Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
A
B
B.I.
B. II.
C
C.I.
C.II.
C.III.
C.IV
D
D.I.
D.II.
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
VAN, TIR, B/C
ALIMENTACIN
METE
LAS GARCIA
GALLINAS
INDICE
PRES
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
COSTO UNITARIO
MONTOS
1,800.00
37.00
66,600.00
180.00
480.00
86,400.00
1.00
14,076.00
14,076.00
1.00
6,320.00
6,320.00
20.00
648.00
12,960.00
50.00
360.00
18,000.00
1,500.00
4.00
6,000.00
57.00
109.00
6,213.00
60.00
105.00
6,300.00
51.00
23.00
1,173.00
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
2.00
610.00
1,220.00
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
28,800.00
28,800.00
31,504.99
31,504.99
12,480.00
12,480.00
18,116.25
18,116.25
330,901.24
GARCIA
ON
PROGRAMA
SOCIOS
TOTAL
66,600.00
66,600.00
86,400.00
86,400.00
14,076.00
14,076.00
6,320.00
6,320.00
12,960.00
12,960.00
18,000.00
18,000.00
6,000.00
6,000.00
6,213.00
6,213.00
6,300.00
6,300.00
1,173.00
1,173.00
900.00
900.00
3,600.00
3,600.00
1,000.00
1,000.00
250.00
250.00
190.00
190.00
1,220.00
1,220.00
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
28,800.00
28,800.00
31,504.99
31,504.99
12,480.00
12,480.00
18,116.25
18,116.25
268,800 $
62,101.24
330,901.24
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
1,800
1,796
1,793
1,789
1,786
1,782
1,779
1,775
1,771
1,768
1,764
1,761
1,669
1,582
1,500
1,422
1,348
1,279
1,213
1,150
1,091
1,035
982
931
883
838
795
714
641
576
518
465
418
376
337
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%
303
272
245
220
198
178
160
143
129
116
104
93
84
75
68
61
55
1 kg de huevos =
Producto
Huevo (kg)
Canne (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
-
1,603.97
184.88
posito
e Produccion de Huevo y Carne
Aves para
carne %
Aves para
huevo %
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
5%
10%
10%
10%
10%
10%
10%
10%
10%
10%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100%
95%
95%
95%
95%
95%
95%
95%
95%
95%
95%
95%
95%
95%
95%
95%
90%
90%
90%
90%
90%
90%
90%
90%
90%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,764
1,673
1,586
1,503
1,425
1,351
1,281
1,215
1,152
1,093
1,037
983
933
885
839
796
715
643
577
519
466
419
376
338
304
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
10%
100%
90%
90%
90%
90%
90%
90%
90%
90%
90%
90%
90%
90%
90%
90%
90%
90%
0%
30
27
24
22
20
18
16
14
13
12
10
9
8
8
7
6
55
273
245
220
198
178
160
144
129
116
104
94
84
76
68
61
55
0
l de Huevo (Unidades)
Mes 4
Mes 5
Mes 6
Mes 7
34,788.73
29,866.81
24,173.42
18,852.41
Mes 4
Mes 5
2,899.06
648.26
Mes 6
2,488.90
523.98
Mes 7
2,014.45
424.10
1,571.03
497.47
Produccion
Huevo/Ave/Dia
Produccion
Carne (kg/ave)
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
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
Mes 8
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
2.1
Mes 9
12,479.12
Mes 8
Mes 10
7,229.43
Mes 9
1,039.93
462.19
1,910.41
