Você está na página 1de 375

Hamilton thomas

Caracteristicas do produtor
#

Nome

Aldeia

sexo

1
2
3
4

Joaquim Neves Antonio


francisco S.Raimundo
Vela Augusto
Jose Correia

Dumbo
Dumbo
Dumbo
Dumbo

M
M
M
M

40.00
20.00
16.00
10.00
86.00

Albino Ekuala
Lothe Sapluile

Ekunha
Huambo

M
M

10.00
10.00
192.00

5
6
8
9
10
11
12
13
14

Superficie cultivada em H

Plano de distribuio de insumos


Programa de desenvolvimento economico
ENTREGA
ADUBO N-P-K
sacos previsto

recebidos

KG

40
40
40
40
160.00

40
40
40
40
160.00

2,000
2,000
2,000
2,000
8,000.00

60
30
410.00

60
30
410.00

3,000
1,500
20,500.00

conomico

preo unitario

custo total

juros

reembolso

GARANTIA 5%
USD
KZ

35.00
35.00
35.00
35.00
140.00

1,400.00
1,400.00
1,400.00
1,400.00
5,600.00

84.00
84.00
84.00
84.00
336.00

1,484.00
1,484.00
1,484.00
1,484.00
5,936.00

445.2
445.2
445.2
445.2
1,780.80

35,638.00
35,638.00
35,638.00
35,683.00
142,597.00

35.00
35.00

2,100.00
1,050.00

126.00
63.00

2,226.00
1,113.00

667.8
333.9

8,909.00
4,454.00

Entregar
CUSTO GERAL
custo geral

USD

REEMBOLSO
USD

Garantia 5 %
USD

Valor Total
USD

1,484.00
1,484.00
1,484.00
1,484.00
5,936.00

1,038.80
1,038.80
1,038.80
1,038.80
4,155.20

1,038.80
1,038.80
0.00
1,038.80
3,116.40

445.2
445.2
445.2
445.2
1,780.80

1,484.00
1,484.00
445.20
1,484.00
4,897.20

2,226.00
1,113.00

1,558.20
779.10

1,558.00
779.00

667.8
333.9

2,225.80
1,112.90

Data Entrega
Quem Recebeu Quem Depositou Porqu no reembolsou
Diferena Valores MonetrisValores MonetrisValores Monetris
USD
0.00
0.00
-1,038.80
0.00
-1,038.80

12/13/2004 Hamilton
12/13/2004 Hamilton

hamilton
hamilton

12/13/2004 hamilton

hamilton

-0.20
-0.10

1/18/2005 hamilton
1/18/2005 hamilton

hamilton
hamilton

No reembplsou

reembolsou

Base de dados Distribuio de Credito


Caracteristicas do produtor

#
1
2
3
4
5
6
7
8
9
10
11
12
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34

Nome
Floriano Domingos
Evaristo Gervasio
Jos Manuel
Albino Leonardo
fiel avelino
Sabino Delessi
Inacio Cipriano
Pio Augusto
felisberto abel
Jos Nunda
ernesto jose
henrique mario
Laurindo Bartolomeu
benjamim jeronimo
antonio feliciano
Miguel Hilrio
antonio avelino
lucas avelino
Hilario Figueredo
Miguel Abel
Gabriel Cipriao
Bernardo cuvingo
Emilio Marcelino
Andr Narciso
Bartolomeu Victorino
Boaventura gomes
Joo Evaristo
Filipe Adriano
Francisco mateus
Felix mario
Joaquim agostinho
Martinho Matias

Aldeia
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala
capingala

ENTREGA
ADUBO N-P-K
sexo
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M

Superficie cultivada em H sacos previsto recebidos


0,25
8
5
0,25
8
5
0,25
8
5
0,50
15
5
0,25
8
10
0,25
8
5
2.00
60
22
0,50
15
10
0,25
8
5
0,50
15
5
0,25
8
5
0,25
8
5
0,25
8
5
0,25
8
5
0,25
8
3
2.00
8
5
0,25
8
5
0,25
8
5
0,50
15
10
0,25
8
10
0,25
20
0,25
10
2.00
22
0,25
20
0,25
10
0,25
10
0,25
10
0,25
10
0,25
5
0,25
5
0,25
5
0,25
5

KG
preo unitario custo total
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
500
35.00
350.00
250
35.00
175.00
1,100
35.00
770.00
500
35.00
350.00
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
150
35.00
105.00
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
500
35.00
350.00
500
35.00
350.00
1,000
35.00
700.00
500
35.00
350.00
1,100
35.00
770.00
1,000
35.00
700.00
500
35.00
350.00
500
35.00
350.00
500
35.00
350.00
500
35.00
350.00
250
35.00
175.00
250
35.00
175.00
250
35.00
175.00
250
0.00

juros
10.50
10.50
10.50
10.50
21.00
10.50
46.20
21.00
10.50
10.50
10.50
10.50
10.50
10.50
6.30
10.50
10.50
10.50
21.00
21.00
42.00
21.00
46.20
42.00
21.00
21.00
21.00
21.00
10.50
10.50
10.50
0.00

