Hoja1TABLA DE GANANCIA DE PESO DIARIA - LINEA COBB 500 (mixto)EDAD (das)PESOGANANCIA DIARIAPROMEDIO GANANCIA DIARIAALIMENTOALIMENTO ACUMULADOtotal de alimento por diafecha dias042.00.00.00.0FORMULA DE POLLOS DE CARNE - COBB-500 2012 (100 pollos)148.56.548.58.08.00.8009INSUMOSPRECIOPREINICIOINICIOCRECIMIENTOACABADOCOSTO DE ALIMENTO EN TODAS SUS FASES259.410.929.714.022.01.40010soles/kg0-7 dias8-21 dias22-32 dias33-42 diasPREINICIOINICIOCRECIMIENTOACABADOCOSTO TOTAL374.615.224.918.040.01.80011MAIZ0.968.6760.86103.99127.09300.608.2858.1399.34121.41287.2493.919.323.522.062.02.20012TORTA DE SOYA1.844.0426.6327.7328.0086.417.4449.0051.0251.53159.05117.223.323.426.088.02.60013HARINA INTEGRAL DE SOYA1.801.6010.9621.5122.0756.142.8719.7338.7239.73101.06144.427.224.130.0118.03.00014HARINA DE PESCADO3.000.300.000.001.852.160.910.000.005.566.57175.431.025.134.0152.03.40015152.0CARBONATO DE CALCIO0.280.211.432.392.786.820.060.400.670.781.98210.034.626.235.4185.43.54016MONTAFOS3.200.141.131.431.304.000.443.614.594.1512.89248.038.027.640.7226.14.07017FOSFATO 21%0.000.000.000.000.000.000.000.000.000.000.010289.541.529.046.1272.24.61018SAL0.500.060.360.480.561.460.030.180.240.280.711334.244.730.451.8324.15.18019BICARBONATO DE SODIO2.000.030.050.130.080.290.050.100.260.160.612382.147.931.857.6381.75.76020METIONINA18.000.040.270.440.411.160.734.907.867.4120.913432.950.833.363.6445.36.36021LISINA10.000.010.100.310.080.510.131.023.120.785.114486.653.734.869.6514.96.96022CLORURO DE COLINA4.000.020.110.160.150.440.070.450.640.591.815543.056.436.275.8590.77.58023MYCOSORB30.000.000.000.000.000.000.000.000.000.000.016602.059.037.681.9672.68.19024MYCOFIX SELECT MTV26.000.020.100.160.190.460.402.664.144.8212.017633.531.539.088.1760.78.81025MILBOND TX6.000.000.000.000.000.000.000.000.000.000.018727.493.940.494.3854.99.43026TOXIBON PRO15.000.000.000.000.280.280.000.000.004.174.219793.566.141.8100.4955.310.04027 BASE MIX 11319.000.020.150.000.000.180.432.920.000.003.420861.668.143.1106.51061.810.65028BASE MIX 11420.000.000.000.240.280.520.000.004.785.5610.321931.870.244.4112.51174.311.250291024.3DICLACOR(coxidol)20.000.010.060.000.000.070.181.230.000.001.4221003.872.045.6118.41292.711.84030MONENSIVET(elancoban)30.000.000.000.110.120.230.000.003.163.676.8231077.573.746.8124.21416.912.42031STAFAC 2018.000.020.100.130.130.370.271.842.292.346.7241152.875.348.0129.81546.712.9804ZINC BACITRACINA(invierno)7.500.000.000.000.000.000.000.000.000.000.0251229.576.749.2135.31682.013.5305VEG PRO18.000.020.100.160.190.460.271.842.873.348.3261307.678.150.3140.71822.714.0706LINCOMIX 11075.000.000.000.000.000.000.000.000.000.000.0271386.979.351.4145.81968.514.5807FURAZOLIDONA65.000.000.000.000.000.000.180.000.000.000.2281467.380.452.4150.82119.315.0808NOVAFILL 2080.000.000.000.000.090.090.000.000.007.427.4104.5
Dayana: Dayana:costo de insumos menores291548.681.353.4155.52274.815.550915.20102.43159.36185.65462.6422.8148.0223.7263.7658.2301630.782.154.4160.12434.916.01010462.641.50
Dayana: Dayana:COSTO POR KILO1.451.401.42311713.582.855.3164.42599.316.44011consumo 100 pollos321796.983.456.2168.52767.816.850121593.5PRE INICIO 0-7 DIAS15.20331880.783.857.0172.32940.117.23013INICIO 8 - 21 DAS102.43341964.884.157.8175.93116.017.59014CRECIMIENTO 22-35159.35352049.284.458.5179.23295.217.92015ACABADO 36 - 43185.46362133.584.359.3182.33477.518.23016CONSUMO TOTAL462.44372217.884.359.9185.23662.718.52017382301.984.160.6187.83850.518.78018392385.783.861.2190.14040.619.01019402469.083.361.7192.24232.819.22020412551.782.762.2194.04426.819.40021analisis economico422633.782.062.7195.64622.419.560221854.6compra de pollo bb145.00432714.981.263.1197.04819.4consumo de alimento658.20442795.180.263.5198.15017.5gas para calefaccion452874.279.163.9199.05216.5462.440
Dayana: Dayana:total de alimento en la campasvacunas
Dayana: Dayana:newcastle 17.00 + diluyente 4.00 + gumboro 23.00 46.00462952.177.964.2199.75416.2agua potable0.00473028.676.564.4200.25616.4cama
Dayana: Dayana:se necesita 3,5 sacos de cascarilla, puede utilzar 3 sacos18.00483103.675.064.7200.55816.9otros0.00493177.173.564.8200.66017.5transporte0.00gastos preliminares0.00total867.208.6719597397
Dayana: costo por pollo logrado

