Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DESECHO DE VACAS
DESECHO SEMENTALES
RETENCION DE VACAS
VACAS ORDEADAS
LITROS LACTANCIA (l/dia)
LONGITUD DE LACT.(DIAS)
INDICE DE PARICIONES
0%
0%
100%
95%
8
180
80%
0%
0% 20%
0%
0% 100%
100% 100% 80%
95% 95% 95%
8
8
8
180 180 180
80% 80% 80%
20%
100%
80%
95%
8
180
80%
20%
100%
80%
95%
8
180
80%
Ao 5
2
0.8
0.8
90
594
COSTO/KG
2.5
1
1
Producto
Desparasitante (iverfull)
Vacuna (bayovac brsv vac4)
Vitamina (vigantol ade forte)
Bacterina (bayovac 7 vas)
Implante
Costo de manejo sanitario/torete
Costo de manejo sanitario/ciclo
Costo de manejo sanitario/ao
Manejo sanitario
Presentacion
Costo
Dosis / cabe Costo
100 ml
75.2 7 ml
5.26
20 ml
328 2 ml
32.8
500 ml
1598 5 ml
15.98
50 ml
150 5 ml
15
1 unidad
45
1
45
119.28
2385.6
7156.8
16
15
45
UNIDAD
CANTIDAD
COSTO
HECTAREAS
INMUEBLE
UNIDAD
PIEZAS
UNIDAD
UNIDAD
LOTE
1.00
20
2
0
0
1
1080
UNITARIO
5,000.00
350.00
1,771.00
18,000.00
22.00
Kg
6440
4.50
DIVERSOS
PRIMA
6440
1
4.20
6,142.50
Minerales
Desaparasitantes
Garrapaticida
Mano de obra
SACO
LITRO
LITRO
JORNAL
5
5
5
350
93.54
75.20
375.00
50.00
-
CONCEPTO
UNIDAD
CANT
PRECIO UNIT
PRECIO TOTAL
VIENTRES VACAS
CBZA
7,500.00
7,500.00
SEMENTALES
CBZA
40
18,000.00
720,000.00
TOTAL
PROPIETARIO
HAS TOTAL
HAS DISP.
HAS PROY.
GRUPO DE TRABAJO
1.00
1.00
1.00
T O T A L
1.00
1.00
1.00
JARAGUA
0
Monto original
Periodo de uso
vida util
cin
anual
a). Depreciaciones
Bebedero automatico demca novat
Alambre galvanizado cal 10
Subtotal
Inversion Diferida
Asistencia Tecnica
Total:
b). Amortizacin
Total:
2,314.00
1,250.00
86,574.00
0.00
18,000.00
5
5
5
5
5
10
5
5
5
5
108,138.00
231.40
250.00
17,314.80
0.00
3,600.00
###
0
0
0
0
108,138.00
###
TOTAL
7,500.00
720,000.00
727,500.00
ZACATE
TANZANIA
ESTRELLA
LLANERO
20
0.00
20
0.00
cin total
(5 aos)
Valor
rescate
1,157.00
1,250.00
86,574.00
0.00
18,000.00
1,157.00
0.00
0.00
0.00
0.00
### 1,157.00
### 1,157.00
INVERSIONES
U.M
Inversin Fija
Terreno
Nave rustica
Lote
5,000.00
Gallinero
61,268.00
5,000.00
-
61,268.00
Comederos tolva 10 kg
pieza
40
155.00
6,200.00
pieza
13
178.00
2,314.00
kg
25
50.00
1,250.00
pieza
20
350.00
7,000.00
pieza
1,771.00
###
1,771.00
Subtotal
6,771.00
79,803.00
Inversion Diferida
Asistencia Tecnica
servicio
18,000.00
Subtotal
18,000.00
18,000.00
23,760.00
Capital de trabajo
Pollitas Rhode Island Red 4 sem
cbz
1,080
22.00
6,440
4.50
28,980.00
36,849
4.20
154,765.80
Prima
6,142.50
6,142.50
Minerales
Saco de 20 Kg
93.54
467.70
Desaparasitantes
Litro
75.20
376.00
Garrapaticida
Litro
375.00
1,875.00
Mano de obra
Jornal
350
50.00
17,500.00
kg
Seguro ganadero
Subtotal
TOTAL
233,867.00
#REF!
#REF!
INVERSION TOTAL $
INVERSION DIRECTA AL PROYECTO POR PARTE DEL PROGRAMA DE LA SRA
Total
5,000.00
61,268.00
6,200.00
2,314.00
1,250.00
7,000.00
3,542.00
86,574.00
18,000.00
18,000.00
23,760.00
28,980.00
154,765.80
6,142.50
467.70
376.00
1,875.00
17,500.00
###
#REF!
#REF!