35
36
37
38
39
40
41

Damio Pinto
Victoria Jamba
Pinto Paulo
Tito miguel
Antonio mateus
Jose balato
felix jamba
TOTAL

capingala
capingala
capingala
capingala
capingala
capingala
capingala

M
M
M
M
M
M
M

0,25
0,25
0,25
0,25
0,25
0,25
1.00
7.00

5
3
5
5
5
5
5

30
270.00

300.00

250
150
250
250
250
250
250
15,000.00

35.00
35.00
35.00
35.00
35.00
35.00
35.00
1,330.00

175.00
105.00
175.00
175.00
175.00
175.00
175.00
10,325.00

10.50
6.30
10.50
10.50
10.50
10.50
10.50
619.50

GARANTIA 5% CUSTO GERAL


reembolso
185.50
185.50
185.50
185.50
371.00
185.50
816.20
371.00
185.50
185.50
185.50
185.50
185.50
185.50
111.30
185.50
185.50
185.50
371.00
371.00
742.00
371.00
816.20
742.00
371.00
371.00
371.00
371.00
185.50
185.50
185.50
0.00

USD
9.28
9.28
9.28
9.28
18.55
9.28
40.81
18.55
9.28
9.28
9.28
9.28
9.28
9.28
5.57
9.28
9.28
9.28
18.55
18.55
37.10
18.55
40.81
37.10
18.55
18.55
18.55
18.55
9.28
9.28
9.28
0.00

KZ
custo
742.46
742.46
742.46
742.46
1,484.93
742.46
3,266.84
1,484.93
742.46
742.46
742.46
742.46
742.46
742.46
445.48
742.46
742.46
742.46
1,484.93
1,484.93
2,969.86
1,484.93
3,266.84
2,969.86
1,484.93
1,484.93
1,484.93
1,484.93
742.46
742.46
742.46
0.00

geral
185.50
185.50
185.50
185.50
371.00
185.50
816.20
371.00
185.50
185.50
185.50
185.50
185.50
185.50
111.30
185.50
185.50
185.50
371.00
371.00
742.00
371.00
816.20
742.00
371.00
371.00
371.00
371.00
185.50
185.50
185.50
0.00

Valor a Entregar
KZ
16,324
16,324
16,324
16,324
32,647
16,324
71,824
32,647
16,324
16,324
16,324
16,324
16,324
16,324
9,794
16,324
16,324
16,324
32,647
32,647
65,294
32,647
71,824
65,294
32,647
32,647
32,647
32,647
16,324
16,324
16,324
0

USD
177.43
177.43
177.43
177.43
354.86
177.43
780.69
354.86
177.43
177.43
177.43
177.43
177.43
177.43
106.46
177.43
177.43
177.43
354.86
354.86
709.72
354.86
780.69
709.72
354.86
354.86
354.86
354.86
177.43
177.43
177.43
0.00

REEMBOLSO
Total Reembolsado
Garantia 5%
1 prestao
2 prestao
KZ
USD
KZ
USD
USD
KZ
17,070
185.54
0.00
9.28
742.46
17,066
185.50
0.00
9.28
742.46
17,066
185.50
0.00
9.28
742.46
17,066
185.50
0.00
9.28
742.46
0
0.00
0.00
18.55 1,484.93
17,066
185.50
0.00
9.28
742.46
45,000
489.13
0.00
40.81 3,266.84
34,000
369.57
0.00
18.55 1,484.93
0
0.00
0.00
9.28
742.46
17,066
185.50
0.00
9.28
742.46
0
0.00
0.00
9.28
742.46
0
0.00
0.00
9.28
742.46
17,066
185.50
0.00
9.28
742.46
0
0.00
0.00
9.28
742.46
0
0.00
0.00
5.57
445.48
17,066
185.50
0.00
9.28
742.46
0
0.00
0.00
9.28
742.46
0
0.00
0.00
9.28
742.46
34,140
371.09
0.00
18.55 1,484.93
25,940
281.96
0.00
18.55 1,484.93
40,000
434.78 28,260.00
307.17
37.10 2,969.86
0
0.00
0.00
18.55 1,484.93
71,680
779.13
0.00
40.81 3,266.84
68,264
742.00
0.00
37.10 2,969.86
34,132
371.00
0.00
18.55 1,484.93
34,132
371.00
0.00
18.55 1,484.93
34,132
371.00
0.00
18.55 1,484.93
34,132
371.00
0.00
18.55 1,484.93
0
0.00
0.00
9.28
742.46
0
0.00
0.00
9.28
742.46
0
0.00
0.00
9.28
742.46
17,066
185.50
0.00
0.00
0.00

TOTAL GERAL
KZ
17,812.46
17,808.46
17,808.46
17,808.46
1,484.93
17,808.46
48,266.84
35,484.93
742.46
17,808.46
742.46
742.46
17,808.46
742.46
445.48
17,808.46
742.46
742.46
35,624.93
27,424.93
71,229.86
1,484.93
74,946.84
71,233.86
35,616.93
35,616.93
35,616.93
35,616.93
742.46
742.46
742.46
17,066.00

185.50
111.30
185.50
185.50
185.50
185.50
185.50
10,944.50

9.28
5.57
9.28
9.28
9.28
9.28
9.28
547.23

742.46
445.48
742.46
742.46
742.46
742.46
742.46
43,805.36

185.50
111.30
185.50
185.50
185.50
185.50
185.50
10,944.50

16,324
9,794
16,324
16,324
16,324
16,324
16,324
963,088.64

177.43
106.46
177.43
177.43
177.43
177.43
177.43
10,468.35

17,066
10,250
17,066
13,250
17,066
0
0
683,848.00

185.50
111.41
185.50
144.02
185.50
0.00
0.00
7,433.13

8,287.53

28,260.00

0.00
0.00
0.00
0.00
0.00
0.00
0.00
307.17

2,656.97

9.28
742.46
5.57
445.48
9.28
742.46
9.28
742.46
9.28
742.46
9.28
742.46
9.28
742.46
547.23
43,805.36