1,716.50
1,542.28
1,385.74
1,245.09
1,118.71
1,005.16
903.14
811.47
729.10
655.10
588.61
528.86
475.18
426.95
383.62
0.00
Mes 11
4,711.68
2,899.32
Mes 10
602.45
301.23
80%
80%
80%
80%
80%
80%
80%
70%
70%
70%
70%
70%
70%
70%
70%
70%
70%
Mes 11
392.64
196.32
241.61
127.95
Produccion
Produccion de carne
Semanal Neto
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
9,880.20
9,367.42
184.88
8,880.32
175.27
8,418.54
166.16
8,978.37
157.52
8,511.50
149.32
8,068.90
141.56
7,653.35
134.27
7,259.20
127.35
6,885.35
120.80
6,530.76
114.57
6,194.42
108.67
5,875.41
103.08
5,572.83
97.77
5,285.83
92.73
5,013.61
87.96
4,505.12
166.86
4,047.85
149.92
3,637.00
134.70
3,267.84
121.03
2,936.15
108.75
2,638.13
97.71
2,106.99
87.79
1,893.13
78.88
1,700.98
70.87
Mes 1
Mes 2
Mes 3
Mes 4
Mes 5
Mes 6
Mes 7
Mes 8
Mes 9
1,528.33
1,373.20
1,233.82
1,108.59
996.07
894.97
804.13
632.20
568.03
510.37
458.57
412.03
370.20
332.63
298.87
268.53
156,899.75
Mes 12
63.68
57.22
51.41
46.19
41.50
37.29
33.51
30.10
27.05
24.30
21.84
19.62
17.63
15.84
14.23
12.79
114.89
3,607.52
TOTAL
2,651.20
Mes 12
156,899.75
TOTAL
220.93
241.14
13,074.98
3,607.52
Mes 9
Mes 10
Mes 11
Mes 12
Mes 13
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 maiz
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
1,800
1,796
1,793
1,789
1,786
1,782
1,779
1,775
1,771
1,768
1,764
1,761
1,669
1,582
1,500
1,422
1,348
1,279
1,213
1,150
1,091
1,035
982
931
883
838
795
714
641
576
518
465
418
Consumo Maiz
molido/Semana (kg)
637.56
694.13
750.47
806.58
862.47
918.12
973.56
1,028.76
1,083.74
1,138.50
1,193.03
1,247.35
1,236.23
1,222.90
1,207.62
1,190.61
1,172.11
1,152.93
1,132.61
1,074.28
1,018.95
966.48
916.70
869.49
824.71
782.24
741.95
666.65
598.98
538.19
483.56
434.48
390.38
Costo
Unitario
Alimento
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
Costo total
alimento
1,912.68
2,082.39
2,251.41
2,419.74
2,587.40
2,754.37
2,920.67
3,086.28
3,251.23
3,415.50
3,579.10
3,742.04
3,708.70
3,668.71
3,622.85
3,571.84
3,516.34
3,458.78
3,397.82
3,222.83
3,056.85
2,899.43
2,750.11
2,608.47
2,474.14
2,346.72
2,225.86
1,999.94
1,796.95
1,614.56
1,450.68
1,303.43
1,171.14
376
337
303
272
245
220
198
178
160
143
129
116
104
93
84
75
68
61
55
0
350.76
315.15
283.17
254.42
228.60
205.40
184.55
165.82
148.99
133.86
120.28
108.07
97.10
87.24
78.39
70.43
63.28
56.86
51.09
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
1,052.27
945.46
849.50
763.27
685.80
616.19
553.65
497.45
446.96
401.59
360.83
324.21
291.30
261.73
235.17
211.30
189.85
170.58
153.27
98,879.33
Mensual
8,666.22
11,348.72
13,987.87
14,572.11
13,595.76
11,314.86
9,046.66
6,165.61
4,018.36
4,018.36
2,618.91
1,706.84
1,112.41
725.00
Mes 2
1,800
1,775
Vacuna/Medicamento
New Castle
Colera Avial
Coriza infecciosa
Marek
Coccidiosis
Parasitos internos
Viruela avial
Broquintis B1
Gumboro
Bronquitis
Gumboro
Dosis aplicada
Dosis vacuna
1,800.00
1,774.95
1,760.79
