Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Elaborado por
M.V.: Elys J. Duno C.
Asistente Tecnico
INIA
V -3.585.844
Nombre:
Tolvanera
2.2-
2.5- Superficie:
35 Has
Rios
Lagunas
Jagueyes
Pozos
Presipitacin
Tanques
SOLICITUD DE CREDITO
ANALISIS ECONOMICO
MONTO DEL PLAN DE INVERSION:
PAGO ANUAL DEL CREDITO:
98,888,888.89 Bs.
29,244,996.18 Bs.
RESUMEN DE RESULTADOS
ESTADO DE GANANCIAS Y PERDIDAS: TODOS LOS AOS LA UTILIDAD NETA ES:
FLUJO DE CAJA: TODOS LOS AOS EL FLUJO NETO ES:
LA INVERSION SE RECUPERA EN EL
4
AO
VALOR ACTUAL NETO: -20,697,191.79
TASA INTERNA DE RETORNO:
4.94%
RELACION BENEFICIO COSTO:
1.37
POSITIVA
POSITIVO
CONCLUSIONES
TODOS LOS INDICADORES RESULTARON POSITIVOS
RECOMENDACIONES
APROBAR LA PRESENTE SOLICITUD, BAJO LAS CONDICIONES TECNICAS Y
ECONOMICAS RECOMENDADAS.
ANEXOS
CUADRO DE SERVICIO DE DEUDA.
CUADRO RESUMEN DE INGRESOS.
DETALLES DE INGRESOS.
CUADRO RESUMEN DE EGRESOS
DETALLES DE EGRESOS.
ESTADO DE GANANCIAS Y PERDIDAS
FLUJO DE CAJA
CALCULO DEL VAN Y EL TIR.
CALCULO DE LA RELACION B/C.
FUENTES Y USOS DE FONDOS.
SOLICITUD DE CREDITO
ANALISIS TECNICO
EL SOLICITANTE CUENTA CON 35 HAS, SE TIENEN 15HAS DE GUINEA Y 20 HAS DE PASTO
CABEZONA , TENIENDO UNA CAPACIDAD DE SUSTENTACION TOTAL ACTUAL DE U.A. QUE
SOBRE PASAN LA CANTIDAD REQUERIDA PARA SUPLIR LAS NECESIDADES ALIMENTICIAS
DEL REBAO CON EL CUAL SE ESTIMA TRABAJAR.
EL PLAN DE INVERSION CONTEMPLA UNICAMENTE LA ADQUISICION DE 30 VACAS PARIDAS
MESTIZAS LECHERAS Y UN PADROTE. SE PROYECTA INICIAR EL REBAO CON 30 VACAS EN
PRODUCCION CON SUS BECERROS.
CONCLUSION
LA UNIDAD DE PRODUCCION TENDRA SUFICIENTE CAPACIDAD DE SUSTENTACION PARA
SOPORTAR LA CARGA ANIMAL ACTUAL MAS LA PROYECTADA PARA LOS SIETE AOS DE VIDA
DE LA INVERSION.
RECOMENDACIN
REALIZAR EL ANALISIS ECONOMICO.
CAPACIDAD DE SUSTENTACION
A.- ACTUAL
Rebao inicial
Categora U.A. N Total
Vaca
1
30
30
Novilla
0.75
0
0
Mauta
0.5
0
0
Becerra
0.25
0
0
Becerro
0.25
0
0
Maute
0.5
0
0
Novillo
0.75
0
0
Toro
1.5
1
1.5
Equino
1.5
0
0
Ovino
0.1
0
Caprino
0.1
0
TOTAL
31 31.5
B.- PROYECTADA
Rebao al 10 ao
Categora U.A. N Total
Vaca
1
38 38.39
Novilla
0.75
9 6.83
Mauta
0.5
11 5.69
Becerra
0.25 15 3.70
Becerro
0.25 15 3.70
Maute
0.5
11 5.69
Novillo
0.75
0 0.00
Toro
1.5
1 1.50
Equino
1.5
0 0.00
Ovino
0.1
0.00
Caprino
0.1
0.00
TOTAL
101 65.49
Capacidad
de
Tipo de pasto
Uso
Tratamiento
Area U.A./Ha. Aprovechamiento sustentacin (U.A.)
Guinea
Pastoreo Secano/Rotacin
15
3
100%
45.00
Cabezona
Corte
Riego
20
3
100%
60.00
Sub-total
Holgura
35
10%
TOTAL
105.00
10.50
94.50
Capacidad
de
Tipo de pasto
Uso
Tratamiento
Area U.A./Ha. Aprovechamiento sustentacin (U.A.)
