Professional Documents
Culture Documents
A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.
Gallinas ponedoras
PRESUPUESTO DE INVERSION
CALCULOS TECNICOS
MEMORIAS DE CALCULO
MEMORIA DE PRODUCCION
MEMORIA DE ALIMENTACION
MEMORIA VACUNAS
MEMORIA DE COSTOS
PROYECCION DE COSTOS
ANALISIS DE RENTABILIDAD
PUNTO DE EQUILIBRIO
ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)
ALIMENTACIN
METE
INDICE
PRE
CONCEPTOS
UNIDAD
ACTIVO FIJO
Pollas de 9 semanas de edad
Jaula piramidal
cabeza
pieza
lote
lote
Lamina galvanizada de 7 m
pieza
pieza
Block
pieza
Cemento
bulto
Varilla
pieza
Alambron
kg
Alambre recocido
kg
rollo
Palas de cuchara
pieza
Clavo
kg
Martillo
pieza
Carretilla
pieza
Grava
camionada
Arena
camionada
pieza
Manguera
metro
equipo
ACTIVO DIFERIDO
Capacitacion y asistencia tecnica
presupuesto
CAPITAL DE TRABAJO
Alimento concentrado
presupuesto
Mano de obra
presupuesto
Vacunas
presupuesto
TOTAL
Gallinas ponedoras
PRESUPUESTO DE INVERSION
CANTIDAD
COSTO UNITARIO
MONTOS
2,500.00
30.00
75,000.00
180.00
430.00
77,400.00
1.00
15,018.00
15,018.00
1.00
6,720.00
6,720.00
20.00
648.00
12,960.00
50.00
360.00
18,000.00
1,500.00
4.00
6,000.00
56.00
109.00
6,104.00
60.00
105.00
6,300.00
50.00
23.00
1,150.00
50.00
18.00
900.00
2.00
1,800.00
3,600.00
4.00
250.00
1,000.00
10.00
25.00
250.00
2.00
95.00
190.00
1.00
610.00
610.00
1.00
1,500.00
1,500.00
1.00
1,200.00
1,200.00
1.00
1,750.00
1,750.00
25.00
65.00
1,625.00
1.00
2,723.00
2,723.00
24,000.00
24,000.00
31,504.99
31,504.99
12,480.00
12,480.00
18,116.25
18,116.25
326,101.24
ON
PROGRAMA
SOCIOS
TOTAL
75,000.00
75,000.00
77,400.00
77,400.00
15,018.00
15,018.00
6,720.00
6,720.00
12,960.00
12,960.00
18,000.00
18,000.00
6,000.00
6,000.00
6,104.00
6,104.00
6,300.00
6,300.00
1,150.00
1,150.00
900.00
900.00
3,600.00
3,600.00
1,000.00
1,000.00
250.00
250.00
190.00
190.00
610.00
610.00
1,500.00
1,500.00
1,200.00
1,200.00
1,750.00
1,750.00
1,625.00
1,625.00
2,723.00
2,723.00
24,000.00
24,000.00
31,504.99
31,504.99
12,480.00
12,480.00
18,116.25
18,116.25
264,000 $
62,101.24
326,101.24
INDICE
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
2,500
2,495
2,490
2,485
2,480
2,475
2,470
2,465
2,460
2,455
2,450
2,446
2,441
2,436
2,431
2,426
2,421
2,418
2,414
2,410
2,407
2,403
2,399
2,396
2,392
2,389
2,385
2,382
2,378
2,374
2,371
2,367
2,364
2,360
2,357
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%
2,353
2,350
2,346
2,343
2,339
2,336
2,332
2,329
2,325
2,322
2,318
2,315
2,311
2,308
2,304
2,301
2,297
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
-
2,284.80
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
16,471.76
16,447.05
16,422.38
16,397.75
16,373.15
16,348.59
16,324.07
16,299.58
16,275.13
16,250.72
16,226.35
16,202.01
16,177.70
16,153.44
16,129.21
16,105.01
16,080.85
l de Huevo (Unidades)
Mes 4
Mes 5
57,906.75
Mes 4
13,177.41
13,157.64
13,137.91
13,118.20
13,098.52
13,078.87
13,059.26
11,409.71
11,392.59
11,375.51
11,358.44
11,341.40
11,324.39
11,307.41
11,290.44
11,273.51
11,256.60
571,462.59
Mes 6
Mes 7
