Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Jitomate Invernadero
Jitomate Invernadero
UNIDAD
Terreno de 10000
HA
CANTIDAD
C.UNIT.
Costo Total
PRODUCTORES
0.70
60,000.00
Sub - total
Invernadero Tipo
42,000.00
42,000.00
PROGRAMA
0
Total
42,000.00
42,000.00
42,000
42,000
4,000,000.00
0.00
4,000,000
4,000,000.00
4,000,000
4,000,000
42,000
4,000,000
4,042,000
###
3,600.00
6,000.00
1,400.00
7,500.00
140.00
130.00
35.00
85.00
75.00
540.00
1,850.00
1,800.00
480.00
1,600.00
977.00
412.00
-Horti -1-8
Invernadero de 2000 m2
Presupuesto
2,000,000.00
Sub - total
Total
Herramientas Menores
Tezontle Rojo Sustrarto
Polinizadores
Plastico Negro para Piso.
Mochila Aspersor
Palas
Pinzas Electricistas
Tijeras
Mascarrilla
Guantes de Latex
Botas de Hule
Potenciometro
Bascula Romana
Carretilla
Termometros
Motobomba
Azadon del N2
Cava Hoyos.
Subtotal
Inversin Diferida:
Capacitacion y Asistencia Tecnica
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
1
3
1
1
2
2
1
1
5
3
1
1
1
1
1
4
3,600.00
2,000.00
1,400.00
7,500.00
70.00
65.00
35.00
85.00
15.00
180.00
1,850.00
1,800.00
480.00
1,600.00
977.00
103.00
3,600.00
6,000.00
1,400.00
7,500.00
140.00
130.00
35.00
85.00
75.00
540.00
1,850.00
1,800.00
480.00
1,600.00
977.00
412.00
3,600.00
6,000.00
1,400.00
7,500.00
140.00
130.00
35.00
85.00
75.00
540.00
1,850.00
1,800.00
480.00
1,600.00
977.00
412.00
Presupuesto
185.00
185.00
26,809.00
185.00
26,809
Presupuesto
30,000.00
30,000.00
Subtotal
Capital de Trabajo:
Capital de Trabajo
Subtotal
T O TAL D E APO R TAC I N
presupuesto
4,381,025.00
4,381,025.00
4,381,025.00
185
0
26,809
30,000
30,000
4,381,025
4,381,025
4,449,834
0
4,030,000
0
30,000
0
30,000
4,381,025.00
4,381,025
8,479,834
Productos utilizados para 10000 m2 de jitomate en invernadero un ciclo de 6 meses: (1 mes en semillero y 5
CONCEPTO
U/M
VOLUMEN*
AGROQUIMICOS
Derosal
250 ml
10.00
Previcur
Confidor
hidrocrop 77
Kumulus-DF
Ridomil Gold Bravo
Manzate
Lannate o Nudrin
Karate
Bacillus thuringensis
Trichogramma
250 ml
L
kg
bulto 5 kg
kg
kg
100 grs
250 ml
500 grs
tarjetas
10.00
10.00
10.00
10.00
10.00
10.00
10.00
20.00
10.00
80.00
Subtotal
Charolas 200 cav
unidad
1,500.00
bulto 50 kg
bulto 25 kg
bulto 50 kg
Garrafa 50 L
Garrafa 50 L
bulto 25 kg
tonelada
1,900.00
480.00
200.00
80.00
100.00
400.00
1,500.00
FERTILIZANTES
DAP
Nitrato de Calcio
Sulfato de amonio
Acido fosforico 85 %
Acido Sulfurico 98 %
Sulfato de potasio
Composta
Subtotal
6 grs
labor
labor
1,000.00
1,000.00
900.00
1,500.00
1,000.00
1,000.00
1,870.00
MANO DE OBRA
160.00
1,600.00
240.00
2,000.00
110.00
260.00
560.00
95.00
95.00
130.00
190.00
15.00
2,400.00
20,000.00
1,100.00
2,600.00
5,600.00
950.00
950.00
2,600.00
1,900.00
1,200.00
40,900.00