Guinea
Pastoreo Secano/Rotacin
15
3
100%
45.00
Cabezona
Corte
Riego
20
3
100%
60.00
Sub-total
Holgura
35
10%
TOTAL
Capacidad de sustentacin - carga animal =
105.00
10.50
94.50
UNIDAD CANT.
P/U
TOTAL
ha
ha
35
800,000.00
70,000.00
2,450,000.00
ha
ha
ha
ha
ha
ha
35
35
35
35
35
35
70,000.00
80,000.00
90,000.00
90,000.00
90,000.00
120,000.00
2,450,000.00
2,800,000.00
3,150,000.00
3,150,000.00
3,150,000.00
4,200,000.00
-
CONSTRUCCIONES
E INSTALACIONES
Casa de habitacin
Cercas
Corral (alambre de pas)
m2
km
ml
85
3.6
120
100,000.00
1,500,000.00
2,000.00
8,500,000.00
5,400,000.00
240,000.00
-
CULTIVOS PERMANENTES
Pasto guinea
Cabezona
ha
ha
15
20
1,500,000.00
1,500,000.00
22,500,000.00
30,000,000.00
-
unidad
unidad
0
0
animal
animal
animal
animal
animal
animal
animal
animal
animal
0
0
0
0
0
0
0
0
0
MAQUINARIAS Y EQUIPOS
SEMOVIENTES
Vacas
Novillas
Mautas
Becerras
Becerros
Mautes
Novillos
Toros
Equinos
TOTAL
2,500,000.00
1,900,000.00
1,200,000.00
800,000.00
675,000.00
810,000.00
1,260,000.00
3,000,000.00
500,000.00
87,990,000.00
Novilla
Mauta
Becerra
Becerro
0
1
1
1
1
2
2
2
2
2
0 0 0
1 0 0
1 12 0
1 9 0
1 8 0
2 7 0
2 9 0
2 9 0
2 9 0
2 9 0
Eficiencia reproductiva =
Mortalidad =
Descarte =
Vaca:
Novilla (o):
Mauta (e):
Becerra (o):
Toro:
Adulto:
Becerra (o):
1 y 2 ao:
3 y 4 ao:
5 al 10 ao:
1.00
0.75
0.50
0.25
1.50
80%
2%
5%
5%
10%
15%
0
0
0
1
0
0
1
0
0
1
0 0 0 0 0 0 0
30 0 0 15 15 0 0
28 0 14 12 12 14 0
25 12 10 11 11 10 0
32 9 9 10 10 9 0
34 8 8 13 13 8 0
35 7 10 14 14 10 0
34 9 11 14 14 11 0
36 9 11 14 14 11 0
37 9 11 14 14 11 0
38 9 11 15 15 11 0
Toro
Vaca
0
0
1
1
1
1
2
2
2
2
Novillo
Toro
0
0
0
1
1
1
1
1
1
1
Maute
Novillo
0
2
3
2
5
5
5
5
5
6
Becerro
Maute
0
0
0
0
0
0
0
0
0
0
Becerra
Becerro
0
0
0
0
0
0
0
0
0
0
Vaca
Becerra
0
0
0
0
0
0
0
0
0
0
Toro
Mauta
0
1
1
1
0
1
1
1
1
1
Novillo
Novilla
0
1
1
1
0
1
1
1
1
1
Maute
Vaca
0
0
0
0
0
0
0
0
0
0
Becerro
0
0
0
0
0
0
0
0
0
0
Becerra
0
1
1
0
1
1
1
1
1
1
Vaca
0
12
11
10
13
14
14
14
14
15
Mauta
Ventas
Novilla
Mortalidad
1 30 15 15 0
12
11
1
10
13
14
1
14
14
14
1
15
Toro
0
1
2
3
4
5
6
7
8
9
10
Nacim.
Macho
Compras
Hembra
Ao
0
1
1
1
1
1
1
1
1
1
1
TOTAL U.A.
MOVIMIENTO DE REBAO
0.00
39.00
48.90
50.74
54.69
55.73
58.27
60.05
61.82
63.52
65.49
MENSUAL
TOTAL ANUAL
210,000.00
2,520,000.00
210,000.00
100,000.00
1,260,000.00
1,200,000.00
520,000.00
4,980,000.00
DIARIO
7,000.00
7,000.00
PRESTACIONES
539,000.00
539,000.00
CANTIDAD
TOTAL ANUAL
2.00
6,118,000.00
2.00
1.00
2,520,000.00
1,200,000.00
5.00
9,838,000.00
BASES DE CALCULO:
Para las prestaciones se contabilizaron, de acuerdo a la ley del trabajo:
Preaviso:
das de salario
Artculo 108:
2
das de salario
Antigedad:
60
das de salario
Vacaciones:
15
das de salario
Total
77
das de salario
El salario mensual y la cantidad de personal se tom de la informacin del solicitante.