60,876.82
60,512.38
60,150.12
Mes 5
4,825.56
80%
80%
80%
80%
80%
80%
80%
70%
70%
70%
70%
70%
70%
70%
70%
70%
70%
Mes 6
5,073.07
Mes 7
5,042.70
5,012.51
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
59,790.03
52,828.53
52,512.27
48,940.43
90,527.70
571,462.59
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
TOTAL
4,982.50
4,402.38
4,376.02
4,078.37
7,543.97
47,621.88
INDICE
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
2,500
2,495
2,490
2,485
2,480
2,475
2,470
2,465
2,460
2,455
2,450
2,446
2,441
2,436
2,431
2,426
2,421
2,418
2,414
2,410
2,407
2,403
2,399
2,396
2,392
2,389
2,385
2,382
2,378
2,374
2,371
2,367
2,364
Consumo
Alimento/Semana (kg)
885.50
964.07
1,042.32
1,120.25
1,197.87
1,275.17
1,352.16
1,428.84
1,505.20
1,581.25
1,656.99
1,732.43
1,807.55
1,882.37
1,956.88
2,031.08
2,104.98
2,179.67
2,254.13
2,250.75
2,247.37
2,244.00
2,240.63
2,237.27
2,233.92
2,230.57
2,227.22
2,223.88
2,220.54
2,217.21
2,213.89
2,210.57
2,207.25
Costo
Unitario
Costo total
Alimento
alimento
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3,010.70
3.4
3,277.83
3.4
3,543.88
3.4
3,808.86
3.4
4,072.75
3.4
4,335.58
3.4
4,597.34
3.4
4,858.04
3.4
5,117.68
3.4
5,376.25
3.4
5,633.78
3.4
5,890.25
3.4
6,145.67
3.4
6,400.05
3.4
6,653.38
3.4
6,905.68
3.4
7,156.94
3.4
7,410.88
3.4
7,664.04
3.4
7,652.54
3.4
7,641.06
3.4
7,629.60
3.4
7,618.16
3.4
7,606.73
3.4
7,595.32
3.4
7,583.93
3.4
7,572.55
3.4
7,561.19
3.4
7,549.85
3.4
7,538.52
3.4
7,527.22
3.4
7,515.93
3.4
7,504.65
2,360
2,357
2,353
2,350
2,346
2,343
2,339
2,336
2,332
2,329
2,325
2,322
2,318
2,315
2,311
2,308
2,304
2,301
2,297
0
2,203.94
2,200.63
2,197.33
2,194.04
2,190.75
2,187.46
2,184.18
2,180.90
2,177.63
2,174.36
2,171.10
2,167.85
2,164.59
2,161.35
2,158.11
2,154.87
2,151.64
2,148.41
2,145.19
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
7,493.40
7,482.16
7,470.93
7,459.73
7,448.54
7,437.36
7,426.21
7,415.07
7,403.95
7,392.84
7,381.75
7,370.68
7,359.62
7,348.58
7,337.56
7,326.55
7,315.56
7,304.59
7,293.63
348,425.50
Mensual
13,641.27
17,863.72
22,017.95
26,104.77
29,884.39
30,495.55
30,312.99
30,131.52
29,951.13
29,951.13
29,771.83
29,593.60
29,416.44
29,240.34
INDICE
Mes 2
9,970.04
9,890.52
Vacuna/Medicamento
New Castle
Colera Avial
Coriza infecciosa
Marek
Coccidiosis
Parasitos internos
Viruela avial
Broquintis B1
Gumboro
Bronquitis
Gumboro
Dosis aplicada
Dosis vacuna
9,970.04
9,890.52
9,811.63
9,890.52
9,605.14
9,733.37
9,733.37
9,662.99
9,605.14
9,547.64
9,490.48
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
498.50
5.00
3
120
Mes 3
9,811.63
Mes 4
9,733.37
Mes 5
9,662.99
Mes 6
9,605.14
Mes 7
9,547.64
o de aplicacin
undo mes
marek (dosis)
diarrea blanca (trimetroprim sobres)
coccidiosis (toltrazuril frasco)
undo mes
Costo total
1,495.51
600.00
Mes 8
9,490.48
Mes 9
9,433.67
Mes 10
9,377.19
Mes 11
9,321.05
Mes 12
18,475.04
Mem
INDICE
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
45,452.15
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
17,863.72
0.00
8,010.37
350.00
475.00