45,000.00
30.00
TOTAL
COSTO TOTAL
1.00
280.00
150.00
1,500.00
500.00
570.00
20.00
1,900.00
134,400.00
30,000.00
120,000.00
50,000.00
228,000.00
30,000.00
594,300.00
1,800.00
700.00
700.00
1,800,000.00
700,000.00
630,000.00
3,130,000.00
120.00
120.00
120.00
140.00
180,000.00
120,000.00
120,000.00
261,800.00
681,800.00
###
Area de modulo
No. De plantas por m2
No total de plantas por modulo
Rendimiento esperado
10000 m2
10 plantas
100000 plantas
1200 kg/planta
Actual
Capacidad Instalada ( m2 )
Superficie Total Modular
Modulos
Superficie
Inventarios de Produccin
Invernaderos (un) 1 Modulo
Sistema de riego (un)
Sistema de calefaccin (un)
Superficie con Jitomate (m2)
Indicadores Productivos
Area libre para cultivo
No de plantas por metro cuadrado
No de plantas por superficie total
CICLOS DE PRODUCCION
4
5
6
10
10,000
10,000
10,000
10,000
10,000
1
10,000.00
1
10,000.00
1
10,000.00
1
10,000.00
1
10,000.00
10,000
10,000
10,000
10,000
10,000
1
10,000.00
1
10,000.00
1
10,000.00
1
10,000.00
1
10,000.00
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
1
1
1
10,000
10,000
3
30000
10000
3
30000
10000
3
30000
10000
3
30000
10000
3
30000
10000
3
30000
10000
3
30000
10000
3
30000
10000
3
30000
10000
3
30000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
30,000
1200
50%
35%
15%
3%
2
1200
55%
30%
15%
3.0%
2
1200
60%
25%
15%
3.0%
2
1200
65%
20%
15%
3%
2
1200
65%
20%
15%
3%
2
1200
65%
20%
15%
3%
2
1200
65%
20%
15%
3%
2
1200
65%
20%
15%
3%
2
1200
65%
20%
15%
3%
2
1200
65%
20%
15%
3%
2
Produccin (kgs)
Total
36,000,000
36,000,000
36,000,000
36,000,000
36,000,000
36,000,000
36,000,000
36,000,000
36,000,000
36,000,000
Mermas
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
1,080,000
Produccin real
Produccin por calidad (kgs)
Produccin de 1a. calidad
Produccin de 2da. calidad
Produccin de 3ra. calidad
Total
34,920,000
34,920,000
34,920,000
34,920,000
34,920,000
34,920,000
34,920,000
34,920,000
34,920,000
34,920,000
17,460,000
12,222,000
5,238,000
34,920,000
19,206,000
10,476,000
5,238,000
34,920,000
20,952,000
8,730,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
CONCEPTOS
Actual
AOS DE PRODUCCION
4
5
Produccin ( kgs )
Produccin de 1a. calidad
Produccin de 2da. calidad
Produccin de 3ra. calidad
36,666,000
22,698,000
10,476,000
43,650,000
15,714,000
10,476,000
45,396,000
13,968,000
10,476,000
45,396,000
13,968,000
10,476,000
45,396,000
13,968,000
10,476,000
69,840,000
69,840,000
69,840,000
69,840,000
69,840,000
V E N TAS Y C O S T O S D E O PE RAC I O N
( Pesos )
$ / kg
SITUACION
ACTUAL
Kilogramos
Produccin de 1a. calidad
Produccin de 2da. calidad
Produccin de 3ra. calidad
C I
1
17,460,000
12,222,000
5,238,000
34,920,000
Total
C
2
19,206,000
