CONCEPTO
UNIDAD
CANT
C.U
TOTAL
Inventario ganadero
Vientres Cebu-Suizo actuales
Cbz
14.00
8,000.00
112,000.00
Sementales
Cbz
0
10,000.00
0.00
Sub total
112,000.00
Terrenos Empastados
Praderas con Pasto Estrella de Temporal
Has
65.00
18,000.00
1,170,000.00
Praderas con Pasto Llanero
Has
35.00
15,000.00
525,000.00
Sub total
1,695,000.00
Infraestructura actual
Corral de manejo Rustico actual
Corrales
2
20,000.00
40,000.00
Sub total
40,000.00
TOTAL
$1,847,000.00
UNIDAD
CANT
LOTE
FUENTES
C.U
TOTAL
GRUPO
FAPPA
TOTAL
INFRAESTRUCTURA Y EQUIPAMIENTO
CONSTRUCCION DE CORRAL CON MANGA DE
MANEJO
11,958.00
SUB TOTAL
11,958.00
0.00
11,958.00
11,958.00
11,958.00
0.00
11,958.00
11,958.00
TERRENOS
TERRENOS CON PASTO ESTRELLA
HAS
20.00
0.00
0.00
0.00
0.00
0.00
HAS
20.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
SUB TOTAL
HERRAMIENTA Y EQUIPO
LECHUGUILLAS
EQUIPO
200.00
1,200.00
1,200.00
0.00
1,200.00
MOTOSIERRA
EQUIPO
9,000.00
9,000.00
9,000.00
0.00
9,000.00
BOMBA DE FUMIGACIN
EQUIPO
1,400.00
SUB TOTAL
1,400.00
1,400.00
0.00
1,400.00
11,600.00
11,600.00
0.00
11,600.00
PIE DE CRIA
VACAS GESTANTES SUIZO
CBZ
14
14,000.00
196,000.00
0.00
196,000.00
196,000.00
SEMENTALES CEBU
CBZ
25,000.00
25,000.00
0.00
25,000.00
25,000.00
SUB TOTAL
221,000.00
0.00
221,000.00
221,000.00
244,558.00
11,600.00
232,958.00
244,558.00
INV. DIFERIDA
SEGURO GANADERO DE VACAS GESTANTES
CBZ
14
453.00
6,342.00
0.00
6,342.00
6,342.00
CBZ
700.00
700.00
0.00
700.00
700.00
7,042.00
0.00
7,042.00
7,042.00
19,080.00
19,080.00
0.00
19,080.00
SUB TOTAL
CAPITAL DE TRABAJO
MANO DE OBRA
JORNAL
318
MEDICAMENTO
LOTE
SUB TOTAL
GRAN TOTAL
PORCENTAJE DE %
60.00
5,450.00
5,450.00
5,450.00
0.00
5,450.00
24,530.00
24,530.00
0.00
24,530.00
276,130.00
36,130.00
240,000.00
276,130.00
13.08%
86.92%
100%
CONCEPTO
INVERSION FIJA
DESCRIPCION
Praderas para la alimentacion del ganado
GRUPO
$0.00
TOTAL POR
FAPPA
CONCEPTO
$0.00
$0.00
$0.00
$1,200.00
$9,000.00
$1,400.00
$0.00
$0.00
$11,600.00
$0.00
$11,958.00
$0.00
$0.00
$0.00
$196,000.00
$25,000.00
$232,958.00
$7,042.00
$11,958.00
$1,200.00
$9,000.00
$1,400.00
$196,000.00
$25,000.00
$244,558.00
$7,042.00
$0.00
$24,530.00
$24,530.00
$36,130.00
13.08%
$7,042.00
$0.00
$0.00
$240,000.00
86.92%
$7,042.00
$24,530.00
$24,530.00
$276,130.00
100.00%
INVERSION DIFERIDA
Sub total Inv. Diferida
Capital de Trabajo
CAPITAL DE TRABAJO
Subtotal Cap. de Trabajo
TOTAL
% DE PARTICIPACION
MEMORIA DE COSTOS
Memoria de costos fijos
Agua potable
U.M.