17,808.46
10,695.48
17,808.46
13,992.46
17,808.46
742.46
742.46
755,913.36

Diferena
TOTAL GERAL
USD
194.82
194.78
194.78
194.78
18.55
194.78
529.94
388.12
9.28
194.78
9.28
9.28
194.78
9.28
5.57
194.78
9.28
9.28
389.64
300.51
779.06
18.55
819.94
779.10
389.55
389.55
389.55
389.55
9.28
9.28
9.28
185.50

KZ
746.46
742.46
742.46
742.46
-32,647.07
742.46
-26,823.56
1,352.93
-16,323.54
742.46
-16,323.54
-16,323.54
742.46
-16,323.54
-9,794.12
742.46
-16,323.54
-16,323.54
1,492.93
-6,707.07
2,965.86
-32,647.07
-143.56
2,969.86
1,484.93
1,484.93
1,484.93
1,484.93
-16,323.54
-16,323.54
-16,323.54
17,066.00

USD
8.11
8.07
8.07
8.07
-354.86
8.07
-291.56
14.71
-177.43
8.07
-177.43
-177.43
8.07
-177.43
-106.46
8.07
-177.43
-177.43
16.23
-72.90
32.24
-354.86
-1.56
32.28
16.14
16.14
16.14
16.14
-177.43
-177.43
-177.43
185.50

Data Entrega
Quem Recebeu Quem Depositou
Valores MonetrisValores Monetris
Valores Monetris

11/29/2004 Domingos
12/1/2004 Domingos
2/16/2005 Domingos
12/1/2004 Domingos

Matchalo
Matchalo
Matchalo
Matchalo

11/30/2004 Domingos
11/22/2004 Domingos
11/22/2004 Domingos

Matchalo
Matchalo
Matchalo

11/29/2004 Domingos

Matchalo

12/6/2004 Domingos

Matchalo

12/1/2004 picas

Matchalo

12/6/2004 Domingos
4/8/2005 Domingos

Matchalo
Matchalo

11/22/2004 Domingos
1/8/2005 Hamilton
12/1/2004 Domingos
12/6/2004 Domingos
2/14/2004 Domingos

Matchalo
Hamilton
Matchalo
Matchalo
Matchalo

12/6/2004 Domingos

Matchalo

194.78
116.98
194.78
153.30
194.78
9.28
9.28
8,287.53

742.46
455.88
742.46
-3,073.54
742.46
-16,323.54
-16,323.54
-250,980.64

8.07
4.96
8.07
-33.41
8.07
-177.43
-177.43
-2,728.05

12/1/2004 Domingos
11/29/2004 Domingos
2/24/2004 Domingos

Matchalo
Matchalo
Matchalo

12/6/2004 Domingos

Matchalo

Porqu no reembolsou

ores Monetris

Falecido no acidente
Viso Mundial deve-me valores de Bilhetes de passagem (5 na totalidade)
Fraca Produo
Produto encontrava-se no camio acidentado
Produto encontrava-se no camio acidentado
Fraca Produo
Ataque de praga antes do amadurecimento da batata (Monstrou ao tcnico: Hugo)
Produto encontrava-se no camio acidentado
Produto encontrava-se no camio acidentado

Fraca Produo

Produto encontrava-se no camio acidentado


Ataque de praga antes do amadurecimento da batata (Monstrou ao tcnico: Hugo)
Falecido no acidente

Fraca Produo
Praga de emurchecimento antes do amadurecimento da batata (Monstrou ao tcnico: Hugo)
Fraca Produo

Base de dados Distribuio de Credito


Caracteristicas do produtor

#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21

Nome
jose dumba
justino boana
daniel brita
angelo eusebio
bonefacio capitango
anibal geraldo
Paulino nunda
eduardo vasco
joo de deus
manuel Camoco
mariano jorge
belchior fonseca
Geremias Tiago
alberto tiago
antonio ernesto
boaventura mateus
boaventura tomas
Jose Avelino
artur linda
mario bonefacio
artur lemos
TOTAL

Aldeia
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa
cambembwa

0.85

ENTREGA
ADUBO N-P-K
sexo
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M

Superficie cultivada em H sacos previsto recebidos


1.00
20
9
1.00
20
10
1.50
30
20
0.50
15
2
0.50
20
20
0.50
15
4
0.50
15
8
0.75
23
9
0.25
8
9
0.50
15
10
1.00
30
20
1.50
30
20
0.50
15
10
0.25
8
1
0.25
8
2
1.25
30
10
0.25
8
2
2.00
20
20
0.25
8
5
0.25
8
4
0.75
23
5
369.00

GARANTIA 5%

KG
450
500
1,000
100
1,000
200
400
450
450
500
1,000
1,000
500
50
100
500
100
1,000
250
200
250

200.00 10,000.00

preo unitario custo total


35.00
315.00
35.00
350.00
35.00
700.00
35.00
70.00
35.00
700.00
35.00
140.00
35.00
280.00
35.00
315.00
35.00
315.00
35.00
350.00
35.00
700.00
35.00
700.00
35.00
350.00
35.00
35.00
35.00
70.00
35.00
350.00
35.00
70.00
35.00
700.00
35.00
175.00
35.00
140.00
35.00
175.00
735.00

7,000.00

juros reembolso
18.90
333.90
21.00
371.00
42.00
742.00
4.20
74.20
42.00
742.00
8.40
148.40
16.80
296.80
18.90
333.90
18.90
333.90
21.00
371.00
42.00
742.00
42.00
742.00
21.00
371.00
2.10
37.10
4.20
74.20
21.00
371.00
4.20
74.20
42.00
742.00
10.50
185.50
8.40
148.40
10.50
185.50
420.00

