Professional Documents
Culture Documents
ORGANIZACIN
CANTIDAD
UNIDADES
COSTO /U
TOTAL
TOTAL
44,523.00
Lts.
Bulto
Bulto
Lts.
Kgs.
Lts.
Lts.
Garrafa
Lts.
Lts.
Lts.
10
25
25
8
8
8
8
1
8
5
50
Labor-Jornal
440.00
440.00
450.00
145.00
167.00
285.00
292.00
7,469.00
279.00
72.00
14.00
1,300.00
Jornal
Jornal
5
15
200.00
200.00
Jornal
200.00
Jornal
Jornal
6
6
200.00
200.00
Jornal
200.00
Jornal
200.00
Jornal
200.00
Jornal
Jornal
5
5
200.00
200.00
4,400.00
11,000.00
11,250.00
1,160.00
1,336.00
2,280.00
2,336.00
7,469.00
2,232.00
360.00
700.00
13,300.00
1,300.00
1,300.00
4,000.00
1,000.00
3,000.00
1,000.00
1,000.00
2,400.00
1,200.00
1,200.00
1,200.00
1,200.00
400.00
400.00
1,000.00
1,000.00
2,000.00
1,000.00
1,000.00
57,823.00
7486.4
14.8
7,471.60
PROYECTO
ORGANIZACIN
2
UNIDAD DE
MEDIDA
HAS
DE MANGO EN EL 1 CICLO
2
CANTIDAD
COSTO
UNIT.
COSTO
TOTAL
Labor-Jornal
1,300.00
Jornal
Jornal
10
30
200.00
200.00
2,600.00
2,600.00
8,000.00
2,000.00
6,000.00
CONTROL DE MALEZA
Coloso
Aplicacin
Lts.
Jornal
10
10
440.00
200.00
6,400.00
4,400.00
2,000.00
FERTILIZACION:
Triple 16-16-16 de 50 kg
Nitrato de Potasio de 25 Kg.
1 Aplicacin
2 Aplicacin
Bulto
Bulto
Jornal
Jornal
25
25
12
12
440.00
450.00
200.00
200.00
27,050.00
11,000.00
11,250.00
2,400.00
2,400.00
FERTILIZACION FOLIAR
Dap plus Adherente
Biozimet
Ahustar
Aplicacin
Lts.
Lts.
Garrafa
Jornal
8
16
1
12
145.00
292.00
7,469.00
200.00
15,701.00
1,160.00
4,672.00
7,469.00
2,400.00
RIEGOS
Aceite
Gasolina
Aplicacin
Lts.
Lts.
Jornal
5
50
4
72.00
14.00
200.00
1,860.00
360.00
700.00
800.00
Kgs.
Lts.
Lts.
Jornal
8
8
8
10
167.00
285.00
279.00
200.00
7,848.00
1,336.00
2,280.00
2,232.00
2,000.00
COSECHA:
Corte
Acarreo
Jornal
Jornal
10
10
200.00
200.00
4,000.00
2,000.00
2,000.00
TOTAL
73,459.00
122
CONCEPTO
JORNAL
INSUMO
TOTAL
TOTAL
26,600.00
46,859.00
73,459.00
PROYECTO
ORGANIZACIN
UNIDAD DE
CANTIDAD
MEDIDA
COSTO
COSTO
UNIT.
TOTAL
Labor-Jornal
1,300.00
Jornal
Jornal
10
30
200.00
200.00
2,600.00
2,600.00
8,000.00
2,000.00
6,000.00
CONTROL DE MALEZA
Coloso
Aplicacin
Lts.
Jornal
10
10
440.00
200.00
6,400.00
4,400.00
2,000.00
FERTILIZACION:
Triple 16-16-16 de 50 kg
Nitrato de Potasio de 25 Kg.
1 Aplicacin
2 Aplicacin
Bulto
Bulto
Jornal
Jornal
25
25
12
12
440.00
450.00
200.00
200.00
27,050.00
11,000.00
11,250.00
2,400.00
2,400.00
FERTILIZACION FOLIAR
Dap plus Adherente
Biozimet
Ahustar
Aplicacin
Lts.
Lts.
Garrafa
Jornal
8
16
1
12
145.00
292.00
7,469.00
200.00
15,701.00
1,160.00
4,672.00
7,469.00
2,400.00
RIEGOS
Aceite
Gasolina
Aplicacin
Lts.
Lts.
Jornal
5
50
4
72.00
14.00
200.00
1,860.00
360.00
700.00
800.00
Kgs.