Cantidad
Consumo
12
U.M.
Mantenimiento
Mantenimiento
Mantenimiento de instalaciones
Mantenimiento de cercos
Mantenimiento de praderas
Costo Mes($)
Costo Ao($)
100.00
1,200.00
Cantidad
4
4
Costo Trimestre($)
500.00
800.00
Costo Ao($)
2,000.00
3,200.00
U.M.
Seguro
Seguro
Valor original
14,000.00
25,000.00
U.M.
Costo del
Jornal/da ($)
60.00
60.00
60.00
60.00
60.00
60.00
Jornales
por ao
53
53
53
53
53
53
Ingresos por
Socio/Ao
3,180.00
3,180.00
3,180.00
3,180.00
3,180.00
3,180.00
318
19,080.00
Jornal
Jornal
Jornal
Jornal
Jornal
Jornal
Empleos generados
Empleos generados y conservados con el proyecto
Empleos permanentes
Empleos eventuales
6
0
Horarios de trabajo
Horario de atencin al cliente
SALOMON CRUZ MENDEZ
NEREYDA MARTINEZ GOMEZ
ROSAURA MARTINEZ GOMEZ
ISRAEL JUAREZ CASTELLANO
ALFREDO CASTELLANO CRUZ
ANGELA GOMEZ LOPEZ
Horarios
Matutino
Vespertino
10 am - 12 pm
12 pm - 14 pm
6 am - 10 am
6 am - 10 am
6 am - 10 am
4 am - 8 am
4 am - 8 am
40,000.00
40,000.00
Turnos por da
1
1
1
1
1
1
Horas laboradas
por jornal
4
4
4
4
4
4
Actividad
Administracin
Alimentacin y manejo
Alimentacin y manejo
Alimentacin y manejo
Ordea
Ordea
ORIGEN
MONTO ($)
FUENTE
TOTAL
240,000.00
240,000.00
PORCENTAJE (
ORIGEN
MONTO ($)
FUENTE
GRUPO
TOTAL
GRAN TOTAL
APLICACIN
CONCEPTO
APLICACIN
PORCENTAJE (
CONCEPTO
LECHUGUILLAS
BOMBA DE FUMIGACIN
36,130.00
13.08%
MOTOSIERRA
MANO DE OBRA
MEDICAMENTO
36,130.00
13.08%
TOTAL
276,130.00
100.00%
MONTO ($)
11,958.00
196,000.00
25,000.00
6,342.00
700.00
0.00
240,000.00
MONTO ($)
1,200.00
1,400.00
9,000.00
19,080.00
5,450.00
36,130.00
276,130.00
CONCEPTO
UNIDAD
CANTIDAD
COSTO UNITARIO
COSTO TOTAL
AOS DE VIDA
UTIL
DEPRECIACION
ANUAL
DEPRECIACION EN EL
PERIODO
VALOR RESIDUAL
TERRENOS EMPASTADOS
1
HAS
20
0.00
0.00
HAS
20
0.00
0.00
LOTE
11,958.00
11,958.00
0.00
0.00
0.00
0.00
0.00
0.00
20
597.90
2,989.50
8,968.50
INFRAESTRUCTURA Y EQUIPAMIENTO
4
LECHUGUILLAS
EQUIPO
200.00
1,200.00
10
120
600.00
600.00
MOTOSIERRA
EQUIPO
9,000.00
9,000.00
10
900
4,500.00
4,500.00
BOMBA DE FUMIGACIN
EQUIPO
1,400.00
1,400.00
10
140
700.00
700.00
1,757.90
8,789.50
14,768.50
TOTAL
23,558.00
INVENTARIO GANADERO AL AO 5
NO.
