Concepto
Inversion Fija
Nave avicola
Herramientas y utensilios
Pollas de 9 semanas de edad
Jaula piramidal
Sistema de comedero lineal pvc
Sistema de bebedero automatico
Tinaco de 1,100 litros
Manguera
Bomba de agua electrica de 3 hp
Unidad
obra
lote
ave
pieza
lote
lote
pieza
metro
equipo
Subtotal
Inversion Diferida
Elaboracion de proyecto
documento
Subtotal
Capital de Trabajo
Capital de Trabajo primeros dos meses
Subtotal
presupuesto
Gran Total
Porcentaje de participacion
P. Unitario
2.00
1.00
5,000.00
180.00
1.00
1.00
2.00
250.00
1.00
1.00
1.00
centaje de participacion
Costo Total
220,000.00
25,000.00
45.00
430.00
25,018.00
16,720.00
1,750.00
35.00
5,723.00
12,000.00
142,052.48
Productor
440,000.00
25,000.00
225,000.00
77,400.00
25,018.00
16,720.00
3,500.00
8,750.00
5,723.00
827,111.00
25,000.00
25,000.00
12,000.00
12,000.00
12,000.00
142,052.48
142,052.48
142,052.48
142,052.48
981,163.48
179,052.48
100%
18%
12,000.00
Aportaciones
Programa
440,000.00
225,000.00
77,400.00
25,018.00
16,720.00
3,500.00
8,750.00
5,723.00
802,111.00
802,111.00
82%
Edad
Iniciacion
Desarrollo
Produccion
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
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
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
ccion
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Producto
Huevo
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%
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
1 kg de huevos =
Producto
Huevo (kg)
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
12
huevos
Mes 1
Mes 2
-
Mes 3
-
4,569.59
e 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
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
32,943.52
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
l de Huevo (Unidades)
Mes 4
Mes 5
115,813.51
Mes 4
Mes 5
9,651.13
80%
80%
80%
80%
80%
80%
80%
70%
70%
70%
70%
70%
70%
70%
70%
70%
70%
26,354.82
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 6
Mes 7
121,753.63
121,024.75
120,300.23
Mes 6
Mes 7
10,146.14
10,085.40
10,025.02
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
Mes 9
Mes 10
Mes 11
Mes 12
Mes 13
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
TOTAL
119,580.06
105,657.06
105,024.54
97,880.86
181,055.40
1,142,925.17
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
TOTAL
9,965.00
8,804.75
8,752.04
8,156.74
15,087.95
95,243.76
Programa de Alimentacion
Etapa
Edad
Iniciacion
Desarrollo
Produccin
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
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
31
32
33
34
35
36
37
38
39
40
41
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
roduccin
Total
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
Semana
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
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
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
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
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
Costo
Unitario
Costo total
Alimento
alimento
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
3.4
8,145.51
3.4
8,671.17
3.4
9,194.69
3.4
9,716.08
3.4
10,235.35
3.4
10,752.51
3.4
11,267.55
3.4
11,780.49
3.4
12,291.34
3.4
12,800.09
3.4
13,306.76
3.4
13,811.35
3.4
14,313.87
3.4
14,821.75
3.4
15,328.07
3.4
15,305.08
3.4
15,282.12
3.4
15,259.20
3.4
15,236.31
3.4
15,213.46
3.4
15,190.64
3.4
15,167.85
3.4
15,145.10
3.4
15,122.38
3.4
15,099.70
3.4
15,077.05
3.4
15,054.43
3.4
15,031.85
3.4
15,009.30
4,720
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
4,407.88
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
3.4
14,986.79
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
Mensual
27,282.54
35,727.44
44,035.90
52,209.54
59,768.78
60,991.10
60,625.97
60,263.03
59,902.27
59,902.27
59,543.66
59,187.20
58,832.88
58,480.67
Mes 2
19,940.08
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
3
120
Mes 3
19,623.26
Mes 4
19,466.75
Mes 5
19,325.97
Mes 6
19,210.28
Mes 7
19,095.28
o de aplicacin
undo mes
marek (dosis)
diarrea blanca (trimetroprim sobres)
coccidiosis (toltrazuril frasco)
undo mes
Costo total
2,991.01
600.00
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
Memoria d
Proyecto de gallinas ponedoras
MES 1
3,600.00
3,120.00
3,600.00
90.00
2,880.00
Subtotal
13,290.00
Costo Total
68,599.29
CONCEPTO
Administrador
Velador
Agua
Telefonia
Energia electrica
Cuidados y mano de obra
Ventas
MVZ
Publicidad
Imprevistos
CANTIDAD
1.00
1.00
1.00
1.00
1.00
2.00
1.00
1.00
1.00
1.00
OYECTO
MES 2
MES 3
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
