Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Concepto
Inversion Fija
Nave avicola
Herramientas y utensilios
Pollas de 9 semanas de edad
Aqu puede agregar ms conceptos a invertir
Unidad
obra
lote
ave
Cantidad
2.00
1.00
5,000.00
Subtotal
Inversion Diferida
Elaboracion de proyecto
documento
1.00
presupuesto
1.00
Subtotal
Capital de Trabajo
Capital de Trabajo primeros dos meses
Subtotal
Gran Total
Porcentaje de participacion
cipacion
P. Unitario
250,000.00
25,000.00
45.00
12,000.00
142,052.48
Costo Total
Productor
500,000.00
25,000.00
225,000.00
750,000.00
Aportaciones
SAGARPA
500,000.00
25,000.00
25,000.00
225,000.00
725,000.00
12,000.00
12,000.00
12,000.00
12,000.00
142,052.48
142,052.48
142,052.48
142,052.48
904,052.48
179,052.48
100%
20%
725,000.00
80%
Edad
Iniciacion
Desarrollo
Produccion
Semana 1
Semana 2
Semana 3
Semana 4
Semana 5
Semana 6
Semana 7
Semana 8
Semana 9
Semana 10
Semana 11
Semana 12
Semana 13
Semana 14
Semana 15
Semana 16
Semana 17
Semana 18
Semana 19
Semana 20
Semana 21
Semana 22
Semana 23
Semana 24
Semana 25
Semana 26
Semana 27
Semana 28
Semana 29
Semana 30
Semana 31
Semana 32
Semana 33
Semana 34
Semana 35
Semana 36
Semana 37
Semana 38
Semana 39
Semana 40
Semana 41
Semana 42
Semana 43
Semana 44
Mortalidad
0.3%
0.3%
0.3%
0.3%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
Total de aves
0
0
0
0
0
0
0
0
5,000
4,990
4,980
4,970
4,960
4,950
4,940
4,930
4,921
4,911
4,901
4,891
4,881
4,872
4,862
4,852
4,842
4,835
4,828
4,821
4,813
4,806
4,799
4,792
4,785
4,777
4,770
4,763
4,756
4,749
4,742
4,735
4,727
4,720
4,713
4,706
ion
Semana 45
Semana 46
Semana 47
Semana 48
Semana 49
Semana 50
Semana 51
Semana 52
Semana 53
Semana 54
Semana 55
Semana 56
Semana 57
Semana 58
Semana 59
Semana 60
Producto
Huevo
4,699
4,692
4,685
4,678
4,671
4,664
4,657
4,650
4,643
4,636
4,629
4,622
4,615
4,608
4,601
4,595
1 kg de huevos =
Producto
Huevo (kg)
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
0.2%
12
huevos
Mes 1
Mes 2
-
Mes 3
4,569.59
o de Produccion de Huevo
Produccion
Huevo/Ave/Dia
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Produccion Total
Huevo/Semana
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
34,306.27
34,237.65
34,169.18
34,100.84
34,032.64
33,964.57
33,896.64
33,845.80
33,795.03
33,744.34
33,693.72
33,643.18
33,592.72
33,542.33
33,492.01
33,441.78
33,391.61
33,341.53
33,291.51
33,241.58
33,191.71
33,141.93
33,092.21
33,042.57
32,993.01
32,943.52
Productividad
Produccion
Efectiva (%)
Semanal Neto
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
80%
27,445.01
80%
27,390.12
80%
27,335.34
80%
27,280.67
90%
30,629.37
90%
30,568.12
90%
30,506.98
90%
30,461.22
90%
30,415.53
90%
30,369.90
90%
30,324.35
90%
30,278.86
90%
30,233.44
90%
30,188.09
90%
30,142.81
90%
30,097.60
90%
30,052.45
90%
30,007.37
90%
29,962.36
90%
29,917.42
90%
29,872.54
90%
29,827.73
80%
26,473.77
80%
26,434.06
80%
26,394.41
80%
26,354.82
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
32,894.11
32,844.76
32,795.50
32,746.30
32,697.19
32,648.14
32,599.17
32,550.27
32,501.44
32,452.69
32,404.01
32,355.41
32,306.87
32,258.41
32,210.02
32,161.71
80%
80%
80%
80%
80%
80%
