Documentos de Académico
Documentos de Profesional
Documentos de Cultura
- PRESUPUESTO DE INVERSION
CONCEPTO
UNIDAD DE
MEDIDA
INVERSION FIJA
Cubetas
Pieza
Tela Tricot
Rollo
Mochilas aspersoras
Pieza
Manguera poliducto
M
Filtro
Pieza
Conectores
Pieza
Manguera de cintilla
Rollo (2000 M)
Hilo rafia
Kg.
Rejas
Pieza
SUBTOTAL
INVERSION DIFERIDA
Diseo del proyecto
Actividad
Puesta en marcha del proyecto
Actividad
Asesoria tecnica
Actividad
SUBTOTAL
CAPITAL DE TRABAJO
Plantula
Unidad
Fertilizante al suelo
Fert. Urea
Kg.
Hidro coplex
Kg.
Nitrato de Potasio
Kg.
Sinerba perla
Kg.
Fertilizantes foliares
Sinerba NPK
Kg.
Siner FOS 490
Kg.
Siner K 450
Kg.
Bayfolan solido
Kg.
Insecticidas
Paquete
Fungicidas
Paquete
Fitohormonas
Paquete
Adherentes
Paquete
M. O. todo proc. De prod.
Jornal
SUBTOTAL
CANTIDAD
($)
PRECIO
UNITARIO
5
6
4
150
1
50
5
400
200
30.00
2,600.00
550.00
8.00
2,500.00
20.00
2,000.00
30.00
50.00
1
1
1
16,000.00
16,000.00
16,000.00
COSTO/HA
150.00
15,600.00
2,200.00
1,200.00
2,500.00
1,000.00
10,000.00
12,000.00
10,000.00
54,650.00
60
COSTO DE PRODUCCION 4 Ha.
AO 1
AO 2
AO 3
($)
($)
($)
CANT.
DE HAS.
4
4
4
4
4
4
4
4
4
600.00
62,400.00
8,800.00
4,800.00
10,000.00
4,000.00
40,000.00
48,000.00
40,000.00
218,600.00
16,000.00
16,000.00
16,000.00
48,000.00
20000
0.20
4,000.00
4.00
108
150
300
1
2.50
6.50
7.00
400.00
270.00
975.00
2,100.00
400.00
4.00
4.00
4.00
4.00
3
4
5
2
1
1
1
1
417
56.00
56.00
56.00
42.00
2,939.00
3,735.00
1,354.00
229.00
40.00
168.00
224.00
280.00
84.00
2,939.00
3,735.00
1,354.00
229.00
16,680.00
33,438.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
4.00
AO 4
($)
16,000.00
1,080.00
3,900.00
8,400.00
1,600.00
16,000.00
16,000.00
16,000.00
1,080.00
3,900.00
8,400.00
1,600.00
1,080.00
3,900.00
8,400.00
1,600.00
1,080.00
3,900.00
8,400.00
1,600.00
672.00
896.00
1,120.00
336.00
11,756.00
14,940.00
5,416.00
916.00
66,720.00
133,752.00
672.00
896.00
1,120.00
336.00
11,756.00
14,940.00
5,416.00
916.00
66,720.00
117,752.00
672.00
896.00
1,120.00
336.00
11,756.00
14,940.00
5,416.00
916.00
66,720.00
117,752.00
672.00
896.00
1,120.00
336.00
11,756.00
14,940.00
5,416.00
916.00
66,720.00
117,752.00
TOTAL
88,088.00
400,352.00
117,752.00
117,752.00
117,752.00
UNIDAD
MEDIDA
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
CANT.
4
48
35
20
10
50
20
40
20
70
50
50
417
PRECIO
UNITARIO ($)
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
40.00
COSTO
POR HA.
