Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CACTUS
CULTIVO DE NOPAL UTILIZANDO PRODUCTOS ORGANICOS
TLALNEPANTLA BARRIO SAN BARTOLO
MORELOS
Precio
Cantida Unitario
d
($)
INVERSION FIJA
Activos Fijos:
Terreno de Temporal en producciHa
Mochilas manuales p/fumigar
Pza
Motocultores
Pza
Azadones
Pza
Canastos p/recoger la cosecha Pza
Cuchillos
Pza
Guantes
Pza
Cajas
Pza
Machetes largos
Pza
Moldes p/empacar
Pza
Afiladora Manual
Pza
Carretillas para corte en cajas Pza
6 85,000.00
6 3,500.00
5 45,000.00
50
80.00
0
0.00
70
45.00
80
40.00
300
60.00
18
100.00
0
0.00
30
25.00
30
700.00
INVERSION DIFERIDA
Documento
1 18,000.00
Total
Sociedad($
)
FAPPA($)
510,000.00 510,000.00
21,000.00 21,000.00
225,000.00 225,000.00
4,000.00
4,000.00
0.00
0.00
3,150.00
3,150.00
3,200.00
3,200.00
18,000.00 18,000.00
1,800.00
1,800.00
0.00
0.00
750.00
750.00
21,000.00 21,000.00
0.00
0.00
807,900.00 807,900.00
0.00
18,000.00
18,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
18,000.00
0.00
18,000.00
CAPITAL DE TRABAJO
INSUMOS
Fertilizacin
ABONO DE RES
CALCIO BORO
KILL MITE
TENSO NATURA
PULITURE
Control de Plagas
Ambus (etiqueta verde)
Control de Enfermedades
Sulfato de cobre
Deshierbe
Glifosfato (etiqueta verde)
SERVICIOS
Flete para sacar la cosecha
Total de capital de trabajo:
TORTON
LITROS
SACOS 5 KG
LITROS
LITROS
16
283
35
60
46
8000
76
262
166
247
lt
185.00
kg
45.00
lt
90.00
277
500.00
flete
Total:
Total de aportaciones en %:
128000
21508
9170
9960
11362
1,110.00
1,110.00
0.00
0.00
0.00
0.00
0.00
0.00
540.00
540.00
0.00
0.00
138,500.00 138,500.00
320,150.00 140,150.00
1,146,050.00 948,050.00
100.00%
82.72%
0.00
0.00
128,000.00
21,508.00
9,170.00
9,960.00
11,362.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
180,000.00
198,000.00
17.28%
30
15 bolsa
807,900.00
21600
1.50 1 ha
320,150.00
3,600.00
100
CONCEPTO
ACTIVOS FIJOS
Azadones
Mochilas manuales p/fumigar
Canastos p/recoger la cosecha
motocultores
Cuchillos
Guantes
Cajas
Machetes largos
Moldes p/empacar
Afiladora Manual
Carretillas para corte en cajas
NUMERO UNIDADES
50.00
6.00
0.00
5.00
70.00
80.00
300.00
18.00
0.00
30.00
30.00
-
Pzas
Pzas
Pzas
Pzas
Pzas
Pzas
Pzas
Pzas
Pzas
Pzas
Pzas
Pzas
COSTO
UNITARIO
75.00
3,500.00
45,000.00
35.00
30.00
60.00
100.00
300.00
20.00
700.00
$0.00
SUBTOTAL
TOTAL
$296,000.00 $296,000.00
3,750.00
21,000.00
0.00
225,000.00
2,450.00
2,400.00
18,000.00
1,800.00
0.00
600.00
21,000.00
0.00
0.00
1er AO
0.00
2DO. AO
0.00
3ER AO
0.00
4TO. AO
0.00
5TO. AO
0.00
TORTON
LITROS
LITROS
8,000.00
166.00
247.00
6.0
lt
185.00
0.0
kg.