70%
70%
70%
70%
70%
70%
70%
70%
70%
70%
26,315.28
26,275.81
26,236.40
26,197.04
26,157.75
26,118.51
22,819.42
22,785.19
22,751.01
22,716.88
22,682.81
22,648.78
22,614.81
22,580.89
22,547.02
22,513.20
1,142,925.17
Mes 10
Mes 11
Mes 12
Mes 13
Mes 4
Mes 5
9,651.13
10,146.14
Mes 6
Mes 7
Mes 8
Mes 9
10,085.40
10,025.02
9,965.00
8,804.75
Mes 10
Mes 11
Mes 12
TOTAL
105,024.54
97,880.86 181,055.40
1,142,925.17
Mes 10
Mes 11
Mes 12
TOTAL
8,752.04
8,156.74
15,087.95
95,243.76
Programa de Alimentacion
Etapa
Edad
Iniciacion
Desarrollo
Produccin
Semana 1
Semana 2
Semana 3
Semana 4
Semana 5
Semana 6
Semana 7
Semana 8
Semana 9
Semana 10
Semana 11
Semana 12
Semana 13
Semana 14
Semana 15
Semana 16
Semana 17
Semana 18
Semana 19
Semana 20
Semana 21
Semana 22
Semana 23
Semana 24
Semana 25
Semana 26
Semana 27
Semana 28
Semana 29
Semana 30
Semana 31
Semana 32
Semana 33
Semana 34
Semana 35
Semana 36
Semana 37
Semana 38
Semana 39
Semana 40
Semana 41
Semana 42
Consumo de Alimento
Gr/Ave/Dia Kg/Ave/Dia
13.80
0.01
18.40
0.02
23.00
0.02
27.60
0.03
32.20
0.03
36.80
0.04
41.40
0.04
46.00
0.05
50.60
0.05
55.20
0.06
59.80
0.06
64.40
0.06
69.00
0.07
73.60
0.07
78.20
0.08
82.80
0.08
87.40
0.09
92.00
0.09
96.60
0.10
101.20
0.10
105.80
0.11
110.40
0.11
115.00
0.12
119.60
0.12
124.20
0.12
128.80
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
133.40
0.13
Total de
Aves
5,000
4,990
4,980
4,970
4,960
4,950
4,940
4,930
4,921
4,911
4,901
4,891
4,881
4,872
4,862
4,852
4,842
4,835
4,828
4,821
4,813
4,806
4,799
4,792
4,785
4,777
4,770
4,763
4,756
4,749
4,742
4,735
4,727
4,720
oduccin
Semana 43
Semana 44
Semana 45
Semana 46
Semana 47
Semana 48
Semana 49
Semana 50
Semana 51
Semana 52
Semana 53
Semana 54
Semana 55
Semana 56
Semana 57
Semana 58
Semana 59
Semana 60
Total
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
133.40
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
0.13
4,713
4,706
4,699
4,692
4,685
4,678
4,671
4,664
4,657
4,650
4,643
4,636
4,629
4,622
4,615
4,608
4,601
4,595
0
Consumo
Alimento/Semana (kg)
1,771.00
1,928.14
2,084.64
2,240.50
2,395.74
2,550.34
2,704.32
2,857.67
3,010.40
3,162.50
3,313.99
3,464.85
3,615.10
3,764.73
3,913.75
4,062.16
4,209.96
4,359.34
4,508.26
4,501.49
4,494.74
4,488.00
4,481.27
4,474.55
4,467.83
4,461.13
4,454.44
4,447.76
4,441.09
4,434.43
4,427.77
4,421.13
4,414.50
4,407.88
Costo
Costo total
Unitario
alimento Mensual
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
6,021.40
3.4
6,555.66
3.4
7,087.76
3.4
7,617.71
27,282.54
3.4
8,145.51
3.4
8,671.17
3.4
9,194.69
3.4
9,716.08
35,727.44
3.4
10,235.35
3.4
10,752.51
3.4
11,267.55
3.4
11,780.49
44,035.90
3.4
12,291.34
3.4
12,800.09
3.4
13,306.76
3.4
13,811.35
52,209.54
3.4
14,313.87
3.4
14,821.75
3.4
15,328.07
3.4
15,305.08
59,768.78
3.4
15,282.12
3.4
15,259.20
3.4
15,236.31
3.4
15,213.46
60,991.10
3.4
15,190.64
3.4
15,167.85
3.4
15,145.10
3.4
15,122.38
60,625.97
3.4
15,099.70
3.4
15,077.05
3.4
15,054.43
3.4
15,031.85
60,263.03
3.4
15,009.30
3.4
14,986.79
59,902.27
4,401.27
4,394.67
4,388.07
4,381.49
4,374.92
4,368.36
4,361.80
4,355.26
4,348.73
4,342.21
4,335.69
4,329.19
4,322.70
4,316.21
4,309.74
4,303.27
4,296.82
