Datos Alimento

nidos 150 sanidad

huevos 40 gastos
eclosión 85% nidos
perdidas de cria 5% personal
reintroduccion 10% energia
perdidas de engorde 2% administrativo
veterinario
EVOLUCIÓN DE STOK 1 2 3
cosecha 6000 6600 7260
eclosión 5100 5610 6171
cria 4845 5330 5862
reintroduccion 485 533 586
engorde 4360 4797
faena 4272.8 4701.06
produccion de carne 6836.48 7521.696
PRECIO CARNE $10,000.00
PRECIO CUERO $50,000.00
Credito $50,000,000.00
FLUJO DE CAJA 1 2 3 4
ingreso carne $68,364,800.00 $75,216,960.00 $82,727,680.00
ingreso cuero $213,640,000.00 $235,053,000.00 $258,524,000.00
ingreso bruto $282,004,800.00 $310,269,960.00 $341,251,680.00
gastos de producción $105,750,000.00 $193,800,000.00 $213,180,000.00 $234,500,000.00
costos fijos $34,500,000.00 $34,500,000.00 $34,500,000.00 $34,500,000.00
comercialización $11,415,000.00 $12,384,000.00 $13,450,000.00
total egresos -$140,250,000.00 $239,715,000.00 $260,064,000.00 $282,450,000.00
credito $12,500,000.00 $12,500,000.00 $12,500,000.00
intereses $5,625,000.00 $5,625,000.00 $5,625,000.00
ingreso neto $24,164,800.00 $32,080,960.00 $40,676,680.00
Integrantes del grupo:
DHO, Franco
FLORES, Macarena
DE JESUS, Andysell
GIMENEZ,Noelia
BAREIRO, Agustina
 $15,000.00 CRECIMIENTO ANUAL 10%
$5,000.00 peso faena 4 kg
$20,000.00 $102,000,000.00 rinde de carne 40%
$3,750,000.00 produccion de carne por an 1.6 kg
$19,500,000.00 interes anual 45%
$6,000,000.00
$3,000,000.00
$6,000,000.00
4 5 6
7986 8785 9663
6788 7467 8214
6449 7094 7803
645 709 780
5276 5804 6385
5170.48 5687.92 6257.3
8272.768 9100.672 10011.68

5 6
$91,006,720.00 $100,116,800.00
$284,396,000.00 $312,865,000.00
$375,402,720.00 $412,981,800.00
$257,960,000.00 $283,760,000.00
$34,500,000.00 $34,500,000.00
$14,623,000.00 $15,913,000.00
$307,083,000.00 $334,173,000.00
$12,500,000.00
$5,625,000.00
$50,194,720.00 $78,808,800.00