Professional Documents
Culture Documents
ACTIVO DIFERIDO
Elaboracin del proyecto Servicio 1 $ 3,000.00 $ 3,000.00 $ 3,000.00
Asistencia Tcnica Servicio 1 $ 15,000.00 $ 15,000.00 $ 15,000.00
CAPITAL DE TRABAJO
Alimento Balanceado Lote 1 $ 161.00 $161.00 $161.00
Complemento Alimenticio Lote 1
Medicamentos y Vacunas Lote 6 $ 40.02 $ 240.12
Insumos para Elaboracin de Lcteos Mes 1 $ 2,839.52 $ 2,839.52
Mano de Obra Periodo 1
$ 200,000.00 $ 200,000.00
$ 27,071.00
$ 96,000.00
$ 15,000.00
$ 32,000.00
$ 2,800.00
$ 1,120.00
$ 3,000.00
$ 15,000.00
$161.00
$0.00
$ 240.12 $240.12
$ 2,839.52 $2,839.52
$203,079.64 $395,231.64
"GANADERA MENDOZA"
MEMORIAS DE CALCULO
Compras de Ganado Estado fisiolgico
Sementales 1 Cargada? Si 1
Vientres 6 Ordea? Si 1
Cap. Carga 20.00 U.U.A.
Costo de Compra
Sementales $ 25,000.00
Vientres $ 16,000.00
DESARROLLO DE HATO
Desarrollo U.A. S.A. Ao 1 Ao 2 Ao 3 Ao 4
Vacas Inician Ao 0 6 6 6 7
Vacas Terminan Ao 1.0 6 6 5 6
Vaquillas 0.90 0 0 0 2 2
Novillonas 0.75 0 0 3 3 3
Becerras 0.30 0 3 3 3 3
Becerros 0.30 0 3 3 3 3
Sementales 1.25 0 1 1 1 1
Total Cabezas 13 16 18 19
U.A. 10 12 14 15
%Capacidad Utilizada / Ao 50% 62% 71% 76%
Mortalidad
Vacas 0 0 0 0
Vaquillas 0 0 0 0
Novillonas 0 0 0 0
Becerras 0 0 0 0
Becerros 0 0 0 0
Sementales 0 0 0 0
Desecho
Vacas 0 0 0 1 1
Sementales 0 0 1 0 1
Reposicin de Sementales: 0 1 0 1
Produccin en Unidades
PARMETROS PRODUCTIVOS
Paricin ao 1 90%
ndice Paricin Subsecuente: 85%
Mortalidad Cras Predestete: 6%
Mortalidad Cras Postdestete: 1%
Mortalidad Adultos Subsecuente: 2%
Desecho Vacas Subsecuente: 15%
PESO DE LOS ANIMALES
Peso al Destete (Kg/Cbz): 350
Peso Vaca Desecho (Kg/Cbz): 550
Peso Toro Desecho (Kg/Cbz): 800
LECHE RENDIMIENTO/LACTEOS
Produccin Leche Total (Lt/da): 10 Producto Lts.
Leche para Becerros (Lt/da): 1.1 Panela 1.2
Leche para Autoconsumo (Lt/da): 3 Queso 0.8
Lactancia (Das): 180 Jocoque 1.0
Relacin Leche/Queso Seco (Lt/Kg) 11 Requeson 0.05
Concepto Unidad
12,240 15,300 15,300 15,300
1,188 1,584 1,584 1,584 Picadora de Forrajes (Gasolina) Unidad
3,650 3,650 3,650 3,650 Bascula Capacidad de 1 Ton. Piezas
7,402 10,066 10,066 10,066 Tinaco Capacidad de 2,500 Lts. Piezas
1,542 2,097 2,097 2,097 COSTO TOTAL
6,477 8,808 8,808 8,808
370 503 503 503
401 545 545 545 E) MANTENIMIENTO DE CERCOS ANUAL:
3 4 4 4 CONCEPTO UNIDAD
1 1 1 1 MATERIALES
- 1 - 1 Grapas Kg.