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
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
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
73,453.19
81,761.64
89,935.29
COSTO UNIT
FRECUENCIA
150.00
120.00
90.00
120.00
950.00
130.00
130.00
350.00
350.00
650.00
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
n
MES 5
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
MES 7
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
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
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
97,494.53
98,716.84
98,351.72
MES 8
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
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
3,600.00
3,120.00
3,600.00
90.00
2,880.00
MES 10
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
MES 12
6,240.00
6,240.00
0.00
0.00
59,187.20 117,313.55
16,020.75
16,020.75
350.00
475.00
475.00
700.00
700.00
0.00
0.00
650.00
83,622.95 140,749.30
MES 10
MES 11
MES 12
3,600.00
3,600.00
3,600.00
3,600.00
3,120.00
3,120.00
3,120.00
3,120.00
3,600.00
3,600.00
3,600.00
3,600.00
90.00
90.00
90.00
90.00
2,880.00
2,880.00
2,880.00
2,880.00
13,290.00
13,290.00
13,290.00
13,290.00
13,290.00
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 $
18.00
82,252.70
Ao 1
Ao 2
Ao 3
1,714,387.76
1,731,531.64
1,748,846.95
###
###
###
Mes 4
Mes 5
9,651.13
$
$
18.00
10,146.14
$
173,720.26 $
18.00
18.00
18.00
18.00
Ao 4
Ao 5
1,766,335.42
1,783,998.78
$1,766,335.42
Mes 6
Mes 7
Mes 8
10,085.40
10,025.02
9,965.00
$1,783,998.78
Mes 9
Mes 10
Mes 11
Mes 12
Total
8,804.75
8,752.04
8,156.74
15,087.95
95,243.76
$
18.00
18.00
18.00
18.00
###
Ao 1
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
159,480.00
Ao 2
43632
37814.4
43632
1090.8
34905.6
161,074.80
74,880.00
75628.8
107,045.88 108116.3348964
589,805.11 595703.1657384
192,248.95 194171.4429179
3,850.00
3888.5
5,700.00
5757
8,400.00
8484
3,591.01 3626.92211394
7,150.00
7221.5
992,670.96
1,002,597.67
1,152,150.96
1,163,672.47
Ao 3
44068.32
38192.544
44068.32
1101.708
35254.656
162,685.55
Ao 4
44509.0032
38574.46944
44509.0032
1112.72508
35607.20256
164,312.40
Ao 5
44954.093232
38960.2141344
44954.093232
1123.8523308
35963.2745856
165,955.53
76385.088
77148.93888
77920.4282688
109197.4982453 110289.4732278 111392.36796006
601660.1973958 607676.7993697 613753.56736342
196113.1573471 198074.2889206 200055.03180978
3927.385
3966.65885
4006.3254385
5814.57
5872.7157
5931.442857
8568.84
8654.5284
8741.073684
3663.191335079 3699.82324843 3736.8214809145
7293.715
7366.65215
7440.3186715
1,012,623.64
1,022,749.88
1,032,977.38
1,175,309.19
1,187,062.28
1,198,932.91
Proyectados
Ao 1
Ao 2
1,714,387.76
992,670.96
1,731,531.64
1,002,597.67
UTILIDAD BRUTA
721,716.80
728,933.97
159,480.00
161,074.80
UTILIDAD DE OPERACIN
562,236.80
567,859.17
Reintegros
Intereses
160,422.20
0.00
160,422.20
0.00
401,814.60
407,436.97
I.S.R. (30%)
P.T.U. (10%)
120,544.38
40,181.46
122,231.09
40,743.70
UTILIDAD NETA
241,088.76
244,462.18
1,473,299.00
1,487,069.45
Egresos Totales
NSOLIDADO PROYECTADO
OS )
Proyectados
Ao 3
Ao 4
Ao 5
1,766,335.42
1,022,749.88
1,783,998.78
1,032,977.38
736,223.31
743,585.55
751,021.40
162,685.55
164,312.40
165,955.53
573,537.76
579,273.14
585,065.87
160,422.20
0.00
160,422.20
0.00
160,422.20
0.00
413,115.56
418,850.94
424,643.67
123,934.67
41,311.56
125,655.28
41,885.09
127,393.10
42,464.37
247,869.34
251,310.56
254,786.20
1,500,977.62
1,515,024.86
1,529,212.57
1,748,846.95
1,012,623.64
TABLA AMORTIZACION
AO
0
1
2
3
4
5
SALDO INICIAL
interes 0%
802,111.00
802,111.00
641,688.80
481,266.60
320,844.40
160,422.20
PAGO
-
160,422.20
160,422.20
160,422.20
160,422.20
160,422.20
802,111.00
160,422.20
160,422.20
160,422.20
160,422.20
160,422.20
802,111.00
EVALUACION FINANCIER
INDICADORES
FLUJO NETO DE EFECTIVO
Ao de
operacin
0
1
2
3
4
5
Ingresos
totales*
-
Egresos
totales
0
1,473,299.00
1,487,069.45
1,500,977.62
1,515,024.86
1,529,212.57
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
de
totales
totales
actualizacin
operacin
($)
($)
10.0%
0
981,163
0
1.000
1
1,473,299
1,714,388
0.909
2
1,487,069
1,731,532
0.826
3
1,500,978
1,748,847
0.751
4
1,515,025
1,766,335
0.683
5
1,529,213
2,204,208
0.621
Total
6,957,534
9,165,309
217,038.18
17.01%
1.03
=TIR
UACION FINANCIERA
INDICADORES FINANCIEROS
Valor de Rescate
Valor
Residual
142,052.48
278,156
Costos
actualizados
($)
981,163.48
1,339,362.73
1,228,983.02
1,127,706.70
1,034,782.36
949,520.69
6,661,518.99
yecto son:
Se acepta
Se acepta
Se acepta
Recup. De
cap. De Trab.
