Академический Документы
Профессиональный Документы
Культура Документы
CONCEPTO
UNIDAD DE
MEDIDA
CANT
COSTO
UNIDARIO
GRUPO
INVERSIN FIJA
Tubos para construccion de corral
Mano de obra
Galera con comederos y bebederos
Herramientas menores
Pozo
Becerros para engorda
TOTAL INVERSIN FIJA
INVERSIN DIFERIDA
Capacitacion y asistencia tecnica
TOTAL INVERSIN DIFERIDA
CAPITAL DE TRABAJO
Capital de Trabajo
TOTAL CAPITAL DE TRABAJO
INVERSIN TOTAL
PARTICIPACIN EN LA INVERSIN
pieza
presupuesto
obra
lota
obra
programa
Presupuesto
1,200
1
1
1
1
100
571.000
78,000
155,000
5,000
55,000
4,000
17,994
287,117
685,200
78,000.00
155,000.00
5,000.00
55,000.00
400,000.00
1,378,200.00
CALENDARIO PROPUESTO
DE LOS REC
APORTACIONES
INVERSIN
TOTAL
FEDERAL
685,200.00
TOTAL
MES 1
293,000.00
400,000.00
1,085,200.00
685,200
78,000.00
155,000.00
5,000.00
55,000.00
400,000.00
1,378,200.00
17,994.00
17,994.00
17,994.00
17,994.00
17,994.00
17,994.00
287,117.47
287,117.47
287,117.47
287,117
287,117.47
1,683,311.47
100%
287,117.47
580,117.47
34.46%
287,117.47
1,683,311.47
287,117
78,000.00
155,000.00
5,000.00
55,000.00
1,103,194.00
65.54%
685,200
55,000
740,200
MES 3
TOTAL
685,200
78,000
155,000
5,000
238,000
400,000
400,000
1,378,200
0
17,994
17,994
17,994
287,117
287,117
1,683,311
INC.PESO
(KG/DIA)
PESO
(KG)
0.90
0.90
1.25
1.30
1.30
1.30
0.90
0.90
1.25
1.30
1.30
1.30
SITUACION
ACTUAL
250
277
315
354
393
432
250
277
315
354
393
432
0
0
0
0
0
0
0
0
0
0
0
0
A
1
S
6
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
Compras (Cb)
100
100
100
100
100
100
100
100
100
100
Compras (Kg)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Ventas (Cb)
Ventas (Kg)
0.00
97
34,351.19
97
34,351.19
97
34,351.19
97
34,351.19
97
34,351.19
97
34,351.19
97
34,351.19
97
34,351.19
97
34,351.19
PARAMETROS TECNICOS :
Peso Inicial(KG)
Mortalidad (% mensual)
Incremento Peso Total Perido (Kg)
250
0.50%
-
250
0.50%
21,851.19
250
0.50%
21,851.19
250
0.50%
21,851.19
250
0.50%
21,851.19
250
0.50%
21,851.19
250
0.50%
21,851.19
250
0.50%
21,851.19
250
0.50%
21,851.19
250
0.50%
21,851.19
MORTALIDAD:
VENTAS:
S
10
50
50
50
49
49
49
49
50
50
49
49
49
49
97
34,351.19
100
0
0
0
0
0
0
0
0
97
34,351.19
250
0.50%
21,851.19
Concentrado
Subtotal:
% PROTEINA
M.S.
CONSUMO
KG PROTEINA
CONSUMO
COSTO/ KG
PERIODO
CONSUMO
CONSUMO
COSTO RACION
COSTO TOTAL
CRUDA RACION
(%)
(KG/DIA)
CRUDA RACION
MS/KG/DIA
CONCENTRADO
(DIAS)
(KG/ENGORDA)
(KG DE M.S.)
