Escolar Documentos
Profissional Documentos
Cultura Documentos
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
Ga
INDICE
PRES
CONCEPTOS
UNIDAD
ACTIVO FIJO
Gallinas de 9 semanas huevo rojo
Jaula piramidal para 8 aves
ave
pieza
lote
lote
Habilitacin de galeras
Obra
presupuesto
CAPITAL DE TRABAJO
Alimento concentrado (3 meses)
Lote
Mano de obra
Jornal
Vacunas
Lote
Gastos de operacin
lote
TOTAL
Gallinas ponedoras
PRESUPUESTO DE INVERSION
CANTIDAD
COSTO UNITARIO
MONTOS
1,500.00
30.00
45,000.00
188.00
400.00
75,200.00
1.00
15,018.00
15,018.00
1.00
6,720.00
6,720.00
1.00
72,000.00
72,000.00
1.00
100,000.00
100,000.00
24,000.00
24,000.00
32,113.76
32,113.76
9,000.00
27,000.00
13,979.42
13,979.42
Err:509
Err:509
Err:509
ON
PROMETE
SOCIOS
TOTAL
45,000.00
45,000.00
75,200.00
75,200.00
15,018.00
15,018.00
6,720.00
$
72,000.00
100,000.00
307,218.00
24,000.00
$
$
72,000.00 $
213,938.00 $
24,000.00
26,062 $
6,051.76
32,113.76
27,000.00
27,000.00
13,979.42
13,979.42
26,062.00 $
47,031.19
73,093.19
240,000 $
47,031.19
711,529.19
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
1,500
1,497
1,494
1,491
1,488
1,485
1,482
1,479
1,476
1,473
1,470
1,467
1,464
1,461
1,459
1,456
1,453
1,451
1,448
1,446
1,444
1,442
1,440
1,438
1,435
1,433
1,431
1,429
1,427
1,425
1,423
1,420
1,418
1,416
1,414
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%
1,412
1,410
1,408
1,406
1,403
1,401
1,399
1,397
1,395
1,393
1,391
1,389
1,387
1,385
1,383
1,380
1,378
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
-
684.75
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
9,883.06
9,868.23
9,853.43
9,838.65
9,823.89
9,809.16
9,794.44
9,779.75
9,765.08
9,750.43
9,735.81
9,721.20
9,706.62
9,692.06
9,677.52
9,663.01
9,648.51
l de Huevo (Unidades)
Mes 4
Mes 5
34,744.05
Mes 4
7,906.45
7,894.59
7,882.74
7,870.92
7,859.11
7,847.32
7,835.55
6,845.83
6,835.56
6,825.30
6,815.07
6,804.84
6,794.64
6,784.44
6,774.27
6,764.11
6,753.96
334,644.05
Mes 6
Mes 7
36,526.09
36,307.43
36,090.07
Mes 5
2,895.34
80%
80%
80%
80%
80%
80%
80%
70%
70%
70%
70%
70%
70%
70%
70%
70%
70%
Mes 6
3,043.84
Mes 7
3,025.62
3,007.51
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
35,874.02
31,697.12
31,507.36
29,364.26
54,316.62
334,644.05
Mes 8
Mes 9
Mes 10
Mes 11
Mes 12
TOTAL
2,989.50
2,641.43
2,625.61
2,447.02
4,526.38
27,887.00
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
1,500
1,497
1,494
1,491
1,488
1,485
1,482
1,479
1,476
1,473
1,470
1,467
1,464
1,461
1,459
1,456
1,453
1,451
1,448
1,446
1,444
1,442
1,440
1,438
1,435
1,433
1,431
1,429
1,427
1,425
1,423
1,420
1,418
Consumo
Alimento/Semana (kg)
531.30
578.44
625.39
672.15
718.72
765.10
811.30
857.30
903.12
948.75
994.20
1,039.46
1,084.53
1,129.42
1,174.13
1,218.65
1,262.99
1,307.80
1,352.48
1,350.45
1,348.42
1,346.40
1,344.38
1,342.36
1,340.35
1,338.34
1,336.33
1,334.33
1,332.33
1,330.33
1,328.33
1,326.34
1,324.35
Costo
Unitario
Costo total
Alimento
alimento
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
3.4
1,806.42
3.4
1,966.70
3.4
2,126.33
3.4
2,285.31
3.4
2,443.65
3.4
2,601.35
3.4
2,758.41
3.4
2,914.82
3.4
3,070.61