4,290.37
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
14,964.31
14,941.86
14,919.45
14,897.07
14,874.73
14,852.41
14,830.14
14,807.89
14,785.68
14,763.50
14,741.35
14,719.24
14,697.16
14,675.12
14,653.11
14,631.13
14,609.18
14,587.27
696,850.99
59,902.27
59,543.66
59,187.20
58,832.88
58,480.67
Mes 2
19,940.08
Mes 3
19,781.04
Vacuna/Medicamento
New Castle
Colera Avial
Coriza infecciosa
Marek
Coccidiosis
Parasitos internos
Viruela avial
Broquintis B1
Gumboro
Bronquitis
Gumboro
Dosis aplicada
Dosis vacuna
19,940.08
19,781.04
19,623.26
19,781.04
19,210.28
19,466.75
19,466.75
19,325.97
19,210.28
19,095.28
18,980.96
Vacuna/Medicamento
New Castle
Colera Avial
Coriza infecciosa
Marek
Coccidiosis
Parasitos internos
Viruela avial
Broquintis B1
Gumboro
Bronquitis
Gumboro
Total por ciclo
Total por ao
Cantidad
Momento de aplicacin
en el primer mes
en el segundo mes
en el tercer mes
en el segundo mes
en el sexto mes
en el cuarto mes
en el cuarto mes
en el quinto mes
en el sexto mes
en el septimo mes
en el octavo mes
Costo Unit
997.00
5.00
19,623.26
3
120
Costo total
2,991.01
600.00
Mes 4
19,466.75
Mes 5
19,325.97
Mes 6
19,210.28
Mes 7
19,095.28
marek (dosis)
diarrea blanca (trimetroprim sobres)
coccidiosis (toltrazuril frasco)
Mes 8
18,980.96
Mes 9
18,867.33
Mes 10
18,754.38
Mes 11
18,642.11
Mes 12
36,950.08
MES 1
6,240.00
35,727.44
0.00
16,020.75
350.00
475.00
700.00
0.00
650.00
60,163.19
MES 2
3,600.00
3,120.00
3,600.00
90.00
2,880.00
3,600.00
3,120.00
3,600.00
90.00
2,880.00
Subtotal
13,290.00
13,290.00
Costo Total
68,599.29
73,453.19
CONCEPTO
Administrador
Velador
Agua
Telefonia
Energia electrica
Cuidados y mano de obra
Ventas
MVZ
Publicidad
Imprevistos
CANTIDAD
COSTO UNIT
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
150.00
120.00
90.00
120.00
950.00
130.00
130.00
350.00
350.00
650.00
MES 4
6,240.00
44,035.90
0.00
16,020.75
350.00
475.00
700.00
0.00
650.00
68,471.64
MES 3
MES 5
6,240.00
0.00
52,209.54
16,020.75
350.00
475.00
700.00
0.00
650.00
76,645.29
MES 4
MES 6
6,240.00
0.00
59,768.78
16,020.75
350.00
475.00
700.00
0.00
650.00
84,204.53
MES 5
6,240.00
0.00
60,991.10
16,020.75
350.00
475.00
700.00
0.00
650.00
85,426.84
MES 6
3,600.00
3,120.00
3,600.00
90.00
2,880.00
3,600.00
3,120.00
3,600.00
90.00
2,880.00
3,600.00
3,120.00
3,600.00
90.00
2,880.00
3,600.00
3,120.00
3,600.00
90.00
2,880.00
13,290.00
13,290.00
13,290.00
13,290.00
81,761.64
89,935.29
97,494.53
98,716.84
FRECUENCIA
24.00
30.00
1.00
24.00
0.50
24.00
24.00
2.00
1.00
1.00
COSTO MENSUAL
3,600.00
3,600.00
90.00
2,880.00
475.00
6,240.00
3,120.00
700.00
350.00
650.00
MES 7
MES 8
6,240.00
0.00
60,625.97
16,020.75
350.00
475.00
700.00
0.00
650.00
85,061.72
MES 7
MES 9
6,240.00
0.00
60,263.03
16,020.75
350.00
475.00
700.00
0.00
650.00
84,698.78
MES 8
MES 10
6,240.00
0.00
59,902.27
16,020.75
350.00
475.00
700.00
0.00
650.00
84,338.01
MES 9
6,240.00
0.00
59,543.66
16,020.75
350.00
475.00
700.00
0.00
650.00
83,979.41
MES 11
6,240.00
0.00
59,187.20
16,020.75
350.00
475.00
700.00
0.00
650.00
83,622.95
MES 12
6,240.00
0.00
117,313.55
16,020.75
475.00
700.00
0.00
140,749.30
MES 10
MES 11
MES 12
3,600.00
3,600.00
3,600.00