45.00
6.0
litros
90.00
18.0
277.0
servicio
flete
3,000.00
500.00
128,000.00
9,960.00
11,362.00
0.00
1,110.00
0.00
0.00
0.00
540.00
0.00
54,000.00
138,500.00
LABORES CULTURALES
Fertilzacin
Organica
TENSO NATURA
PULITURE
Control de Plagas y enfermedades
Deshierve
escardas manuales
COSECHA
CORTE
FLETE DEL PRODUCTO
NA
113,040.00 113,040.00
288.0
18.0
18.0
144.0
80.0
80.0
jornal
jornal
jornal
jornal
jornal
jornal
180.00
180.00
180.00
180.00
180.00
180.00
51,840.00
3,240.00
3,240.00
25,920.00
14,400.00
14,400.00
399,200.00 399,200.00 401,595.20 401,595.20 401,595.20 401,595.20
1440.0
200.0
0.0
JORNAL
UNIDAD
UNIDAD
180.00
700.00
0.00
TOTAL
259,200.00
140,000.00
0.00
855,712.00
0.00
855,712.00 855,712.00 860,846.27 860,846.27 860,846.27 860,846.27
AOS
Total
Costo dela
renta por
1Ha
No. De
parcelas
6
3000
total
0
18,000
18,360.00
18,000
18,360.00
3
18,727.20
18,727.20
19,101.74 19483.7789
19,101.74
19,483.78
MES
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEP
OCT
NOV
DIC
PROD(KG)/HAPROD.(KG/6HAS.
7,250.00
43,500.00
7,250.00
43,500.00
0.00
7,250.00
43,500.00
7,250.00
43,500.00
7,250.00
43,500.00
7,250.00
43,500.00
7,250.00
43,500.00
7,250.00
43,500.00
7,250.00
43,500.00
7,250.00
43,500.00
7,250.00
43,500.00
79,750.00
478,500.00
P.U
3
2.78
0
1.6
1.6
1.75
1.75
1.75
1.75
1.75
3
3
MESES
PRECIO/KG.
ENERO
3
FEBRERO
2.78
MARZO
0
ABRIL
1.6
MAYO
1.6
JUNIO
1.75
JULIO
1.75
AGOSTO
1.75
SEPTIEMBRE
1.75
OCTUBRE
1.75
NOVIEMBRE
3
DICIEMBRE
3
1.98
IMPORTE
130,500.00
120,930.00
0.00
69,600.00
69,600.00
76,125.00
76,125.00
76,125.00
76,125.00
76,125.00
130,500.00
130,500.00
1,032,255.00
79750
PRECIO
POR 1
BULTO=
325KG
2,249.00
900.00
201.50
201.50
201.50
448.50
448.50
448.50
448.50
448.50
2,249.00
2,249.00
874.50
I CAJA=
25KG.
173
69
15.5
15.5
15.5
34.5
34.5
34.5
34.5
34.5
173
173
67.25
7.2727273
161,580.00
18,000
161,580.00
18,360.00
161,580.00
18,727.20
161,580.00
19,101.74
161,580.00
19,483.78
180,307.20
180,681.74
181,063.78
345,532.83
345,532.83
345,532.83
113,718.24
113,718.24
113,718.24
113,718.24
401,595.20
401,595.20
401,595.20
401,595.20
179,580.00
179,940.00
COSTOS VARIABLES
343,472.00
345,532.83
INSUMOS
Fertilizacion
Control de Plagas
Control de Enfermedades
Deshierve
SERVICIOS
LABORES CULTURALES
113,040.00
Fertilzacin
Control de Plagas y enfermedades
Deshierve
escardas manuales
COSECHA
399,200.00
CORTE
FLETE DEL PRODUCTO
TOTAL COSTOS VARIABLES
855,712.00
VENTA DE NOPAL
1,032,255.00
TOTAL
1,032,255.00
Punto de Equilibrio:
102%
AOS
3
860,846.27
1,032,255.00
1,032,255.00
105%
HAS.
