8/15/2019 265109447-Ferma-de-pui-1.doc

1/20

8/15/2019 265109447-Ferma-de-pui-1.doc

2/20

Denumire proiect :

„Infiintare Fermă Crestere pui "

  S!M"sra #$% - Investiţii pentru dezvoltarea,modernizarea sau adaptarea infrastructurii agricole şi silvice 

Beneficiar :

S.C.COSMIN.S.R.L.

Ampasamentu in!estitiei:Comuna CO#ANA$ %u&etu Ot

2

http://portal.afir.info/content.aspx?item=2210&lang=ROhttp://portal.afir.info/content.aspx?item=2210&lang=ROhttp://portal.afir.info/content.aspx?item=2210&lang=ROhttp://portal.afir.info/content.aspx?item=2210&lang=ROhttp://portal.afir.info/content.aspx?item=2210&lang=RO

8/15/2019 265109447-Ferma-de-pui-1.doc

3/20

CUPRINS :

CAPITOLUL I D!"#$%!$!& '(%!#)*+*% ! %!")%)%!

1.1 D!"#$%!$!& "'#%!)&)% % #&$!"! %/+!/!)!&& %!")%)%& ...1.2 D!"#$%!$!& %!")%)%!%

CAPITOLUL II- D&)!+! )!%#! &+! %!")%)%!% 

2.1 A/+&"&/!)2.2 D!"#$%!$!& 3+*4*+*% )!'+'%#2.6 D&)!+! )!%#! &+! %!")%)%!%2.7 D!"#$%!$!& )!%#& & 3%!#&$*% '(%!#) %!")%)%'&+2.5 D*$&)& ! $!&+%&$! & %!")%)%!% 8%&$&/& G&))9

CAPITOLUL III- B*!)*+ %!")%)%!%

6.1 R!"*$"! !#!"&$!6.1.1 R!"*$"! !#!"&$! ) %!")%)%!6.1.2 R!"*$"! !#!"&$! $'#!"*+*% )!'+'%#6.2.F*&/!)&$!& #!+)*%!+%+'$ ! %!")%)%!6.2.1 E")%/&$!& $!)*$%+'$ ! #*/&$&$! & /&)!$%+'$ $%/! "% & /&)!$%&+!+'$

 ! #!% 5 &% ! %!")%)%!6.2.2 E")%/&$!& #!+)*%!+%+'$ &*&+! % 3*#)%! ! +&%3%#&$!& #%#+*$%+'$ !

 $'*#)%! "% ! $!)*$%+! !")%/&)!6.6E")%/&$!& ! 5 &% & !%)*$%+'$ "% #!+)*%!+%+'$ '")-%!")%)%!6.6.1 E")%/&$!& !%)*$%+'$ ! 5 &%

6.6.2 E")%/&$!& #!+)*%!+%+'$ #* #%#+* ! $'*#)%! ! 5 &%6.6.6 E")%/&$!& $!*+)&)!+'$ 3%&#%&$!6.6.7 E")%/&$!& $!*+)&)!+'$ 3%&#%&$! % *$/& !3!#)*+*% &) ! "*$"!+! !3%&)&$!6.7 I%#&)'$% ! %!")%)%!6.7.1 I%#&)'$%% 3%&#%&$%6.7.2 G$&3%# %#&"&$%-+&)%

6

8/15/2019 265109447-Ferma-de-pui-1.doc

4/20

CAPITOLUL I –DESCRIEREA OBIECTULUI DE

I!ESTITIE

1.1 D!"#$%!$!& "'#%!)&)%% % #&$! "! %/+!/!)!&& %!")%)%&

  D!*/%$!& "'#%!)&)%%

D!*/%$!& "'#%!)&)%% !")!: SOCIETATE COMERCIALA CU RASPUNDERE LIMITATACOSM;N S.R.L.S!%*+ "'#%!)&)%% !")! % R'/&%&, #'/. COTEANA,

8/15/2019 265109447-Ferma-de-pui-1.doc

5/20

1.2 D!"#$%!$!& %!")%)%!%

C'")$*#)%! &+& 1700/ *)%+%)&)%+! !#!"&$!-E#%&/!)! ! &&&$!-C+%/&)%&$!& &+!%

-E#%&/!)! ! $&%$!-E#%&/!)! %+*/%&)-S%+' 8#&%)&)! 5)'!9

A+)! ')&$%:-M'(%+%!$ -U!+)! ! #*$&)&$!-S'+*)%% ! %%!%&$!