El salario diario se calcul tomando como base meses de 30 das
El salario total anual se calcul multiplicando el salario mensual por los 12 meses del ao.
El total anual determin por la sumatoria del salario total anual ms las prestaciones multiplicado por la cantidad de personal.
El costo de la mano de obra eventual se determin tomando en cuenta solo 4 meses.
El costo del veterinario se calcul tomando en cuenta dos visitas mensuales a Bs. 50.000 c/u.
CATEGORIA
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
ALIMENTO CONCENTRADO
MEZCLA MELAZA-SAL
BS/VACA
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
39,270.00
14,600.00
SUB-TOTAL
1,178,100.00
890,600.00
1,095,633.00
1,166,540.00
964,157.04
1,170,219.20
1,259,002.48
1,177,486.50
1,337,536.70
1,230,704.09
1,366,781.20
1,315,346.70
1,346,974.89
1,364,482.61
1,395,533.73
1,391,358.57
1,453,150.29
1,425,397.33
1,507,418.92
1,472,308.79
TOTAL
2,068,700.00
2,262,173.00
2,134,376.24
2,436,488.98
2,568,240.79
2,682,127.90
2,711,457.50
2,786,892.30
2,878,547.62
2,979,727.71
CATEGORIA
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
BECERRO (A)
ADULTOS
NRO.
Bs./ANIMAL
30
31
24
56
22
58
20
61
26
59
27
63
28
66
27
68
28
69
30
71
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
4,253.00
15,930.00
SUB-TOTAL
127,590.00
493,830.00
102,072.00
890,487.00
94,926.96
921,263.76
83,535.72
971,859.99
109,081.49
934,241.50
115,885.79
1,001,108.58
118,419.57
1,045,230.07
116,703.52
1,080,981.91
120,910.72
1,102,363.02
125,902.69
1,134,850.05
TOTAL
621,420.00
992,559.00
985,413.96
1,055,395.71
1,043,322.99
1,116,994.37
1,163,649.63
1,197,685.43
1,223,273.74
1,260,752.74
VACAS EN
PRODUCCION
30
28
25
32
34
35
34
36
37
38
LITROS DE
LECHE
86,400.00
80,352.00
70,709.76
92,333.26
98,092.84
100,237.58
98,785.02
102,346.25
106,571.76
110,551.73
KG. DE QUESO
BS./KG.
TOTAL
10,800.00
10,044.00
8,838.72
11,541.66
12,261.60
12,529.70
12,348.13
12,793.28
13,321.47
13,818.97
245.00
245.00
245.00
245.00
245.00
245.00
245.00
245.00
245.00
245.00
2,646,000.00
2,460,780.00
2,165,486.40
2,827,706.11
3,004,093.13
3,069,775.95
3,025,291.19
3,134,353.84
3,263,760.01
3,385,646.78
RESUMEN DE INGRESOS.