PRODUCIDA PROD.PROM
TOTAL
CONCEPTO
S
ANUAL EN TON TONELADAS
NOPAL-VERDURA (NOPALITO)
6
80
480
TOTAL EN
KGS
480000
1er.AO
2do. AO 3er. AO
4to.AO
5to. AO
488,257.25 502,904.97 517,992.12 517,992.12 517,992.12
Concepto/aos
Ventas Totales
Ingresos Totales
Costos de Produccin
Utilidad Marginal
Gastos de Administrativos
Gastos de ventas
Gastos financieros
Utilidad Bruta
ISR
PTU
Otros Impuestos
UTILIDAD NETA
PAGO A PRINCIPAL
FLUJO NETO DE EFECTIVO
860,846.27
171,408.73
18,360.00
0.00
0.00
158,543.00
0.00
0.00
0.00
158,543.00
860,846.27
171,408.73
18,727.20
0.00
0.00
190,135.93
0.00
0.00
0.00
190,135.93
158,543.00
158,543.00
190,135.93
A
4
1,032,255.00
5
1,032,255.00
860,846.27
171,408.73
19,101.74
0.00
0.00
190,510.47
0.00
0.00
0.00
190,510.47
860,846.27
171,408.73
19,483.78
0.00
0.00
190,892.51
0.00
0.00
0.00
190,892.51
190,510.47
190,892.51
Aos / concepto
0
1
2
3
4
5
Valor
Presente
(158,543)
132,119
132,039
110,249
92,059
76,715
384,638
EVALUACION FINANCIERA
AOS
0
1
2
3
4
5
TOTAL
Datos:
T1=
T2=
VPN1=
VPN2=
TREMA
VAN
TIR
INVERSION
INGRESO
BRUTO
-1,146,050 1,032,255.00
158,543
1,032,255
158,543
1,032,255
190,136
1,032,255
190,510
1,032,255
190,893
1,032,255
COSTOS UTILIDAD
FLUJO
FACTOR
FLUJO
TASA MENOR
TOTALES
EFECTIVO
EFECTIVO
10%
ACT.
FACTOR
V.A.
855,712.00
176,543
-969,507
1
-969,507
1 - 969,507
860,846.27
171,409
329,952
0.8929
294,600
0.9091 299,956
860,846.27
171,409
329,952
0.7972
263,035
0.8264 272,687
860,846.27
171,409
361,545
0.7118
257,340
0.7513 271,634
860,846.27
171,409
361,919
0.6355
230,006
0.6830 247,196
860,846.27
171,409
362,301
0.5674
205,579
0.6209 224,961
776,162
281,054
346,927
TASA MAYOR
15.00%
FACTOR
V.A.
1 - 969,507
0.8696
286,915
0.7561
249,491
0.6575
237,721
0.5718
206,928
0.4972
180,128
191,676
10%
15%
346,927
191,676
12%
$281,054
22.90%
23%
0.1
0.15
15
Concepto / aos
1. Entradas
Aportac. de socios
Ingresos por venta
Caja Inicial
2. Salidas
Inv. Fija
Inv. Diferida
Costos de produccin
Gastos de admn y venta
ISR
PTU
Dividendos
Saldo
0
948,050
948,050
807,900
807,900
140,150
Flujo de Efectivo
1
2
2,204,660
3,395,458
1,032,255
1,032,255
1,032,255
1,032,255
140,150
1,330,948
873,712
879,206
855,712
18,000
0
0
860,846
18,360
0
0
1,330,948
2,516,252
3
4,580,762
1,032,255
1,032,255
2,516,252
879,573
4
5,765,698
1,032,255
1,032,255
3,701,188
879,948
5
6,950,260
1,032,255
1,032,255
4,885,750
880,330
860,846
18,727
0
0
0
3,701,188
860,846
19,102
0
0
0
4,885,750
860,846
19,484
0
0
0
6,069,930
AOS
3
2. EGRESOS
PREPARACION DEL TERRENO :
0.00