1 1 1 1 Aalambre de Pas de 34 kilos Rollo
SUB TOTAL
MANO DE OBRA
$41,634.00 $56,619.00 $56,619.00 $56,619.00 Corte y Acarreo de Postes Jornal
$129,540.00 $176,160.00 $176,160.00 $176,160.00 Brechado Jornal
$12,950.00 $17,605.00 $17,605.00 $17,605.00 Poceado e Inst. de Postes Jornal
$16,040.00 $21,800.00 $21,800.00 $21,800.00 Grapeado y Restirado Jornal
$23,625.00 $31,500.00 $31,500.00 $31,500.00 SUB TOTAL
$8,250.00 $8,250.00 $8,250.00 $8,250.00
$0.00 $13,600.00 $0.00 $13,600.00 COSTO TOTAL
$16,000.00 $16,000.00 $16,000.00 $16,000.00
TOTAL
Vaquillas
CONSUMO
PRODUCTO DIA/KG.
Sumplemento 16% P. 1
Mazorca Molida con Hoja 1
TOTAL
Becerras (os)
CONSUMO
PRODUCTO DIA/KG.
Mazorca de Maz 1
Rastrojo Molido 2
TOTAL
* Solamente se les ayudara con un poco de alimento en pocas de secas.
Sementales
CONSUMO
PRODUCTO DIA/KG.
Sorgo o Mazorca Molida 2
Suplemento 3
Rastrojo 3
TOTAL
Novillonas
CONSUMO
PRODUCTO DIA/KG.
Mazorca de Maz 1
Rastrojo Molido 2
TOTAL
I) COSTOS DE ALIMENTACION
Vaquillas
ML/ POR
PRODUCTO DOSIS
Desparasitante Iverfull 2.50
Vitamina A, D, E 3.00
Fiebre Carbonosa (Antrol) 1.30
Vacterina Triple Sacaderol 2.00
TOTAL
Becerras (os)
ML/ POR
PRODUCTO DOSIS
Desparasitante Iverfull 1.50
Vitamina A, D, E 1.50
Fiebre Carbonosa (Antrol) 1.00
Vacterina Triple Sacaderol 1.00
Derriegue Bovilis 1.00
TOTAL
Sementales
ML/ POR
PRODUCTO DOSIS
Desparasitante Iverfull 2.50
Vitamina A, D, E 2.50
Fiebre Carbonosa (Antrol) 2.00
Vacterina Triple Sacaderol 2.50
TOTAL
Novillonas
ML/ POR
PRODUCTO DOSIS
Desparasitante Iverfull 3.0
Vitamina A, D, E 2.5
Fiebre Carbonosa (Antrol) 2.0
Vacterina Triple Sacaderol 1.5
TOTAL
Costo Total
N) COSTOS PARA LA P
Requerimientos
X 60 M, Y UN BAO 2 M X 2 M Requ
CANTIDAD COSTO UNIT. TOTAL Insumos
6 $274.00 $1,644.00 Cuajo
22 $794.00 $17,468.00 Sal
50 $0.70 $35.00 Leche
1 $25.00 $25.00 Bolsa
1 $610.00 $610.00 Vaso
2 $25.00 $50.00 Mano de Obra
10 $118.00 $1,180.00 Gas
2 $18.00 $36.00
1 $22.00 $22.00 $21,070.00
0.5 $1,250.00 $625.00
0.5 $1,300.00 $650.00 Insumos
1000 $2.20 $2,200.00 Cuajo
7 $120.00 $840.00 Sal
5 $90.00 $450.00 Leche
1 $490.00 $490.00 Bolsa
1 $22.00 $22.00 Vaso
1 $60.00 $60.00 $5,337.00 Mano de Obra
1 $250.00 $250.00 Gas
1 $35.00 $35.00 Costo Total
3 $17.50 $52.50
2 $48.00 $96.00
3 $37.50 $112.50
2 $27.50 $55.00 Costo de Prod
2 $10.00 $20.00
Producto
2 $7.50 $15.00
3 $6.00 $18.00 Panela
2 $5.00 $10.00 $664.00 Queso
$27,071.00 Jocoque
Requesn
OS COSTOS:
Producto
NO. DE COSTO/ COSTO POR Panela
DIAS KG. PERIODO Queso
305 $3.00 $1,830.00 Jocoque
210 $2.00 $840.00 Requesn
TOTAL
$2,670.00
O) CALCULO DE COSTO
Produccin de Leche p
Leche
NO. DE COSTO/ COSTO POR Cantidad lts.