7,420.00

GARANTIA 5% CUSTO GERAL


USD
16.70
18.55
37.10
3.71
37.10
7.42
14.84
16.70
16.70
18.55
37.10
37.10
18.55
1.86
3.71
18.55
3.71
37.10
9.28
7.42
9.28

KZ
custo
1,336.43
1,484.93
2,969.86
296.99
2,969.86
593.97
1,187.94
1,336.43
1,336.43
1,484.93
2,969.86
2,969.86
1,484.93
148.49
296.99
1,484.93
296.99
2,969.86
742.46
593.97
742.46

371.00 29,698.55

geral
333.90
371.00
742.00
74.20
742.00
148.40
296.80
333.90
333.90
371.00
742.00
742.00
371.00
37.10
74.20
371.00
74.20
742.00
185.50
148.40
185.50

7,420.00

REEMBOLSO
Total Reembolsado
1 prestao
2 prestao
KZ
USD
KZ
USD
29,183
317.21
0.00
32,425
352.45
0.00
64,850
704.89
0.00
6,485
70.49
0.00
0
0.00
0.00
12,970
140.98
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
64,851
704.90
0.00
0
0.00
0.00
32,500
353.26
0.00
0
0.00
0.00
6,485
70.49
0.00
32,425
352.45
0.00
6,485
70.49
0.00
51,881
563.92
12,970.00
140.98
16,213
176.23
0.00
10,970
119.24
0.00
0
0.00
0.00

Diferena

Valor a Entregar
KZ

USD
317.21
352.45
704.89
70.49
704.90
140.98
281.96
317.21
317.21
352.45
704.90
704.90
352.45
35.25
70.49
352.45
70.49
704.90
176.23
140.98
176.23
0.00
648,507.00 7,048.99 367,723.00
29,183
32,425
64,850
6,485
64,851
12,970
25,940
29,183
29,183
32,425
64,851
64,851
32,425
3,243
6,485
32,425
6,485
64,851
16,213
12,970
16,213

3,996.99

12,970.00

140.98

Garantia 5%
USD
16.70
18.55
37.10
3.71
37.10
7.42
14.84
16.70
16.70
18.55
37.10
37.10
18.55
1.86
3.71
18.55
3.71
37.10
9.28
7.42
9.28
371.00

KZ
1,336.43
1,484.93
2,969.86
296.99
2,969.86
593.97
1,187.94
1,336.43
1,336.43
1,484.93
2,969.86
2,969.86
1,484.93
148.49
296.99
1,484.93
296.99
2,969.86
742.46
593.97
742.46

KZ
30,519.43
33,909.93
67,819.86
6,781.99
2,969.86
13,563.97
1,187.94
1,336.43
1,336.43
1,484.93
67,820.86
2,969.86
33,984.93
148.49
6,781.99
33,909.93
6,781.99
67,820.86
16,955.46
11,563.97
742.46

TOTAL GERAL
USD
333.90
371.00
741.99
74.20
37.10
148.40
14.84
16.70
16.70
18.55
742.00
37.10
371.81
1.86
74.20
371.00
74.20
742.00
185.50
126.66
9.28

KZ
0.00
0.00
0.00
0.00
-64,851.00
0.00
-25,940.00
-29,183.00
-29,183.00
-32,425.00
0.00
-64,851.00
75.00
-3,243.00
0.00
0.00
0.00
0.00
0.00
-2,000.00
-16,213.00

29,698.55 410,391.55 4,508.97 -267,814.00

Diferena

USD
0.00
0.00
0.00
0.00
-704.90
0.00
-281.96
-317.21
-317.21
-352.45
0.00
-704.90
0.82
-35.25
0.00
0.00
0.00
0.00
0.00
-21.74
-176.23
-2,911.02

Data Entrega
Quem Recebeu
Quem Depositou
Valores Monetris Valores Monetris Valores Monetris

13/12/04 Domingos
22/11/04 Domingos
2/3/05 Domingos
29/11/04 Domingos

Matchalo
Matchalo
Matchalo
Matchalo

2/3/05 Domingos

Matchalo

Porqu no reembolsou

no paguei devido da fraca produo


no paguei devido da praga
no paguei devido da praga
no paguei devido a fraca produo
no paguei devido da praga
2/3/05 Domingos

Matchalo

13/12/04 Domingos

Matchalo

22/11/04 Domingos
13/1/05 Domingos
8/12/04 Domingos
14/2/05 Domingos
19/11/04 Domingos
22/11/04 Domingos

Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo

no paguei devido da praga


no paguei devido da praga

o restante em falta poderei pagar depois da venda de cebola


no paguei devido da praga

Plano de distribuio de insumos


Programa de desenvolvimento economico
Caracteristicas do produtor
#
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

Nome
adriano julio
agostinho calumile
ander caliali
Aurelio chitai
basilio samuel
costa bernardo
feliberto bernardo
floriano nhani
francisco justo
inocencio socuma
justino serafim
laurindo bernardo
laurindo cuvalela
leonardo sandeia
luis artur
marcial calei
rafael minda
ricardo Penda
serafim Senda
Justo Cachipa
Laurindo Justo
Julio Matias
Avelino Chombe
Aurelio Chitambe

Aldeia
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi

I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I

ENTREGA
ADUBO N-P-K
sexo
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M

Superficie cultivada em H sacos previsto recebidos


1.33
40
10
1.33
40
0
1.33
40
4
1.33
40
10
1.33
40
4
1.33
40
20
1.33
40
0
1.33
40
0
1.33
40
20
1.33
40
5
1.33
40
12
1.33
40
20
1.33
40
0
1.33
40
10
1.33
40
20
1.33
40
1
1.33
40
10
1.33
40
0
1.33
40
10
40
12.0
40
12.0
40
10.0
40
2.0
40
10.0

