Documentos de Académico
Documentos de Profesional
Documentos de Cultura
CERRITO TONANZY
PRODUCCION DE NOPAL VERDURA DESPLAZANDO EL USO DE QUIMICOS
TLAYACAPAN, SAN JOSE DE LOS LAURELES
MORELOS
APORTACION PRODUCTORES
Precio
Unidad de
Unitario
Medida Cantidad
($)
INVERSION FIJA
Activos Fijos:
Terreno de Temporal en produccin Ha
Mochilas manuales p/fumigar
Pza
Motocultores
Pza
Azadones
Pza
Canastos p/recoger la cosecha
Pza
Cuchillos
Pza
Guantes
Pza
Cajas
Pza
Machetes largos
Pza
Moldes p/empacar
Pza
Afiladora Manual
Pza
Carretillas para corte en cajas
Pza
TAMBO AZUL DE PLSTICO 200 LT PZA
TINA METLICA
PZA
RECIPIENTE DE PLASTICO 100 LTSPZA
RECIPIENTE DE PLASTICO 20 LTS KG
Total de inversin fija
6 85,000.00
10 3,500.00
6 45,000.00
30
80.00
0
0.00
60
45.00
70
40.00
300
60.00
18
100.00
0
0.00
30
25.00
30
700.00
3
400
1
320
1
320
1
61
INVERSION DIFERIDA
Documento
1 18,000.00
Estudio
Total de inversin diferida:
Total
510,000.00
35,000.00
270,000.00
2,400.00
0.00
2,700.00
2,800.00
18,000.00
1,800.00
0.00
750.00
21,000.00
1,200.00
320.00
320.00
61.00
866,351.00
Sociedad($)
510,000.00
35,000.00
270,000.00
2,400.00
0.00
2,700.00
2,800.00
18,000.00
1,800.00
0.00
750.00
21,000.00
0.00
0.00
0.00
0.00
864,450.00
18,000.00
18,000.00
PROMUSAG($)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1,200.00
320.00
320.00
61.00
1,901.00
18,000.00
0.00
18,000.00
CAPITAL DE TRABAJO
INSUMOS
Fertilizacin
ABONO DE RES
BOCASHI
FOLIAR
CALDOS
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
ton
lts
lts
17
15
600
600
8,000.00
2,400.33
7.58
2.57
136,000.00
36,005.00
4,550.00
1,544.00
0.00
0.00
0.00
lt
185.00
kg
45.00
lt
90.00
200
500.00
1,110.00
0.00
0.00
0.00
540.00
0.00
100,000.00
279,749.00
1,164,100.00
100.00%
1,110.00
0.00
0.00
0.00
540.00
0.00
100,000.00
101,650.00
966,100.00
82.99%
flete
Total:
Total de aportaciones en %:
0.00
0.00
136,000.00
36,005.00
4,550.00
1,544.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
178,099.00
198,000.00
17.01%
30
15 bolsa
866,351.00
21600
3,600.00
178,099.00
1,901.00
180,000.00
1.50 1 ha
279,749.00
100
1er AO
0.00
2DO. AO
0.00
3ER AO
0.00
4TO. AO 5TO. AO
0.00
0.00
torton
ton
lts
6.0
lt
0.0
kg.
