
35
1.00
1,531.00
4,093.46
37,315.00
4,133.50
28,635.00
155.00
13,500.00
12,500.00
135
7,000.00
Sacos
Sacos
Bolsas
Sacos
192.00
144.00
144.00
480.00
65.00
35.00
105.00
25.00
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
812
384
144
240
288
480
25.00
25.00
25.00
25.00
25.00
25.00
Yunta
1,008.00
50.00
Has
Unidad
Modulo
Cabezas
Modulo
Unidad
Unidad
Servicios
Servicios
Global
Global
Global
Sub Total de Empleo de Jornales para Ordeo, Alimentacion, transformacion primaria o acopio de leche fresca
Logstica Externa o Distribucion por Ao
Inversion en Personal para transportar leche fresca de vaca
Global
Asistencia Tcnica en campo
Kit Veterinario por ao
Responsable del centro de acopio
Distribucion fisica del producto
Kit de escritorio
Servicios de comunicacin (Internet y telefono)
Servicio contable
Combustible, Lubricantes y Servicios de mantenimiento
Sub Total Operacin y Distribucion
Total
Servicios
Servicios
Servicios
Global
servicios
servicios
Ao
Global
12.00
10.00
1,800.00
-
1
1
1
1
360.00
780.00
80.00
1,669.00
Gastos de Comercializacin
CONCEPTO
Valor mensual
Total anual (S/.)
(S/.)
Ao 1
10,798.30
5,201.90
10,798.30
5,201.90
Total
Costos de Administracion
Rubros
Kit de escritorio
Servicio de Internet
Servicio telefnico
Servicio contable
Combustible, Lubricantes y Servicios de mantenimiento
Total
U.M
Ao
Meses
Meses
Ao
Global
Cantidad
12.00
12.00
12.00
1.00
1.00
Precio
30.00
20.00
45.00
80.00
1,669.00
Gastos de Financiamiento
CONCEPTO
Monto (S/.)
Plazo (meses)
Tasa de
inters
mensual
PCC (AGROIDEAS)
APROGA - JAMALCA (Capital propio)
352,118.37
36
0%
281,926.99
0%
Total
634,045.36
0
A partir del cuarto ao la APROGA - ALTO IMAZA - PER, asumira el costo total de gestion con los ingresos obtenidos por el incremento de la productividad de le
Ao 1
4,848.00
4,848.00
4,848.00
Ao 1
415,817.96
93,006.67
83,214.90
5,201.90
2,889.00
4,848.00
604,978.44
Inversin
Mantenimiento
Operacin
Comercializacin
Gestion o Administracin
Financiamiento (sera con recursos propios)
Manejo Ambiental
Total
Ao 2
Ao 3
24,330.00
93,006.67
103,464.20
8,659.20
2,889.00
4,848.00
237,197.07
93,006.67
121,587.40
12,038.40
2,889.00
###
4,848.00
234,369.47
Monto (S/.)
Fuente
PCC
320,267.96
OPA
320,267.96
Monto (S/.)
256,214.37
64,053.59
320,267.96
Mantenimiento Anual
Uso
Presupuesto de mantenimiento de mquinas y equipos
Total
Monto (S/.)
Fuente
400.00 OPA
400.00
Monto (S/.)
400.00
400.00
Monto (S/.)
Monto (S/.)