3.4
3,225.75
3.4
3,380.27
3.4
3,534.15
3.4
3,687.40
3.4
3,840.03
3.4
3,992.03
3.4
4,143.41
3.4
4,294.16
3.4
4,446.53
3.4
4,598.42
3.4
4,591.52
3.4
4,584.64
3.4
4,577.76
3.4
4,570.89
3.4
4,564.04
3.4
4,557.19
3.4
4,550.36
3.4
4,543.53
3.4
4,536.71
3.4
4,529.91
3.4
4,523.11
3.4
4,516.33
3.4
4,509.56
3.4
4,502.79
1,416
1,414
1,412
1,410
1,408
1,406
1,403
1,401
1,399
1,397
1,395
1,393
1,391
1,389
1,387
1,385
1,383
1,380
1,378
0
1,322.36
1,320.38
1,318.40
1,316.42
1,314.45
1,312.48
1,310.51
1,308.54
1,306.58
1,304.62
1,302.66
1,300.71
1,298.76
1,296.81
1,294.86
1,292.92
1,290.98
1,289.05
1,287.11
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
4,496.04
4,489.29
4,482.56
4,475.84
4,469.12
4,462.42
4,455.72
4,449.04
4,442.37
4,435.70
4,429.05
4,422.41
4,415.77
4,409.15
4,402.54
4,395.93
4,389.34
4,382.75
4,376.18
209,055.30
Mensual
8,184.76
10,718.23
13,210.77
15,662.86
17,930.63
18,297.33
18,187.79
18,078.91
17,970.68
17,970.68
17,863.10
17,756.16
17,649.86
17,544.20
INDICE
Mes 2
1,500.00
1,488.04
Vacuna/Medicamento
New Castle
Colera Avial
Coriza infecciosa
Marek
Coccidiosis
Parasitos internos
Viruela avial
Broquintis B1
Gumboro
Bronquitis
Gumboro
Dosis aplicada
Dosis vacuna
Momento de aplicacin
1,500.00
en el primer mes
1,488.04
en el segundo mes
1,476.17
en el tercer mes
1,488.04
en el segundo mes
1,444.02
en el sexto mes
1,464.39
en el cuarto mes
1,464.39
en el cuarto mes
1,452.71
en el quinto mes
1,444.02
en el sexto mes
1,435.37
en el septimo mes
1,426.78
en el octavo mes
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
Costo Unit
75.00
Mes 3
1,476.17
o de aplicacin
n el primer mes
el segundo mes
n el tercer mes
el segundo mes
n el sexto mes
n el cuarto mes
n el cuarto mes
n el quinto mes
n el sexto mes
el septimo mes
n el octavo mes
Costo total
225.00
Mes 4
1,464.39
Mes 5
1,452.71
Mes 6
Mes 7
1,444.02
Nota
El primer mes entregan las aves vacunadas
marek (dosis)
coccidiosis (toltrazuril frasco)
parsitos internos (frasco de panacur)
1,435.37
Mes 8
1,426.78
Mes 9
1,418.24
Mes 10
1,409.75
Mes 11
1,401.31
Mes 12
1,384.58
Mem
INDICE
Proyecto de gallinas ponedoras
MES 1
9,000.00
380.00
2,000.00
11,380.00
Costo Total
CONCEPTO
Mano de obra socios
Agua
Telefonia
Energia electrica
Empaque para huevos de cartn
64,764.76
CANTIDAD
1.00
1.00
1.00
1.00
Lote
PROYECTO
MES 2
MES 3
MES 4
10,718.23
0.00
4,285.54
13,210.77
0.00
4,871.35
0.00
15,662.86
1,391.17
200.00
200.00
15,203.78
200.00
200.00
18,282.12
200.00
200.00
17,254.04
MES 2
MES 3
MES 4
9,000.00
380.00
2,000.00
11,380.00
9,000.00
380.00
2,000.00
11,380.00
9,000.00
380.00
2,000.00
11,380.00
26,583.78
29,662.12
28,634.04
COSTO UNIT
300.00
200.00
380.00
200.00
2,000.00
FRECUENCIA
30.00
1.00
1.00
1.00
1.00
COSTO MENSUAL
9,000.00
200.00
380.00
200.00
2,000.00
in
MES 5
MES 6
MES 7
0.00
17,930.63
653.72
0.00
18,297.33
1,732.82
0.00
18,187.79
545.44
200.00
200.00
18,784.36
200.00
200.00
20,230.15
200.00
200.00
18,933.23
MES 5
MES 6
MES 7
9,000.00
380.00
2,000.00
11,380.00
9,000.00
380.00
2,000.00
11,380.00
9,000.00
380.00
2,000.00
11,380.00
30,164.36
31,610.15
30,313.23
MES 8
MES 9
MES 10