700.00
0.00
650.00
34,289.09
MES 2
MES 4
6,240.00
22,017.95
0.00
8,010.37
350.00
475.00
700.00
0.00
650.00
38,443.32
MES 3
6,240.00
0.00
26,104.77
8,010.37
350.00
475.00
700.00
0.00
650.00
42,530.15
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
47,579.09
51,733.32
55,820.15
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
29,884.39
8,010.37
350.00
475.00
700.00
0.00
650.00
46,309.76
MES 5
MES 7
6,240.00
0.00
30,495.55
8,010.37
350.00
475.00
700.00
0.00
650.00
46,920.92
MES 6
6,240.00
0.00
30,312.99
8,010.37
350.00
475.00
700.00
0.00
650.00
46,738.36
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
59,599.76
60,210.92
60,028.36
MES 8
MES 9
6,240.00
0.00
30,131.52
8,010.37
350.00
475.00
700.00
0.00
650.00
46,556.89
MES 8
6,240.00
0.00
29,951.13
8,010.37
350.00
475.00
700.00
0.00
650.00
46,376.51
MES 9
3,600.00
3,120.00
3,600.00
90.00
2,880.00
MES 10
6,240.00
0.00
29,771.83
8,010.37
350.00
475.00
700.00
0.00
650.00
46,197.20
MES 11
6,240.00
0.00
29,593.60
8,010.37
350.00
475.00
700.00
0.00
650.00
46,018.97
MES 12
6,240.00
0.00
58,656.78
8,010.37
475.00
700.00
0.00
74,082.15
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
59,846.89
59,666.51
59,487.20
59,308.97
87,372.15
TOTAL
74,880.00
53,522.94
294,902.56
96,124.48
3,850.00
5,700.00
8,400.00
2,095.51
7,150.00
546,625.48
TOTAL
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
0.00
159,480.00
706,105.48
Gallinas pon
PROYECCION
INDICE
COSTOS
CONCEPTO
Cuidados y mano de obra
Alimento desarrollo
Alimento produccion
Vacunas
Publicidad
Energia electrica
MVZ
Aplicacin vacunas
Imprevistos
Administrador General
Ventas
Velador
Agua
Telefonia
TOTAL
58,925.46
Gallinas ponedoras
PROYECCION DE COSTOS
AO
AO
AO
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1
74,880.00
53,522.94
294,902.56
96,124.48
3,850.00
5,700.00
8,400.00
2,095.51
7,150.00
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2
78,624.00
56,199.08
309,647.69
100,930.70
4,042.50
5,985.00
8,820.00
2,200.28
7,507.50
45,360.00
39,312.00
45,360.00
1,134.00
36,288.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
3
82,555.20
59,009.04
325,130.07
105,977.24
4,244.63
6,284.25
9,261.00
2,310.30
7,882.88
47,628.00
41,277.60
47,628.00
1,190.70
38,102.40
$
$
$
$
$
$
$
$
$
$
$
$
$
$
4
86,682.96
61,959.49
341,386.57
111,276.10
4,456.86
6,598.46
9,724.05
2,425.81
8,277.02
50,009.40
43,341.48
50,009.40
1,250.24
40,007.52
706,105.48
741,410.75
778,481.29
817,405.35
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5
91,017.11
65,057.47
358,455.90
116,839.90
4,679.70
6,928.39
10,210.25
2,547.10
8,690.87
52,509.87
45,508.55
52,509.87
1,312.75
42,007.90
858,275.62
Gallinas pon
COSTOS TOTALES
INDICE
COSTOS FIJOS
Administrador General
Ventas
Velador
Agua
Telefonia
TOTAL
AO 1
$
$
$
$
$
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
159,480.00
COSTOS VARIABLES
Cuidados y mano de obra
Alimento desarrollo
Alimento produccion
Vacunas
Publicidad
Energia electrica
MVZ
Aplicacin vacunas
Imprevistos
TOTAL
AO 1
$
$
$
$
$
$
$
$
$
74,880.00