P$%#%&+%% 3*$%'$% ! $!"*$"! !#!"&$!:

Resure necesareprocesului de

productie

Numel si adresafurnizor

Forma deproprietate

Pui de o ziAgroland – Str. Garii nr.

14, Timisoara. Tel/Fax !"#4$$%

!"#!4&4'"

Proprietate pri(ata

Fura)eAgro agentur – *d.

+nirii, nr.!, l. %-, sc. 1,ap. '4, Sector 4, *ucuresti

 Tel/Fax !1''#&$1&

!1''&'2

Proprietate pri(ata

Nutreturicominate

Agro agentur – *d.+nirii, nr.!, l. %-, sc. 1,

ap. '4, Sector 4, *ucuresti Tel/Fax !1''#&$1&

!1''&'2

Proprietate pri(ata

-diti(i fura)eri Agro agentur – *d.+nirii, nr.!, l. %-, sc. 1,

ap. '4, Sector 4, *ucuresti

 Tel/Fax !1''#&$1&!1''&'2

Proprietate pri(ata

5

8/15/2019 265109447-Ferma-de-pui-1.doc

6/20

CAPITOLUL II " Datele te#ni$e ale inve%titiei

2.1 A/+&"&/!)Date generale de%&re zona

A"!&$! 8

8/15/2019 265109447-Ferma-de-pui-1.doc

7/20

'(' Datele te#ni$e ale inve%titiei

8/15/2019 265109447-Ferma-de-pui-1.doc

8/20

Alimentarea $u a&a

A+%/!)&$!& #* && "! 3! $% $'$&$! +& $!)!&*& *(+%#&, #'*#)! ! &+%/!)&$! #*&& & %#*$&)'$%+'$, %&$ &&&$!& *%+'$ "! & !3!#)*& #* %#*$&)'$%.

C'"*/*+ /!%* %+%# ! && ')&(%+& !")! ! /#=%, #&$*%& % "! &&*& #'"*/*+)!'+'%# ! && !)$* #*$&)&$! "% %%!%&$! /#=%

Reteaua de di%tri)utie a a&ei

R!)!&*& ! %")$%(*)%! && "! & $!&+%& % )!&& ! $'+%!)%+!& ! %&+)& !"%)&)!.A/+&"&$!& $!)!+!% "! & 3! %$'&) +& !4)!$%'$ "% &&$!) +& %)!$%'$.

C'*#)!+! !4)!$%'&$! ! %")$%(*)%! && '$ 3% $!&+%&)! % '+%!)%+!& ! %&+)& !"%)&)!.C'*#)!+! %)!$%'&$! ! %")$%(*)%! && '$ 3% $!&+%&)! % '+%$'%+!&.

F**+ )$"!!% )$!(*%! "& &"%*$! $!!/&$!& #'*#)!% *%3'$/ ! )'&)& +*%/!& !")!%&.L*#$&$%+! ! )$&"&/!)! "! '$ !4#*)& /&*&+ "% /!#&%&). F**+ )$&"!!% "! & %!+&/&*&+, #* * ")$&) ! %"%.

M')&$!&, ! 3**+ "&)*+*% "! & 3! '*+&), !)$* %+*&$!& %+&)&$%+'$. I/(%&$!&)*(*$%+'$ "! 3! #* 3%)%*$% #* !)&"&$! $% #'/$!"%*! "% $% "**$&.

D*& %")&+&$!& % "&), #'*#)!+! "! '!$& #* * ")$&) ! %"%. P!)$* ")$&)*+ ! %"%)$&/"!!& "! & */+! #* &/&) "!+!#)&). S! & /')& $%+& ! &!$)'&$!, (&& PVC&+(&")$&. S! & !3%%)%& */+*)*$&. S! & $!&+%& * $& ! #'/)&$! ! /%%/% >0.