MES 11
MES 12
0.00
18,078.91
499.37
0.00
17,970.68
0.00
0.00
17,863.10
0.00
0.00
17,756.16
0.00
0.00
35,194.07
0.00
200.00
200.00
18,778.28
200.00
200.00
18,170.68
200.00
200.00
18,063.10
200.00
200.00
17,956.16
200.00
200.00
35,394.07
MES 8
MES 9
9,000.00
380.00
2,000.00
11,380.00
MES 10
MES 11
MES 12
9,000.00
9,000.00
9,000.00
9,000.00
380.00
380.00
380.00
380.00
2,000.00
2,000.00
2,000.00
2,000.00
11,380.00 11,380.00 11,380.00 11,380.00
30,158.28
29,550.68
29,443.10
29,336.16
46,774.07
TOTAL
32,113.76
176,941.53
13,979.42
45,000.00
2,400.00
2,400.00
272,834.72
TOTAL
108,000.00
4,560.00
24,000.00
136,560.00
409,394.72
Gallinas poned
PROYECCION DE
INDICE
COSTOS
CONCEPTO
Alimento desarrollo
Alimento produccion
Vacunas
Aves
Energa electrica
Agua
Mano de obra socios
Telefonia
Empaque para huevos de cartn
TOTAL
64,964.76
Gallinas ponedoras
PROYECCION DE COSTOS
$
$
$
$
$
$
$
$
AO
AO
AO
AO
1
32,113.76 $
176,941.53 $
13,979.42 $
$
2,400.00 $
2,400.00 $
108,000.00 $
4,560.00 $
24,000.00 $
2
33,719.45
185,788.61
14,678.40
45,000.00
2,520.00
2,520.00
113,400.00
4,788.00
25,200.00
$
$
$
$
$
$
$
$
$
3
35,405.42
195,078.04
15,412.32
45,000.00
2,646.00
2,646.00
119,070.00
5,027.40
26,460.00
$
$
$
$
$
$
$
$
$
4
37,175.69
204,831.94
16,182.93
45,000.00
2,778.30
2,778.30
125,023.50
5,278.77
27,783.00
427,614.46
446,745.18
466,832.44
364,394.72
AO
$
$
$
$
$
$
$
$
$
5
39,034.48
215,073.54
16,992.08
45,000.00
2,917.22
2,917.22
131,274.68
5,542.71
29,172.15
487,924.06
Gallinas pone
COSTOS TOTALES
INDICE
COSTOS FIJOS
Mano de obra socios
Telefonia
Agua
TOTAL
AO 1
$
$
$
COSTOS VARIABLES
Alimento desarrollo
Alimento produccion
Vacunas
Aves
Energa electrica
Empaque para huevos de cartn
TOTAL
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
AO 2
108,000.00 $
4,560.00 $
2,400.00 $
114,960.00
AO 1
113,400.00
4,788.00
2,520.00
120,708.00
AO 2
$
$
$
$
$
$
32,113.76
176,941.53
13,979.42
2,400.00
24,000.00
$
$
$
$
$
$
33,719.45
185,788.61
14,678.40
45,000.00
2,520.00
25,200.00
249,434.72
306,906.46
$
$
$
AO 1
AO 2
114,960.00 $
249,434.72 $
364,394.72 $
120,708.00
306,906.46
427,614.46
allinas ponedoras
S TOTALES
AO 3
$
$
$
AO 4
119,070.00 $
5,027.40 $
2,646.00 $
126,743.40
AO 3
AO 5
125,023.50 $
5,278.77 $
2,778.30 $
133,080.57
AO 4
131,274.68
5,542.71
2,917.22
139,734.60
AO 5
$
$
$
$
$
$
35,405.42
195,078.04
15,412.32
45,000.00
2,646.00
26,460.00
$
$
$
$
$
$
37,175.69
204,831.94
16,182.93
45,000.00
2,778.30
27,783.00
$
$
$
$
$
$
39,034.48
215,073.54
16,992.08
45,000.00
2,917.22
29,172.15
320,001.78
333,751.87
348,189.46
$
$
$
AO 3
AO 4
AO 5
126,743.40 $
320,001.78 $
446,745.18 $
133,080.57 $
333,751.87 $
466,832.44 $
139,734.60
348,189.46
487,924.06
INDICE
Proyeccion de Ingresos
Ingresos Mensuales
Producto
Huevo (kg)
Precio/kg
Mes 1
Mes 2
-
24.00
Mes 3
-
684.75
24.00 $
24.00
16,434.07
Ao 1
Ao 2
Ao 3
669,288.10
675,980.98
682,740.79
$
669,288.10 $
675,980.98
$ 682,740.79
Mes 4
Mes 5
2,895.34
$
$
24.00
3,043.84
$
69,488.10 $
24.00
689,568.19 $
24.00
24.00
24.00
Ao 4
Ao 5
689,568.19
696,463.88
$
Mes 6
Mes 7
Mes 8
3,025.62
3,007.51
2,989.50
696,463.88
Mes 9
