DESARROLLO POBLACIÓN BOVINA

7/26/2019 DESARROLLO POBLACIN BOVINA

1/8

DESARROLLO DE UN HATO LECHEROPROYECTOS DE EVALUACIN DE INVERSIN PECUARIAMVZ OLGER RAMOS COAGUILA

DESARROLLO DE POBLACIN92% 80% 6% 10% 1% 1% 8%

AO CAPITAL INICIAL INGRESOS EGRESOS

Tras Vaql.Vaca Total Natalidad Compra Total Mortalidad

0-! m ! m-p

M " TotalMac# "$m% "$m%

Vacas Vaq i&'$r0-! m 0-! m ! m-p

0 7 13 15 35 6 9 9 18 20 38 1 1 0 0 1

1 8 13 19 40 26 21 21 41 0 41 1 2 0 0 1

2 19 15 43 76 7 20 20 41 0 41 1 2 0 0 1

3 18 26 44 8 7 12 23 23 47 0 47 1 2 0 0 1

4 21 31 49 101 7 23 23 46 0 46 1 2 1 0 1

5 21 36 49 106 7 23 23 46 0 46 1 2 1 0 1

6 21 38 49 108 7 23 23 46 0 46 1 2 1 0 2

7 21 39 49 109 7 23 23 46 0 46 1 2 1 0 2

8 21 40 49 110 7 23 23 46 0 46 1 2 1 0 2

9 21 40 49 110 7 23 23 46 0 46 1 2 1 0 2

10 21 40 49 110 7 23 23 46 0 46 1 2 1 0 2

!a"a o#t$$" la& 'a(a& )$ *"+,$" *a"to &$ t"a#a-a (o la ($l)a )$ 'a/+lla& )$ 12 ,$&$& al *a"to. S$ (o&+)$"a $l 50% )$ lo& a+,al$& a lo& (/al$& &$ l$& a*l+(a $l 92% *o"($ta-$ )$ $"t+l+)a) El total )$ ("+a& a(+)a& (o""$&*o)$ a la &/,a )$ la& +-a& )$ la& 'a(a& )$ ,& )$ / *a"to la& )$ la& 'a(a& *"+,$"+a&. !a"a o#t$$" $l ,$"o )$ )$ t$"$"o& )$ la& 'a(a& )$ ,& )$ / *a"to &$ ,/lt+*l+(a a la *o#la(+ )$ 'a(a& *o" $l 80% atal+)a) $&*$"a)a. La ,o"tal+)a) )$ t$"$"o& (o""$&*o)$ a / 6% )$ lo& t$"$"o& a(+)o& a / 10% *a"a la& t$"$"a& a(+)a&. E $l (a&o )$ la& 'a/+lla& 'a(a& &$(o&+)$"a / 1%. !a"a a*l+(a" $l *o"($ta-$ $ 'a/+lla& &$ &/,a la& ($l)a& )$ t$"$"a& )$ 0 a 12 ,$&$& la& )$ 'a/+lla& )$ 12 ,$&$& al *a"to.

La& 'a/+lloa& +$"t+l$& (o""$&*o)$ al 8% )$ la ,+ta) )$ a+,al$& )$ la (at$:o"+a )$ 'a/+lla& )$ 12 ,$&$& al *a"to. La &a(a )$ 'a(a& (o""$&*o)$ al *o"($ta-$ $&ta#l$(+)o *o" $l o",/la)o" *o" $-$,*lo 12.5% Lo& t$"$"o& /$ &$ '$)$ &o lo& a(+)o& ,$o& lo& ,/$"to& la& 'a/+lla& /$ &$ '$)$ &o la& *"$;a)a& /$ o /$"o &$l$((+oa& *a"a "$$,*lao& la& /$ &$" 'a(a& )$ *"+,$" *a"to o &o $($&a"+a&*a"a +("$,$ta" *lat$l

#t l +t l + l l t t ) l +) l ; l t L +ll l ) l t ) 0 12

E / $&ta#lo < &$ )+&*o$ )$ 7 t$"$"a& 012, 13 Va/+lla& 12 , *a"to 15 'a(a& al ++(+o )$ a;o ($"o. S$ a)/+$"$ 20 'a/+lloa& (o :$&ta(+a($*ta#l$& *a"a la R$:+ A"$/+*a &$ $-$(/ta"a $l )$&a""ollo *o#la(+oal )/"at$ lo& *"o>+,o& 10 a;o&. El ,>+,o ,$"o )$ 'a(a& (o&+)$"a)o $

Vacas $rparto


2/8

*a"a o#t$$" $l (a*+tal +al la& t$"$"a& &o to)a& la& a(+)a& $ $l a;o ,$o& la& ,/$"ta& La& 'a/+lla& &o la &/,a )$ la& t$""a& )$ 0 a 12 ,$&$