CONCEPTO/AOS
VENTA DE LECHE
0.00
0.00
0.00
0.00
0.00
VENTA DE QUESO
43,200,000.00
40,176,000.00
35,354,880.00
46,166,630.40
49,046,418.43
VENTA DE CARNE
0.00
1,800,000.00
10,656,000.00
10,787,200.00
11,560,269.60
TOTAL (Bs./Ao)
43,200,000.00
41,976,000.00
46,010,880.00
56,953,830.40
60,606,688.03
CONCEPTO/AOS
10
VENTA DE LECHE
0.00
0.00
0.00
0.00
0.00
VENTA DE QUESO
50,118,791.07
49,392,509.18
51,173,123.96
53,285,877.73
55,275,865.77
VENTA DE CARNE
11,065,465.37
12,389,032.70
12,950,992.26
13,297,761.88
13,476,502.07
TOTAL (Bs./Ao)
61,184,256.44
61,781,541.87
64,124,116.21
66,583,639.62
68,752,367.85
TOTAL (Bs./Ao)
CONCEPTO/AOS
MANO DE OBRA
SUPLEMENTO ALIMENTICIO
SANIDAD ANIMAL
ELABORACION QUESO
TOTAL (Bs./Ao)
1
9,838,000.00
2,068,700.00
621,420.00
2,646,000.00
2
9,838,000.00
2,262,173.00
992,559.00
2,460,780.00
3
9,838,000.00
2,134,376.24
985,413.96
2,165,486.40
4
9,838,000.00
2,436,488.98
1,055,395.71
2,827,706.11
5
9,838,000.00
2,568,240.79
1,043,322.99
3,004,093.13
6
9,838,000.00
2,682,127.90
1,116,994.37
3,069,775.95
7
9,838,000.00
2,711,457.50
1,163,649.63
3,025,291.19
8
9,838,000.00
2,786,892.30
1,197,685.43
3,134,353.84
9
9,838,000.00
2,878,547.62
1,223,273.74
3,263,760.01
10
9,838,000.00
2,979,727.71
1,260,752.74
3,385,646.78
KILOS NUMERO
450
0
350
0
250
0
150
0
150
0
250
0
350
0
500
0
450
2
350
0
250
0
150
1
150
1
250
0
350
0
500
0
450
3
350
0
250
1
150
1
150
1
250
12
350
0
500
0
450
2
350
1
250
1
150
1
150
1
250
9
350
0
500
1
450
5
350
1
250
1
150
1
150
1
250
8
350
0
500
0
Bs./Kg.
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
KILOS NUMERO
450
5
350
1
250
1
150
2
150
2
250
7
350
0
500
0
450
5
350
1
250
2
150
2
150
2
250
9
350
0
500
1
450
5
350
1
250
2
150
2
150
2
250
9
350
0
500
0
450
5
350
1
250
2
150
2
150
2
250
9
350
0
500
0
450
6
350
1
250
2
150
2
150
2
250
9
350
0
500
1
Bs./Kg.
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
2,000.00
2,400.00
2,200.00
2,000.00
2,000.00
2,200.00
2,400.00
2,600.00
VACAS EN
PRODUCCION
30
28
25
32
34
35
34
36
37
38
LITROS DE
LECHE
86,400.00
80,352.00
70,709.76
92,333.26
98,092.84
100,237.58
98,785.02
102,346.25
106,571.76
110,551.73
Lt./VACA/DIA =
DIAS DE LACTANCIA =
Lt. LECHE/Kg. QUESO =
Bs./Kg. QUESO =
12
240
8.00
4,000.00
Kg. QUESO
10,800.00
10,044.00
8,838.72
11,541.66
12,261.60
12,529.70
12,348.13
12,793.28
13,321.47
13,818.97
43,200,000.00
40,176,000.00
35,354,880.00
46,166,630.40
49,046,418.43
50,118,791.07
49,392,509.18
51,173,123.96
53,285,877.73
55,275,865.77
PLAN DE INVERSIONES
DESCRIPCION
UNIDAD
CANT.
VACA
30
2,850,000.00
NOVILLA
950,000.00
MAUTA
500,000.00
TORO
3,500,000.00
HA
1,800,000.00
HA
1,800,000.00
HA
2,000,000.00
ADQUISICION DE VACAS
PARIDAS MESTIZAS LECHERAS
ADQUISICION DE NOVILLAS
ENTORADAS
ADQUISICION DE MAUTAS
ADQUISICION DE PADROTE
SUB-TOTAL
RETENCIN
P/U
TOTAL
TOTAL
85,500,000.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
3,500,000.00
0.00
0.00
0.00
0.00
0.00
0.00
89,000,000.00
9,888,888.89
10%
DETALLE DE LA RETENCION
FONDO DE RIESGO ADMINISTRADO
ASISTENCIA TECNICA
FONDO DE GARANTIA SOLIDARIA
TOTAL
98,888,888.89
4%
5%
1%
3,955,555.56
4,944,444.44
988,888.89
10%
9,888,888.89
SERVICIO DE LA DEUDA