KG/CB/DIA
POR CABEZA
17.00%
95.00%
2.0
0.3
1.9
2.0
0.3
1.9
3.15
180
360.0
342.0
3.153
1,134.9
4,864.5
3.2
1,134.9
PROYECCION DE INGRESOS
( Pesos )
CONCEPTO UNIDADES
$/Cb y/0 Lt
10,800.00
A
3
O
5
S
6
97
3
10,800.00
97
3
11,340.00
97
3
11,907.00
97
3
12,502.35
97
3
13,127.47
97
3
13,783.84
97
3
14,473.03
97
3
15,196.68
97
3
15,956.52
1,048,002.31
1,100,402.43
1,155,422.55
1,213,193.67
1,273,853.36
1,337,546.03
1,404,423.33
1,474,644.49
1,548,376.72
2,539.08
2,539.08
2,539.08
2,539.08
2,539.08
2,539.08
2,539.08
2,539.08
2,539.08
1,050,541.39
1,102,941.50
1,157,961.62
1,215,732.75
1,276,392.43
1,340,085.10
1,406,962.40
1,477,183.57
1,550,915.79
V E N T A S:
Novillos de 432 kilos en Promedio
Recuperacin del seguro ganadero
TOTAL VENTAS
INGRESOS TOTALES
$857.00
1,050,541.39
1,102,941.50
1,157,961.62
1,215,732.75
1,276,392.43
1,340,085.10
1,406,962.40
1,477,183.57
1,550,915.79
PROYECCION DE INGRESOS
( Pesos )
10
97
3
16,754.34
1,625,795.55
2,539.08
1,628,334.63
1,628,334.63
Proyecto de Engorda d
PROYECCION DE COSTO
CONCEPTO/AOS
Costos fijos
AO 1
AO 2
AO 3
17,520.00
18,396.00
19,315.80
2,000.00
720.00
1,800.00
10,000.00
3,000.00
2,100.00
756.00
1,890.00
10,500.00
3,150.00
2,205.00
793.80
1,984.50
11,025.00
3,307.50
Costos Variables
208,252.98
618,665.63
649,598.91
Alimentacion de animales
Medicinas y Vacunas
Fletes
Mano de Obra
Compra de becerros para engorda*
113,490.00
7,762.98
15,000.00
72,000.00
-
119,164.50
8,151.13
15,750.00
75,600.00
400,000.00
125,122.73
8,558.69
16,537.50
79,380.00
420,000.00
225,772.98
637,061.63
668,914.71
Administracion
Pago de agua
Pago de luz
Cuota para el seguro ganadero
Mantenimiento de construcciones
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
20,281.59
21,295.67
22,360.45
23,478.48
24,652.40
25,885.02
27,179.27
2,315.25
833.49
2,083.73
11,576.25
3,472.88
2,431.01
875.16
2,187.91
12,155.06
3,646.52
2,552.56
918.92
2,297.31
12,762.82
3,828.84
2,680.19
964.87
2,412.17
13,400.96
4,020.29
2,814.20
1,013.11
2,532.78
14,071.00
4,221.30
2,954.91
1,063.77
2,659.42
14,774.55
4,432.37
3,102.66
1,116.96
2,792.39
15,513.28
4,653.98
682,078.86
716,182.80
751,991.94
789,591.54
829,071.11
870,524.67
914,050.90
131,378.86
8,986.62
17,364.38
83,349.00
441,000.00
137,947.80
9,435.95
18,232.59
87,516.45
463,050.00
144,845.19
9,907.75
19,144.22
91,892.27
486,202.50
152,087.45
10,403.14
20,101.43
96,486.89
510,512.63
159,691.83
10,923.29
21,106.51
101,311.23
536,038.26
167,676.42
11,469.46
22,161.83
106,376.79
562,840.17
176,060.24
12,042.93
23,269.92
111,695.63
590,982.18
702,360.45
737,478.47
774,352.39
813,070.01
853,723.51
896,409.69
941,230.17
Proyectados
Ao 1
1,050,541.39
223,772.98
Ao 2
1,102,941.50
634,961.63
Ao 3
1,157,961.62
666,709.71
-223,772.98
467,979.87
491,251.91
2,000.00
2,100.00
2,205.00
-225,772.98
465,879.87
489,046.91
-225,772.98
465,879.87
489,046.91
-22,577.30
46,587.99
48,904.69
-203,195.68
419,291.89
440,142.22
203,195.68
683,649.62
717,819.40
E ENGORDA DE BECERROS
DO DE RESULTADOS
EL PROYECTO.