Lts.
Lts.
Jornal
8
8
8
10
167.00
285.00
279.00
200.00
7,848.00
1,336.00
2,280.00
2,232.00
2,000.00
COSECHA:
Corte
Acarreo
Jornal
Jornal
10
10
200.00
200.00
4,000.00
2,000.00
2,000.00
TOTAL
73,459.00
92
PROGRAMA DE INVERSIONES
MESES
CONCEPTO
INVERSION FIJA
Motobomba Honda 3x3"" 8 HP
Manguera de 2" C-40
Manguera de 1/2"
Filtro de Disco de 2"
Microaspersores
Alambre de Puas 34 kg
Parihuela con Motor Kohler Equipado
Rotoplas 450 Lts
Huertas de Mango
INVERSION DIFERIDA
CAPITAL DE TRABAJO
Insumos
Pago de Mano de Obra
TOTAL
FUENTE
247,680.00
97,680.00
GRUPO
150,000.00
28,000.00
20,000.00
1,440.00
9,000.00
17,080.00
11,360.00
8,000.00
2,800.00
0.00
28,000.00
20,000.00
1,440.00
9,000.00
17,080.00
11,360.00
8,000.00
2,800.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
0.00
0.00
0.00
93,718.00
93,718.00
0.00
93,718.00
93,718.00
0.00
0.00
0.00
0.00
341,398.00
191,398.00
150,000.00
MONTO
10
11
12
FONAES
PROYECTO
ORGANIZACIN
UNIDAD DE
MEDIDA
Labor-Jornal
CANT.
HAS.
COSTO
UNIT.
COSTO
TOTAL
1,300.00
Jornal
Jornal
20
30
200.00
200.00
Lts.
Jornal
20
20
440.00
200.00
Bulto
Bulto
Jornal
Jornal
50
50
24
24
440.00
450.00
200.00
200.00
Lts.
Lts.
Garrafa
Jornal
16
32
2
24
145.00
292.00
7,469.00
200.00
Lts.
Lts.
Jornal
10
100
8
72.00
14.00
200.00
Kgs.
Lts.
Lts.