10,476,000
5,238,000
34,920,000
69,840,000
VOLUMEN POR AO
S
4
20,952,000
8,730,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
69,840,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
69,840,000
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
69,840,000
10
22,698,000
6,984,000
5,238,000
34,920,000
22,698,000
6,984,000
5,238,000
34,920,000
69,840,000
PROGRAMA DE VENTAS
SITUACION
ACTUAL
PRECIO DE VENTA
Jitomate de primera
Jitomate de segunda
Jitomate de tercera
INGRESOS POR VENTA
Jitomate de primera
Jitomate de segunda
Jitomate de tercera
TOTAL VENTAS
INGRESOS POR AO
$ / kg
$ / kg
$ / kg
0.00 $
0.00 $
0.00 $
6.00
4.50
3.00
$
$
$
6.00
4.50
3.00
$
$
$
6.30
4.73
3.15
104,760,000
115,236,000
131,997,600
54,999,000
47,142,000
41,249,250
15,714,000
15,714,000
16,499,700
0.00 175,473,000.00 178,092,000.00 189,746,550.00
353,565,000
C I C L O S
5
$
$
$
6.30
4.73
3.15
142,997,400
32,999,400
16,499,700
192,496,500.00
382,243,050
$
$
$
6.62
4.96
3.31
150,147,270
34,649,370
17,324,685
202,121,325.00
$
$
$
6.62 $
4.96 $
3.31 $
150,147,270
34,649,370
17,324,685
202,121,325.00
404,242,650
6.95
5.21
3.47
157,654,634
36,381,839
18,190,919
###
$
$
$
6.95 $
5.21 $
3.47 $
157,654,634
36,381,839
18,190,919
###
424,454,783
10
7.29
5.47
3.65
165,537,365
38,200,930
19,100,465
###
$
$
$
7.29
5.47
3.65
165,537,365
38,200,930
19,100,465
###
445,677,522
PRESUPUESTO DE C O S T O S
SITUACION
ACTUAL
$ / kg
FIJOS:
Administracion
Mant.construcciones
Mant. Equipo
Pago de luz
Pago de agua
SUBTOTAL
VARIABLES :
Control de plagas y enfermedades
Charolas de 200 cav para almacigo
Fertilizantes
Preparacion de suelo y siembra
Mano de obra (tutoreo, deschuponeo
SUBTOTAL
TOTAL COSTOS
EGRESOS POR AO
0
0
0
I C
3,500.00
2,500.00
2,500.00
480.00
210.00
9,190.00
3,500.00
2,500.00
2,500.00
480.00
210.00
9,190.00
3,675.00
2,625.00
2,625.00
504.00
220.50
9,649.50
3,675.00
2,625.00
2,625.00
504.00
220.50
9,649.50
3,858.75
2,756.25
2,756.25
529.20
231.53
10,131.98
3,858.75
2,756.25
2,756.25
529.20
231.53
10,131.98
4,051.69
2,894.06
2,894.06
555.66
243.10
10,638.57
4,051.69
2,894.06
2,894.06
555.66
243.10
10,638.57
4,254.27
3,038.77
3,038.77
583.44
255.26
11,170.50
4,254.27
3,038.77
3,038.77
583.44
255.26
11,170.50
0.00
40,900
45,000
594,300
3,130,000
681,800
4,492,000
40,900
45,000
594,300
3,130,000
681,800
4,492,000
42,945
47,250
624,015
3,286,500
715,890
4,716,600
42,945
47,250
624,015
3,286,500
715,890
4,716,600
45,092
49,613
655,216
3,450,825
751,685
4,952,430
45,092
49,613
655,216
3,450,825
751,685
4,952,430
47,347
52,093
687,977
3,623,366
789,269
5,200,052
47,347
52,093
687,977
3,623,366
789,269
5,200,052
49,714
54,698
722,375
3,804,535
828,732
5,460,054
49,714
54,698