Ao 4
1,215,732.75
700,045.20
Ao 5
1,276,392.43
735,047.46
Ao 6
1,340,085.10
771,799.83
Ao 7
1,406,962.40
810,389.82
Ao 8
1,477,183.57
850,909.31
Ao 9
1,550,915.79
893,454.78
515,687.55
541,344.98
568,285.27
596,572.58
626,274.26
657,461.02
2,315.25
2,431.01
2,552.56
2,680.19
2,814.20
2,954.91
513,372.30
538,913.97
565,732.71
593,892.39
623,460.06
654,506.11
513,372.30
538,913.97
565,732.71
593,892.39
623,460.06
654,506.11
51,337.23
53,891.40
56,573.27
59,389.24
62,346.01
65,450.61
462,035.07
485,022.57
509,159.44
534,503.15
561,114.05
589,055.50
753,697.68
791,369.86
830,925.66
872,459.25
916,069.52
961,860.30
Ao 10
1,628,334.63
938,127.52
690,207.11
3,102.66
687,104.46
687,104.46
68,710.45
618,394.01
1,009,940.62
M
Concepto
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Ingresos
Venta de becerros
Egresos
217,517.13
17,470.08
17,423.26
17,376.68
17,330.33
Costos variables
217,307.13
17,260.08
17,213.26
17,166.68
17,120.33
9,410.21
9,363.16
9,316.35
9,269.76
9,223.42
646.92
646.92
646.92
646.92
646.92
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
Costos fijos
210.00
210.00
210.00
210.00
210.00
Pago de luz
150.00
150.00
150.00
150.00
150.00
60.00
60.00
60.00
60.00
60.00
200,000.00
GASTOS DE OPERACIN
Pago de agua
Flujo de efectivo
217,517.13 -
17,470.08 -
17,423.26 -
17,376.68 -
17,330.33
217,517.13 -
234,987.20 -
252,410.46 -
269,787.14 -
287,117.47
Mes 7
525,270.69
Mes 8
-
Mes 9
-
Mes 10
-
Mes 11
-
525,270.69
17,284.21
217,517.13
17,470.08
17,423.26
17,423.26
17,330.33
17,074.21
217,307.13
17,260.08
17,213.26
17,166.68
17,120.33
9,177.30
9,410.21
9,363.16
9,316.35
9,269.76
9,223.42
646.92
646.92
646.92
646.92
646.92
646.92
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
1,250.00
200,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
6,000.00
210.00
210.00
210.00
210.00
210.00
210.00
150.00
150.00
150.00
150.00
150.00
150.00
60.00
60.00
60.00
60.00
60.00
60.00
507,986.48 220,869.01
217,517.13 -
17,470.08 -
17,423.26 -
17,423.26 -
17,330.33
3,351.88 -
14,118.20 -
31,541.46 -
48,964.72 -
66,295.05
Mes 12
total
525,270.69
1,050,541.39
525,270.69
1,050,541.39
17,284.21
608,849.95
17,074.21
606,283.37
9,177.30
111,520.39
646.92
7,762.98
1,250.00
15,000.00
400,000.00
6,000.00
72,000.00
210.00
2,520.00
150.00
1,800.00
60.00
720.00
507,986.48
441,691.43
441,691.43
PUNTO DE EQUILIBRIO
Concepto
Ingresos
Costos Fijos
Costos Variables
Ao 1
Ao 2
Ao 3
1,050,541
17,520
208,253
1,102,942
18,396
618,666
1,157,962
19,316
649,599
21,852
41,897
43,998
2.08%
3.80%
3.80%
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
Ao 10
1,215,733
20,282
682,079
1,276,392
21,296
716,183
1,340,085
22,360
751,992
1,406,962
23,478
789,592
1,477,184
24,652
829,071
1,550,916
25,885
870,525
1,628,335
27,179
914,051
46,204
48,520
50,953
53,506
56,188
59,004
61,960
3.80%
3.80%
3.80%
3.80%
3.80%
3.80%
3.81%
Indica el % de ventas
para cubrir los costos
y no tener perdidas
INDICADORES FINANCIEROS
Ingresos
totales
1,050,541.39
1,102,941.50
1,157,961.62
1,215,732.75
1,276,392.43
1,340,085.10
1,406,962.40
1,477,183.57
1,550,915.79
1,628,334.63
Egresos
totales
225,772.98
637,061.63
668,914.71
702,360.45
737,478.47
774,352.39
813,070.01
853,723.51
896,409.69
941,230.17
1,378,200.00
17,994.00
Cap de trab.