1,774.95
931.13
1,422.14
1,422.14
1,150.44
931.13
713.91
465.28
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
90.00
5.00
3
120
Mes 3
Mes 4
1,761
Mes 5
1,422
Mes 6
1,150
Mes 7
931
Mes 8
714
o de aplicacin
undo mes
marek (dosis)
diarrea blanca (trimetroprim sobres)
coccidiosis (toltrazuril frasco)
undo mes
Costo total
270.00
600.00
465
Mes 9
Mes 10
303
Mes 11
198
Mes 12
129
93
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
32,484.44
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
11,348.72
1,243.22
350.00
475.00
700.00
0.00
650.00
21,006.94
MES 2
MES 4
6,240.00
13,987.87
1,243.22
350.00
475.00
700.00
0.00
650.00
23,646.10
MES 3
6,240.00
14,572.11
1,243.22
350.00
475.00
700.00
0.00
650.00
24,230.33
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
34,296.94
36,936.10
37,520.33
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
13,595.76
1,243.22
350.00
475.00
700.00
0.00
650.00
23,253.99
MES 5
MES 7
6,240.00
11,314.86
1,243.22
350.00
475.00
700.00
0.00
650.00
20,973.08
MES 6
6,240.00
9,046.66
1,243.22
350.00
475.00
700.00
0.00
650.00
18,704.89
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
36,543.99
34,263.08
31,994.89
MES 8
MES 9
6,240.00
6,165.61
1,243.22
350.00
475.00
700.00
0.00
650.00
15,823.84
MES 8
6,240.00
4,018.36
1,243.22
350.00
475.00
700.00
0.00
650.00
13,676.58
MES 9
3,600.00
3,120.00
3,600.00
90.00
2,880.00
MES 10
6,240.00
2,618.91
1,243.22
350.00
475.00
700.00
0.00
650.00
12,277.14
MES 11
6,240.00
1,706.84
1,243.22
350.00
475.00
700.00
0.00
650.00
11,365.07
MES 12
6,240.00
1,837.41
1,243.22
475.00
700.00
0.00
10,495.64
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
29,113.84
26,966.58
25,567.14
24,655.07
23,785.64
TOTAL
74,880.00
98,879.33
14,918.70
3,850.00
5,700.00
8,400.00
870.00
7,150.00
214,648.03
TOTAL
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
0.00
159,480.00
374,128.03
Proyeccion de Ingresos
Ingresos Mensuales
Producto
Huevo (kg)
Carne Kg
Mes 1
Mes 2
-
Precio/kg huevo
Precio/kg carne
$
$
Venta de Huevo
Venta de Carne
$
$
28.00
65.00
Mes 3
-
1,603.97
184.88
$
$
28.00 $
65.00 $
28.00
65.00
$
$
$
$
44,911.13
12,017.42
56,928.55
Ao 1
Ao 2
Ao 3
366,099.41
369,760.41
373,458.01
234,488.61
236,833.50
239,201.83
$
600,588.03 $
606,593.91
$ 612,659.84
Mes 4
Mes 5
2,899.06
648.26
2,488.90
523.98
Mes 6
Mes 7
Mes 8
2,014.45
1,571.03
1,039.93
424.10
497.47
462.19
$
$
28.00
65.00
$
$
28.00
65.00
$
$
28.00
65.00
$
$
28.00
65.00
$
$
28.00
65.00
$
$
81,173.69
42,137.20
$
$
69,689.22
34,058.64
$
$
56,404.65
27,566.18
$
$
43,988.95
32,335.46
$
$
29,117.96
30,042.34
123,310.89 $
Ao 4
Ao 5
377,192.59
380,964.52
241,593.85
244,009.79
$
618,786.44 $
624,974.31
Mes 9
602.45
301.23
Mes 10
Mes 11
Mes 12
Total
392.64
241.61
220.93
13,074.98
196.32
127.95
241.14
3,607.52
$
$
28.00
65.00
$
$
28.00
65.00
$
$
28.00
65.00
$
$
$
$
16,868.66
19,579.70
$
$
10,993.93
12,760.81
$
$
6,765.08
8,316.69
$
$
28.00