INFORMACIN Cantidad (kg) Pr!i" (#$%)

kg d &!' "r a!a 'at" 20

#" "r kg d &!' *r#!a 1.2 3.3333333333!"n#+," kg d &!' trnra 200

50

nta d a-+i&&"na r.ada 5000

a!a d#!art 1200

nta a-+i&&a in*rti& 1500

a." !a&ndari" (d/a#) 365

r"d+!!i0n d &!' "r a!a a." 1233

TOTAL DE IN4RESO POR VENTA DE LECHE POR A5O

A;o Va(a& !"o)/((+o ?: T$"$"a& Co&/,o ?: !a"a '$ta ?: Sol$&

0 15 109500 9 1798 107702 S@. 1292421 19 138372 21 4128 134243 S@. 1610922 43 310353 20 4075 306278 S@. 367534

3 44 317633 23 4657 312976 S@. 3755724 49 360608 23 4619 355989 S@. 4271875 49 360608 23 4619 355989 S@. 4271876 49 360608 23 4619 355989 S@. 4271877 49 360608 23 4619 355989 S@. 4271878 49 360608 23 4619 355989 S@. 4271879 49 360608 23 4619 355989 S@. 427187

10 49 360608 23 4619 355989 S@. 42718711

12

Co la +o",a(+ )$l )$&a""ollo *o#la(+oal &$ $&ta#l$($ $l *"o:"a,a )$ *"o)/((+ (o&+)$"a)o lo &+:/+$t$ 20 ?: *o" 'a(a ato 120 &ol$&@?: )$ l$(a+,al$& &$" )$ 50 &ol$& *o" t$"$"o ,a(o a(+)o 5000 &ol$& *o" 'a/+lloa 1200 &ol$& *o" 'a(a )$ )$&(a"t$ 1500 &ol$& *o" 'a/+lla +$"t+l

r!i" d nta d trnr"# ,a!'" r!inna!id"


3/8

TERNEROS DESTETADOS

ABO T$"$"o& Sol$&

0 8 S@. 422.53

1 19 S@. 970.132 19 S@. 957.583 22 S@. 1094.404 22 S@. 1085.405 22 S@. 1085.406 22 S@. 1085.407 22 S@. 1085.408 22 S@. 1085.409 22 S@. 1085.40

10 22 S@. 1085.4011

VA6UILLONAS

ABO Va/+lloa& Sol$&

0 0 S@. 0.00

1 0 S@. 0.00

2 0 S@. 0.00

3 0 S@. 0.00

4 7 S@. 37222.85

5 10 S@. 48951.84

6 11 S@. 54306.97

7 11 S@. 56930.98

8 12 S@. 58216.74

9 12 S@ 58 846 77


4/8

ABO Va/+lla& Va(a& 'a/+lla& &@. Va(a& &@. Total &@.

0 1 2 780.00 2250.00 3030.001 1 2 798.00 2843.25 3641.252 1 5 878.71 6377.11 7255.823 1 5

1534.03 6526.71 8060.754 1 6 1840.87 7409.74 9250.625 1 6 2146.84 7409.74 9556.596 2 6 2286.54 7409.74 9696.297 2 6 2355.00 7409.74 9764.748 2 6 2388.54 7409.74 9798.289 2 6 2404.97 7409.74 9814.72

10 2 6 2413.03 7409.74 9822.7712

TOTAL IN4RESOS

ABO L$($ T$"$"o& Va/+lloa& $&(a"t$ Total &@.

0 129242.40 S@. 422.53 3030.00 132694.93

1 161091.96 S@. 970.13 3641.25 165703.342 367533.54 S@. 957.58 7255.82 375746.933 375571.60 S@. 1094.40 8060.75 384726.744 427186.61 S@. 1085.40 37222.85 9250.62 474745.485 427186.61 S@. 1085.40 48951.84 9556.59 486780.446 427186.61 S@. 1085.40 54306.97 9696.29 492275.277 427186.61 S@. 1085.40 56930.98 9764.74 494967.738 427186.61 S@. 1085.40 58216.74 9798.28 496287.049 427186.61 S@. 1085.40 58846.77 9814.72 496933.50

10 427186.61 S@. 1085.40 59155.48 9822.77 497250.2611


5/8

CAPITAL (INAL

aca TotalTras Vaq

Vacas Total0-! m ! m-p

Mac#os Vaql l )$&ta

8 0 11 8 13 19 40

19 0 22 19 15 43 76

19 0 25 18 26 44 8722 0 28 21 31 49 101

22 7 37 21 36 49 106

22 10 39 21 38 49 108

22 11 40 21 39 49 109

22 11 41 21 40 49 110

22 12 41 21 40 49 110

22 12 41 21 40 49 110

22 12 41 21 40 49 110

a)a /$ *a"+" a ++(+o& )$l a;o 1. U&a)o =)+($&&$" )$ 49 50.


6/8

00 ?: )$ l$($ *o" t$"$"a $l *"$(+o )$ '$ta )$ lo&


7/8


8/8

Documents

DESARROLLO POBLACIÓN BOVINA