287,117.47
Valor de Rescate
Valor
Recup. De
Flujo Neto
Residual cap. De Trab. de Efectivo
0.00
-858,543.07
465,879.87
489,046.91
513,372.30
538,913.97
565,732.71
593,892.39
623,460.06
654,506.11
141,700.00
828,804.46
CALCULO DEL VAN, R B/C Y TIR CON UNA TASA DE DESCUENTO DEL 12%
Ao
Costos
Beneficios
Factor de
Costos
Beneficios
Flujo neto de
de
totales
totales
actualizacin actualizados actualizados efectivo act.
operacin
($)
($)
12.0%
($)
($)
($)
0
0
0
1.000
0.00
0.00
0.00
1
1,909,084
1,050,541
0.893
1,704,539.69
937,983.38
-766,556.31
2
637,062
1,102,942
0.797
507,861.63
879,258.21
371,396.58
3
668,915
1,157,962
0.712
476,120.28
824,214.21
348,093.93
4
702,360
1,215,733
0.636
446,362.76
772,620.14
326,257.38
5
737,478
1,276,392
0.567
418,465.09
724,259.35
305,794.26
6
774,352
1,340,085
0.507
392,311.02
678,928.82
286,617.80
7
813,070
1,406,962
0.452
367,791.58
636,438.34
268,646.76
8
853,724
1,477,184
0.404
344,804.61
596,609.67
251,805.06
9
896,410
1,550,916
0.361
323,254.32
559,275.78
236,021.46
10
941,230
1,770,035
0.322
303,050.92
569,903.78
266,852.85
Total
8,933,685
13,348,751
5,284,561.90
7,179,491.68
1,894,929.77
PERODO DE RECUPERACIN
0
FLUJO ACT.
SALDO
1
-
766,556.31
766,556.31
371,396.58
-
395,159.73
348,093.93
326,257.38
47,065.80
279,191.58
SE ACEPTA
10
305,794.26
286,617.80
268,646.76
251,805.06
236,021.46
266,852.85
584,985.84
871,603.64
1,140,250.40
1,392,055.46
1,628,076.92
1,894,929.77
DEPRECIACIONES
Concepto
Unidad
Cantidad
Costo
Unitario
TOTAL
pieza
obra
lota
1,200
1
1
571
155,000
5,000
Costo Total
685,200.00
155,000.00
5,000.00
-
845,200.00
Aos de
Vida Util
12.00
12.00
15.00
20.00
10.00
10.00
Drepreciacio
Depreciaci
n en 10 aos
on Anual
Valor
Residual
57,100.00
12,916.67
333.33
-
571,000.00
129,166.67
3,333.33
-
114,200.00
25,833.33
1,666.67
-
70,350.00
703,500.00
141,700.00
www.agroproyectos.org
Proyectos Pecuarios
Engorda de becerros
Bovinos de doble propsito
Vacas lecheras
Produccin de leche y elaboracin de productos lcteos
Cra y produccin de Borregos
Cra y Produccin de Cabras
Cabras lecheras
Tilapia
Miel apcola
Produccin, acopio y envasado de miel apcola
Cerdos de ciclo completo
Produccin de lechones
Pollos de engorda
Produccin de cabritos
Proyectos agrcolas
Produccin de maz
Jitomate a campo abierto
Jitomate en invernadero
Meln en invernadero
Cultivo de Papaya
Cultivo y beneficio de caf
Produccin de litchi
Produccin de Elote
Cultivo y produccin de Jatropha
Cultivo y produccin Pimienta negra
Espinaca en invernadero
Proyectos de comercio y servicios
Tienda de abarrotes
Cocina econmica
Bloquera
Farmacia
Panadera
Carnicera
Zapatera
Purificadora de agua
Tortillera
Cibercaf internet
Esttica
Ferretera
Agroforrajera
Papelera
Productos foamy
Mercera
Pastelera
Renta de mobiliario para fiestas
Banda de msica
Venta de equipo de computo