Operacin Anual
Uso
Fuente
44,640.00
48,366.67
16,800.00
21,600.00
17,280.00
2,800.00
1,000.00
2,200.00
1,100.00
2,200.00
2,200.00
2,200.00
2,200.00
2,000.00
1,500.00
2,000.00
900.00
2,200.00
5,201.90
1,085.00
360.00
780.00
80.00
136,053.57
456,721.53
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
PCC
OPA
OPA
OPA
OPA
OPA
OPA
OPA
35,712.00
8,928.00
48,366.67
16,800.00
17,280.00
4,320.00
13,824.00
3,456.00
2,240.00
560.00
800.00
200.00
1,760.00
440.00
880.00
220.00
1,760.00
440.00
1,760.00
440.00
1,760.00
440.00
1,760.00
440.00
1,600.00
400.00
1,200.00
300.00
1,600.00
400.00
720.00
180.00
1,760.00
440.00
5,201.90
1,085.00
360.00
780.00
80.00
180,693.57
501,361.53
Ao 2
73,488.00
4,093.46
37,315.00
119,871.50
28,635.00
8,990.00
13,500.00
12,500.00
4,725.00
7,000.00
10,150.00
320,267.96
Ao 3
Ao 4
Ao 5
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
12,480.00
5,040.00
15,120.00
12,000.00
44,640.00
6,766.67
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
31,566.67
6,766.67
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
31,566.67
6,766.67
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
31,566.67
6,766.67
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
31,566.67
6,766.67
3,200.00
1,200.00
6,000.00
2,400.00
12,000.00
31,566.67
16,800.00
16,800.00
16,800.00
16,800.00
16,800.00
16,800.00
16,800.00
16,800.00
16,800.00
16,800.00
25,620.00
25,620.00
32,940.00
32,940.00
40,260.00
40,260.00
40,260.00
40,260.00
40,260.00
40,260.00
1,085.00
21,600.00
27,904.00
-
1,805.00
21,600.00
37,376.00
-
2,510.00
21,600.00
44,800.00
-
2,880.00
21,600.00
45,056.00
-
2,970.00
21,600.00
45,312.00
-
5,201.90
360.00
780.00
80.00
1,669.00
57,594.90
451,849.53
8,659.20
360.00
780.00
80.00
1,669.00
70,524.20
151,830.87
12,038.40
360.00
780.00
80.00
1,669.00
81,327.40
169,954.07
13,826.40
360.00
780.00
80.00
1,669.00
83,371.40
171,998.07
14,265.60
360.00
780.00
80.00
1,669.00
84,066.60
172,693.27
Ao 2
Ao 3
Ao 4
Ao 5
8,659.20
12,038.40
13,826.40
14,265.60
8,659.20
12,038.40
13,826.40
14,265.60
Ao 1
360.00
240.00
540.00
80.00
1,669.00
2,889.00
Ao 2
360.00
240.00
540.00
80.00
1,669.00
2,889.00
Aos 3
360.00
240.00
540.00
80.00
1,669.00
2,889.00
Ao 4
360.00
240.00
540.00
80.00
1,669.00
2,889.00
Aos 5
360.00
240.00
540.00
80.00
1,669.00
2,889.00
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
tracion
332,654.37
19,464.00
83,163.59
4,866.00
415,817.96
24,330.00
por el incremento de la productividad de leche
Ao 5
4,848.00
4,848.00
4,848.00
Ao 4
Ao 5
93,006.67
123,631.40
13,826.40
2,889.00
4,848.00
238,201.47
93,006.67
124,326.60
14,265.60
2,889.00
4,848.00
239,335.87
63,294.07
63,294.07
65,082.07
65,082.07
65,521.27
65,521.27
N HAS
TOTAL (S/.)
48.00
288.00
Levadura
Global
1.00
6.00
48.00
288.00
Plstico (simple)
Metros
20.00
0.70
48.00
672.00
Jornal
3.00
25.00
48.00
3,600.00
4,848.00
UNIDAD
CANT.
COSTO UNIT.
(S/.)
Has
10.00
5,650.00
Has
48.00
1,531.00
Unidad
1.00
4,093.46
Modulo
1.00
37,315.00
Cabezas
29.00
4,133.50
Modulo
1.00
28,635.00
Unidad
58.00
155.00
Unidad
1.00
13,500.00
Analisis de suelo
Servicios
35.00
135.00
Servicios
1.00
12,500.00
Servicios
12.00
1,800.00
Eventos
12.00
1,440.00
Eventos
2.00
1,400.00
Eventos
1.00
1,000.00
Eventos
2.00
1,100.00
Eventos
1.00
1,100.00
Eventos
2.00
1,100.00
Eventos
2.00
1,100.00
Eventos
2.00
1,100.00
Eventos
2.00
1,100.00
Eventos
2.00
1,000.00
Eventos
1500
Eventos
2.00
1,000.00
Eventos
1.00
900.00
B. SERVICIOS
Eventos
2.00
1,100.00
Global
1.00
7,000.00
Global
0.00
0.00
COSTO TOTAL