KG
preo unitario
500
35.00
0
35.00
200
35.00
500
35.00
200
35.00
1,000
35.00
0
35.00
0
35.00
1,000
35.00
250
35.00
600
35.00
1,000
35.00
0
35.00
500
35.00
1,000
35.00
50
35.00
500
35.00
0
35.00
500
35.00
600.0
35.00
600.0
35.00
500.0
35.00
100.0
35.00
500.0
35.00

25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46

Barltolomeu Justo
Zeferino Hossi
Samuel Nhani
Elias Orlando
Filip Bengue
Miguel Paulino
Marcelino Samuel
Laurindo Leonardo
Germias tiago
Henriques Vilombe
Francisco ngueleia
Alberto angelo
Flaviano sabado
Augusto dulo
Margarida nguendaleleia
Albina silili
Maria calumbo
Frederico hossi
Julio capama
Samuel bernardo
Paulino maluvi
zeferino joo

cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi
cassupi

I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I
I

M
M
M
M
M
M
M
M
M
M
M
M
M
M
F
F
F
M
M
M
M
M

1.33

40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40
40

12.0
10
5
5
5
5
5
4
4
4
3
3
3
3
3
3
3
3
2
2
2
9
300

600.0
500
250
250
250
250
250
200
200
200
150
150
150
150
150
150
150
150
100
100
100
450
15,000

35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
35.00
Err:522

GARANTIA 5%
CUSTO GERAL
custo total
350.00
0.00
140.00
350.00
140.00
700.00
0.00
0.00
700.00
175.00
420.00
700.00
0.00
350.00
700.00
35.00
350.00
0.00
350.00
420.00
420.00
350.00
70.00
350.00

juros
reembolso
21.00
371.00
0.00
0.00
8.40
148.40
21.00
371.00
8.40
148.40
42.00
742.00
0.00
0.00
0.00
0.00
42.00
742.00
10.50
185.50
25.20
445.20
42.00
742.00
0.00
0.00
21.00
371.00
42.00
742.00
2.10
37.10
21.00
371.00
0.00
0.00
21.00
371.00
25.20
445.20
25.20
445.20
21.00
371.00
4.20
74.20
21.00
371.00

USD
18.55
0.00
7.42
18.55
7.42
37.10
0.00
0.00
37.10
9.28
22.26
37.10
0.00
18.55
37.10
1.86
18.55
0.00
18.55
22.26
22.26
18.55
3.71
18.55

KZ
custo geral
1,484.93
371.00
0.00
0.00
593.97
148.40
1,484.93
371.00
593.97
148.40
2,969.86
742.00
0.00
0.00
0.00
0.00
2,969.86
742.00
742.46
185.50
1,781.91
445.20
2,969.86
742.00
0.00
0.00
1,484.93
371.00
2,969.86
742.00
148.49
37.10
1,484.93
371.00
0.00
0.00
1,484.93
371.00
1,781.91
445.20
1,781.91
445.20
1,484.93
371.00
296.99
74.20
1,484.93
371.00

Valor a Entregar
KZ
32,425
0
12,970
32,425
12,970
64,850
0
0
64,850
16,212
38,910
64,850
0
32,425
64,850
3,242
32,425
0
32,425
38,910
38,910
32,425
6,485
32,425

USD
352.45
0.00
140.98
352.45
140.98
704.89
0.00
0.00
704.89
176.22
422.93
704.89
0.00
352.45
704.89
35.24
352.45
0.00
352.45
422.93
422.93
352.45
70.49
352.45

REEMBOLSO
Total Reembolsado Garantia 5%
KZ

6,485
32,430
32,430

38,500

32,425

9,728
36,000
32,425

USD
0.00
0.00
70.49
352.50
0.00
352.50
0.00
0.00
0.00
0.00
418.48
0.00
0.00
352.45
0.00
0.00
0.00
0.00
105.74
391.30
0.00
352.45
0.00
0.00

USD
18.55
0.00
7.42
18.55
7.42
37.10
0.00
0.00
37.10
9.28
22.26
37.10
0.00
18.55
37.10
1.86
18.55
0.00
18.55
22.26
22.26
18.55
3.71
18.55

KZ
1,484.93
0.00
593.97
1,484.93
593.97
2,969.86
0.00
0.00
2,969.86
742.46
1,781.91
2,969.86
0.00
1,484.93
2,969.86
148.49
1,484.93
0.00
1,484.93
1,781.91
1,781.91
1,484.93
296.99
1,484.93

420.00
350.00
175.00
175.00
175.00
175.00
175.00
140.00
140.00
140.00
105.00
105.00
105.00
105.00
105.00
105.00
105.00
105.00
70.00
70.00
70.00
315.00
10,500.00

25.20
21.00
10.50
10.50
10.50
10.50
10.50
8.40
8.40
8.40
6.30
6.30
6.30
6.30
6.30
6.30
6.30
6.30
4.20
4.20
4.20
18.90
630.00

445.20
371.00
185.50
185.50
185.50
185.50
185.50
148.40
148.40
148.40
111.30
111.30
111.30
111.30
111.30
111.30
111.30
111.30
74.20
74.20
74.20
333.90
11,130.00

22.26
18.55
9.28
9.28
9.28
9.28
9.28
7.42
7.42
7.42
5.57
5.57
5.57
5.57
5.57
5.57
5.57
5.57
3.71
3.71
3.71
16.70
556.50

1,781.91
1,484.93
742.46
742.46
742.46
742.46
742.46
593.97
593.97
593.97
445.48
445.48
445.48
445.48
445.48
445.48
445.48
445.48
296.99
296.99
296.99
1,336.43
44,547.83