Jornal
16
16
16
20
167.00
285.00
279.00
200.00
Jornal
Jornal
20
20
200.00
200.00
5,200.00
5,200.00
10,000.00
4,000.00
6,000.00
12,800.00
8,800.00
4,000.00
54,100.00
22,000.00
22,500.00
4,800.00
4,800.00
31,402.00
2,320.00
9,344.00
14,938.00
4,800.00
3,720.00
720.00
1,400.00
1,600.00
15,696.00
2,672.00
4,560.00
4,464.00
4,000.00
8,000.00
4,000.00
4,000.00
CAPITAL DE TRABAJO
140,918.00
JORNALES TOTALES
214
TOTAL
39,200.00
8,000.00
93,718.00
JORNAL
JORNAL/COSECHA
INSUMO
TOTAL
TOTALES
JORNALES
122
92
214
140,918.00
1 CICLO
2 CICLO
TOTAL
AO 1
AO 2
AO 3
AO 4
AO 5
78,400.00
16,000.00
86,240.00
17,600.00
94,864.00
19,360.00
104,350.40
21,296.00
114,785.44
23,425.60
94,400.00
103,840.00
114224.00
125,646.40
138,211.04
AO 1
AO 2
AO 3
AO 4
AO 5
INSUMOS
187,436.00
206,179.60
226,797.56
249,477.32
274,425.05
TOTAL
187,436.00
206,179.60
226,797.56
249,477.32
274,425.05
CONCEPTO
COSTO VARIABLE
ANUAL
VENTA UNIDADES KG
C. V. UNIT KG.
800.00
234.30
VENTA UNIDADES KG
C. V. UNIT KG.
800.00
118.00
187,436.00
MANGO
CONCEPTO
MANGO
94,400.00
COSTOS TOTALES
CONCEPTO
AO 1
JORNAL
INSUMOS
TOTAL
AO 2
AO 3
AO 4
AO 5
94,400.00
187,436.00
103,840.00
206,179.60
114,224.00
226,797.56
125,646.40
249,477.32
138,211.04
274,425.05
281,836.00
310,019.60
341,021.56
375,123.72
412,636.09
CONCEPTO
COSTO TOTAL
281,836.00
MANGO
VENTA UNIDADES KG
COSTO TOTAL
UNITARIO
800.00
352.30
AOS
1
2
3
4
5
281,836.00
310,019.60
341,021.56
375,123.72
412,636.09
VENTA
TOTAL
UTILIDAD
ANUAL
276,000.00
303,600.00
333,960.00
367,356.00
404,091.60
58,966.80
72,475.00
87,334.02
123,214.94
150,962.36
%
COSTO TOTAL
%
VENTA TOTAL
20.92
20.92
20.92
20.92
20.92
21.36
23.87
26.15
33.54
37.36
CONCEPTO
INVERSION FIJA
Motobomba Honda 3x3"" 8 HP
Manguera de 2" C-40
Manguera de 1/2"
Filtro de Disco de 2"
Microaspersores
Alambre de Puas 34 kg
Parihuela con Motor Kohler Equipado
Rotoplas 450 Lts
Huertas de Mango
U. DE MED.
CANTIDAD
Pieza
Rollo
Rollo
Pieza
Pieza
Rollos
Pieza
Pieza
Has.
2
10
12
2
488
16
1
2
2
P. UNITARIO
14,000.00
2,000.00
120.00
4,500.00
35.00
710.00
8,000.00
1,400.00
75,000.00
%
CAPITAL DE TRABAJO
Insumos
%
Pago de Mano de Obra
%
SUBTOTAL
TOTAL
PROCENTAJE
LOTE
93,718.00
LOTE
0.00
FUENTES FINANCIERAS
FUENTE
ORGANIZACIN
APORT. FAPPA
TOTAL
MONTO $
150,000.00
191,398.00
341,398.00
%
43.94
56.06
100.00
APORT. GRUPO
150,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
APORT. FAPPA
97,680.00
28,000.00
20,000.00
1,440.00
9,000.00
17,080.00
11,360.00
8,000.00
2,800.00
0.00
MONTO TOTAL
247,680.00
28,000.00
20,000.00
1,440.00
9,000.00
17,080.00
11,360.00
8,000.00
2,800.00
150,000.00
100.00
51.04
72.55
0.00
0.00
0.00
0.00
0.00
0.00
150,000.00
100.00
93,718.00
93,718.00
48.96
0.00
0.00
48.96
191,398.00
100.00
93,718.00
93,718.00
27.45
0.00
0.00
341,398.00
100.00
CONCEPTOS
JULIO-OCT
NOV-DIC
HAS.
TOTAL
2,600.00
2,600.00
5,200.00
LABORES CULTURALES
Limpia
Poda de Aclareo
2,000.00
3,000.00
2,000.00
3,000.00
4,000.00
6,000.00
CONTROL DE MALEZA
Coloso
Aplicacin
4,400.00
2,000.00
4,400.00
2,000.00
8,800.00
4,000.00
11,000.00
11,250.00
2,400.00
2,400.00
11,000.00
11,250.00
2,400.00
2,400.00
22,000.00
22,500.00
4,800.00
4,800.00
1,160.00
4,672.00
7,469.00
2,400.00
1,160.00
4,672.00
7,469.00
2,400.00
2,320.00
9,344.00
14,938.00
4,800.00
360.00
700.00
800.00
360.00
700.00
800.00
720.00
1,400.00
1,600.00
1,336.00
2,280.00
2,232.00
2,000.00
1,336.00
2,280.00
2,232.00
2,000.00
2,672.00
4,560.00
4,464.00
4,000.00
COSECHA:
Corte
Acarreo
2,000.00
2,000.00
2,000.00
2,000.00
4,000.00
4,000.00
97,680.00
0.00
97,680.00
168,139.00
70,459.00
238,598.00
FERTILIZACION:
Triple 16-16-16 de 50 kg
Nitrato de Potasio de 25 Kg.