53,522.94
294,902.56
96,124.48
3,850.00
5,700.00
8,400.00
2,095.51
7,150.00
546,625.48
AO 1
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
$
$
$
159,480.00
546,625.48
706,105.48
Gallinas ponedoras
COSTOS TOTALES
AO 2
AO 3
AO 4
AO 5
$
$
$
$
$
45,360.00
39,312.00
45,360.00
1,134.00
36,288.00
$
$
$
$
$
47,628.00
41,277.60
47,628.00
1,190.70
38,102.40
$
$
$
$
$
50,009.40
43,341.48
50,009.40
1,250.24
40,007.52
$
$
$
$
$
52,509.87
45,508.55
52,509.87
1,312.75
42,007.90
167,454.00
175,826.70
184,618.04
193,848.94
AO 2
AO 3
AO 4
AO 5
$
$
$
$
$
$
$
$
$
78,624.00
56,199.08
309,647.69
100,930.70
4,042.50
5,985.00
8,820.00
2,200.28
7,507.50
$
$
$
$
$
$
$
$
$
82,555.20
59,009.04
325,130.07
105,977.24
4,244.63
6,284.25
9,261.00
2,310.30
7,882.88
$
$
$
$
$
$
$
$
$
86,682.96
61,959.49
341,386.57
111,276.10
4,456.86
6,598.46
9,724.05
2,425.81
8,277.02
$
$
$
$
$
$
$
$
$
91,017.11
65,057.47
358,455.90
116,839.90
4,679.70
6,928.39
10,210.25
2,547.10
8,690.87
573,956.75
602,654.59
632,787.32
664,426.68
$
$
$
AO 2
AO 3
AO 4
AO 5
167,454.00 $
573,956.75 $
741,410.75 $
175,826.70 $
602,654.59 $
778,481.29 $
184,618.04 $
632,787.32 $
817,405.35 $
193,848.94
664,426.68
858,275.62
INDICE
Proyeccion de Ingresos
Ingresos Mensuales
Producto
Huevo (kg)
Mes 1
Mes 2
-
Precio/kg
18.00
-
Mes 3
-
2,284.80
18.00 $
18.00
41,126.35
Ao 1
Ao 2
Ao 3
857,193.88
865,765.82
874,423.48
$
857,193.88 $
865,765.82
$ 874,423.48
Mes 4
Mes 5
4,825.56
$
$
18.00
5,073.07
$
86,860.13 $
18.00
883,167.71 $
18.00
18.00
18.00
Ao 4
Ao 5
883,167.71
891,999.39
$
Mes 6
Mes 7
Mes 8
5,042.70
5,012.51
4,982.50
891,999.39
Mes 9
Mes 10
Mes 11
Mes 12
Total
4,402.38
4,376.02
4,078.37
7,543.97
47,621.88
$
18.00
18.00
18.00
18.00
857,193.88
Gallinas poned
ESTADO DE RES
INDICE
CONCEPTOS
( + ) VENTAS
COSTOS FIJOS
COSTOS VARIABLES
( - ) COSTOS TOTALES
( = ) UTILIDAD BRUTA
( - ) DEPRECIACION
( = ) UTILIDAD ANTES DE IMPUESTOS
( - ) IMPUESTOS
( = ) UTILIDAD DEL EJERCICIO
AO 1
$
$
$
$
$
$
$
$
$
857,193.88
159,480.00
546,625.48
706,105.48
151,088.40
33,447.04
117,641.36
11,764.14
105,877.23
COSTOS DE DEPRECIA
ACTIVO FIJO
Jaula piramidal
Sistema de comedero lineal pvc
Sistema de bebedero automatico
Lamina galvanizada de 7 m
Tubos ptr de 3 pulgadas
Block
Cemento
Varilla
Alambron
Alambre recocido
Tela ciclonica de 25 metros
Palas de cuchara
Clavo
Martillo
Carretilla
Grava
Arena
Tinaco de 1,100 litros
Manguera
Bomba de agua electrica de 1 hp
TOTAL
VALOR ORIGINAL
$
75,000.00
$
77,400.00
$
15,018.00
$
6,720.00
$
12,960.00
$
18,000.00
$
6,000.00
$
6,104.00
$
6,300.00
$
1,150.00
$
900.00
$
3,600.00
$
1,000.00
$
250.00
$
190.00
$
610.00
$
1,500.00
$
1,200.00
$
1,750.00
$
1,625.00
$
235,652.00
allinas ponedoras
TADO DE RESULTADOS
AO 2
$
$
$
$
$
$
$
$
$
865,765.82
167,454.00
573,956.75
741,410.75
124,355.07
35,119.39
89,235.68
8,923.57
80,312.11
AO 3
$
$
$
$
$
$
$
$
$
874,423.48
175,826.70
602,654.59
778,481.29
95,942.19
36,875.36
59,066.83
5,906.68
53,160.15
AO 4
$
$
$
$
$
$
$
$
$
883,167.71
184,618.04
632,787.32
817,405.35