445.20
38,910 422.93
371.00
32,425 352.45
185.50
16,212 176.22
185.50
16,212 176.22
185.50
16,212 176.22
185.50
16,212 176.22
185.50
16,212 176.22
148.40
12,970 140.98
148.40
12,970 140.98
148.40
12,970 140.98
111.30
9,727 105.73
111.30
9,727 105.73
111.30
9,727 105.73
111.30
9,727 105.73
111.30
9,727 105.73
111.30
9,727 105.73
111.30
9,727 105.73
111.30
9,727 105.73
74.20
6,485
70.49
74.20
6,485
70.49
74.20
6,485
70.49
333.90
29,182 317.20
11,130.00 972,749.98 10,573.37

32,425
16,213
16,213
16,213
13,200
16,213
12,970
12,970
12,970
9,750
9,730
9,730
9,728
9,728
9,750
9,730
6,485
3,000
29,183
476,624.00

0.00
352.45
176.23
176.23
176.23
143.48
176.23
140.98
140.98
140.98
105.98
105.76
105.76
105.74
105.74
0.00
105.98
105.76
0.00
70.49
32.61
317.21
5,180.70

22.26
18.55
9.28
9.28
9.28
9.28
9.28
7.42
7.42
7.42
5.57
5.57
5.57
5.57
5.57
5.57
5.57
5.57
3.71
3.71
3.71
16.70
556.50

1,781.91
1,484.93
742.46
742.46
742.46
742.46
742.46
593.97
593.97
593.97
445.48
445.48
445.48
445.48
445.48
445.48
445.48
445.48
296.99
296.99
296.99
1,336.43
44,547.83

87.4

TOTAL GERAL
KZ
1,484.93
0.00
7,078.97
33,914.93
593.97
35,399.86
0.00
0.00
2,969.86
742.46
40,281.91
2,969.86
0.00
33,909.93
2,969.86
148.49
1,484.93
0.00
11,212.93
37,781.91
1,781.91
33,909.93
296.99
1,484.93

USD
18.55
0.00
77.91
371.05
7.42
389.60
0.00
0.00
37.10
9.28
440.74
37.10
0.00
371.00
37.10
1.86
18.55
0.00
124.29
413.56
22.26
371.00
3.71
18.55

Diferena Data Entrega


Quem Recebeu Quem Depositou
Valores Monetris
Valores MonetrisValores Monetris
KZ
-32,425.00
0.00
-6,485.00
5.00
-12,970.00
-32,420.00
0.00
0.00
-64,850.00
-16,212.50
-410.00
-64,850.00
0.00
0.00
-64,850.00
-3,242.50
-32,425.00
0.00
-22,697.00
-2,910.00
-38,910.00
0.00
-6,485.00
-32,425.00

USD
-352.45
0.00
-70.49
0.05
-140.98
-352.39
0.00
0.00
-704.89
-176.22
-4.46
-704.89
0.00
0.00
-704.89
-35.24
-352.45
0.00
-246.71
-31.63
-422.93
0.00
-70.49
-352.45

11/12/2004 Domingos
11/13/2004 Domingos

Matchalo
Matchalo

12/13/2004 Domingos

Matchalo

12/13/2004 Domingos
11/18/2004 Domingos
11/19/2004 Domingos

Matchalo
Matchalo
Matchalo

11/25/2004 Domingos

Matchalo

11/24/2004 Domingos
1/19/2005 Domingos

Matchalo
Matchalo

11/29/2004 Domingos

Matchalo

2/18/2004 Domingos

Matchalo

1,781.91
33,909.93
16,955.46
16,955.46
16,955.46
13,942.46
16,955.46
13,563.97
13,563.97
13,563.97
10,195.48
10,175.48
10,175.48
10,173.48
10,173.48
445.48
10,195.48
10,175.48
296.99
6,781.99
3,296.99
30,519.43
521,171.83

22.26
371.00
185.50
185.50
185.50
152.75
185.50
148.40
148.40
148.40
111.54
111.33
111.33
111.30
111.30
5.57
111.54
111.33
3.71
74.20
36.32
333.90
5,737.20

-38,910.00 -422.93
0.00
0.00
0.50
0.01
0.50
0.01
0.50
0.01
-3,012.50
-32.74
0.50
0.01
0.00
0.00
0.00
0.00
0.00
0.00
22.50
0.24
2.50
0.03
2.50
0.03
0.50
0.01
0.50
0.01
-9,727.50 -105.73
22.50
0.24
2.50
0.03
-6,485.00
-70.49
0.00
0.00
-3,485.00
-37.88
0.50
0.01
-496,125.98 -5,392.67

1/19/2004 Domingos
11/25/2004 Domingos
1/19/2004 Domingos
3/24/2005 Domingos
11/25/2004 Domingos
12/12/2004 Domingos
12/13/2004 Domingos
12/29/2004 Domingos
12/12/2004 Domingos
11/25/2004 Domingos
12/29/2004 Domingos
12/18/2004 Domingos
12/12/2004 Domingos
2/18/2004 Domingos

Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo

12/22/2004 Domingos
12/13/2004 Domingos

Matchalo
Matchalo

2/18/2005 Domingos
11/25/2004
11/19/2004

Matchalo
Matchalo
Matchalo

Porqu no reembolsou

s Monetris

Ataque de praga antes do amadurecimento da batata


Fraca Produo
Fraca Produo
Fraca Produo
Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata
Resto ser pago com a produo de cenoura. Fraco rendimento
Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata
Fraca Produo
Ataque de praga antes do amadurecimento da batata