CONCEPTO
CANTIDAD
VALOR
UNITARIO
VACAS EN PRODUCCION
28
9,000.00
VAQUILLAS DE 1 A 2 AOS
10,000.00
Sub-total
VALOR TOTAL
252,000.00
70,000.00
322,000.00
336,768.50
DESARROLLO DEL HATO DE DOBLE PROPOSITO PARA LA PRODUCCION DE BECERROS PARA LECHE Y BECERROS PARA ENGORDA.
PROYECTO:
LOCALIDAD:
MUNICIPIO:
ESTADO:
CONCEPTO
O
Factor
Sit. Actual
1
2
0
0
0
0
0
0
0
S
3
14
0
5
5
1.00
25
18
30.72%
14
5
5
5
1.00
30
22
36.67%
20
5
7
7
1.00
40
29
48.77%
24
7
7
7
2.00
47
36
60.07%
28
7
9
9
2.00
55
41
68.31%
8.00
0
9.00
1
8.00
1
8.00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
0
11,340.00
2
5
5
0
11,340.00
5
5
7
0
16,200.00
6
5
7
1
15,120.00
6
5
9
1
20,160.00
40.00
40.00
0.00
60.00
60.00
0.00
90.00%
50.00%
50.00%
90.00%
0.00%
25.00%
2.00%
3.00%
6.0
200
1,200
15,120.00
25%
75%
90%
60.00
60.00
0.00
90.00%
50.00%
50.00%
90.00%
8.00%
25.00%
2.00%
3.00%
6.0
200
1,200
15,120.00
25%
75%
90%
60.00
60.00
0.00
90.00%
50.00%
50.00%
90.00%
8.00%
25.00%
2.00%
3.00%
6.0
200
1,200
21,600.00
25%
75%
90%
60.00
60.00
0.00
70.00%
50.00%
50.00%
90.00%
10.00%
25.00%
2.00%
3.00%
6.0
200
1,200
20,160.00
25%
75%
90%
60.00
60.00
0.00
80.00%
50.00%
50.00%
90.00%
10.00%
25.00%
2.00%
3.00%
6.0
200
1,200
26,880.00
25%
75%
90%
SIT ACTUAL
1
0
0
5
0
11,340
2
2
5
5
0
11,340
4
6
5
7
1
15,120
5
6
5
9
1
20,160
CANTIDAD
450
1
1
600
1
$/UNITARIO
22.00
8,500.00
7,500.00
26.00
10.00
$ TOTAL
$9,900.00
$8,500.00
$7,500.00
$15,600.00
$10.00
14
1
A
FACTOR
VACAS DE DESECHO
VAQUILLAS
BECERROS PARA ENGORDA
SEMENTALES DE DESECHO
LECHE LTS
ESTRUCTURA DE PRECIOS DE VENTA
CONCEPTO
VACAS DE DESECHO
VAQUILLAS
BECERROS 200 KG
SEMENTALES DE DESECHO
LECHE FRESCA
UNIDAD
KG
CBZ
KG
KG
LT
S
3
5
5
7
0
16,200
Estado Fisiologico
Epca de Venta
Leche fresca
Becerros de 200 kgs
Vaquillas
Animales de Desecho
P. = Partos
L-E = Lactancia- Empadre
L-G = Lactancia-Gestacin
G = Gestacin
P-G = Partos y vacas en Gestacin
Ene
P-G
Feb
P-G-L
8.0%
14.5%
Agosto
L-G
Septiembe
L-G
Octubre
L-G
10.0%
10.0%
8.0%
10.0%
14.5%
15.0%
30.00%
30.00%
30.00%
30.0%
30.0%
40.0%
JUN
JUL
AGO
Noviembre Diciembre
G
G
50.0%
AO 5
59,400.00
42,500.00
67,500.00
15,600.00
201,600.00
386,600.00
0.00
0.00
0.00
0.00
17,010.00
0.00
17,010.00
0.00
0.00
0.00
0.00
16,443.00
0.00
16,443.00
0.00
0.00
0.00
0.00
11,340.00
0.00
11,340.00
SEP
50.0%
OCT
NOV
DIC
TOTAL
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00 18,750.00 18,750.00