Ao 4 ($)
0
0
0
1,386
$3,000.00
$3,000.00
$5,000.00
$
3.50
$1,411.77
1,012.83
4,849.44
7,274.05
Ao 5 ($)
1
0
0
1,522
$3,000.00
$3,000.00
$5,000.00
$
3.50
$1,580.16
1,112.92
5,328.66
8,021.74
EGRESOS
PROYECTO: "GANADO BOVINO DE DOBLE PROPOSITO "
Concepto de inversin
U.M
Costo unitario
Inversin Fija
Terreno
Lote
5,000.00
Nave rustica
Gallinero
61,268.00
Comederos tolva 10 kg
pieza
155.00
Bebedero automatico demca novate pieza
178.00
Alambre galvanizado cal 10
kg
50.00
Nidal de madera p/50 aves
pieza
350.00
Tinaco mca rotoplas cap. 1100 lts
pieza
1,771.00
Subtotal
Inversion Diferida
Asistencia Tecnica
servicio
18,000.00
Subtotal
Err:509
Err:509
Err:509
Err:509
Err:509
Capital de trabajo
Pollitas Rhode Island Red 4 sem
cbz
22.00
Alimento Balanceado Crecimiento PolKg
4.50
Alimento Balanceado postura
kg
4.20
Seguro ganadero
Prima
6,142.50
Minerales
Saco de 20 Kg
93.54
Desaparasitantes
Litro
75.20
Garrapaticida
Litro
375.00
Mano de obra
Jornal
50.00
Subtotal
6,766.94
TOTAL
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
5,000.00
61,268.00
6,200.00
2,314.00
1,250.00
7,000.00
3,542.00
86,574.00
18,000.00
###
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Err:509
-
###
0.00
-
0.00
-
0.00
-
0.00
-
0.00
-
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
6,142.50 6,388.20 6,643.73 6,909.48 7,185.86
467.70
486.41
505.86
526.10
547.14
376.00
391.04
406.68
422.95
439.87
1,875.00 1,950.00 2,028.00 2,109.12 2,193.48
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
LAS DELICIAS
PUNTO DE EQUILIBRIO
Punto de equilibrio en el porcentaje de ventas.
Concepto
Periodos
ao 1
ao 2
ao 3
ao 4
ao 5
COSTOS VARIABLES TOTALE 26,361.20
###
###
###
###
Seguro ganadero
Minerales
Desaparasitantes
Garrapaticida
Mano de obra
6,142.50
467.70
376.00
1,875.00
17,500.00
6,388.20
486.41
391.04
1,950.00
18,200.00
6,643.73
505.86
406.68
2,028.00
18,928.00
6,909.48
526.10
422.95
2,109.12
19,685.12
7,185.86
547.14
439.87
2,193.48
20,472.52
207,505.80
###
###
###
###
###
###
###
###
1,140.72
5,404.85
5,991.99
7,274.05
8,021.74
-9,385.47
-822.77%
###
###
###
###
###
###
###
###
Analisis de Rentabilidad
PROYECTO: "GANADO BOVINO DE DOBLE PROPOSITO "
Concepto
Ao 0
Ao 1
Costos totales del proyecto
#REF! 255,263.20
Inversion Inicial Total
#REF!
Costos Totales de produccion
233,867.00
Depresiaciones
21,396.20
Ingresos Totales del proyecto
0
1,140.72
Valor de la produccion
1,140.72
Valor de rescate
Flujo de fondos
#REF! -254,122.48
Periodo
0
1
2
3
4
5
BT
0
1,140.72
5,404.85
5,991.99
7,274.05
8,021.74
Ao 2
Ao 3
Ao 4
Ao 5
255,263.20 264,617.88 274,346.75 284,464.77
233,867.00 243,221.68 252,950.55 263,068.57
21,396.20 21,396.20 21,396.20 21,396.20
5,404.85
5,991.99
7,274.05
8,021.74
5,404.85
5,991.99
7,274.05
8,021.74
0
-249,858.35 -258,625.89 -267,072.70 -276,443.03
CT
#REF!
233,867.00
233,867.00
243,221.68
252,950.55
263,068.57
FA
1
0.90909091
0.82644628
0.75131480
0.68301346
0.62092132
TOTAL
VAN
B/C
TIR
#REF!
BTA
1,037.02
4,466.82
4,501.87
4,968.27
4,980.87
19,954.85
#REF!
#REF!
#REF!
CTA
FFA
#REF!
#REF!
212,606.36 -211,569.35
193,278.51 -188,811.69
182,736.05 -178,234.18
172,768.63 -167,800.35
163,344.88 -158,364.01
#REF!
MONTO
SOLICITA PORCENTAJ MONTO A
DO
E DE ECA AHORRAR
-
20% $