L& %)!$%'$ #'*#)& "! & "*")%! #* "*'$)% /!)&+%#%.

B$&"&/!)!+! ! && ')&(%+& ! +& !")%&$! "% $**$% "&%)&$! "! '$ 3! $%)$-* #&/%! ($&"&/!) ')&) #* &! ! "!#)%'&$!.

Canalizarea " eva$uarea a&elor uzate*

A!+! /!&

Di%tri)utia energiei ele$tri$e

A+%/!)&$!& #* !!$%! !+!#)$%#& & '(%!#)%!+'$ "! & $!&+%& % $!)!&*& !

8/15/2019 265109447-Ferma-de-pui-1.doc

9/20

In%talatii de in$alzire interioara

I !")%&$, $**$% "&%)&$!, '+, $!#!)%! "% +%$&$!, "&)%*+ ! #$!")!$! & *%+'$, &&/!&

>

8/15/2019 265109447-Ferma-de-pui-1.doc

10/20

A$'%%'&$!& #* /&)!$%% $%/!: M&)!$%%+! $%/! 3'+'"%)! !)$* #$!")!$!& *%+'$ ! #&$!"*) 3*$&

D!'%)&$!& /&)!$%%+'$ $%/!: M&)!$%%+! $%/!83*$&

P$!&)%$!& &")!$*)*+*%: E")! ' "'+*)%! #! $%!")! &+& ! $'*#)%! % !!$!& $!&)%$%"'+*+*% !)$* $'#!"*+ ! $'*#)%!.

I#!!$!& $'#!"*+*% ! $'*#)%!: C'")& % $!&)%$!& %")&+&)%%+'$ ! $&%$! "% &&&$!,'&$!& !")'$&, %$%

8/15/2019 265109447-Ferma-de-pui-1.doc

11/20

inii complete de 0ranire pentrupui, crestere la sol compuse din2otoreductor, ucaras, tea(aalimentare cu spira, 0ranitori,elementi de suspendare la 3ecare'm cu calu, sfori, role pentrususpendare si ridicare cu a)utorul(inciului

umina are un rol deoseit instimularea oranismului puilor decarne. Pentru a realiza un iluminatcorrect, treuie sa a(em in (edereurmatoarele adapatorile,0ranitoarele illuminate foarte ine,5uxul luminous treuie sa 3edistriuit uniform la ni(elul

intreului adapost.

-nsamlarea silozurilor serealizeaza cu suruuri rezistente laintindere, icromate de calitatesuperioara, care aranteazaroustete iminarilor. Garniturilesunt realizate din neoprene, lucrucare asiura o etanseitatecomplete intreii structureimpotri(a apei. Toate accesoriile

sunt al(anizate 3ind oferiteexcelente calitati anti6coroziune.Scarile si platformele silozuluirespecta reulamentele desiuranta.inii complete pentru adapare lasol compuse din tea(a adapare cinipluri si cupite pro3l support dinaluminiu cu conectori si elementide prindere la #cm si suspendarela 3ecare 'm, reulator de

presiune apa si elemet de capatcu aerisire, calu,sfori, role pentrususpendare si ridicare cu a)utorul(inciului.

11

8/15/2019 265109447-Ferma-de-pui-1.doc

12/20

 Temperatura din 0ala treuie sa3e de !#6!%7, iar in zona decrestere '!6'47. Pet imp de iarna,temperature (a 3 asiurata cu '#64% de ore inainte de populare, iarpet imp de (ara cu !4 de ora.

12

8/15/2019 265109447-Ferma-de-pui-1.doc

13/20

CAPITOLUL III" Bugetul inve%titiei , $u tot $u 0ondurile euro&ene

a$$e%ate .6.1 R!"*$"! !#!"&$!C'")$*#)%! &+& ! $'*#)%! 1000/ *)%+%)&)%+! !#!"&$!A#%%)%'&$! !#%&/!)! !#!"&$! !)$* $'#!"*+ ! $'*#)%!