37,500.00
0.00
0.00
0.00
0.00
0.00
11,340.00
9,072.00
0.00
0.00 113,400.00
0.00
0.00
0.00 15,750.00
15,750.00
11,340.00
9,072.00 18,750.00 18,750.00 150,900.00
Ene
P-G
Feb
P-G-L
Jun
L-G
Jul
L-G
Ago
L-G
Sep
L-G
Oct
L-G
Nov
G
Dic
G
Costo/frasco
MEDICINAS Y VACUNAS
Dosis (ml)
750
275
2
0
2
0
0
BOTIQUIN VETERINARIO
CONCETO
Antibiotico
Garrapaticida
Sueros
Analgesicos
Antiprotozoario
Equipo Instrumental
100
50
Costo/aplicacin dosis/ciclo
$7.50
1
$5.50
1
TOTAL/CILO
costo/cabeza
7.5
5.5
$13.00
100
0
Costo/aplicacin dosis/ciclo
$7.50
1
$1.00
1
TOTAL/CILO
costo/cabeza
7.5
1
$8.50
100
0
50
Costo/aplicacin dosis/ciclo
$7.50
1
$0.90
1
$5.50
1
TOTAL/CILO
costo/cabeza
8
0.9
5.5
$13.90
Dosis/frasco
5
Dosis/frasco
Dosis/frasco
PRODUCTO
NO DE FRASCOS
Emicina 100 ml
4
Tak Tic ito
4
Aminolite 500 ml
4
Vetalgina
3
Ganaplus 30 ml
2
Venoclisis
2
Termometro
2
Aretador de Pinzas
1
Aretes
24
Jeringa
10
Guantes para Palp
57
Bolos Euterinos
10
Agujas Europlex
10
TOTAL
C.U
COSTO TOTAL
150.00
600.00
245.00
980.00
178.00
712.00
155.00
465.00
235.00
470.00
124.00
248.00
135.00
270.00
456.00
456.00
15.00
360.00
155.00
1,550.00
5.00
285.00
25.00
250.00
20.00
200.00
6,846.00
COSTOS MENSUALIZADO PARA CALCULO DE CAPITAL DE TRABAJO DEL COSTO DEL MANEJO SANITARIO PARA EL AO 1
CONCEPTO/MES
ENE
FEB
MAR
ABR
MAY
VACAS
Desparasitante ADE 12% Vermifin 500 ml
Vacuna Triple 50 ds 7 Vias c/50 ds
BECERROS Y BECERRAS
Desparasitante ADE 12% Vermifin 500 ml
Despezue y Descorne
BOTIQUIN VETERINARIO
6,846.00
TOTAL
6,846.00
-
JUN
A
2
14
0
5
5
1
25
14
5
5
5
1
30
AO 1
O
3
20
5
7
7
1
40
AO 2
AO 3
24
7
7
7
2
47
28
7
9
9
2
55
AO 4
AGO
SEP
OCT
NOV
DIC
52.50
77.00
JUL
AO 5
105.00
77.00
105.00
77.00
150.00
110.00
180.00
132.00
210.00
154.00
75.77
10.10
75.77
10.10
107.18
14.29
103.53
13.80
135.54
18.07
6,846.00
7,113.88
38.27
4.59
28.07
6,846.00
7,184.81
38.27
4.59
28.07
6,846.00
7,298.40
54.68
6.56
40.10
6,846.00
7,376.67
51.03
6.12
37.42
6,846.00
7,458.19
37.89
5.05
37.89
5.05
42.94
172.44
TOTAL
52.50
52.50
105.00
77.00
75.77
10.10
6,846.00
7,113.88
EM, Mcal/kg
2.20
ENm, Mcal/kg
1.35
CMS, kg
10.0
Leche, kg/d
9.0
PC, % MS
12.00
Ca, % MS
0.33
P, % MS
0.21
ENm, Mcal/kg
0.46
CMS, kg
8.0
GDP (kg)
0.3
PC, % MS
9.00
Ca, % MS
0.25
P, % MS
0.18
EM, Mcal/kg
1.01
60.0
1.34
Requerimientos Vaquillas de 200-300kg
CMS, kg
GDP (kg)
PC, % MS
Ca, % MS