1 Aplicacin
2 Aplicacin
FERTILIZACION FOLIAR
Dap plus Adherente
Biozimet
Ahustar
Aplicacin
RIEGOS
Aceite
Gasolina
Aplicacin
INVERSION FIJA
TOTAL
MONTO
CONCEPTOS DE INVERSION
ACTIVOS FIJOS
Motobomba Honda 3x3"" 8 HP
Manguera de 2" C-40
Manguera de 1/2"
Filtro de Disco de 2"
Microaspersores
Alambre de Puas 34 kg
Parihuela con Motor Kohler Equipado
Rotoplas 450 Lts
Huertas de Mango
28,000.00
20,000.00
1,440.00
9,000.00
17,080.00
11,360.00
8,000.00
2,800.00
###
TOTAL
30%
30%
30%
30%
30%
30%
30%
30%
5%
###
AMORTIZACIONES
CONCEPTO
MONTO
TOTAL
###
DEPRECIACIONES Y AMORTIZACIONES
DEPRECIACIONES
DEPRECIACION ANUAL ($)
AO 1
AO 2
AO 3
AO 4
8,400.00
6,000.00
432.00
2,700.00
5,124.00
3,408.00
2,400.00
840.00
7,500.00
###
8,400.00
6,000.00
432.00
2,700.00
5,124.00
3,408.00
2,400.00
840.00
7,500.00
###
8,400.00
6,000.00
432.00
2,700.00
5,124.00
3,408.00
2,400.00
840.00
7,500.00
###
2,800.00
2,000.00
144.00
900.00
1,708.00
1,136.00
800.00
280.00
7,500.00
###
AO 5
VALOR
RESIDUAL
7,500.00
###
7,500.00
###
AMORTIZACIONES
AMORTIZACION ANUAL ($)
AO 2
AO 3
AO 4
AO 1
VALOR
RESIDUAL
AO 5
###
###
###
###
7,500.00
###
PROYECTO
ORGANIZACIN
PRODUCCION
VARIEDAD DE MANGO
TOTAL
ENE-MZO
ATAULFO
TOTAL
JUNIO-AGOSTO.
1,200
800
2,000
1,200
800
2,000
MEMORIA DE CALCULO:
200
HAS. MANGO ATAULFO
HAS.
RBOLES
200
RBOLES
100
RBOLES
1,200
1,200
CAJAS
SUBTOTAL
800
800
CAJAS
SUBTOTAL
TOTAL DE CAJAS POR AO
2,000
PRECIOS
PRECIOS POR CAJA DE MANGO DE 30 KGS.
POR CICLOS EN UN AO
ENE-MZO
VARIEDAD DE MANGO
ATAULFO
150.00
JUNIO-AGOSTO.
-
120.00
COSECHA DE MANGO
CAJAS
1 COSECHA
2 COSECHA
PRECIOS
1 COSECHA
2 COSECHA
INGRESO
1 COSECHA 2 COSECHA
INGRESO
TOTAL
ATAULFO
1,200
1,200
TOTAL
800
800
150.00 $
120.00
180,000.00
180,000.00
0.1
PRECIO DE VENTA
AO 1
AO 2
AO 3
AO 4
AO 5
150.00
120.00
165
132
181.5
145.2
199.65
159.72
219.62
175.69
PRESUPUESTO DE PRODUCCION
2
CONCEPTO
PROD. POR HECTAREA
HECTAREAS CULTIVADAS
PRODUCCION POR CICLO
CAJAS
CAJAS
HAS.
U. DE MEDIDA
CAJAS
HAS.
CAJAS
1 COSECHA
2 COSECHA
0.1
AO 1
CANTIDAD
AO 2
CANTIDAD
AO 3
AO 4
AO 5
CANTIDAD
CANTIDAD
CANTIDAD
400
2
800
1,200
800
400
2
800
1,200
800
400
2
800
1,200
800
400
2
800
1,200
800
400
2
800
1,200
800
TOTAL
AO 1
AO 2
AO 3
AO 4
AO 5
180,000.00
96,000.00
198,000.00
105,600.00
217,800.00
116,160.00
239,580.00
127,776.00
263,538.00
140,553.60
276,000.00
303,600.00
333,960.00
367,356.00
404,091.60
96,000.00
96,000.00
276,000.00
276,000.00
INGRESOS
MES
CONCEPTOS
INGRESOS POR VENTA
1 COSECHA
2 COSECHA
Total
0.00
0.00
0.00
0.00
0.00
6
138,000.00
90,000.00
48,000.00
8
0.00
10
11
12
138,000.00
90,000.00
48,000.00
138,000.00
0.00
0.00
0.00
0.00
0.00
138,000.00
7,840.00
7,840.00
0.00
7,840.00
7,840.00
7,840.00
COSTOS
FIJOS
COSTOS FIJOS
JORNAL/LABORES CULTURALES
JORNAL/COSECHA
7,840.00
Sub total
7,840.00
7,840.00
7,840.00
7,840.00
7,840.00
0.00
7,840.00
7,840.00
8,000.00
7,840.00
7,840.00
8,000.00
7,840.00
8,000.00
7,840.00
7,840.00
7,840.00
7,840.00
8,000.00
VARIABLES
1
10
11
12
COSTOS VARIABLES
INSUMOS
Coloso
Triple 16-16-16 de 50 kg
Nitrato de Potasio de 25 Kg.