-+%%% ! &&&$!-!#%&/!)! ! $&%$!-S%+'

Lista de investiţii

 întocmită la cursul RON/ER al !"#"E" din data de $"%&"2%&$' respectiv ('(%% RON pentru

Nr crt" DEN)*RE *N+E,-*.*E !#"RE.

N*-AR0ER1

RE.N*-AR0RON1

-O-A0ER

#eltuieli pentru investiţia de 3a4ă

#onstrucţii 5i instalaţii

1 Cladire + utilitati 1 &'(%) !"&4"4,""#$'

1 inii adapare #4 '' 14% !,$! 8c0ipamente de 0ranire &! !& 1!4 1,$&

  8c0ipamente de iluminat 1! 4&$ !,1#4 ",&4

' Siloz 1 1,&' 4",""'1,

'

-O-AL tila6e'ecipamente cu monta6' mi6loace transport' alte aci4iţii speci7ce 08ara -+A19$':

(

 

16

8/15/2019 265109447-Ferma-de-pui-1.doc

14/20

+(3(' Re%ur%e ne$e%are &ro$e%ului te#nologi$

D!*/%$!E#%&/!)!

P%= P# T3, '$! E&= 10.?1 +!

A&&$! 10 ?.6 12 5.? -

$&%$! 20 12.? 12 151.2 -C+%/&)%&$! 50 61.5 ? 1@> -

S!'$% !)!/!$&)*$&

5 6.15 27 5.? -

TOTAL - - - 7>1.7 2>>.

C'"*/*+ ! !!$%! % %+*/%&)*+ !+!#)$%#: !")! &) ! $'*"*+ %)$! */&$*+ ! "*$"!! %+*/%&) "% #'"*/*+ ! !!$%! &+ *!% "%*$! "*$"! #&$! !%! ! "*$&3&)& !%+*/%&$!

D!*/%$!&%#&!$%%

/ 2 PS N!' P*)!$! O$!3*#)%'&$!=%

P*)!$!)')&+&8=%9

S&)%* ! $'*#)%!

1000 12 50 27 17700

L%$&$!R!#!)%!

200 7 20 1 @0

17

8/15/2019 265109447-Ferma-de-pui-1.doc

15/20

G$* "&%)&$ 200 21 20 1 ?0T')&+ 1700 12 >0 2? 17570

T')&+ 8+!%9 17.574

0.?1+!%

+('(4undamentarea $#eltuielilor de inve%titie

6.2.1 E")%/&$!& $!)*$%+'$ ! #*/&$&$! & /&)!$%+'$ $%/! "% & /&)!$%&+!+'$ ! #!% 5 &% !%!")%)%!

M&)!$%% $%/! *)%+%&)!% $'#!"*+ ! $'*#)%! U.M C&)%)&)%

C&)%)&)%&*&+!

P$!) (*# A1 A2 A6 A

P*% (*# 1?.000 112.000 2 227.000 265.200 27?.700 25 N*)$!)*$% #'/(%&)! 0,11 11.>@7 0,? .1>0 .550 .>0> @.2F*$&@ .570 .@A%)%% 3*$&5 250.210 2?2.125 2T')&+ !*$' 52.?>6 55.62@ 5.>?6 ?0

6.2.2 E")%/&$!& #!+)*%!+%+'$ &*&+! % 3*#)%! ! +&%3%#&$!& #%#+*$%+'$ ! $'*#)%! "% ! $!)*$%+! !")%/&)!

-na)at Nr Salarii/ Salarii / -n ! -n' -n4 -n"

15

8/15/2019 265109447-Ferma-de-pui-1.doc

16/20

i luna an 1contail 1 ' '.#, '.&%, '.$#, 4.14, 4.'!,inri)itori 4 %" 4.% 1.&1 11.!! 11.&' 1!.!4medic(eterinar 1 $ #.' #.#1" #.$' &.!4" &."#

Pui de(anzare +.2

9anzari la %Saptamani

7antitatianuale

Pretuc -n1 -n! -n' -n4

pui de %s uc

1#.11!.

