Documentos de Académico
Documentos de Profesional
Documentos de Cultura
TOTAL
171710.00
171710.00
b) Polietilenos y mallas
41384.00
41384.00
21635.00
21635.00
40000.00
40000.00
3000.00
3000.00
27400.00
27400.00
7500.00
7500.00
312629.00
312629.00
3.CAPITAL DE TRABAJO
182636.70
182636.70
TOTAL (1+2+3)
495265.70
495265.70
TOTAL
INVERSIN FIJA
a) Recursos propios
192629.00
192629.00
120000.00
120000.00
312629.00
312629.00
182636.70
182636.70
182636.70
182636.70
b)
c) Crditos
c)
d) Otros
1.TOTAL INVERSIN FIJA
INVERSIN DIFERIDA
a) Recursos propios
b) Subsidios
b)
c) Crditos
c)
d) Otros
2.TOTAL INVERSIN DIFERIDA
CAPITAL DE TRABAJO
a) Recursos propios
b) Subsidios
c) Crditos
d) Otros
3.TOTAL CAPITAL DE TRABAJO
375265.70
375265.70
TOTAL SUBSIDIOS
120000.00
120000.00
TOTAL CRDITOS
TOTAL OTROS
CALCULO DEL CAPITAL DE TRABAJO
Concepto/perodo/aos
TOTAL
INGRESOS
a) Venta de Jitomate
306000.00
367200.00
428400.00
489600.00
550800.00
612000.00
2754000.00
306000.00
367200.00
428400.00
489600.00
550800.00
612000.00
2754000.00
127466.70
140213.37
154234.71
169658.23
186624.01
205286.38
983483.39
b)
f)
0.00
1.TOTAL INGRESOS
COSTOS DE OPERACIN
2a. Costos Variables
a) Semillas
6120.00
6732.00
7405.20
8145.72
8960.30
9856.33
47219.55
13330.00
14663.00
16129.30
17742.23
19516.50
21468.15
102849.18
78466.70
86313.37
94944.71
104439.18
114883.00
126371.30
605418.25
d) Gastos de comercializacion
f) Pago de asesoria tecnica, energia Elec. Y agua.
5000.00
24550.00
5500.00
27005.00
6050.00
29705.50
6655.00
32676.10
7320.50
35943.71
8052.60
39538.00
38578.10
189418.31
55170.00
60687.00
102783.45
73431.27
80774.40
88851.84
461697.95
420.00
54750.00
462.00
60225.00
508.20
66247.50
559.02
72872.25
614.92
80159.48
676.41
88175.42
3240.56
422429.65
e)
0.00
0.00
0.00
0.00
0.00
0.00
0.00
e)
d)
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
182636.70
200900.37
257018.16
243089.50
267398.41
294138.22
1445181.35
123363.30
123363.30
166299.63
289662.93
171381.84
461044.77
246510.50
707555.28
283401.59
990956.87
317861.78
1308818.65
1308818.65
a) Agua
b) Mano de obra
0.00
123363.30
289662.93
461044.77
707555.28
b) Flujo de efectivo
123363.30
166299.63
171381.84
246510.50
123363.30
120000.00
289662.93
0.00
461044.77
0.00
707555.28
0.00
243,363.30
289,662.93
461,044.77
707,555.28
TOTAL
990956.87
2572583.15
283401.59
317861.78
1308818.65
990956.87
0.00
1308818.65
0.00
3881401.80
120000.00
990,956.87
1308818.65
4001401.80
306000.00
367200.00
428400.00
489600.00
550800.00
1.TOTAL INGRESOS
COSTOS DE OPERACIN
2a. Costos Variables
306000.00
367200.00
428400.00
489600.00
550800.00
612000.00
612000.00
127466.70
140213.37
154234.71
169658.23
186624.01
205286.38
TOTAL
306000.00
367200.00
428400.00
489600.00
550800.00
612000.00
2754000.00
6120.00
6732.00
7405.20
8145.72
8960.30
9856.33
13330.00
14663.00
16129.30
17742.23
19516.50
21468.15
78466.70
86313.37
94944.71
104439.18
114883.00
126371.30
5000.00
5500.00
6050.00
6655.00
7320.50
8052.60
24550.00
27005.00
29705.50
32676.10
35943.71
39538.00
983483.39
47219.55
102849.18
605418.25
38578.10
189418.31
55170.00
420.00
54750.00
0.00
0.00
0.00
0.00
182636.70
123363.30
33621.60
89741.70
49.7%
60687.00
462.00
60225.00
0.00
0.00
0.00
0.00
200900.37
166299.63
33621.60
132678.03
41.5%
66755.70
508.20
66247.50
0.00
0.00
0.00
0.00
220990.41
207409.59
33621.60
173787.99
36.6%
73431.27
559.02
72872.25
0.00
0.00
0.00
0.00
243089.50
246510.50
33621.60
212888.90
33.5%
80774.40
614.92
80159.48
0.00
0.00
0.00
0.00
267398.41
283401.59
33621.60
249779.99
31.4%
88851.84
676.41
88175.42
0.00
0.00
0.00
0.00
294138.22
317861.78
33621.60
284240.18
30.1%
425670.20
3240.56
422429.65
0.00
0.00
0.00
0.00
1409153.60
1344846.40
201729.60
1143116.80
35.4%
a) Semillas
d) Gastos de comercializacion
f) Pago de asesoria tecnica, energia Elec. Y agua.
INGRESOS
306000.00
367200.00
428400.00
489600.00
550800.00
612000.00
COSTOS
182636.70
200900.37
220990.41
243089.50
267398.41
294138.22
R.B.C.=
1.93
V.A.N.=
898277.77
T.I.R. (Proyecto)=
52%
FACTOR
INGRESOS
COSTOS
ACT. 11 % ACTUALIZADOS ACTUALIZADOS
0.90
275675.68
164537.57
0.81
298027.76
163055.25
0.73
313242.39
161586.28
0.66
322514.68
160130.58
0.59
326872.99
158687.94
0.53
327200.19
157258.30
1863533.69
965255.92
123363.30
0.00
0.00
0.00
0.00
375265.70
0.00
-251902.40
55%
166299.63
0.00
0.00
0.00
0.00
0.00
0.00
166299.63
3
207409.59
0.00
0.00
0.00
0.00
0.00
0.00
207409.59
4
246510.50
0.00
0.00
0.00
0.00
0.00
0.00
246510.50
5
283401.59
0.00
0.00
0.00
0.00
0.00
0.00
283401.59
6
317861.78
0.00
0.00
0.00
294138.22
0.00
20000.00
632000.00
123363.30
0.00
0.00
0.00
0.00
495265.70
0.00
-371902.40
166299.63
0.00
0.00
0.00
0.00
0.00
0.00
166299.63
3
207409.59
0.00
0.00
0.00
0.00
0.00
0.00
207409.59
4
246510.50
0.00
0.00
0.00
0.00
0.00
0.00
246510.50
5
283401.59
0.00
0.00
0.00
0.00
0.00
0.00
283401.59
6
317861.78
0.00
0.00
0.00
294138.22
0.00
64160.00
676160.00
52%