Ataque de praga antes do amadurecimento da batata

Ataque de praga antes do amadurecimento da batata

Ataque de praga antes do amadurecimento da batata


Ataque de praga antes do amadurecimento da batata
Ataque de praga antes do amadurecimento da batata

QUADRO RESUMIDO DAS NECESSIDADES EM CREDITO

Capunge Capingala CambembwaDumbo

N total de aderentes

274.00

68.00

81.00

4.00

N total de beneficiarios do credito

30.00

41.00

21.00

8.00

taxa de acessibilidade ao credito em %

10.95

60.29

25.93

Area total cultivavel em Ha

60.00

20.00

15.00

12.00

necessidades em adubo em toneladas

90.00

30.00

22.50

18.00

Area realmente cultivada em Ha

27.00

20.59

13.90

12.00

Qdades destribuidas en toneladas

25.50

15.00

10.00

8.00

taxa de cobertura das necessidades de adubo em %

28.33

50.00

44.44

100.00

area media cultivada por familias em Ha

0.90

0.50

0.66

1.50

Custo total do adubo em USD sem juros

17,850.00

10,500.00

7,000.00

5,600.00

595.00

256.10

333.33

700.00

custo medio por familia em USD sem juros

ITO

Ekunha

Cassupi I Total

20.00

97.00

544.00

4.50

42.00

146.50

43.30

26.93

4.00

25.00

136.00

6.00

37.50

204.00

4.00

26.62

104.11

4.50

15.00

78.00

100.00

40.00

38.24

0.89

0.63

0.93

3,150.00

10,500.00

54,600.00

700.00

250.00

372.70

Localidade # de Beneficirios
Total Superfcie
Total Sacos
Cultura (h)
Toneladas
DUMBO (Longonjo)
EKUNHA
HUAMBO
CAMBEBWA
CAPINGALA
KAPUNGE
CASSUPI

160
60
30
200
300
510
300

1560

Total
Toneladas
8
3
1.5
10
15
25.5
15

78

NPK
Custo
USD
5600.00
2100.00
1050.00
7000.00
10500.00
17850.00
10500.00

Juro/ms
1% (USD)
336.00
126.00
63.00
420.00
630.00
1071.00
630.00

Custo
Total
5936.00
2226.00
1113.00
7420.00
11130.00
18921.00
11130.00

Garantia
5%

Qty
A reembolsar(USD)

Qty
Reembolsada (USD)

1780.80
667.80
333.90
371.00
556.50
946.05
556.50

4155.20
1558.20
779.10
7049.00
10573.50
17974.95
10573.50

3116.40
1558.20
779.00
4508.97
8287.53
17974.95
5180.70

54600.00 3276.00 57876.00 5212.55

52663.45

41405.75

30% de garantia cobrada

Qty
No reembolsada (USD)

1038.80
0.00
0.10
2540.03
2285.97 os beneficiarios entregaram os valores sem descontos de garantia. Por isso que existe diferena co
0.00
5392.80

11257.70

Por isso que existe diferena com a planilha

Base de dados Distribuio de Credito


Caracteristicas do produtor
#

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30

Nome
Adriano Samapoia
Adriano Kalei
Alberto Prego
angela chocomumbi
bernardo antonio
calisto costa
constantino pambassangue
daniel candumbo
feleciano nhani
feleciano pessa
fernando tchivela
filipe sacaiove
geronimo muafunga
herculano chissingui
higino Tchicuambi
jaime kanda
januario pessela
GERALDO BUTO
ADRIANO JULIO
joaquim soares
GRUPO DE SENHORAS
GRUPO DE SENHORAS
Flix Longuenda
JOSE MUENHO
LUZIA CATUMBO
PAULO BIE
CIPRIANO CHILALA
mariano sacachumbo
maurissio calessi
ricardo catumbela
TOTAL

Aldeia
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge
capunge

ENTREGA
ADUBO N-P-K
sexo
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
M
F
M

Superficie cultivada em H
1.50
1.00
1.00
1.75
1.75
1.50
1.50
1.50
1.00
1.00
1.50
1.00
1.00
1.50
0.50
0.50
0.50
0.50
0.50
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.50

sacos previsto
45
30
30
53
53
45
45
45
30
30
45
30
30
45
15
15
15
15
15
30
30
30
30
30
30
30
30
30
30
45
975.00

recebidos
20
20
20
20
20
20
20
20
10
20
24
15
20
20
8
10
20
10
20
20
20
20
15
10
8
10
10
20
20
20

KG
preo unitario custo total
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
500
35.00
350.00
1,000
35.00
700.00
1,200
35.00
840.00
750
35.00
525.00
1,000
35.00
700.00
1,000
35.00
700.00
400
35.00
280.00
500
35.00
350.00
1,000
35.00
700.00
500
35.00
350.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00
750
35.00
525.00
500
35.00
350.00
400
35.00
280.00
500
35.00
350.00
500
35.00
350.00
1,000
35.00
700.00
1,000
35.00
700.00
1,000
35.00
700.00

510.00 25,500.00

17,850.00

GARANTIA 5%
juros
reembolso
42.00
742.00
42.00
742.00
42.00
742.00
42.00
742.00
42.00
742.00
42.00
742.00
42.00
742.00
42.00
742.00
21.00
371.00
42.00
742.00
50.40
890.40
31.50
556.50
42.00
742.00
42.00
742.00
16.80
296.80
21.00
371.00
42.00
742.00
21.00
371.00
42.00
742.00
42.00
742.00
42.00
742.00
42.00
742.00
31.50
556.50
21.00
371.00
16.80
296.80
21.00
371.00
21.00
371.00
42.00
742.00
42.00
742.00
42.00
742.00
1,071.00 18,921.00