6.0
litros
8,000.00 136,000.00
2,400.33 36,005.00
2.57
1,544.00
0.00
185.00
1,110.00
0.00
45.00
0.00
0.00
90.00
540.00
0.00
18.0
200.0
servicio
flete
LABORES CULTURALES
Fertilzacin
Organica
BOCASHI
CALDOS
Control de Plagas y enfermedades
Deshierve
escardas manuales
288.0
18.0
18.0
144.0
80.0
80.0
jornal
jornal
jornal
jornal
jornal
jornal
COSECHA
CORTE
FLETE DEL PRODUCTO
NA
1440.0
200.0
0.0
JORNAL
UNIDAD
UNIDAD
3,000.00 54,000.00
500.00 100,000.00
113,040.00 113,040.00 113,718.24 113,718.24 113,718.24 113,718.24
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
180.00 259,200.00
700.00 140,000.00
0.00
0.00
TOTAL
0.00
AOS
Total
Costo dela
No. De renta por
parcelas
1Ha
6
3000
total
0
18,000
18,360.00 18,727.20
19,101.74 19483.779
18,000
18,360.00
19,101.74
18,727.20
19,483.78
MES
ENERO
FEBRERO
MARZO
ABRIL
MAYO
JUNIO
JULIO
AGOSTO
SEP
OCT
NOV
DIC
PROD(KG)/H PROD.(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
172,890.00
18,000
172,890.00
18,727.20
172,890.00
19,101.74
172,890.00
19,483.78
190,890.00
191,250.00
191,617.20
COSTOS VARIABLES
329,199.00
331,174.19
331,174.19
191,991.74
192,373.78
331,174.19
331,174.19
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 VARIABLE 841,439.00
VENTA DE NOPAL
1,032,255.00
TOTAL
1,032,255.00
Punto de Equilibrio:
100%
172,890.00
18,360.00
AOS
3
113,718.24
113,718.24
113,718.24
113,718.24
401,595.20
401,595.20
401,595.20
401,595.20
846,487.63
1,032,255.00
1,032,255.00
103%
846,487.63
1,032,255.00
1,032,255.00
103%
846,487.63 846,487.63
1,032,255.00 1,032,255.00
1,032,255.00 1,032,255.00
103%
104%
HAS.
PRODUCID
PROD.PROM
TOTAL
CONCEPTO
AS
ANUAL EN TON TONELADAS
NOPAL-VERDURA (NOPALIT
6
80
480
TOTAL EN
KGS
480000
1er.AO
2do. AO
3er. AO
4to.AO 5to. AO
480,186.15 494,591.73 509,429.48 509,429.48 509,429.48
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
4
1,032,255.00
5
1,032,255.00
841,439.00
190,816.00
18,000.00
0.00
0.00
172,816.00
0.00
0.00
0.00
172,816.00
846,487.63
185,767.37
18,360.00
0.00
0.00
172,816.00
0.00
0.00
0.00
172,816.00
846,487.63
185,767.37
18,727.20
0.00
0.00
204,494.57
0.00
0.00
0.00
204,494.57
846,487.63
185,767.37
19,101.74
0.00
0.00
204,869.11
0.00
0.00
0.00
204,869.11
846,487.63
185,767.37
19,483.78
0.00
0.00
205,251.14
0.00
0.00
0.00
205,251.14
172,816.00
172,816.00
204,494.57
204,869.11
205,251.14
Aos / concepto
0
1
2
3
4
5
Valor
Presente
(172,816)
144,013
142,010
118,559
98,983
82,486
413,235
EVALUACION FINANCIERA
AOS
0
1
2
3
4
5
TOTAL
Datos:
T1=
T2=
VPN1=
VPN2=
TREMA
VAN
TIR
INVERSION
INGRESO
BRUTO
-1,164,100 1,032,255.00
172,816
1,032,255
172,816
1,032,255
204,495
1,032,255
204,869
1,032,255
205,251
1,032,255
COSTOS
TOTALES
841,439.00
846,487.63
846,487.63
846,487.63
846,487.63
846,487.63
UTILIDAD
190,816
185,767
185,767
185,767
185,767
185,767
FLUJO
EFECTIVO
-973,284
358,583
358,583
390,262
390,636
391,019
915,800
FACTOR
1
0.8547
0.7305
0.6244
0.5337
0.4561
FLUJO
TASA MENOR
EFECTIVO
15%
ACT.
FACTOR
V.A.
-973,284
1 - 973,284
306,482
0.8696
311,812
261,950
0.7561
271,141
243,668
0.6575
256,604
208,463
0.5718
223,348
178,348
0.4972
194,405
225,627
284,025
TASA MAYOR
20.00%
FACTOR
V.A.