3,120.00
3,120.00
3,120.00
3,600.00
3,600.00
3,600.00
90.00
90.00
90.00
2,880.00
2,880.00
2,880.00
3,600.00
3,120.00
3,600.00
90.00
2,880.00
3,600.00
3,120.00
3,600.00
90.00
2,880.00
3,600.00
3,120.00
3,600.00
90.00
2,880.00
13,290.00
13,290.00
13,290.00
13,290.00
13,290.00
13,290.00
98,351.72
97,988.78
97,628.01
97,269.41
96,912.95
154,039.30
TOTAL
74,880.00
107,045.88
589,805.11
192,248.95
3,850.00
5,700.00
8,400.00
3,591.01
7,150.00
992,670.96
TOTAL
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
0.00
159,480.00
1,152,150.96
Proyeccion de Ingresos
Ingresos Mensuales
Producto
Huevo (kg)
Mes 1
Mes 2
-
Precio/kg
18.00 $
-
Mes 3
4,569.59
18.00 $
-
Mes 4
9,651.13
18.00 $
18.00
82,252.70 $
173,720.26
Ao 1
Ao 2
Ao 3
Ao 4
1,714,387.76
1,731,531.64
1,748,846.95
1,766,335.42
$ 1,714,387.76 $ 1,731,531.64 $ 1,748,846.95 $ 1,766,335.42
Mes 5
$
$
Mes 6
Mes 7
Mes 8
Mes 9
Mes 10
Mes 11
10,146.14
10,085.40
10,025.02
9,965.00
8,804.75
8,752.04
8,156.74
18.00 $
18.00 $
18.00 $
18.00 $
18.00 $
18.00 $
18.00
Ao 5
1,783,998.78
$ 1,783,998.78
Mes 12
Total
15,087.95
95,243.76
$
18.00
$ 271,583.10
###########
Ao 1
Ao 2
Ao 3
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
159,480.00
43632
37814.4
43632
1090.8
34905.6
161,074.80
44068.32
38192.544
44068.32
1101.708
35254.656
162,685.55
74,880.00
107,045.88
589,805.11
192,248.95
3,850.00
5,700.00
8,400.00
3,591.01
7,150.00
992,670.96
75628.8
108116.3349
595703.1657
194171.4429
3888.5
5757
8484
3626.922114
7221.5
1,002,597.67
76385.088
109197.4982
601660.1974
196113.1573
3927.385
5814.57
8568.84
3663.191335
7293.715
1,012,623.64
1,152,150.96
1,163,672.47
1,175,309.19
Ao 4
Ao 5
44509.0032
38574.46944
44509.0032
1112.72508
35607.20256
164,312.40
44954.09323
38960.21413
44954.09323
1123.852331
35963.27459
165,955.53
77148.93888
110289.4732
607676.7994
198074.2889
3966.65885
5872.7157
8654.5284
3699.823248
7366.65215
1,022,749.88
77920.42827
111392.368
613753.5674
200055.0318
4006.325439
5931.442857
8741.073684
3736.821481
7440.318672
1,032,977.38
1,187,062.28
1,198,932.91
Ao 1
1,714,387.76
992,670.96
Ao 2
1,731,531.64
1,002,597.67
Proyectados
Ao 3
1,748,846.95
1,012,623.64
UTILIDAD BRUTA
721,716.80
728,933.97
736,223.31
159,480.00
161,074.80
162,685.55
UTILIDAD DE OPERACIN
562,236.80
567,859.17
573,537.76
Reintegros
Intereses
145,000.00
0.00
145,000.00
0.00
145,000.00
0.00
417,236.80
422,859.17
428,537.76
I.S.R. (30%)
P.T.U. (10%)
125,171.04
41,723.68
126,857.75
42,285.92
128,561.33
42,853.78
UTILIDAD NETA
250,342.08
253,715.50
257,122.66
1,464,045.68
1,477,816.13
1,491,724.30
Egresos Totales
O PROYECTADO
yectados
Ao 4
1,766,335.42
1,022,749.88
Ao 5
1,783,998.78
1,032,977.38
743,585.55
751,021.40
164,312.40
165,955.53
579,273.14
585,065.87
145,000.00
0.00
145,000.00
0.00
434,273.14
440,065.87
130,281.94
43,427.31
132,019.76
44,006.59
260,563.88
264,039.52
1,505,771.54
1,519,959.25
TABLA AMORTIZACION
AO
0
1
2
3
4
5
PAGO
145,000.00
145,000.00
145,000.00
145,000.00
145,000.00
725,000.00
SALDO
FINAL
725,000.00
580,000.00
435,000.00
290,000.00
145,000.00
-
PAGO TOTAL
145,000.00
145,000.00
145,000.00
145,000.00
145,000.00
725,000.00
EVALUACION FINANCIERA
