costo de reproduccion

FLP $ AXIS total

0/7 1 900 1800 36 0.5 38.5 74.5
1/7 2 1350 2700 54 0.5 38.5 92.5
2/7 3 2250 4500 90 0.5 38.5 128.5
3/7 4 3600 7200 144 0.5 38.5 182.5
4/7 5 5400 10800 216 0.5 38.5 254.5
5/7 6 8100 16200 324 0.5 38.5 362.5
6/7 7 12150 24300 486 0.5 38.5 524.5
231.357143
flp axis
0.02 77
 PROYECTO GRANJA AXIS DISALVO ZAMB
Costo de
$ 200 reproduccion $ 75 $ 93 $ 129
COSTO POR AXIS 1 2 3
SOLO REPRODUCCION

Costo de
Inversion Axis Cria reproduccion total Acum COSTO
Inversion Axis 12 0 12 200

PLAN DE BECAS
40% 20%
MES # INGRESO SLP/1 TOTAL BECADOS MANAGER
1 Mes 3 4,500 13,500 5,400 2,700
2 Mes 3 4,500 13,500 5,400 2,700
3 Mes 3 4,500 13,500 5,400 2,700
4 Mes 3 4,500 13,500 5,400 2,700
5 Mes 3 4,500 13,500 5,400 2,700
6 Mes 3 4,500 13,500 5,400 2,700
total
Inversion $2,400.00
Ingresios Libre X SLP $2,052.00
Capital Axies $4,800.00
Total capital $6,852.00
Utilidad $4,452.00
 1000
JA AXIS DISALVO ZAMBRANO 2021 prom

$ 183 $ 255 $ 363 $ 183

4 5 6
UCCION BECAS GAMER

Ingresos por beca

Becas -30%
COSTO T valor $ cantidad CAPITAL ACUM
2,400 2,400 - 2,400
- - PROFIT
2,400
SLP
AN DE BECAS 0.025
40% $63
INVERSOR BECADOS MANAGER INVERSOR valor slp valor Axies
5,400 $135.00 $67.50 $135.00 $0.025 $200.00
5,400 $162.00 $81.00 $162.00 $0.030 $250.00
5,400 $270.00 $135.00 $270.00 $0.050 $300.00
5,400 $405.00 $202.50 $405.00 $0.075 $320.00
5,400 $540.00 $270.00 $540.00 $0.100 $350.00
5,400 $540.00 $270.00 $540.00 $0.100 $400.00
$2,052.00 $1,026.00 $2,052.00
 PROYECTO GRANJA AXIS DISALVO ZAMB
Costo de
$ 200 reproduccion $ 75 $ 93 $ 129
COSTO POR AXIS 1 2 3
SOLO REPRODUCCION

Costo de
Inversion Axis Cria reproduccion total Acum COSTO
Inversion Axis 12 0 12 200

PLAN DE BECAS
40% 20%
MES # INGRESO SLP/1 TOTAL BECADOS MANAGER
1 Mes 3 4,500 13,500 5,400 2,700
2 Mes 3 4,500 13,500 5,400 2,700
3 Mes 3 4,500 13,500 5,400 2,700
4 Mes 3 4,500 13,500 5,400 2,700
5 Mes 3 4,500 13,500 5,400 2,700
6 Mes 3 4,500 13,500 5,400 2,700
total
Inversion $2,400.00
Ingresios Libre X SLP $810.00
Capital Axies $2,400.00
Total capital $3,210.00
Utilidad $810.00
 1000
JA AXIS DISALVO ZAMBRANO 2021 prom

$ 183 $ 255 $ 363 $ 183

4 5 6
UCCION BECAS GAMER

Ingresos por beca

Becas -30%
COSTO T valor $ cantidad CAPITAL ACUM
2,400 2,400 - 2,400
- - PROFIT
2,400
SLP
AN DE BECAS 0.025
40% $63
INVERSOR BECADOS MANAGER INVERSOR valor slp valor Axies
5,400 $135.00 $67.50 $135.00 $0.025 $200.00
5,400 $135.00 $67.50 $135.00 $0.025 $200.00
5,400 $135.00 $67.50 $135.00 $0.025 $200.00
5,400 $135.00 $67.50 $135.00 $0.025 $200.00
5,400 $135.00 $67.50 $135.00 $0.025 $200.00
5,400 $135.00 $67.50 $135.00 $0.025 $200.00
$810.00 $405.00 $810.00