DIAS KG. PERIODO
120 $3.00 $360.00
120 $2.00 $240.00 Producto
Panela
$600.00 Queso
Jocoque
Requesn
$720.00
IMENTACION EN EL HATO:
AOS
2 3 4 5 6 7 8
6 5 6 7 8 8 8
0 2 2 3 2 2 3
3 3 3 3 3 4 4
3 3 3 3 4 4 4
3 3 3 3 4 4 4
1 1 1 1 1 1 1
AOS
2 3 4 5 6 7 8
$16,020.00 $13,350.00 $16,020.00 $18,690.00 $21,360.00 $21,360.00 $21,360.00
$0.00 $1,200.00 $1,200.00 $1,800.00 $1,200.00 $1,200.00 $1,800.00
$2,160.00 $2,160.00 $2,160.00 $2,160.00 $2,160.00 $2,880.00 $2,880.00
$2,160.00 $2,160.00 $2,160.00 $2,160.00 $2,880.00 $2,880.00 $2,880.00
$2,160.00 $2,160.00 $2,160.00 $2,160.00 $2,880.00 $2,880.00 $2,880.00
$2,280.00 $2,280.00 $2,280.00 $2,280.00 $2,280.00 $2,280.00 $2,280.00
$24,780.00 $23,310.00 $25,980.00 $29,250.00 $32,760.00 $33,480.00 $34,080.00
COSTO COSTO/
UNIT. DOSIS
$120.00 $12.00
$75.00 $7.50
$130.00 $1.30
$250.00 $2.50
$560.00 $1.12
$15.60 $15.60
$40.02
NO. DE COSTO/ COSTO/
DOSIS DOSIS TOTAL
1 $1.30 $3.90
2 $1.12 $5.60
1 $2.50 $5.00
2 $7.50 $22.50
$37.00
AOS
1 2 3 4 5 6 7 8
$222.00 $222.00 $185.00 $222.00 $259.00 $296.00 $296.00 $296.00
$0.00 $0.00 $93.16 $93.16 $139.74 $93.16 $93.16 $139.74
$0.00 $111.00 $111.00 $111.00 $111.00 $111.00 $148.00 $148.00
$104.43 $104.43 $104.43 $104.43 $104.43 $139.24 $139.24 $139.24
$104.43 $104.43 $104.43 $104.43 $104.43 $139.24 $139.24 $139.24
$54.60 $54.60 $54.60 $54.60 $54.60 $54.60 $54.60 $54.60
$485.46 $596.46 $652.62 $689.62 $773.20 $833.24 $870.24 $916.82
CTO:
COSTO COSTO TOTAL
UNITARIO MES
$400.00 $33.33
100.00 100.00
150.00 12.50
200.00 100.00
300.00 25.00
$ 270.83
% proceso Ao 1 Ao 2 Ao 3 Ao 4 Ao 5 Ao 6 Ao 7 Ao 8
25% 1017 905 905 1223 1542 2097 2097 2097
70% 4272 3799 3799 5138 6477 8808 8808 8808
5% 244 217 217 294 370 503 503 503
0% 264 235 235 318 401 545 545 545
Primer Ao)
Mes 10 Mes 11 Mes 12
71 71 71
445 445 445
20 20 20
22 22 22 264
mer Ao)
Mes 10 Mes 11 Mes 12
$1,917.00 $1,917.00 $1,917.00
$8,900.00 $8,900.00 $8,900.00
$700.00 $700.00 $700.00
$880.00 $880.00 $880.00
### ### ###
es (Primer Ao)
Mes 10 Mes 11 Mes 12
$751.66 $751.66 $751.66
$1,742.95 $1,742.95 $1,742.95
$108.00 $108.00 $108.00
$236.91 $236.91 $236.91
$2,839.52 $2,839.52 $2,839.52
"GANADERA MENDOZA"
PROYECCION DE COSTOS
Incrementos 5.0% 5.0%
COSTOS DEL PROYECTO COSTOS AO AO AO
CONCEPTO MES 1 2 3
Alimentacin del Hato $1,885.00 $22,620.00 $26,019.00 $24,475.50
Medicinas y Vacunas $40.46 $485.46 $626.28 $685.25
Combustibles y Lubricantes $267.80 $3,213.60 $3,374.28 $3,542.99
Insumos para la Produccin de Lcteos $2,638.30 $31,659.59 $29,571.32 $29,571.32
Adquisicin de Semental $2,083.33 $0.00 $26,250.00 $0.00
Certificado de Hato Libre de Tuberculosis $54.17 $650.00 $840.00 $945.00
Mantenimiento de Cercos $210.95 $2,531.39 $2,657.96 $2,790.86
Mantenimiento de las Instalaciones $25.00 $300.00 $315.00 $330.75
Facturacin para Vta. de Ganado $33.33 $400.00 $420.00 $441.00
Telfono $100.00 $1,200.00 $1,260.00 $1,323.00