P, % MS
0.77
8.0
0.7
9.00
0.30
0.16
NDT, % MS
EM, Mcal/kg
ENm, Mcal/kg
CMS, kg
GDP (kg)
PC, % MS
Ca, % MS
P, % MS
60.0
1.34
0.77
7.0
0.7
10.00
0.35
0.18
NDT, % MS
EM, Mcal/kg
ENg, Mcal/kg
CMS, kg
GDP (kg)
PC, % MS
Ca, % MS
P, % MS
45.0
0.90
0.44
4.0
0.7
12.00
0.40
0.23
Requerimientos de Becerros
Nota: Los cuadros de requerimeintos, son promedios obtenidos de las tablas del NRC para ganado de Carne
EM/Kg de MS
PC
FC
CMS (1 kg)*
Consumo de
EM
Consumo de
PC
Consumo de FC
Pasto nativo
1.8
8.5
35
40%
0.72
3.40
14.00
Energia (Mcal/Kg)
Pasto estrella
10
32
60%
1.20
6.00
19.20
PC %
9.4
FC %
33.2
Costo/Kg ($)
0.20
TOTAL
100%
1.92
9.40
33.20
Forraje producido
Especie Sembrada
No de Ha
Vacas en produccin
40
CMS =
Rendimiento
kg de
MS/Ha/Ao
Total Producido
(kg de MS)
2,500.00
100,000.00
10
Forraje
Total
Porcentaje
100%
1.0
costo/kg
0.20
CMS =
Total
Porcentaje
100%
1.0
costo/kg
0.20
Consumo
10
10.0
Consumo
Costo/dia
2.0
2.0
Costo/dia
1.6
200.0
Costo total/cbza
400.0
165.0
Costo total/cbza
CMS =
CMS =
Becerros
Becerras
Forraje
Total
Porcentaje
100%
1.0
costo/kg
0.20
Total
100%
1.0
costo/kg
0.20
4.0
Consumo
0.8
0.8
Costo/dia
0.8
250.0
200.0
365.0
CMS =
Forraje
Total
Porcentaje
100%
1.0
costo/kg
0.20
1.6
264.0
Porcentaje
Costo/dia
8.0
Forraje
Consumo
Costo total/cbza
Forraje
4.0
0.8
Costo total/cbza
CMS =
292.0
8
Forraje
Total
Porcentaje
100%
1.0
costo/kg
0.20
Consumo
7.0
Consumo
Costo/dia
1.4
0.0
1.4
Costo/dia
1.6
180.0
Costo total/cbza
252.0
180.0
8.0
1.6
Costo total/cbza
288.0
1.92
Ao 2
Unidades Animal/ao
CMS Promedio (kg de MS)
Ao 3
18
6
Dias
Total de MS requerida
Ao 4
22
6
Ao 5
29
6
36
6
41
6
365
365
365
365
365
40363.67
48186.57
64077.43
78936.80
89755.84
Ao 1
VACAS
Ao 2
Ao 3
Ao 4
Ao 5
14
14
20
24
28
BECERRAS
BECERROS
SEMENTALES
9,296.00
13,280.00
15,936.00
18,592.00
1,285.96
1,285.96
1,837.08
1,714.61
9,296.00
BECERRAS
1,490.08
1,490.08
2,128.68
1,986.77
2,649.02
BECERROS
1,000.00
1,000.00
1,400.00
1,400.00
1,800.00
664.00
664.00
664.00
1,328.00
1,328.00
12,450.08
13,736.03
18,758.64
22,487.85
26,083.63
SEMENTALES
TOTAL
CONCEPTO/MES
ENE
FEB
MAR
ABR
MAY
JUN
JUL
AGO
SEP
OCT
NOV
DIC
TOTAL
VACAS
774.67
774.67
774.67
774.67
774.67
774.67
774.67
774.67
774.67
774.67
774.67
774.67
9,296.00
107.16
107.16
107.16
107.16
107.16
107.16
107.16
107.16
107.16
107.16
107.16
107.16
1,285.96
BECERRAS
BECERROS