Dap plus Adherente
Captan
Cipermetrina
Biozimet
Ahustar
Furadan
Aceite
Gasolina
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
1,760.00
4,400.00
4,500.00
464.00
534.40
912.00
1,868.80
2,987.60
892.80
144.00
280.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sub total
18,743.60
18,743.60
18,743.60
18,743.60
18,743.60
0.00
18,743.60
18,743.60
18,743.60
18,743.60
18,743.60
0.00
Total
26,583.60
26,583.60
26,583.60
26,583.60
26,583.60
8,000.00
26,583.60
26,583.60
26,583.60
26,583.60
26,583.60
8,000.00
26,583.60
26,583.60
26,583.60
53,167.20
26,583.60
79,750.80
26,583.60
106,334.40
26,583.60
132,918.00
130,000.00
2,918.00
26,583.60
29,501.60
26,583.60
56,085.20
26,583.60
82,668.80
26,583.60
109,252.40
26,583.60
135,836.00
5,836.00
Efectivo
Efectivo acumulado
Capital de trabajo
132,918.00
130,000.00
Coloso
Triple 16-16-16 de 50 kg
Nitrato de Potasio de 25 Kg.
Dap plus Adherente
Captan
Cipermetrina
Biozimet
Ahustar
Furadan
Aceite
Gasolina
TOTAL
0.1
AO 1
AO 2
AO 3
AO 4
AO 5
17,600.00
44,000.00
45,000.00
4,640.00
5,344.00
9,120.00
18,688.00
29,876.00
8,928.00
1,440.00
2,800.00
19,360.00
48,400.00
49,500.00
5,104.00
5,878.40
10,032.00
20,556.80
32,863.60
9,820.80
1,584.00
3,080.00
21,296.00
53,240.00
54,450.00
5,614.40
6,466.24
11,035.20
22,612.48
36,149.96
10,802.88
1,742.40
3,388.00
23,425.60
58,564.00
59,895.00
6,175.84
7,112.86
12,138.72
24,873.73
39,764.96
11,883.17
1,916.64
3,726.80
25,768.16
64,420.40
65,884.50
6,793.42
7,824.15
13,352.59
27,361.10
43,741.45
13,071.48
2,108.30
4,099.48
187,436.00
206,179.60
226,797.56
249,477.32
274,425.05
0.1
AO 1
AO 2
AO 3
AO 4
AO 5
JORNAL/LABORES CULTURALES
JORNAL/COSECHA
78,400.00
16,000.00
86,240.00
17,600.00
94,864.00
19,360.00
104,350.40
21,296.00
114,785.44
23,425.60
TOTAL
94,400.00
103,840.00
114,224.00
125,646.40
138,211.04
INGRESOS
MES
Total
276,000.00
276,000.00
COSTOS
FIJOS
78,400.00
16,000.00
94,400.00
VARIABLES
Total
17,600.00
44,000.00
45,000.00
4,640.00
5,344.00
9,120.00
18,688.00
29,876.00
8,928.00
1,440.00
2,800.00
187,436.00
281,836.00
PROYECTO
ORGANIZACIN
PUNTO DE EQUILIBRIO
COSTOS
COSTOS
FIJOS
VARIABLES
94,400.00
187,436.00
103,840.00
206,179.60
114,224.00
226,797.56
125,646.40
249,477.32
138,211.04
274,425.05
AOS
1
2
3
4
5
COSTOS
TOTALES
281,836.00
310,019.60
341,021.56
375,123.72
412,636.09
VENTAS
TOTALES
276,000.00
303,600.00
333,960.00
367,356.00
404,091.60
P.E
EN $
294,187.25
323,605.98
355,966.58
391,563.24
430,719.56
P.E
%
106.59
106.59
106.59
106.59
106.59
0.1
COSTOS $
CONCEPTO
AO I
AO 2
AO 3
AO 4
AO 5
94,400.00
103,840.00
114,224.00
125,646.40
138,211.04
187,436.00
206,179.60
226,797.56
249,477.32
274,425.05
281,836.00
310,019.60
341,021.56
375,123.72
412,636.09
294,187.25
323,605.98
355,966.58
391,563.24
430,719.56
106.59
106.59
106.59
106.59
106.59
COSTOS FIJOS