65,762.36
38,719.13
27,043.23
2,704.32
24,338.91
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
DEP ANUAL
7,500.00
11,057.14
2,145.43
1,120.00
2,160.00
3,600.00
1,200.00
1,220.80
1,260.00
230.00
128.57
600.00
200.00
50.00
31.67
122.00
300.00
171.43
350.00
270.83
33,447.04
AO 5
$
$
$
$
$
$
-$
-$
-$
891,999.39
193,848.94
664,426.68
858,275.62
33,723.77
40,655.08
6,931.32
693.13
6,238.18
TOS DE DEPRECIACIONES
TASA
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
$
$
AOS
10.00
7.00
7.00
6.00
6.00
5.00
5.00
5.00
5.00
5.00
7.00
6.00
5.00
5.00
6.00
5.00
5.00
7.00
5.00
6.00
VALOR
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
RESCATE
37,500.00
22,114.29
4,290.86
1,120.00
2,160.00
257.14
600.00
31.67
342.86
270.83
68,416.81
Gallinas p
INDICE
FLUJO DE
CONCEPTOS / AO
( + ) VENTAS
( + ) VALOR DE RESCATE
( = ) INGRESOS TOTALES
COSTOS FIJOS
COSTOS VARIABLES
( = ) COSTOS TOTALES
COMPRA ACTIVO FIJO
COMPRA ACTIVO DIFERIDO
COMPRA CAPITAL DE TRABAJO
( = ) SALDO FINAL
AO 0
$
$
$
$
$
$
$
$
$
-$
240,000.00
24,000.00
62,101.24
326,101.24
Gallinas ponedoras
FLUJO DE EFECTIVO
AO 1
$
$
$
$
$
$
$
$
$
$
857,193.88
857,193.88
159,480.00
546,625.48
706,105.48
151,088.40
AO 2
$
$
$
$
$
$
$
$
$
$
865,765.82
865,765.82
167,454.00
573,956.75
741,410.75
124,355.07
AO 3
$
$
$
$
$
$
$
$
$
$
874,423.48
874,423.48
175,826.70
602,654.59
778,481.29
95,942.19
AO 4
$
$
$
$
$
$
$
$
$
$
883,167.71
883,167.71
184,618.04
632,787.32
817,405.35
65,762.36
AO 5
$
$
$
$
$
$
$
$
$
$
891,999.39
68,416.81
960,416.20
193,848.94
664,426.68
858,275.62
102,140.58
Gallinas ponedo
PUNTO DE EQUI
INDICE
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
$
$
$
$
$
857,193.88
159,480.00
546,625.48
706,105.48
440,177.68
51%
INTERPRETACION
El punto de equilibrio indica el porcetaje de ventas que se debe tener para
cubrir los costos totales, sin que se tenga ganancias, es lo minimo que se debe
vender en porcentaje y en valor ($) para no tener perdidas
Gallinas ponedoras
PUNTO DE EQUILIBRIO
AO 2
$
$
$
$
$
865,765.82
167,454.00
573,956.75
741,410.75
496,817.84
57%
AO 3
$
$
$
$
$
874,423.48
175,826.70
602,654.59
778,481.29
565,726.99
65%
AO 4
$
$
$
$
$
883,167.71
184,618.04
632,787.32
817,405.35
651,203.90
74%
AO 5
$
$
$
$
$
891,999.39
193,848.94
664,426.68
858,275.62
759,814.91
85%
Gallinas pon
INDICE
ANALISIS DE RENTABILIDAD (V
TASA DE ACTUALIZACION
AO
0
1
2
3
4
5
INGRESOS
$
$
$
$
$
$
TOTAL
10%
857,193.88
865,765.82
874,423.48
883,167.71
960,416.20
$ 4,440,967.09
COSTOS
$
$
$
$
$
$
FLUJO DE
EFECTIVO
326,101.24
706,105.48
741,410.75
778,481.29
817,405.35
858,275.62
-$
$
$
$
$
$
326,101.24
151,088.40
124,355.07
95,942.19
65,762.36
102,140.58
$ 4,227,779.74
213,187.35
VAN
TIR
B/C
CRITERIO DE DECISIN
Gallinas ponedoras
TASA
(1+t)-n
INGRESOS
ACTUALIZADOS
$
$
$
$
$
$
1.000
0.909
0.826
0.751
0.683
0.621
94,445.26
22.26%
1.03
$
$
$
$
$
$
3,351,301.73 $
779,267.16
715,508.94
656,967.30
603,215.43
596,342.90
EGRESOS
ACTUALIZADOS
326,101.241
641,914.071
612,736.159
584,884.515
558,298.855
532,921.635
3,256,856.48