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
124.17
83.33
1,490.08
1,000.00
SEMENTALES
TOTAL
55.33
55.33
55.33
55.33
55.33
55.33
55.33
55.33
55.33
55.33
55.33
55.33
664.00
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
1,144.67
13,736.03
CONCENTRADO DE COSTOS
DETERMINACION DE LOS COSTOS FIJOS MENSUALES PARA DETERMINACION DE CAPITAL DE TRABAJO
COSTOS FIJOS
ENE
FEB
MAR
ABR
MAY
JUN
JUL
AGO
SEP
MANO DE OBRA
1,590
1,590
1,590
1,590
1,590
1,590
1,590
1,590
MANTENIMIENTO DE CERCOS
0
0
500
0
0
500
0
0
MANTENIMIENTO DE PRADERAS
0
0
800
0
0
800
0
0
TOTAL
1,590
1,590
2,890
1,590
1,590
2,890
1,590
1,590
JUL
0
0
AO 1
AO 2
AO 3
AO 4
AO 5
19,080
19,080
19,080
19,080
19,080
2,000
2,000
2,000
2,000
2,000
3,200
3,200
3,200
3,200
3,200
24,280
24,280
24,280
24,280
24,280
AO 1
AO 2
0
0
AO 3
0
0
AO 4
0
0
AO 5
0
0
0
0
AGO
0
0
SEP
0
0
AGO
1,145
0
0
0
1,145
1,590
500
800
2,890
OCT
0
0
SEP
1,145
0
0
0
1,145
OCT
NOV
DIC
TOTAL
1,590
1,590
1,590
19,080
0
0
500
2,000
0
0
800
3,200
1,590
1,590
2,890
24,280
NOV
0
0
DIC
0
0
TOTAL
0
0
0
0
OCT
NOV
DIC
TOTAL
1,145
1,145
1,145
13,736
43
172
53
7,114
0
0
0
0
112,000
0
0
0
0
25,000
1,145
1,188
1,317
1,197
157,850
1,145
0
Ene
Ingresos
POR VENTAS
Feb
Mar
Abr
May
Jun
Meses Ao 1
Jul
Ago
Sep
Oct
Nov
Dic
Total
9,072
11,340
11,340
16,443
17,010
16,443
11,340
11,340
9,072
18,750
18,750
150,901
INGRESOS TOTALES
Egresos
9,072
11,340
11,340
16,443
17,010
16,443
11,340
11,340
9,072
18,750
18,750
150,901
COSTOS VARIABLES
COSTOS FIJOS
1,590
1,145
1,590
1,145
2,890
1,145
1,590
1,145
1,590
1,145
2,890
1,145
1,590
1,145
1,590
1,145
2,890
1,188
1,590
1,317
1,590
1,197
2,890
12,859
24,280
1,590
1,589
1,589
2,735
6,337
4,748
4,035
7,305
12,054
2,735
8,605
20,659
2,735
13,708
34,367
4,035
12,975
47,343
2,735
13,708
61,051
2,735
8,605
69,656
4,035
7,305
76,962
2,778
6,294
83,256
2,907
15,843
99,099
4,087
14,663
113,762
37,139
113,762
TOTAL EGRESOS
Flujo de Efectivo
Flujo acomulado
ESTADO DE RESULTADOS
Ao 1
Ao 2
Ao 3
Concepto
Ingresos Totales
Ingresos por Ventas
Costos Totales
UTILIDAD BRUTA
$166,650.00
$43,843.95
122,806.05
$213,200.00
$157,200.84
55,999.16
Gastos de Administracion
Gastos de Venta
Utilidades de Operacin
Depreciaciones
Gastos Financieros
Utilidades Antes de Impuestos
ISR
PTU
Utilidad Neta
0.00
0.00
122,806.05
1,757.90
0.00
121,048.15
24,209.63
12,104.81
84,733.70
0.00
0.00
55,999.16