65.00
6,186.13 $
15,674.16 $
366,099.41
234,488.61
600,588.03
GALLINAS PONEDORAS
PROYECCION DE
INDICE
COSTOS
CONCEPTO
Cuidados y mano de obra
Compra de pollas
Maiz molido
Vacunas
Publicidad
Energia electrica
MVZ
Aplicacin vacunas
Imprevistos
Administrador General
Ventas
Velador
Agua
Telefonia
TOTAL
31,260.67
AO
AO
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
3
82,555.20
73,426.50
109,014.46
16,447.86
4,630.50
6,284.25
9,261.00
959.18
8,599.50
47,628.00
41,277.60
47,628.00
1,190.70
38,102.40
$
$
$
$
$
$
$
$
$
$
$
$
$
$
4
86,682.96
77,097.83
114,465.19
17,270.25
4,862.03
6,598.46
9,724.05
1,007.13
9,029.48
50,009.40
43,341.48
50,009.40
1,250.24
40,007.52
487,005.15
511,355.41
$
$
$
$
$
$
$
$
$
$
$
$
$
$
1
74,880.00
98,879.33
14,918.70
4,200.00
5,700.00
8,400.00
870.00
7,800.00
43,200.00
37,440.00
43,200.00
1,080.00
34,560.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
2
78,624.00
69,930.00
103,823.30
15,664.63
4,410.00
5,985.00
8,820.00
913.50
8,190.00
45,360.00
39,312.00
45,360.00
1,134.00
36,288.00
375,128.03
463,814.43
AO
$
$
$
$
$
$
$
$
$
$
$
$
$
$
5
91,017.11
80,952.72
120,188.44
18,133.77
5,105.13
6,928.39
10,210.25
1,057.49
9,480.95
52,509.87
45,508.55
52,509.87
1,312.75
42,007.90
536,923.18
GALLINAS PONEDORA
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
$
$
$
$
$
45,360.00
39,312.00
45,360.00
1,134.00
36,288.00
159,480.00
167,454.00
COSTOS VARIABLES
Cuidados y mano de obra
Compra de pollas
Maiz molido
Vacunas
Publicidad
Energia electrica
MVZ
Aplicacin vacunas
Imprevistos
TOTAL
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
AO 2
AO 1
AO 2
$
$
$
$
$
$
$
$
$
74,880.00
98,879.33
14,918.70
4,200.00
5,700.00
8,400.00
870.00
7,800.00
$
$
$
$
$
$
$
$
$
78,624.00
69,930.00
103,823.30
15,664.63
4,410.00
5,985.00
8,820.00
913.50
8,190.00
215,648.03
296,360.43
$
$
$
AO 1
AO 2
159,480.00 $
215,648.03 $
375,128.03 $
167,454.00
296,360.43
463,814.43
AO 4
AO 5
$
$
$
$
$
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
175,826.70
184,618.04
193,848.94
AO 3
AO 4
AO 5
$
$
$
$
$
$
$
$
$
82,555.20
73,426.50
109,014.46
16,447.86
4,630.50
6,284.25
9,261.00
959.18
8,599.50
$
$
$
$
$
$
$
$
$
86,682.96
77,097.83
114,465.19
17,270.25
4,862.03
6,598.46
9,724.05
1,007.13
9,029.48
$
$
$
$
$
$
$
$
$
91,017.11
80,952.72
120,188.44
18,133.77
5,105.13
6,928.39
10,210.25
1,057.49
9,480.95
311,178.45
326,737.37
343,074.24
$
$
$
AO 3
AO 4
AO 5
175,826.70 $
311,178.45 $
487,005.15 $
184,618.04 $
326,737.37 $
511,355.41 $
193,848.94
343,074.24
536,923.18
GALLINAS PONEDORAS L
ESTADO DE RESUL
INDICE
CONCEPTOS
( + ) VENTAS
COSTOS FIJOS
COSTOS VARIABLES
( - ) COSTOS TOTALES
( = ) UTILIDAD BRUTA
( - ) DEPRECIACION
( = ) UTILIDAD ANTES DE IMPUESTOS
( - ) IMPUESTOS
( = ) UTILIDAD DEL EJERCICIO
AO 1
$
$
$
$
$
$
$
$
$
600,588.03
159,480.00
215,648.03
375,128.03
225,460.00
22,918.20
202,541.80
20,254.18
182,287.62
COSTOS DE DEPRECIACI
ACTIVO FIJO
Jaula piramidal