1 - 973,284
0.8333
298,819
0.6944
249,016
0.5787
225,846
0.4823
188,386
0.4019
157,142
145,925
15%
20%
284,025
145,925
17%
$225,627
26.52%
27%
0.15
0.2
17.5
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
966,100
966,100
864,450
864,450
101,650
Flujo de Efectivo
1
2
2,166,160
3,371,231
1,032,255
1,032,255
1,032,255
1,032,255
101,650
1,306,721
859,439
864,848
841,439
18,000
0
0
846,488
18,360
0
0
1,306,721
2,506,383
3
4,570,893
1,032,255
1,032,255
2,506,383
865,215
4
5,770,189
1,032,255
1,032,255
3,705,679
865,589
5
6,969,109
1,032,255
1,032,255
4,904,599
865,971
846,488
18,727
0
0
0
3,705,679
846,488
19,102
0
0
0
4,904,599
846,488
19,484
0
0
0
6,103,138
AOS
3
2. EGRESOS
PREPARACION DEL TERRENO :
0.00
Unicamente para el establecimiento de nuevas plantaciones
para el proyecto no apliaca
INSUMOS
329,199.00
Fertilizacion
Organica
BOCASHI
CALDOS
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
BOCASHI
CALDOS
Control de Plagas y enfermedades
Deshierve
escardas manuales
COSECHA
399,200.00
CORTE
FLETE DEL PRODUCTO
0.00
0.00
0.00
0.00
331,174.19
331,174.19
331,174.19
331,174.19
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
841,439.00
846,487.63
846,487.63
846,487.63
846,487.63
190,816.00
185,767.37
185,767.37
185,767.37
185,767.37
1.23%
1.22%
1.22%
1.22%
1.22%
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
$351,300.00
0
6
0
10
30
300
60
70
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
$270,000.00
$0.00
$35,000.00
$21,000.00
$18,000.00
$2,700.00
$2,800.00
$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
$1,042,020.00
$0.00
$1,042,020.00
$0.00
TOTAL
$180,000.00
$862,020.00
$1,042,020.00
$0.00
$0.00
$0.00
$1,042,020.00
$1,042,020.00
ESQUMA DE CAPITALIZACION
NOMBRE DEL GRUPO
CERRITO TONANZY
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
$36,000.00
ANEXO A
CDULA DE SOLICITUD DE APOYO
RESUMEN DE INVERSIN
CONCEPTO
UNIDAD
1 ABONO DE RES
TORTON
COSTALES DE CASCARILLA DE
bulto
B 2 ARROZ
B 3 COSTALES DE TIERRA
jornal
B 4 COSTALES DE CARBON
bulto
B 5 QUEBRADO
LEVADURA DE PAN
kilogramo
B 6 HIERBA PICADA
bolsa
B 7 BULTO DE CAL
bulto de
20
kg
B 8 PILONCILLO
kilo
F 9 PILONCILLO
KG
F 10 SULFATO DE MAGNESIO
KG
F 11 SULFATO DE MANGANESO
KG
F 12 SULFATO DE ZINC
KG
F
### LEVADURA DE CERVEZA
KG
F 14 CLORURO DE CALCIO
KG
F 15 ACIDO BRICO
KG
F 16 HGADO DE RES
KG
F
### LECHE DE VACA
LT
F 18 50 KG ESTIRCOL FRESCO O
BULTO
F 19 RUMEN
CERVEZA EMBOTELLADA
PZA
F 20 SULFATO DE COBRE
KG
### TAMBO AZUL DE PLSTICO 200
PZA
C 22 LTS
CENIZA CERNIDA
KG
23 TINA METLICA
PZA
C 24 AZUFRE
KG
C
### CAL
BULTO
26 RECIPIENTE DE PLASTICO 100
PZA
27 LTS
RECIPIENTE DE PLASTICO 20
PZA
C 28 LTS
JABON DE BARRA
KG
COSTO
CANTID
COSTO
UNITARIO
AD
TOTAL ($)
($)
###
17
8000
299
20
5,980.00
50
299
46
152
19
40
6
3
9
9
6
6
3
7
6
3
6
10
3
11
1
20
2
2
1
2
180
20
150
45
35
16
16
93
71
62
99
84
75
40
12
49
26
100
400
20
320
60
35
160
61
27
9,000.00
5,980.00
6,900.00
6,840.00
665.00
640.00
96.00
279.00
639.00
558.00
594.00
504.00
225.00
280.00
72.00
147.00
156.00
1,000.00
1,200.00
220.00
320.00
1,200.00
70.00
320.00
61.00
54.00
###
BOCASH
36,005.00
FOLIAR
4,550.00
CALDOS
1,544.00
SULFOCALCIO
CALDO CENIZA
BORDELES
FERTILIZANTE FOLIAR
178,099.00
2,400.33
7.58
2.57
100
20
100
400