1,757.90
0.00
54,241.26
10,848.25
5,424.13
37,968.88
Ao 4
Ao 5
$306,500.00
$201,337.03
105,162.97
$321,200.00
$191,144.51
130,055.49
$386,600.00
$169,821.82
216,778.18
0.00
0.00
105,162.97
1,757.90
0.00
103,405.07
20,681.01
10,340.51
72,383.55
0.00
0.00
130,055.49
1,757.90
0.00
128,297.59
25,659.52
12,829.76
89,808.31
0.00
0.00
216,778.18
1,757.90
0.00
215,020.28
43,004.06
21,502.03
150,514.20
AOS
ENTRADAS:
APORTACIONES SOCIOS
APORTACION FAPPA
CREDITOS BANCARIOS
CLIENTES/DOC
VENTAS DE CONTADO
OTROS (VALOR RESIDUAL)
CAJA INICIAL
SALIDAS
INVERSION FIJA
INVERSION DIFERIDA
CAPITAL DE TRABAJO
COSTOS DE PRODUCCION
GASTOS DE ADMINISTRACION
GASTOS DE VENTA
GASTOS FINANCIEROS (int)
ISR
PTU
VALOR RESIDUAL
0
276,130.00
36,130.00
240,000.00
1
166,650.00
276,130.00
244,558.00
7,042.00
24,530.00
2
213,200.00
3
306,500.00
4
321,200.00
5
386,600.00
0.00
0.00
166,650.00
0.00
0.00
80,158.40
0.00
0.00
0.00
43,843.95
0.00
0.00
0.00
24,209.63
12,104.81
0.00
0.00
0.00
0.00
213,200.00
0.00
0.00
173,473.22
0.00
0.00
0.00
157,200.84
0.00
0.00
0.00
10,848.25
5,424.13
0.00
0.00
0.00
0.00
306,500.00
0.00
0.00
232,358.55
0.00
0.00
0.00
201,337.03
0.00
0.00
0.00
20,681.01
10,340.51
0.00
0.00
0.00
0.00
321,200.00
0.00
0.00
229,633.79
0.00
0.00
0.00
191,144.51
0.00
0.00
0.00
25,659.52
12,829.76
0.00
0.00
0.00
0.00
386,600.00
0.00
0.00
234,327.90
0.00
0.00
0.00
169,821.82
0.00
0.00
0.00
43,004.06
21,502.03
336,768.50
-276,130.00
0.00
86,491.60
0.00
39,726.78
0.00
74,141.45
0.00
91,566.21
24,530.00
513,570.60
FACTOR DE ACTUALIZACIN
BENEFICIOS ACTUALIZADOS
COSTOS ACTUALIZADOS
1.000
0.000
276,130.000
0.909
151,500.000
72,871.269
0.826
176,198.347
143,366.295
0.751
230,277.986
174,574.420
0.683
219,383.922
156,842.968
0.621
240,048.183
145,499.192
VAN=
TIR =
B/C =
272,462.24
32.38%
1.05
PUNTO DE EQUILIBRIO
Concepto
Ingresos
Costos Fijos
Costos Variables
COSTOS TOTALES
Punto de Equilibrio en valor ($)
Punto de Equilibrio en porcentaje
Ao 1
166,650
24,280
19,564
43,843.95
27,509.49
17%
Ao 2
213,200
24,280
132,921
157,200.84
64,481.19
30%
($)
Ao 3
306,500
24,280
177,057
201,337.03
57,491.11
19%
Ao 4
321,200
24,280
166,865
191,144.51
50,531.06
16%
Ao 5
386,600
24,280
145,542
169,821.82
38,939.35
10%
$240,000.00
5.00
20.00%
RECUPERACION ANUAL
48,000
9,600.00
38,400
9,600.00
28,800
9,600.00
19,200
9,600.00
9,600
9,600.00
TOTAL
$48,000.00