INDICADORES FINANCIEROS
FLUJO NETO DE EFECTIVO
Ao de
operacin
0
1
2
3
4
5
Ingresos
totales*
1,714,387.76
1,731,531.64
1,748,846.95
1,766,335.42
1,783,998.78
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 10%
Ao
Costos
Beneficios
Factor de
Costos
de
totales
totales
actualizacin
actualizados
operacin
($)
($)
10.0%
($)
0
904,052
0
1.000
904,052.48
1
1,464,046
1,714,388
0.909
1,330,950.62
2
1,477,816
1,731,532
0.826
1,221,335.65
3
1,491,724
1,748,847
0.751
1,120,754.54
4
1,505,772
1,766,335
0.683
1,028,462.22
5
1,519,959
2,188,551
0.621
943,775.11
Total
6,843,410
9,149,653
6,549,330.62
319,505.19 Se acepta
21.03% Se acepta
1.05 Se acepta
ANCIERA
ORES FINANCIEROS
proyecto
erida y capital de trabajo
Capital de trabajo
142,052.48
Valor de Rescate
Valor
Recup. De
Residual
cap. De Trab.
262,500
Beneficios
actualizados
($)
0.00
1,558,534.33
1,431,017.88
1,313,934.60
1,206,430.86
1,358,918.14
6,868,835.82
Flujo neto de
efectivo act.
($)
-904,052.48
227,583.71
209,682.23
193,180.06
177,968.64
415,143.03
319,505.19
142,052
Flujo Neto de
Efectivo
-904,052.48
250,342.08
253,715.50
257,122.66
260,563.88
668,592.01
Ene
Feb
Mar
Abr
0.00
0.00
82,252.70
173,720.26
55,309.29
13,290.00
60,163.19
13,290.00
68,471.64
13,290.00
76,645.29
13,290.00
68,599.29
73,453.19
81,761.64
89,935.29
-68,599.29
-68,599.29
-73,453.19
-142,052.48
491.06
-141,561.42
83,784.97
-57,776.45
May
MESES PRIMER AO
Jun
Jul
Ago
Sep
Oct
182,630.45
181,537.13
180,450.35
179,370.08
158,485.58
157,536.81
84,204.53
13,290.00
85,426.84
13,290.00
85,061.72
13,290.00
84,698.78
13,290.00
84,338.01
13,290.00
83,979.41
13,290.00
97,494.53
98,716.84
98,351.72
97,988.78
97,628.01
97,269.41
85,135.92
27,359.46
82,820.28
110,179.75
82,098.63
192,278.38
81,381.30
273,659.69
60,857.57
334,517.26
60,267.40
394,784.66
Nov
Dic
TOTAL
146,821.30
271,583.10
1,714,387.76
83,622.95
13,290.00
140,749.30
13,290.00
992,670.96
159,480.00
96,912.95
154,039.30
1,152,150.96
49,908.35
444,693.00
117,543.80
562,236.80
562,236.80
0
1
904,052.48
227,583.71
904,052.48
- 676,468.77
-
2
209,682.23
466,786.54
-
3
193,180.06
273,606.48
Periodo de recuperacion
4.00
aos
E LA INVERSION
corresponde
4
177,968.64
95,637.84
5
415,143.03
319,505.19
PUNTO DE EQUILIBRIO
Concepto
Ingresos
Costos Fijos
Costos Variables
Ao 1
Ao 2
Ao 3
1,714,388
159,480
992,671
1,731,532
161,075
1,002,598
1,748,847
162,686
1,012,624
378,834
382,622
386,448
22%
22%
22%
Indica el % de ventas
para cubrir los costos
y no tener perdidas
Ao 4
Ao 5
1,766,335
164,312
1,022,750
1,783,999
165,956
1,032,977
390,313
394,216
22%
22%
UNIDAD
Nave avicola
Herramientas y utensilios
Aqu puede agregar ms conceptos a invertir
obra
lote
0
0
Subtotal
Subtotal
CANTIDAD
0
0
0
2.00
1.00
0
0
0
COSTO
UNITARIO
250,000.00
25,000.00
0
0
0
COSTO TOTAL
500,000.00
25,000.00
0.00
Aos de
Vida Util
10.00
10.00
10.00
525,000.00
0.00
0.00
525,000.00
5.00
Depreciacion
Anual
Drepreciacion en el
periodo (5 Aos)
Valor
Residual
50,000.00
2,500.00
0.00
250,000.00
12,500.00
0.00
250,000.00
12,500.00
0.00
52,500.00
262,500.00
262,500.00
0.00
0.00
0.00
0.00
52,500.00
0.00
262,500.00
0.00
262,500.00
A g r o p r o y e c t o s S. C.