722,375
3,804,535
828,732
5,460,054
0.0
4,501,190
4,501,190
4,726,250
4,726,250
4,962,562
4,962,562
5,210,690
5,210,690
5,471,225
5,471,225
0.00
0.00
0.00
0.00
0
C
1
0.00
9,002,380
9,452,499
9,925,124
10,421,380
10
10,942,449
EVALUACION FINANCIERA
INDICADORES FINANCIEROS
FLUJO NETO DE EFECTIVO
Ao de
operacin
0
1
2
3
4
5
Ingresos
totales
Egresos
totales
353,565,000.00 9,002,380.00
382,243,050.00 9,452,499.00
404,242,650.00 9,925,123.95
424,454,782.50
###
445,677,521.63
###
4,068,809.00
###
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 12%
Ao
Costos
Beneficios
Factor de
Costos
de
totales
totales
actualizacin
actualizados
operacin
($)
($)
12.0%
($)
0
0
0
1.000
0.00
1
17,482,214 353,565,000
0.893
###
2
9,452,499 382,243,050
0.797
###
3
9,925,124 404,242,650
0.712
###
4
10,421,380 424,454,783
0.636
###
5
10,942,449 447,677,522
0.567
###
Total
58,223,666 2,012,183,004
43,041,116.16
Los indicadores financieros que arroja el proyecto son:
VAN=
1,388,868,608.56 Se acepta
TIR =
### Se acepta
B/C =
33.27 Se acepta
NANCIERA
ES FINANCIEROS
el proyecto
Cap de trab.
4,381,025.00
Beneficios
actualizados
($)
0.00
315,683,035.71
304,721,819.20
287,731,933.59
269,748,687.74
254,024,248.47
1,431,909,724.72
Valor de Rescate
Valor
Recup. De Flujo Neto de
Residual cap. De Trab.
Efectivo
0.00
336,082,786.00
372,790,551.00
394,317,526.05
414,033,402.35
2,000,000.00
436,735,072.47
Flujo neto de
efectivo act.
($)
0.00
300,073,916.07
297,186,344.87
280,667,426.41
263,125,712.26
247,815,208.95
1,388,868,608.56
PUNTO DE EQUILIBRIO
Concepto
Ingresos
Costos Fijos
Costos Variables
Ao 1
Ao 2
Ao 3
Ao 4
###
18,380
8,984,000
###
19,299
9,433,200
###
20,264
9,904,860
###
21,277
10,400,103
Punto de Equilibrio en
18,859
19,787
20,773
21,812
Punto de Equilibrio en
0.01%
0.01%
0.01%
0.01%
Ao 5
###
22,341
10,920,108
22,902
0.01%
Indica el % de ventas
para cubrir los costos
y no tener perdidas
300,073,916.07
297,186,344.87
300,073,916.07
597,260,260.94
280,667,426.41
263,125,712.26
247,815,208.95
877,927,687.35
1,141,053,399.61
1,388,868,608.56
e recuperacion
aos
SE ACEPTA
Concepto
Mes 1
Mes 2
Mes 3
Ingresos
Venta de jitomate
Egresos
3,289,165.00
272,965.00
272,965.00
Costos variables
3,288,633.33
272,433.33
272,433.33
10,225.00
10,225.00
148,575.00
148,575.00
45,000.00
Fertilizantes
Preparacion de suelo y siembra
3,130,000.00
113,633.33
113,633.33
113,633.33
Costos fijos
531.67
531.67
531.67
Pago de luz
80.00
80.00
80.00
Pago de agua
35.00
35.00
35.00
Mant.construcciones
208.33
208.33
208.33
Mant. Equipo
208.33
208.33
208.33
Flujo de efectivo
3,289,165.00 -
272,965.00 -
272,965.00
3,289,165.00 -
3,562,130.00 -
3,835,095.00
Mes 5
Mes 6
Mes 7
175,473,000.00
175,473,000.00