160.00
1,920.00
1,400.00
800.00
400.00
2,000.00
800.00
1,600.00
800.00
2,800.00
2,000.00
2,000.00
16,680.00
AO 1
# JOR
COSTO
8 HAS. ($)
32
1,280.00
384
15,360.00
280
11,200.00
160
6,400.00
80
3,200.00
400
16,000.00
160
6,400.00
320
12,800.00
160
6,400.00
560
22,400.00
400
16,000.00
400
16,000.00
3,336
133,440.00
AO 2
# JOR
COSTO
8 HAS. ($)
32
1,280.00
384
15,360.00
280
11,200.00
160
6,400.00
80
3,200.00
400
16,000.00
160
6,400.00
320
12,800.00
160
6,400.00
560
22,400.00
400
16,000.00
400
16,000.00
3336
133,440.00
AO 3
COSTO
8 HAS. ($)
32.00
1,280.00
384.00
15,360.00
280.00
11,200.00
160.00
6,400.00
80.00
3,200.00
400.00
16,000.00
160.00
6,400.00
320.00
12,800.00
160.00
6,400.00
560.00
22,400.00
400.00
16,000.00
400.00
16,000.00
3336
133,440.00
# JOR
AO 4
# JOR
32.00
384.00
280.00
160.00
80.00
400.00
160.00
320.00
160.00
560.00
400.00
400.00
3336
COSTO
8 HAS. ($)
1,280.00
15,360.00
11,200.00
6,400.00
3,200.00
16,000.00
6,400.00
12,800.00
6,400.00
22,400.00
16,000.00
16,000.00
133,440.00
1
218,600.00
48,000.00
133,752.00
400,352.00
2
117,752.00
117,752.00
117,752.00
117,752.00
117,752.00
117,752.00
1
2,000,000.00
U.M.
TON.