Catalogo de Corridas Financieras:
Produccion de maiz
Jitomate a campo abierto
Jitomate en invernadero o casa sombra
Melon en invernadero
Engorda de becerros
Consultorio medico
Bovinos de doble proposito
Vacas lecheras
Chile piquin
Cria de venado cola blanca
Elaboracion de productos lacteos
Produccion y engorda de borregos
Produccion y engorda de cabras (chivos)
Cabras lecheras
Refaccionaria de motocicletas
Elaboracion de dulces de tamarindo
Centro de fotocopiado
Guarderia o estancia infantil
Produccion de mojarra tilapia
Miel apicola
Produccion y engorda de cerdos
Engorda de pollos
Silo
Maiz para silo
Adquisicion de tracto para cultivo de frijol
Tienda de abarrotes
Chile jalapeo a cielo abierto
Cafeteria
Industrializacion de mango
Industrializacion de tamarindo
Cocina economica
Restaurant de truchas
Comercializacion de articulos para el hogar
Lechuga en invernadero
Renta de inflables
Produccion de plantulas de hortalizas en almacigo
Clinica de depilacion
Ecoturismo
Cultivo y produccin de vainilla
Cultivo de pepino
Contruccion de cabaas y alberca
Venta de materiales de plomeria
Produccion de blocks
Farmacia
Cultivo y produccion de caa de azucar
Panaderia
Comercializadora de materias primas
Carniceria
Zapateria
Purificadora de agua
Polleria
Lombricomposta
Acopio y reciclado de Pet y carton
Tortilleria de harina de trigo
Tortilleria de maiz
Cibercafe internet
Ciber y papeleria
Incubadora de pollitos
Estetica
Elaboracion de quesos y venta de leche
Ferreteria
Madereria
Vivero de hule
Vivero de plantas frutales
Vivero de plantas de cafe
Vivero forestal
Aguacate hass
Tienda de ropa
Tienda de ropa para bebe
Cultivo y produccion de nopal
Queseria
Taller de herreria
Acopio y beneficio de cafe
Acopio y empaque de frutas y verduras
Cultivo de mango haden
Agroforrajera
Trucha
Temazcal
Nopal en salmuera
Cultivo y produccion de papaya
Cultivo y beneficio de caf
Papeleria
Venta de productos Foamy
Merceria
Minisuper
Pasteleria
Imprenta digital
Birria de chivo
Pinole
Venta de hamburguesas
Veterinaria
Cultivo y produccion de litchi
Taller mecanico
Taller de costura
Dulceria
Empaque de zarzamora
Autolavado, lavado de autos
Renta de mobiliario
Produccion y venta de elote
Produccion y acopio de miel apicola
Industrializacion de chile habanero
Chile habanero en invernadero
Cultivo y produccion de chile serrano
Transformacion de pasta de pescado
Produccion y venta de Cabritos
Jatropha curcas
Cultivo de alfalfa forrajero
Produccion y comercializacion de velas
Produccion y comercializacion de veladoras
Paleteria: venta de aguas, paletas y nieves.
Carpinteria
Produccion de hongos frescos
Cultivo y produccion de hongo seta
Rastro TIF
Establecimiento y mantenimiento de cultivo de hule
Incubadora de pollitos
Cultivo, produccion y acopio de pimienta negra
r o p r o y e c t o s S. C.