Agua Potable $12.50 $150.00 $157.50 $165.38
Luz Elctrica $100.00 $1,200.00 $1,260.00 $1,323.00
Mano de Obra $3,600.00 $43,200.00 $43,200.00 $43,200.00
TOTAL $ 107,610.04 $ 135,951.35 $ 108,794.05
ANADERA MENDOZA"
ROYECCION DE COSTOS
5.0% 5.0%
AO AO
4 5
$27,279.00 $30,712.50
$724.10 $811.86
$3,720.14 $3,906.15
$39,982.40 $50,404.59
$26,250.00 $0.00
$997.50 $1,102.50
$2,930.40 $3,076.92
$347.29 $364.65
$463.05 $486.20
$1,389.15 $1,458.61
$173.64 $182.33
$1,389.15 $1,458.61
$43,200.00 $43,200.00
$ 148,845.82 $ 137,164.92
"GANADERA MENDOZA"
COSTOS TOTALES
COSTOS VARIABLES AO 1 AO 2 AO 3
Alimentacin del Hato $22,620.00 $26,019.00 $24,475.50
Medicinas y Vacunas $485.46 $626.28 $685.25
Combustibles y Lubricantes $3,213.60 $3,374.28 $3,542.99
Insumos para la Produccin de Lcteos $31,659.59 $29,571.32 $29,571.32
Adquisicin de Semental $0.00 $26,250.00 $0.00
Certificado de Hato Libre de Tuberculosis $650.00 $840.00 $945.00
COSTOS FIJOS AO 1 AO 2 AO 3
Mantenimiento de Cercos $2,531.39 $2,657.96 $2,790.86
Mantenimiento de las Instalaciones $300.00 $315.00 $330.75
Facturacin para Vta. de Ganado $400.00 $420.00 $441.00
Telfono $1,200.00 $1,260.00 $1,323.00
Agua Potable $150.00 $157.50 $165.38
Luz Elctrica $1,200.00 $1,260.00 $1,323.00
Mano de Obra $43,200.00 $43,200.00 $43,200.00
AO 1 AO 2 AO 3
COSTOS VARIABLES $58,628.65 $86,680.89 $59,220.07
COSTOS FIJOS $48,981.39 $49,270.46 $49,573.98
COSTOS TOTALES $ 107,610.04 $ 135,951.35 $ 108,794.05
ANADERA MENDOZA"
COSTOS TOTALES
AO 4 AO 5
$27,279.00 $30,712.50
$724.10 $811.86
$3,720.14 $3,906.15
$39,982.40 $50,404.59
$26,250.00 $0.00
$997.50 $1,102.50
$ 98,953.14 $ 86,937.60
AO 4 AO 5
$2,930.40 $3,076.92
$347.29 $364.65
$463.05 $486.20
$1,389.15 $1,458.61
$173.64 $182.33
$1,389.15 $1,458.61
$43,200.00 $43,200.00
$ 49,892.68 $ 50,227.32
AO 4 AO 5
$98,953.14 $86,937.60
$49,892.68 $50,227.32
$ 148,845.82 $ 137,164.92
"GANADERA MENDOZA"
PROYECCION DE INGRESOS
Incrementos 10.0%
VOLUMEN PRECIO VENTAS AO AO
CONCEPTO Ciclo/1er. Ao UNITARIO CICLO 1 2
Panela 1,017 $27.00 $27,459.00 $27,459.00 $26,878.50
Queso 4,272 $20.00 $85,440.00 $85,440.00 $83,578.00
Jocoque 244 $35.00 $8,540.00 $8,540.00 $8,354.50
Requeson 264 $40.00 $10,560.00 $10,560.00 $10,340.00
Becerros Destetados 3 $7,875.00 $23,625.00 $23,625.00 $25,987.50
Vacas de desecho 0 $8,250.00 $0.00 $0.00 $0.00
Sementales de desecho 0 $13,600.00 $0.00 $0.00 $14,960.00
Vaquillas para pie de cra 0 $16,000.00 $0.00 $0.00 $17,600.00
COSTOS DE DEPRECIACIONES
ACTIVO FIJO VALOR ORIGINAL TASA AOS
Terreno para Agostadero $200,000.00 0% 5
Construccin de Instalaciones $27,071.00 10% 5
Vaquillas de Primer Parto Brahman $96,000.00 10% 5
Semental Suizo/Europeo $15,000.00 10% 5
Picadora de Forrajes (Gasolina) $32,000.00 10% 5
Bascula Capacidad de 1 Ton. $2,800.00 10% 5
Tinaco Capacidad de 2,500 Lts. $1,120.00 10% 5