Mes 8
-
Mes 9
-
272,965.00
272,965.00
114,165.00
3,289,165.00
272,965.00
272,965.00
272,433.33
272,433.33
113,633.33
3,288,633.33
272,433.33
272,433.33
10,225.00
10,225.00
10,225.00
10,225.00
148,575.00
148,575.00
45,000.00
148,575.00
148,575.00
113,633.33
113,633.33
113,633.33
113,633.33
113,633.33
113,633.33
531.67
531.67
531.67
531.67
531.67
531.67
80.00
80.00
80.00
80.00
80.00
80.00
3,130,000.00
35.00
35.00
35.00
35.00
35.00
35.00
208.33
208.33
208.33
208.33
208.33
208.33
208.33
208.33
208.33
208.33
208.33
208.33
272,965.00 -
272,965.00
4,108,060.00 -
4,381,025.00
175,358,835.00 170,977,810.00
3,289,165.00 167,688,645.00
272,965.00 167,415,680.00
272,965.00
167,142,715.00
Mes 10
Mes 11
-
Mes 12
-
total
178,092,000.00
353,565,000.00
-
178,092,000.00
353,565,000.00
-
272,965.00
272,965.00
114,165.00
8,990,380.00
272,433.33
272,433.33
113,633.33
8,984,000.00
10,225.00
10,225.00
81,800.00
148,575.00
148,575.00
1,188,600.00
113,633.33
113,633.33
113,633.33
1,363,600.00
531.67
531.67
531.67
6,380.00
80.00
80.00
80.00
960.00
90,000.00
6,260,000.00
35.00
35.00
35.00
420.00
208.33
208.33
208.33
2,500.00
208.33
208.33
208.33
2,500.00
-
272,965.00 166,869,750.00
272,965.00
177,977,835.00
166,596,785.00
344,574,620.00
344,574,620.00
DEPRECIACIONES Y AMORTIZACIONES
Concepto
Unidad
Cantidad
Costo
Unitario
Costo
Total
Total
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
Presupuesto
2.00
1.00
1.00
2.00
2.00
1.00
1.00
5.00
3.00
1.00
1.00
1.00
1.00
1.00
4.00
1.00
###
1,400.00
7,500.00
70.00
65.00
35.00
85.00
15.00
180.00
1,850.00
1,800.00
480.00
1,600.00
977.00
103.00
185.00
###
1,400.00
7,500.00
140.00
130.00
35.00
85.00
75.00
540.00
1,850.00
1,800.00
480.00
1,600.00
977.00
412.00
185.00
###
Aos de
Vida Util
10.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
5.00
Depreciaci
on Anual
Drepreciac
Valor
ion en 5
Residual
aos
400,000.00
280.00
1,500.00
28.00
26.00
7.00
17.00
15.00
108.00
370.00
360.00
96.00
320.00
195.40
82.40
37.00
###
1,400.00
7,500.00
140.00
130.00
35.00
85.00
75.00
540.00
1,850.00
1,800.00
480.00
1,600.00
977.00
412.00
185.00
###
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
###
###
###
BALANCE GENERAL
BALANCE GENERAL
DESCRIPCION
ACTIVO
CIRCULANTE
Capital de Trabajo
Suma circulante
FIJO
Modulo de invernadero
Herramientas menores
Terreno
SALDO FINAL
DESCRIPCION
PASIVO
A Corto Plazo
$4,381,025.00
$4,381,025.00
$4,000,000.00
$26,809.00
$42,000.00
Suma Pasivo
Suma Fijo
$4,068,809.00
CAPITAL
Aportacion de socios
DIFERIDO
Asistencia
tecnica
$30,000.00
Suma de Capital
Suma Diferido
$30,000.00
PASIVO + CAPITAL
TOTAL DE ACTIVO
$8,479,834.00
SALDO FINAL
$4,030,000.00
$4,030,000.00
$4,449,834.00
$4,449,834.00
$8,479,834.00