1 1.1!.

1.1.

1.!'!.

1.!%%.

1?

8/15/2019 265109447-Ferma-de-pui-1.doc

17/20

  +.2 7onsumzi

7onsumo datala % sapt

7onsuman

eiu.m

-n 1 -n! -n' -

8nerieelectrica

:; 414, , 1"1.11,

,# $".1$$,'

$$.$"$,'

14.&1$,!

-pa m ' 1,%4 , &,"% ", '&,$ '$,% 41,& 4

 Total $".!'&,

!

$$.$$$

,1

14.

,$ Totaleuro

  !1."$,"

!!.11!,4

!'.1#",4 4

+(+E%timarea &e 2 ani a veniturilor %i $#eltuielilor &o%t"inve%titie &rin

a$$e%area de 0onduri euro&ene (

6.6.1 E")%/&$!& !%)*$%+'$ ! 5 &%

6.6.2 E")%/&$!& $!*+)&)!+'$ 3%&#%&$!

I !*$'

  -n 1 -n! -n' -n4 -n"

9enit !4&.##! !#.4" !&!.4!% !%4.%11 !$&.1$4

2aterii prime "!.&4 "".'&& "%.14 #.#"1 #'.!%%

Salarii 11.!11 4.##& 4.%%$ ".111 ".''4

+ltilitatii !1."$ !!.11! !'.1#" !4.!1% !".!&1

70eltuieli totale %".1 %!.1"# %#.#% %$.$%1 $'.%$'

Pro3t

8/15/2019 265109447-Ferma-de-pui-1.doc

18/20

  -n 1 -n! -n' -n4 -n"

9enit

1.1!.

1.1.

1.!'!.

1.!%%.

1.'44.

2aterii prime

!'%.""

!".4'1!#!.'"

#!&4.!%

1!%#.!

#

Salarii ".& !1.1" !!.11 !'.11" !4.1!

+ltilitatii$".!'& $$.$$$

14.1

1$."!'

114.!%"

70eltuielitotale

'%4.44!

'&1."'"'%$.!!

&4#.$1

$4!4.#1

1

Pro3t

8/15/2019 265109447-Ferma-de-pui-1.doc

19/20

  ro7t 0RON1 ro7t 0ERO1-nul 1 #1&.%#%,' 1'#.#!&,-nul ! #&".&",$ 14$.4!#,4-nul ' &&.$!$," 1"#."41,$-nul 4 &4.1%,! 1#'.#"&,"-nul " &&!.!%#,% 1&.&&',

 Termenul de recuperare a in(estitieiPro3tul mediuanual 11%.1&,$

9aloarea in(estitiei/ Pro3tul mediuanual=

!,$4 9aloarea in(estitiei '4&.'4#

V&+'&$!& )*&+%&)& !)& 8VAN9Descriere +aloareRata de scont

actualizata ,%*uetul in(estitiei 4.%",'Pro3t an 1 1'.%'#,"Pro3t an ! 11'."#4,Pro3t an ' 11%.$&1,$Pro3t an 4 1!4.'&$,&Pro3t an " 1!$.&%&,"

9-N %&1.&$',!

  #eltuieli 0RON1 +enit 0RON1

-nul 1 '%4.44! 1.1!.-nul ! '&1."'" 1.1.

-nul ' '%$.!!& 1.!'!.

-nul 4 4#.$1$ 1.!%%.

-nul " 4!4.#11 1.'44.

1>

8/15/2019 265109447-Ferma-de-pui-1.doc

20/20

6.7.2 G$&3%# %#&"&$%-+&)%

1 ! ' 4 " # & % $enituriotale

1.1!.

1.1.

1.!'!.

1.!%%.

1.'44.

0eltuieliotale

'%4.44! '&1."'" '%$.!!& 4#.$1$ 4!4.#11

redite si?oanzi luxisponiil

&'".""% %4.4#" %4!.&&' %%1.%1 $1$.'%$

$1$.'%$

$1$.'%$

$1$.'%$

$1$.'%$

$1$

%'(&