(Pago de Jornal)
COSTOS VARIABLES
(Insumos)
TOTAL DE COSTOS
P.E. EN PESOS
P.E. EN %
PROYECTO
ORGANIZACIN
FUENTE
ORGANIZACIN
ORIGEN
MONTO
(PESOS)
150,000.00
APLICACIN
PORCENTAJE
(%)
43.94
CONCEPTO
INVERSION FIJA
Huertas de Mango
150,000.00
150,000.00
CAPITAL DE TRABAJO
Insumos
Pago de Mano de Obra
TOTAL
FUENTE
APORT. FAPPA
TOTAL
150,000.00
ORIGEN
MONTO
(PESOS)
191,398.00
191,398.00
43.94
MONTO
(PESOS)
TOTAL
0.00
0.00
0.00
150,000.00
APLICACIN
PORCENTAJE
(%)
56.06
56.06
CONCEPTO
MONTO
(PESOS)
INVERSION FIJA
Motobomba Honda 3x3"" 8 HP
Manguera de 2" C-40
Manguera de 1/2"
Filtro de Disco de 2"
Microaspersores
Alambre de Puas 34 kg
Parihuela con Motor Kohler Equipado
Rotoplas 450 Lts
97,680.00
28,000.00
20,000.00
1,440.00
9,000.00
17,080.00
11,360.00
8,000.00
2,800.00
CAPITAL DE TRABAJO
93,718.00
Insumos
Pago de Mano de Obra
93,718.00
0.00
TOTAL
191,398.00
PROYECTO
ORGANIZACIN
0.1
CAPACIDAD DE PRODUCCIN
HAS
ATAULFO
2,000
TOTAL
2,000
2,200
2,420
2,662
2,928
2,200
2,420
2,662
2,928
0.1
VENTAS ($)
VARIEDAD DE MANGO
ATAULFO
276,000.00 $
303,600.00 $
333,960.00 $
367,356.00
404,091.60
TOTAL
276,000.00 $
303,600.00 $
333,960.00 $
367,356.00 $
404,091.60
ACTIVIDADES
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
0.1
ACTIVIDADES
PREPARACION DEL TERRENO
LABORES CULTURALES
CONTROL DE MALEZA
FERTILIZACION:
FERTILIZACION FOLIAR
RIEGOS
CONTROL DE PLAG. Y ENF.
3
6,292.00
12,100.00
15,488.00
65,461.00
37,996.42
4,501.20
18,992.16
4
6,921.20
13,310.00
17,036.80
72,007.10
41,796.06
4,951.32
20,891.38
5
7,613.32
14,641.00
18,740.48
79,207.81
45,975.67
5,446.45
22,980.51
COSECHA:
TOTAL
PROYECTO
ORGANIZACIN
8,000.00
8,800.00
140,918.00
155,009.80
9,680.00
10,648.00
170,510.78
187,561.86
RECUP.
0.00
0.00
0.00
0.00
0.00
0.00
F.N.E.
(341,398.00)
135,082.00
148,590.20
163,449.22
179,794.14
197,773.56
EVALUACION FINANCIERA
TASA INTERNA DE RETORNO
AO
0
1
2
3
4
5
INVERSION
341,398.00
0.00
0.00
0.00
0.00
INGRESO
0.00
276,000.00
303,600.00
333,960.00
367,356.00
404,091.60
EGRESO
0.00
140,918.00
155,009.80
170,510.78
187,561.86
206,318.04
AO
0
1
2
3
4
5
SUMA:
RELACION BENEFICIO/COSTO:
VALOR ACTUAL NETO (VAN):
I.ACTUAL
246,428.57
242,028.06
237,706.13
233,461.38
229,292.43
1,188,916.57
1.25
240,490.51
EGRESOS
341,398.00
140,918.00
155,009.80
170,510.78
187,561.86
206,318.04
SUMA:
35.74%
47.68%
12.00%
E.ACTUAL
341,398.00
125,819.64
123,572.86
121,366.21
119,198.95
117,070.40
948,426.06
11,712.80
206,318.04
PROYECTO
ORGANIZACIN
PUNTO DE EQUILIBRIO
CF=
1-CV
VT
PE=$
PE=%
94,400.00
187,436.00
276,000.00
294,187.25
106.59%
94,400.00
0.32
0.68
0.1
ESTADO DE RESULTADOS
CONCEPTOS
INGRESO POR VENTA
VENTA DE MANGO
COSTOS DE PRODUCCION (EGRESOS)
PREPARACION DEL TERRENO
LABORES CULTURALES
CONTROL DE MALEZA
FERTILIZACION:
FERTILIZACION FOLIAR
RIEGOS
CONTROL DE PLAG. Y ENF.