VALOR ORIGINAL
$
86,400.00
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
TOTAL
14,076.00
6,320.00
12,960.00
18,000.00
6,000.00
6,213.00
6,300.00
1,173.00
900.00
3,600.00
1,000.00
250.00
190.00
1,220.00
1,500.00
1,200.00
1,750.00
1,625.00
2,723.00
170,677.00
606,593.91
167,454.00
296,360.43
463,814.43
142,779.48
24,064.11
118,715.37
11,871.54
106,843.83
AO 3
$
$
$
$
$
$
$
$
$
AO 4
612,659.84
175,826.70
311,178.45
487,005.15
125,654.70
25,267.32
100,387.38
10,038.74
90,348.64
$
$
$
$
$
$
$
$
$
618,786.44
184,618.04
326,737.37
511,355.41
107,431.04
26,530.68
80,900.36
8,090.04
72,810.32
AO 5
$
$
$
$
$
$
$
$
$
624,974.31
193,848.94
343,074.24
536,923.18
88,051.13
27,857.22
60,193.92
6,019.39
54,174.52
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
DEP ANUAL
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
8,640.00
2,010.86
902.86
2,160.00
3,000.00
1,200.00
1,242.60
1,260.00
234.60
180.00
514.29
166.67
50.00
38.00
203.33
300.00
240.00
250.00
325.00
453.83
22,918.20
VALOR RESCATE
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
43,200.00
4,021.71
1,805.71
2,160.00
3,000.00
1,028.57
166.67
203.33
500.00
453.83
56,086.00
GALLINAS PONEDOR
INDICE
FLUJO DE E
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
28,800.00
62,101.24
330,901.24
600,588.03
600,588.03
159,480.00
215,648.03
375,128.03
225,460.00
AO 2
$
$
$
$
$
$
$
$
$
$
606,593.91
606,593.91
167,454.00
296,360.43
463,814.43
142,779.48
AO 3
$
$
$
$
$
$
$
$
$
$
612,659.84
612,659.84
175,826.70
311,178.45
487,005.15
125,654.70
AO 4
$
$
$
$
$
$
$
$
$
$
618,786.44
618,786.44
184,618.04
326,737.37
511,355.41
107,431.04
AO 5
$
$
$
$
$
$
$
$
$
$
624,974.31
56,086.00
681,060.31
193,848.94
343,074.24
536,923.18
144,137.13
GALLINAS PONEDORAS LA
PUNTO DE EQUILI
INDICE
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
$
$
$
$
$
600,588.03
159,480.00
215,648.03
375,128.03
248,822.62
41%
AO 2
$
$
$
$
$
606,593.91
167,454.00
296,360.43
463,814.43
327,419.78
54%
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
612,659.84
175,826.70
311,178.45
487,005.15
357,308.81
58%
AO 4
$
$
$
$
$
618,786.44
184,618.04
326,737.37
511,355.41
391,164.19
63%
AO 5
$
$
$
$
$
624,974.31
193,848.94
343,074.24
536,923.18
429,764.37
69%
GALLINAS PONEDORA
INDICE
AO
0
1
2
3
4
5
INGRESOS
$
$
$
$
$
$
TOTAL
10%
600,588.03
606,593.91
612,659.84
618,786.44
681,060.31
$ 3,119,688.53
COSTOS
$
$
$
$
$
$
FLUJO DE
EFECTIVO
330,901.24
375,128.03
463,814.43
487,005.15
511,355.41
536,923.18
-$
$
$
$
$
$
330,901.24
225,460.00
142,779.48
125,654.70
107,431.04
144,137.13
$ 2,705,127.43
414,561.10
VAN
TIR
B/C
CRITERIO DE DECISIN
TASA
(1+t)-n
INGRESOS
ACTUALIZADOS
$
$
$
$
$
$
1.000
0.909
0.826
0.751
0.683
0.621
249,342.86
40.73%
1.12
$
$
$
$
$
$
2,353,131.13 $
545,989.11
501,317.28
460,300.41
422,639.47
422,884.87
EGRESOS
ACTUALIZADOS
330,901.241
341,025.478
383,317.709
365,894.177
349,262.623
333,387.049
2,103,788.28