USD
37.10
37.10
37.10
37.10
37.10
37.10
37.10
37.10
18.55
37.10
44.52
27.83
37.10
37.10
14.84
18.55
37.10
18.55
37.10
37.10
37.10
37.10
27.83
18.55
14.84
18.55
18.55
37.10
37.10
37.10

CUSTO GERAL

KZ
custo geral
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
1,484.93
371.00
2,969.86
742.00
3,563.83
890.40
2,227.39
556.50
2,969.86
742.00
2,969.86
742.00
1,187.94
296.80
1,484.93
371.00
2,969.86
742.00
1,484.93
371.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00
2,227.39
556.50
1,484.93
371.00
1,187.94
296.80
1,484.93
371.00
1,484.93
371.00
2,969.86
742.00
2,969.86
742.00
2,969.86
742.00

946.05 75,731.30

18,921.00

Valor a Entregar
KZ
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
32,425.40
64,850.80
77,820.96
48,638.10
64,850.80
64,850.80
25,940.32
32,425.40
64,850.80
32,425.40
64,850.80
64,850.80
64,850.80
64,850.80
48,638.10
32,425.40
25,940.32
32,425.40
32,425.40
64,850.80
64,850.80
64,850.80
1,653,695.40

USD

REEMBOLSO
Total Reembolsado

704.90
704.90
704.90
704.90
704.90
704.90
704.90
704.90
352.45
704.90
845.88
528.68
704.90
704.90
281.96
352.45
704.90
352.45
704.90
704.90
704.90
704.90
528.68
352.45
281.96
352.45
352.45
704.90
704.90
704.90

KZ
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
64,850.80
32,425.40
64,850.80
77,820.96
48,638.10
64,850.80
64,850.80
25,940.32
32,425.40
64,850.80
32,425.40
64,850.80
64,850.80
64,850.80
64,850.80
48,638.10
32,425.40
25,940.32
32,425.40
32,425.40
64,850.80
64,850.80
64,850.80

17,974.95

1,653,695.40

USD

Garantia 5%

704.90
704.90
704.90
704.90
704.90
704.90
704.90
704.90
352.45
704.90
845.88
528.68
704.90
704.90
281.96
352.45
704.90
352.45
704.90
704.90
704.90
704.90
528.68
352.45
281.96
352.45
352.45
704.90
704.90
704.90

USD
37.10
37.10
37.10
37.10
37.10
37.10
37.10
37.10
18.55
37.10
44.52
27.83
37.10
37.10
14.84
18.55
37.10
18.55
37.10
37.10
37.10
37.10
27.83
18.55
14.84
18.55
18.55
37.10
37.10
37.10

KZ
2,969.86
2,969.86
2,969.86
2,969.86
2,969.86
2,969.86
2,969.86
2,969.86
1,484.93
2,969.86
3,563.83
2,227.39
2,969.86
2,969.86
1,187.94
1,484.93
2,969.86
1,484.93
2,969.86
2,969.86
2,969.86
2,969.86
2,227.39
1,484.93
1,187.94
1,484.93
1,484.93
2,969.86
2,969.86
2,969.86

17,974.95

946.05

75,731.30

Diferena

Data Entrega
Data Entrega
Valores MonetrisValores Monetris

TOTAL GERAL
KZ
67,820.66
67,820.66
67,820.66
67,820.66
67,820.66
67,820.66
67,820.66
67,820.66
33,910.33
67,820.66
81,384.79
50,865.49
67,820.66
67,820.66
27,128.26
33,910.33
67,820.66
33,910.33
67,820.66
67,820.66
67,820.66
67,820.66
50,865.49
33,910.33
27,128.26
33,910.33
33,910.33
67,820.66
67,820.66
67,820.66

USD
742.00
742.00
742.00
742.00
742.00
742.00
742.00
742.00
371.00
742.00
890.40
556.50
742.00
742.00
296.80
371.00
742.00
371.00
742.00
742.00
742.00
742.00
556.50
371.00
296.80
371.00
371.00
742.00
742.00
742.00

1,729,426.70

18,921.00

KZ

Quem Recebeu Quem Depositou Porqu no reembolsou


Valores MonetrisValores Monetris

USD
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
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

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
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

0.00

0.00

0.00

11/4/2004
11/4/2004
3/24/2005 2 prestao 8-04-05
11/24/2004
11/4/2004
11/4/2004
11/24/2004
11/24/2004
1/25/2005
4/12/2005
11/24/2004
11/24/2004
11/4/2004
11/24/2004
4/7/2005
11/5/2004
11/4/2004
11/5/2004
4/12/2005
11/4/2004
11/5/2004
11/5/2004
11/25/2004
11/4/2004
11/5/2004
11/24/2004
11/24/2004
11/5/2004
4/12/2005
11/5/2004

Hamilton
Hamilton
Domingos
Hamilton
Hamilton
Hamilton
Domingos
Domingos
Domingos
Domingos
Domingos
Domingos
hamilton
Domingos
Domingos
Hamilton
Hamilton
Hamilton
Domingos
Hamilton
hamilton
hamilton
Domingos
hamilton
Hamilton
Domingos
Domingos
Domingos
Domingos
Domingos

hamilton
hamilton
Matchalo
hamilton
hamilton
hamilton
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo
hamilton
Matchalo
Matchalo
hamilton
hamilton
hamilton
Matchalo
hamilton
hamilton
hamilton
Matchalo
hamilton
hamilton
Matchalo
Matchalo
Matchalo
Matchalo
Matchalo

Você também pode gostar