COSECHA:
UTILIDAD BRUTA
GASTOS DE ADMINISTRACION
GASTOS DE VENTA
UTILIDAD DE OPERACIN
COSTOS FINANCIEROS (PAGO DEL INTERES)
DEPRECIACIONES Y AMORTIZACIONES
UTILIDAD ANTES DE IMPUESTOS
ISR
PTU
UTILIDAD O PERDIDA NETA
PAGO DEL PRINCIPAL (PAGO DEL CREDITO)
SALDO ANTES DE CAPITALIZACION
CAPITALIZACION DEL APOYO
DIVIDENDO A LOS SOCIOS
1
$
276,000.00
276,000.00 $
303,600.00
303,600.00 $
333,960.00
333,960.00 $
367,356.00
367,356.00
140,918.00
5,200.00
10,000.00
12,800.00
54,100.00
31,402.00
3,720.00
15,696.00
8,000.00
135,082.00
0.00
0.00
135,082.00
0.00
36,804.00
98,278.00
29,483.40
9,827.80
58,966.80
0.00
58,966.80
47,849.50
155,009.80
5,720.00
11,000.00
14,080.00
59,510.00
34,542.20
4,092.00
17,265.60
8,800.00
148,590.20
0.00
0.00
148,590.20
0.00
36,804.00
111,786.20
29,483.40
9,827.80
72,475.00
0.00
72,475.00
47,849.50
170,510.78
6,292.00
12,100.00
15,488.00
65,461.00
37,996.42
4,501.20
18,992.16
9,680.00
163,449.22
0.00
0.00
163,449.22
0.00
36,804.00
126,645.22
29,483.40
9,827.80
87,334.02
0.00
87,334.02
47,849.50
187,561.86
6,921.20
13,310.00
17,036.80
72,007.10
41,796.06
4,951.32
20,891.38
10,648.00
179,794.14
0.00
0.00
179,794.14
0.00
17,268.00
162,526.14
29,483.40
9,827.80
123,214.94
0.00
123,214.94
47,849.50
206,318.04
7,613.32
14,641.00
18,740.48
79,207.81
45,975.67
5,446.45
22,980.51
11,712.80
197,773.56
0.00
0.00
197,773.56
0.00
7,500.00
190,273.56
29,483.40
9,827.80
150,962.36
0.00
150,962.36
0.00
11,117.30
24,625.50
39,484.52
75,365.44
150,962.36
404,091.60
404,091.60
UTILIDAD PROMEDIO
3,705.77
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
FLUJOS
FLUJOS
ACTUALIZADOS
ACUMULADOS
341,398.00
85,509.64
85,509.64
12.00%
SALDO
TIEMPO
0
1
KO= 13%
1
0.8928571429
109,279.00
124,138.02
2
3
0.7971938776
0.7117802478
87,116.55
88,358.99
172,626.19
175,475.54
140,482.94
0.6355180784
89,279.45
177,638.44 -
8,866.63
252,180.36
0.5674268557
143,093.91
232,373.36 -
151,960.54
255,888.36
168,771.81
80,412.82
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
#VALUE!