ingresos por venta de pollosKg producidos235.20precio/kg4.80total1128.96

UTILIDAD NETA261.76VACUNASnewcastle18diluyente5gumboro23total46OTROStotal0TRANSPORTEtotal0

GASTOS PRELIMINAREStotal0

FORMULA

INSUMOSPRECIOPRE-INICIOINICIOCRECIMIENTOACABADOPRE-INICIOINICIOCRECIMIENTOACABADOPRE INICIO 0-7 DIAS15.2soles/kg0-7 dias8-21 dias22-32 dias33-42 diasINICIO 8 - 21 DAS102.43MAIZ0.916666666757.0559.41265.25668.5268.671660.8557116103.985436127.0883196CRECIMIENTO 22-32159.35TORTA DE SOYA1.526.62617.415.14.043226.631827.726928.00446ENGORDE 33-42185.46HARINA INTEGRAL DE SOYA1.710.510.713.511.91.59610.9600121.5122522.06974CONSUMO TOTAL462.44HARINA DE PESCADO320010.304001.8546CARBONATO DE CALCIO0.21.41.41.51.50.21281.434022.390252.7819MONTAFOS3.50.91.10.90.70.13681.126731.434151.29822FOSFATO 21%000000000SAL0.90.380.3540.30.3040.057760.36260220.478050.5637984BICARBONATO DE SODIO1.80.1680.0480.0820.0440.0255360.04916640.1306670.0816024METIONINA250.2680.2660.2740.2220.0407360.27246380.4366190.4117212LISINA80.0880.10.1960.0420.0133760.102430.3123260.0778932CLORURO DE COLINA50.120.110.10.080.018240.1126730.159350.148368MYCOSORB00000000MYCOFIX SELECT MTV320.10.10.10.10.01520.102430.159350.18546MILBOND TX600000000TOXIBON PRO80000.150000.27819CUSTOM PAK 1135 BASE220.150.15000.02280.15364500CUSTOM PAK 1136 BASE22000.150.15000.2390250.27819DICLACOR300.060.06000.009120.06145800MONENSIVET28000.0660.066000.1051710.1224036STAFAC 20200.10.10.080.070.01520.102430.127480.129822ZINC BACITRACINA1000000000VEG PRO250.10.10.10.10.01520.102430.159350.18546LINCOMIX 1107500000000FURAZOLIDONA0.0180000.002736000NOVAFILL 20450000.050000.09273100.002100100.004100.10415.20102.43159.36185.65

Hoja3