TOTAL $373,991.00
AO 4 AO 5
$224,654.10 $272,804.40
$49,892.68 $50,227.32
$98,953.14 $86,937.60
$148,845.82 $137,164.92
$75,808.28 $135,639.48
$17,399.10 $17,399.10
$58,409.18 $118,240.38
$0.00 $0.00
$ 58,409.18 $ 118,240.38
$17,399.10 $286,995.50
"GANADERA MENDOZA"
FLUJO DE EFECTIVO
CONCEPTOS / AO AO 0 AO 1 AO 2
( + ) VENTAS $155,624.00 $187,698.50
( + ) VALOR DE RESCATE
( = ) INGRESOS TOTALES $155,624.00 $187,698.50
COSTOS VARIABLES $58,628.65 $86,680.89
COSTOS FIJOS $48,981.39 $49,270.46
( = ) COSTOS TOTALES $107,610.04 $135,951.35
COMPRA ACTIVO FIJO $373,991.00 $0.00 $0.00
COMPRA ACTIVO DIFERIDO $18,000.00 $0.00 $0.00
COMPRA CAPITAL DE TRABAJO $3,240.64 $0.00 $0.00
( = ) SALDO FINAL -$ 395,231.64 $48,013.96 $51,747.15
ZA"
VO
AO 3 AO 4 AO 5
$181,813.50 $224,654.10 $272,804.40
$286,995.50
$181,813.50 $224,654.10 $559,799.90
$59,220.07 $98,953.14 $86,937.60
$49,573.98 $49,892.68 $50,227.32
$108,794.05 $148,845.82 $137,164.92
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$0.00 $0.00 $0.00
$73,019.45 $75,808.28 $422,634.98
"GANADERA MENDOZA"
PUNTO DE EQUILIBRIO
CONCEPTOS / AO AO 1 AO 2 AO 3
VENTAS $ 155,624.00 $ 187,698.50 $ 181,813.50
COSTOS VARIABLES $ 58,628.65 $ 86,680.89 $ 59,220.07
COSTOS FIJOS $ 48,981.39 $ 49,270.46 $ 49,573.98
COSTOS TOTALES $ 107,610.04 $ 135,951.35 $ 108,794.05
PUNTO DE EQUILIBRIO $ $ 78,588.10 $ 91,548.31 $ 73,521.23
PUNTO DE EQUILIBRIO % 50% 49% 40%
INTERPRETACIN :
*El punto se equilibrio es variable en los diferentes aos analizados, pero en general el nivel de ventas que arroja el proyecto alcanza a c
costos fijos como los costos variables por lo tanto el un margen de seguridad es confiable.
*El grupo ganadero porcino debe tener ventas por $39,587.98 el primer ao para tener un equilibrio con respecto a sus costos de produc
empresa sustentable.
*La empresa debe obtener ingresos entre un 19 y un 25% los primeros 5 aos para solventar sus costos.
AO 4 AO 5
$ 224,654.10 $ 272,804.40
$ 98,953.14 $ 86,937.60
$ 49,892.68 $ 50,227.32
$ 148,845.82 $ 137,164.92
$ 89,168.74 $ 73,720.71
40% 27%
VAN $60,245.39
TIR 14.0%
B/C 1.13
CRITERIO DE DECISIN:
*El Valor Actual Neto (VAN) es superior a la inversin total por lo tanto es aceptable.
*La Tasa Interna de Retorno de 43.8% Superior a la trema (10%) por lo tanto el proyecto es rentable y aceptado.
*La relacin Beneficio Costo es positiva por lo tanto el proyecto es conveniente, ya que por cada $1.00 vendido obtendremos $1.09 de ing
* Adems, el Periodo de Recuperacin del proyecto es en 1 Ao con 9 meses por lo tanto es aceptable.
ZA"
AN, TIR, B/C)
INGRESOS EGRESOS
ACTUALIZADOS ACTUALIZADOS
-$395,231.64 $0.00
$141,476.36 $97,827.31
$155,122.73 $112,356.48
$136,599.17 $81,738.58
$153,441.77 $101,663.70
$347,591.69 $85,168.62
$ 539,000.09 $ 478,754.70
able y aceptado.
a $1.00 vendido obtendremos $1.09 de ingresos.
"GANADERA MENDOZA"
Err:509