Fuente: Equipos, herramientas, materiales y otros cotizados (Lima, Chachapoyas, Bagua Grande y Jaen) mes Junio - 2013
ESTRUCTURA DE FINANCIAMIENTO
PCC
273,914.37 80%
OPA
APORTE PCC
%
68,478.59 20%
AO 01
273,914.37
56,500.00
45,200.00
11,300.00
45,200.00
73,488.00
58,790.40
14,697.60
58,790.40
4,093.46
3,274.77
818.69
3,274.77
37,315.00
29,852.00
119,871.50
95,897.20
28,635.00
22,908.00
5,727.00
8,990.00
7,192.00
1,798.00
13,500.00
10,800.00
2,700.00
10,800.00
97,755.00
78,204.00 80%
80%
7,463.00
23,974.30
20%
19,551.00 20%
OPA
AO 02
AO 01
-
68,478.59
AO 02
-
11,300.00
-
14,697.60
818.69
29,852.00
7,463.00
95,897.20
23,974.30
22,908.00
5,727.00
7,192.00
1,798.00
58,740.00
2,700.00
19,464.00
14,685.00
4,866.00
4,725.00
3,780.00
945.00
3,780.00
945.00
12,500.00
10,000.00
2,500.00
10,000.00
2,500.00
21,600.00
17,280.00
4,320.00
17,280.00
17,280.00
13,824.00
3,456.00
2,800.00
2,240.00
560.00
2,240.00
1,000.00
800.00
200.00
800.00
2,200.00
1,760.00
440.00
880.00
880.00
220.00
220.00
1,100.00
880.00
220.00
440.00
440.00
110.00
110.00
2,200.00
1,760.00
440.00
880.00
880.00
220.00
220.00
2,200.00
1,760.00
880.00
880.00
220.00
220.00
2,200.00
1,760.00
440.00
880.00
880.00
220.00
220.00
2,200.00
1,760.00
440.00
1,760.00
440.00
2,000.00
1,600.00
400.00
1,600.00
400.00
1,500.00
1,200.00
300.00
1,200.00
300.00
2,000.00
1,600.00
400.00
800.00
900.00
720.00
180.00
720.00
2,200.00
1,760.00
440.00
880.00
80%
440.00
4,320.00
13,824.00
20%
3,456.00
560.00
200.00
800.00
200.00
200.00
180.00
880.00
220.00
220.00
7,000.00
5,600.00
1,400.00
5,600.00
1,400.00
10,150.00
8,120.00
2,030.00
8,120.00
2,030.00
440,147.96
352,118.37
88,029.59
332,654.37
19,464.00
83,163.59
4,866.00
100%
80%
20%
76%
4%
19%
1%
100.00
3,700.00 80%
370,000.00
462,500.00
440,147.96
462,500.00
###
92,500.00
22,352.04
1,800.00
0.2
360
1,440.00
100%
OBJETIVO ESPECFICO
INDICADORES
Laboratorios Certificados
Plan de abonamiento
Abono orgnico.
Litro/vaca/da
3 COMERCIALIZACIN
Contratos
Capacitacin
PNT
NIVEL ACTUAL
AO 1
AO 2
META AL FINAL
DEL PNT
AO 3
0%
100%
100%
100%
100%
15%
15%
100%
100%
100%
5.43
5.43
6.75
7.97
9.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
0%
0%
0.00%
0.00
#REF!
0.00
0.00%
0.00%
0.00
#REF!
#REF!
0.00%
50.00%
1.00
#REF!
#REF!
0.00%
75.00%
1.00
#REF!
#REF!
0.00%
90.00%
1.00
0%
0%
65%
85%
100%
0%
0%
100%
100%
100%
10%
10%
100%
100%
100%
0%
100%
100%
100%
100%
0%
0%
100%
100%
100%
0.00
0.00
1.00
1.00
1.00
NO
NO
SI
SI
SI
3%
3%
70%
85%
100%
ITEM
Cuadro N 11: Cronograma mensual de actividades (para el plazo que durar el convenio
Objetivo/Estrategia/Actividad
1 Produccin de Forrajes
1.1 Negociacin con proveedores
1.2 Semilla de Maralfalfa
1.3 Semilla de Rey Grass + Trbol + Dctylis
1.4 Abonos
1.5 Anlisis de suelo
1.6 Siembra de forrajes
1.7 Compra de terneras (edad 06 meses)
1.8 Cierre o trmino de suministro y contratos.
Ao 2
Meses
8
9 10 11 12 1
X
X
X
X
X
X
x
2 Produccin lechera
2.1 Negociacin con proveedores.
2.2 Botiqun veterinario.
2.3 Mdulo de inseminacin artificial.
2.4 Motocicleta.
2.5 Adquisiscion de porongos, equipos y otros.
2.6 Cierre o trmino de suministros y contratos.
3 Fortalecimiento de Capacidades
3.1 Asistente Tecnico a nivel de campo
3.2 Asistente Tecnico a nivel de campo
3.3 Talleres Especializados en temas especificos
3.4 Pasantia a otras regiones
Ao 1
Meses
6 7
X
X
X
X
X
X
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x x
x x
x
x
x
x
x
x
x
x
x
x
x
X
9 10 11 12 1
Ao 3
Meses
6 7
9 10 11 12
X
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x x
x x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x
x