Uno
Page27
Uno
Page28
Uno
Page29
Uno
Page30
Uno
Page31
Uno
2450
3.5
45
Page32
DOS
Page33
DOS
Page34
DOS
Page35
DOS
Page36
DOS
Page37
DOS
2400
3
40
Page38
TRES
Page39
TRES
Page40
TRES
Page41
TRES
Page42
TRES
Page43
TRES
2350
2.5
35
Page44
CUATRO
Page45
CUATRO
Page46
CUATRO
Page47
CUATRO
Page48
CUATRO
Page49
CUATRO
2300
2
30
Page50
CINCO
Page51
CINCO
Page52
CINCO
Page53
CINCO
Page54
CINCO
Page55
CINCO
2250
1.5
25
Page56
SEIS
Page57
SEIS
Page58
SEIS
Page59
SEIS
Page60
SEIS
Page61
SEIS
2200
1
20
Page62
PROYECTO
ORGANIZACIN
SALDO EN CAJA
S
3
0.00
341,398.00
521,627.20
715,948.20
925,770.18 1,152,643.24
150,000.00
191,398.00
0.00
0.00
0.00
276,000.00
303,600.00
333,960.00
367,356.00
404,091.60
341,398.00
276,000.00
303,600.00
333,960.00
367,356.00
404,091.60
247,680.00
93,718.00
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
140,918.00
29,483.40
9,827.80
0.00
0.00
155,009.80
29,483.40
9,827.80
0.00
0.00
170,510.78
29,483.40
9,827.80
0.00
0.00
187,561.86
29,483.40
9,827.80
0.00
0.00
206,318.04
29,483.40
9,827.80
0.00
0.00
341,398.00
0.00
0.00
-341,398.00
180,229.20
0.00
0.00
95,770.80
194,321.00
0.00
0.00
109,279.00
209,821.98
0.00
0.00
124,138.02
226,873.06
0.00
0.00
140,482.94
245,629.24
0.00
93,718.00
252,180.36
ENTRADAS:
APORTACION DE SOCIOS
APORTACION DE FAPPA
CREDITOS BANCARIOS
OTROS FINANCIAMIENTOS
INGRESO POR VENTA
OTROS INGRESOS
TOTAL ENTRADAS
SALIDAS:
INVERSIONES
PROYECTO
ORGANIZACIN
BALANCE GENERAL
ACTIVO
CONCEPTO
ACTIVO CIRCULANTE
Capital de Trabajo
ACTIVO FIJO
Inversin Fija
ACTIVO DIFERIDO
Elaboracin de Proyecto
TOTAL ACTIVO
PASIVO
IMPORTE ($)
CONCEPTO
0.00 PASIVO A CORTO PLAZO
0.00
IMPORTE ($)
0.00
97,680.00
0.00
97,680.00
150,000.00
0.00
150,000.00
0.00
0.00
247,680.00
PROYECTO
ORGANIZACIN
ANALISIS DE SENSIBILIDAD
EVALUACION FINANCIERA (CUANDO LOS EGRESOS SUBEN EL 10%)
AO
0
1
2
3
4
5
RECUP.
0.00
0.00
0.00
0.00
0.00
0.00
T.I.R.:
AO
0
1
2
3
4
5
SUMA:
RELACION BENEFICIO/COSTO:
VALOR PRESENTE NETO ($):
1,016,920.78
1.11
104,389.86
EGRESOS
341,398.00
155,009.80
170,510.78
155,009.80
155,009.80
155,009.80
SUMA:
F.N.E.
(341,398.00)
120,990.20
133,089.22
120,990.20
120,990.20
120,990.20
23.81%
12.00%
E.ACTUAL
341,398.00
138,401.61
135,930.15
110,332.91
98,511.53
87,956.72
912,530.92
PROYECTO
ORGANIZACIN
ANALISIS DE SENSIBILIDAD
EVALUACION FINANCIERA (CUANDO LOS INGRESOS BAJAN EL 10%)
AO
0
1
2
3
4
5
RECUP.
0.00
0.00
0.00
0.00
0.00
0.00
T.I.R.:
AO
0
1
2
3
4
5
929,323.59
EGRESOS
341,398.00
140,918.00
155,009.80
140,918.00
140,918.00
140,918.00
SUMA:
F.N.E.
-341,398.00
107,482.00
118,230.20
107,482.00
107,482.00
132,322.00
19.67%
12.00%
E.ACTUAL
341,398.00
125,819.64
123,572.86
100,302.65
89,555.94
79,960.66
860,609.75
RELACION BENEFICIO/COSTO:
VALOR PRESENTE NETO ($):
1.08
68,713.84
PROYECTO
ORGANIZACIN
CALENDARIO DE MINISTRACIONES
No. DE MINISTRACIONES
FECHA
MONTO ($)
PRIMERA
30-jul-2011
191,398.00
T O TAL
DESTINO
COMPRA DE INSUMOS AGRICOLAS,
Y EQUIPO
191,398.00
CAPITAL DE TRABAJO
ACTIVO FIJO
TOTAL A PAGAR
191,398.00
23,429.50
23,429.50
23,429.50
23,429.50
93,718.00
24,420.00
24,420.00
24,420.00
24,420.00
97,680.00
47,849.50
47,849.50
47,849.50
47,849.50
191,398.00
TOTAL
FECHA
7/30/2013
7/30/2014
7/30/2015
7/30/2016
PROYECTO
ORGANIZACIN
OCUPACIONES GENERADAS
TIPO DE OCUPACION
NO. DE PERSONAS
OCUPADAS
DIAS LABORADOS
POR PERSONA AL
AO
HORAS LABORADAS
AL DIA
280
280
EMPLEADORES PERMANENTES
SOCIOS DEL GRUPO