Mes 10
Mes 11
Mes 12
Total
2,641.43
2,625.61
2,447.02
4,526.38
27,887.00
$
24.00
24.00
24.00
24.00
669,288.10
Gallinas ponedor
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
$
$
$
$
$
$
$
$
$
669,288.10
114,960.00
249,434.72
364,394.72
304,893.37
26,363.60
278,529.77
27,852.98
250,676.80
COSTOS DE DEPRECIACI
ACTIVO FIJO
Jaula piramidal para 8 aves
Sistema de comedero lineal pvc
Sistema de bebedero automatico
Habilitacin de galeras
VALOR
$
$
$
$
ORIGINAL
75,200.00
15,018.00
6,720.00
72,000.00
Subtotal
TOTAL
168,938.00
allinas ponedoras
TADO DE RESULTADOS
AO 2
$
$
$
$
$
$
$
$
$
675,980.98
120,708.00
306,906.46
427,614.46
248,366.52
27,681.78
220,684.74
22,068.47
198,616.27
AO 3
$
$
$
$
$
$
$
$
$
682,740.79
126,743.40
320,001.78
446,745.18
235,995.61
29,065.87
206,929.74
20,692.97
186,236.76
AO 4
$
$
$
$
$
$
$
$
$
689,568.19
133,080.57
333,751.87
466,832.44
222,735.76
30,519.16
192,216.59
19,221.66
172,994.93
$
$
$
$
DEP ANUAL
15,040.00
3,003.60
1,120.00
7,200.00
AO 5
$
$
$
$
$
$
$
$
$
696,463.88
139,734.60
348,189.46
487,924.06
208,539.82
32,045.12
176,494.69
17,649.47
158,845.23
TOS DE DEPRECIACIONES
TASA
10%
10%
10%
10%
AOS
5.00
5.00
6.00
10.00
VALOR RESCATE
$
$
$
1,120.00
$
36,000.00
26,363.60 $
37,120.00
Gallinas pon
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
$
$
$
$
$
$
$
$
$
313,938.00
24,000.00
73,093.19
-$
411,031.19
Gallinas ponedoras
FLUJO DE EFECTIVO
AO 1
AO 2
$
$
$
$
$
$
$
$
$
669,288.10
669,288.10
114,960.00
249,434.72
364,394.72
-
$
$
$
$
$
$
$
$
$
304,893.37 $
675,980.98
675,980.98
120,708.00
306,906.46
427,614.46
-
AO 3
$
$
$
$
$
$
$
$
$
248,366.52 $
682,740.79
682,740.79
126,743.40
320,001.78
446,745.18
-
AO 4
$
$
$
$
$
$
$
$
$
689,568.19
689,568.19
133,080.57
333,751.87
466,832.44
-
235,995.61 $
222,735.76
AO 5
$
$
$
$
$
$
$
$
$
696,463.88
37,120.00
733,583.88
139,734.60
348,189.46
487,924.06
-
245,659.82
Gallinas ponedora
PUNTO DE EQUILI
INDICE
CONCEPTOS / AO
VENTAS
COSTOS FIJOS
COSTOS VARIABLES
COSTOS TOTALES
PUNTO DE EQUILIBRIO $
PUNTO DE EQUILIBRIO %
AO 1
$
$
$
$
$
669,288.10
114,960.00
249,434.72
364,394.72
183,257.69
27%
AO 2
$
$
$
$
$
675,980.98
120,708.00
306,906.46
427,614.46
221,083.57
33%
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
as ponedoras
O DE EQUILIBRIO
AO 3
$
$
$
$
$
682,740.79
126,743.40
320,001.78
446,745.18
238,554.13
35%
AO 4
$
$
$
$
$
689,568.19
133,080.57
333,751.87
466,832.44
257,908.71
37%
AO 5
$
$
$
$
$
696,463.88
139,734.60
348,189.46
487,924.06
279,435.11
40%
Gallinas pone
INDICE
AO
0
1
2
3
4
5
INGRESOS
$
$
$
$
$
$
TOTAL
10%
669,288.10
675,980.98
682,740.79
689,568.19
733,583.88
$ 3,451,161.93
COSTOS
$
$
$
$
$
$
FLUJO DE
EFECTIVO
411,031.19
364,394.72
427,614.46
446,745.18
466,832.44
487,924.06
-$
$
$
$
$
$
411,031.19
304,893.37
248,366.52
235,995.61
222,735.76
245,659.82
$ 2,604,542.05
846,619.88
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
553,380.12
58.37%
1.27
$
$
$
$
$
$
2,606,541.17 $
608,443.72
558,661.96
512,953.26
470,984.36
455,497.87
EGRESOS
ACTUALIZADOS
411,031.187
331,267.929
353,400.378
335,646.266
318,852.838
302,962.454
2,053,161.05