Beneficios
actualizados
($)
0.00
1,558,534.33
1,431,017.88
1,313,934.60
1,206,430.86
1,368,639.50
Flujo neto de
efectivo act.
($)
-981,163.48
219,171.60
202,034.86
186,227.90
171,648.50
419,118.80
6,878,557.17
217,038.18
142,052
Flujo Neto de
Efectivo
-981,163.48
241,088.76
244,462.18
247,869.34
251,310.56
674,995.02
Ene
Feb
Mar
0.00
0.00
82,252.70
55,309.29
13,290.00
60,163.19
13,290.00
68,471.64
13,290.00
68,599.29
73,453.19
81,761.64
Flujo de
Efectivo
-68,599.29
-73,453.19
491.06
Efectivo Acumulado
-68,599.29
-142,052.48
-141,561.42
Total Egresos
BAJO
Abr
May
MESES PRIMER AO
Jun
Jul
Ago
173,720.26
182,630.45
181,537.13
180,450.35
179,370.08
76,645.29
13,290.00
84,204.53
13,290.00
85,426.84
13,290.00
85,061.72
13,290.00
84,698.78
13,290.00
89,935.29
97,494.53
98,716.84
98,351.72
97,988.78
83,784.97
85,135.92
82,820.28
82,098.63
81,381.30
-57,776.45
27,359.46
110,179.75
192,278.38
273,659.69
Sep
Oct
Nov
Dic
TOTAL
158,485.58
157,536.81
146,821.30
271,583.10
1,714,387.76
84,338.01
13,290.00
83,979.41
13,290.00
83,622.95
13,290.00
140,749.30
13,290.00
992,670.96
159,480.00
97,628.01
97,269.41
96,912.95
154,039.30
1,152,150.96
60,857.57
60,267.40
49,908.35
117,543.80
562,236.80
334,517.26
394,784.66
444,693.00
562,236.80
981,163.48
981,163.48
-
1
219,171.60
761,991.88
-
2
202,034.86
559,957.02
Periodo de recuperacion
4.00
RACIN DE LA INVERSION
3
186,227.90
373,729.12
-
e recuperacion
aos
4
171,648.50
202,080.62
5
419,118.80
217,038.18
PUNTO DE EQUILIBRIO
Concepto
Ingresos
Costos Fijos
Costos Variables
Ao 1
Ao 2
1,714,388
159,480
992,671
1,731,532
161,075
1,002,598
378,834
382,622
22%
22%
Indica el % de ventas
para cubrir los costos
y no tener perdidas
Ao 3
Ao 4
Ao 5
1,748,847
162,686
1,012,624
1,766,335
164,312
1,022,750
1,783,999
165,956
1,032,977
a el % de ventas
cubrir los costos
ener perdidas
386,448
390,313
394,216
22%
22%
22%
Nave avicola
Herramientas y utensilios
Jaula piramidal
Sistema de comedero lineal pvc
Sistema de bebedero automatico
Subtotal
Subtotal
UNIDAD
obra
lote
pieza
lote
lote
CANTIDAD
2.00
1.00
180
1
1
COSTO
UNITARIO
220,000.00
25,000.00
430
25018
16720
COSTO TOTAL
440,000.00
25,000.00
77,400.00
25,018.00
16,720.00
Aos de Vida
Util
10.00
10.00
10.00
6.00
6.00
584,138.00
0.00
0.00
584,138.00
5.00
Depreciacion Anual
Drepreciacion en el
periodo (5 Aos)
Valor Residual
44,000.00
2,500.00
7,740.00
4,169.67
2,786.67
220,000.00
12,500.00
38,700.00
20,848.33
13,933.33
220,000.00
12,500.00
38,700.00
4,169.67
2,786.67
61,196.33
305,981.67
278,156.33
0.00
0.00
0.00
0.00
61,196.33
0.00
305,981.67
0.00
278,156.33
Agroproyecto
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 yproduccinde 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
Agroproyectos
S. C.
yectos.org