Unicamente para el establecimiento de nuevas plantaciones
para el proyecto no apliaca
INSUMOS
343,472.00
Fertilizacion
Organica
TENSO NATURA
PULITURE
Control de Plagas
Ambus (etiqueta verde)
Control de Enfermedades
sulfato de cobre
Deshierve
Glifosfato (etiqueta verde)
SERVICIOS
escarda con motocultor
Flete para sacar las cosechas
LABORES CULTURALES
113,040.00
Fertilzacin
Organica
TENSO NATURA
PULITURE
Control de Plagas y enfermedades
Deshierve
escardas manuales
COSECHA
399,200.00
CORTE
FLETE DEL PRODUCTO
0.00
0.00
0.00
0.00
345,532.83
345,532.83
345,532.83
345,532.83
113,718.24
113,718.24
113,718.24
113,718.24
401,595.20
401,595.20
401,595.20
401,595.20
TOTAL DE EGRESOS
855,712.00
860,846.27
860,846.27
860,846.27
860,846.27
176,543.00
171,408.73
171,408.73
171,408.73
171,408.73
1.21%
1.20%
1.20%
1.20%
1.20%
ACTIVO CIRCULANTE
EFECTIVO Y BANCOS
CLIENTES Y CUENTAS POR COBRAR
INVENTARIOS
ACTIVO FIJO
PLANTAS
BODEGA
MAQUINARIA Y EQUIPO
Vehculos
motocultor
Arado de discos
mochilas manuales p/fumigar
carretillas
Cajas
Cuchiilos
Guantes
Machetes largos
Afiladora manual
TERRENOS
Casas habitacin
Terrenos urbanos
Terrenos en temporal en producci
ACTIVO TOTAL
PASIVO DE CORTO PLAZO
PROVEEDORES
CRED. AVIO
C. REFACCIONARIO
OTROS
PASIVO DE LARGO PLAZO
CRED. REFACCIONARIO
OTROS
PASIVO TOTAL
CAPITAL CONTABLE
PATRIMONIO
UTILIDADES ACUMULADAS
UNIDADES
VALOR UNIT.
IMPORTE
SUBTOTAL
1
1
0
$30,000.00
$150,000.00
$0.00
$30,000.00
$150,000.00
$0.00
$30,000.00
$150,000.00
$0.00
240
0
$3.00
$0.00
$720.00
$0.00
$720.00
$0.00
$293,150.00
0
5
0
6
30
300
70
80
18
30
$0.00
$45,000.00
$0.00
$3,500.00
$700.00
$60.00
$45.00
$40.00
$100.00
$25.00
$0.00
$225,000.00
$0.00
$21,000.00
$21,000.00
$18,000.00
$3,150.00
$3,200.00
$1,800.00
$750.00
0.0
0.0
6.0
$0.00
$0.00
$85,000.00
$0.00
$0.00
$510,000.00
$510,000.00
0
0
0
0
$0.00
0
0
1
1
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$983,870.00
$0.00
$983,870.00
$0.00
TOTAL
$180,000.00
$803,870.00
$983,870.00
$0.00
$0.00
$0.00
$983,870.00
$983,870.00
ESQUMA DE CAPITALIZACION
NOMBRE DEL GRUPO
CACTUS
MONTO DE CAPITALIZACION
$36,000.00
01/06/2011
180
MES
1
2
3
4
FECHA
MONTO
01/06/2011
28/11/2011 $ 9,000.00
26/05/2012 $ 9,000.00
22/11/2012 $ 9,000.00
21/05/2013 $ 9,000.00
TOTAL
$36,000.00
ANEXO A
CEDULA DE SOLICITUD DE APOYO
RESUMEN DE INVERSIN
N
1
2
3
4
5
6
10
11
12
13
14
CONCEPTO
ABONO DE RES
CALCIO BORO
KILL MITE
TENSO NATURA
PULITURE
UNIDAD
TORTON
LITROS
SACOS 5 KG
LITROS
LITROS
CANTIDA
D
COSTO UNITARIO
($)
16
283
35
60
46
8000
76
262
166
247
COSTO
TOTAL ($)
128000
21508
9170
9960
11362
180000