P. U.
5,000.00
2
2,000,000.00
3
2,000,000.00
4
2,000,000.00
2
3
4
400
400
400
400
2,000,000.00
2,000,000.00 2,000,000.00 2,000,000.00
400,352.00
117,752.00
117,752.00
117,752.00
181,752.00
117,752.00
117,752.00
117,752.00
218,600.00
1,599,648.00
1,882,248.00 1,882,248.00 1,882,248.00
1,599,648.00
1,882,248.00 1,882,248.00 1,882,248.00
399,912.00
470,562.00
470,562.00
470,562.00
218,599.91 0.06 0.06 0.06
12%
0%
0%
0%
4
4
4
4
CONCEPTO
Cubetas
Herramientas menores
Mochilas aspersoras
Rejas
Mano de obra
TOTAL
MONTO
600.00
62,400.00
8,800.00
40,000.00
-
V. U. AOS
4
4
4
4
4
CONCEPTO
INVERSION FIJA
Cubetas
Tela Tricot
Mochilas aspersoras
Manguera poliducto
Filtro
Conectores
Manguera de cintilla
Hilo rafia
Rejas
SUBTOTAL
INVERSION DIFERIDA
Diseo del proyecto
Puesta en marcha del proyecto
Asesoria tecnica
SUBTOTAL
CAPITAL DE TRABAJO
Plantula
Fertilizante al suelo
Fert. Urea
Hidro coplex
Nitrato de Potasio
Sinerba perla
Fertilizantes foliares
Sinerba NPK
Siner FOS 490
Siner K 450
Bayfolan solido
Insecticidas
Fungicidas
Fitohormonas
Adherentes
M. O. todo proc. De prod.
SUBTOTAL
TOTAL
INVERSION
4 HAS. ($)
600.00
62,400.00
8,800.00
4,800.00
10,000.00
4,000.00
40,000.00
48,000.00
40,000.00
218,600.00
APORTACION
MUNICIPIO
($)
12,000.00
12,000.00
APORTACION
PRODUCTOR
($)
600.00
18,720.00
2,640.00
1,440.00
3,000.00
1,200.00
12,000.00
14,400.00
28,000.00
82,000.00
16,000.00
16,000.00
16,000.00
48,000.00
16,000.00
16,000.00
1,080.00
3,900.00
8,400.00
1,600.00
1,080.00
3,900.00
8,400.00
1,600.00
672.00
896.00
1,120.00
336.00
11,756.00
14,940.00
5,416.00
916.00
672.00
896.00
1,120.00
336.00
11,756.00
14,940.00
5,416.00
916.00
66,720.00
133,752.00
400,352.00
66,720.00
67,032.00
79,032.00
82,000.00
TOTAL ALIANZA
SU FINANCIAMIENTO
APORTACION ALIANZA
PAPIR
PRODESCA
($)
($)
43,680.00
6,160.00
3,360.00
7,000.00
2,800.00
28,000.00
33,600.00
124,600.00
16,000.00
16,000.00
16,000.00
48,000.00
124,600.00
TOTAL ALIANZA
48,000.00
172,600.00
AO 1
133,752.00
133,752.00
133,752.00
AO 2
117,752.00
66,720.00
0
AO 3
117,752.00
66,720.00
0
AO 4
117,752.00
66,720.00
0
AO 3
1,882,248.00
1,235,000.00
AO 4
1,882,248.00
1,235,000.00
AO 1
1,599,648.00
1,235,000.00
133,752.00
AO 2
1,882,248.00
1,235,000.00
-
###
133,752.00
66,720.00
66,720.00
66,720.00
97,144.00
46%
1,331,673.48
12%
580,528.00
580,528.00
580,528.00
XIX . - R E L A C I O N B E N E F IC I O C O S T O
AOS INGRESOS POR VENTA
0=1
2
3
4
2,000,000.00
2,000,000.00
2,000,000.00
2,000,000.00
FACTOR DE ACTUALIZACION 8.7 INGRESOS ACTUALIZADOS COSTOS Y GASTOS TOTALES FACTOR DE ACTUALIZACION 8.7
1.0000
0.9200
0.8463
0.7786
0.7163
0.6589
0.6062
0.5577
0.5131
7,089,800.00
700,019.06
2,000,000.00
1,840,000.00
1,692,600.00
1,557,200.00
7,089,800.00
10.13
400,352.00
117,752.00
117,752.00
117,752.00
-
1.0000
0.9200
0.8463
0.7786
0.7163
0.6589
0.6062
0.5577
0.5131
COSTOS ACTUALIZADOS
400,352.00
108,331.84
99,653.52
91,681.71
700,019.06
Ingresos
Egresos
Impuestos
PTU
Dep y Amort.
2,000,000.00
2,000,000.00
2,000,000.00
2,000,000.00
400,352.00
117,752.00
117,752.00
117,752.00
-
27,950.00
8,000,000.00
753,608.00
27,950.00
Flujo neto
-
400,352.00
1,882,248.00
1,882,248.00
1,882,248.00
2,027,950.00
7,274,342.00
F L U J O S AC T UAL I ZAD O S
0 1
2
3
4
Flujo neto
400,352.00
1,882,248.00
1,882,248.00
1,882,248.00
2,027,950.00
7,274,342.00
Factor de
Flujo
Factor de
Flujo
actualizacin
actualizado
actualizacin
actualizado
5.00%
6.00%
1.0000 400,352.00
1.0000 400,352.00
0.9524
1,792,617.14
0.9434
1,775,705.66
0.9070
1,707,254.42
0.8900
1,675,194.02
0.8638
1,625,956.59
0.8396
1,580,371.72
0.8227
1,668,399.48
0.7921
1,606,326.34
1.0000
1.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
VAN=
6,393,875.64
VAN=
6,237,245.74
Tir = pro dif. van
Tir =
VAN 1
VAN 1a.
VAN
8,544,113.61
5,477,240.88
3,759,499.69
2,720,257.71
2,050,047.16
1,594,543.94
1,271,381.85
1,033,904.59
854,271.28
715,096.34
605,084.91
516,642.09
444,505.65
384,933.19
45.82%
469.91%
11,012,966.37
-0.00
i=
10.00%
20.00%
30.00%
40.00%
50.00%
60.00%
70.00%
80.00%
90.00%
100.00%
110.00%
120.00%
130.00%
140.00%
Grafica de la tir
1000000000.00%
pesos VAN
Ao o
Periodo
800000000.00%
600000000.00%
400000000.00%
200000000.00%
0.00%
0
Tasa de interes
10
12
14
16