MONTO PRESTAMO: 98,888,888.89
INTERES ANUAL:
12%
PLAZO TOTAL:
7
AOS
PLAZO DE GRACIA:
2.00
AO DIFERIDO
PLAZO DE PAGO:
5.00
AOS
FORMA DE PAGO: SEMESTRAL
Nro. DE CUOTAS:
10
INTERES POR CUOTA:
0.06
MONTO DE LA GRACIA: 11,866,666.67
CUOTA FIJA =
MONTO
X
98,888,888.89
X
CUOTA FIJA = 13,435,831.42
FACTOR
0.135867958
INTERES
SEMESTRE
ORDINARIO
DIFERIDO
AMORTIZACION
CUOTA FIJA
SALDO
0.00
0.00
0.00
0.00
98,888,888.89
0.00
0.00
0.00
0.00
98,888,888.89
0.00
0.00
0.00
0.00
98,888,888.89
0.00
0.00
0.00
0.00
98,888,888.89
0.00
0.00
0.00
0.00
98,888,888.89
5,933,333.33
1,186,666.67
7,502,498.09
14,622,498.09
91,386,390.80
5,483,183.45
1,186,666.67
7,952,647.98
14,622,498.09
83,433,742.82
5,006,024.57
1,186,666.67
8,429,806.85
14,622,498.09
75,003,935.97
4,500,236.16
1,186,666.67
8,935,595.27
14,622,498.09
66,068,340.70
3,964,100.44
1,186,666.67
9,471,730.98
14,622,498.09
56,596,609.72
10
3,395,796.58
1,186,666.67
10,040,034.84
14,622,498.09
46,556,574.88
11
2,793,394.49
1,186,666.67
10,642,436.93
14,622,498.09
35,914,137.95
12
2,154,848.28
1,186,666.67
11,280,983.15
14,622,498.09
24,633,154.80
13
1,477,989.29
1,186,666.67
11,957,842.14
14,622,498.09
12,675,312.66
14
760,518.76
1,186,666.67
12,675,312.66
14,622,498.09
0.00
35,469,425.35
11,866,666.67
98,888,888.89
146,224,980.91
15
16
17
18
19
20
TOTALES
SUB-TOTAL
SUB-TOTAL
VALOR INICIAL
8,500,000.00
#REF!
#REF!
-
VIDA UTIL
50.00
50.00
15.00
15.00
15.00
15.00
15.00
15.00
10.00
10.00
TOTAL
#REF!
INGRESOS
VENTA DE QUESO
43,200,000.00
40,176,000.00
35,354,880.00
46,166,630.40
49,046,418.43
VENTA DE CARNE
0.00
1,800,000.00
10,656,000.00
10,787,200.00
11,560,269.60
43,200,000.00
41,976,000.00
46,010,880.00
56,953,830.40
60,606,688.03
TOTAL INGRESOS
EGRESOS
GASTOS OPERACIONALES
15,174,120.00
15,553,512.00
15,123,276.60
16,157,590.80
16,453,656.91
INTERESES ORDINARIOS
0.00
0.00
11,416,516.78
9,506,260.73
7,359,897.03
INTERESES DIFERIDOS
0.00
0.00
2,373,333.33
2,373,333.33
2,373,333.33
15,174,120.00
15,553,512.00
28,913,126.71
28,037,184.87
26,186,887.27
28,025,880.00
26,422,488.00
17,097,753.29
28,916,645.53
34,419,800.76
DEPRECIACION
TOTAL EGRESOS
UTILIDAD NETA
RENTABILIDAD ESTATICA
DESCRIPCION/AOS
28.34
26.72
17.29
29.24
34.81
10
INGRESOS
VENTA DE QUESO
50,118,791.07
49,392,509.18
VENTA DE CARNE
11,065,465.37
12,389,032.70
61,184,256.44
61,781,541.87
16,706,898.22
16,738,398.32
4,948,242.77
2,238,508.05
INTERESES DIFERIDOS
0.00
0.00
DEPRECIACION
0.00
0.00
21,655,140.99
18,976,906.37
39,529,115.45
42,804,635.51
TOTAL INGRESOS
EGRESOS
GASTOS OPERACIONALES
INTERESES ORDINARIOS
TOTAL EGRESOS
UTILIDAD NETA
RENTABILIDAD ESTATICA
39.97
43.29
FLUJO DE CAJA
DESCRIPCION/AOS
ENTRADAS
VENTAS
43,200,000.00
PRESTAMO
98,888,888.89
41,976,000.00
46,010,880.00
56,953,830.40
60,606,688.03
41,976,000.00
46,010,880.00
56,953,830.40
60,606,688.03
15,174,120.00
15,553,512.00
15,123,276.60
16,157,590.80
16,453,656.91
0.00
0.00
29,244,996.18
29,244,996.18
29,244,996.18
114,063,008.89
15,553,512.00
44,368,272.78
45,402,586.99
45,698,653.09
28,025,880.00
26,422,488.00
1,642,607.22
11,551,243.41
14,908,034.94
APORTE PROPIO
TOTAL ENTRADAS
142,088,888.89
98,888,888.89
SALIDAS
INVERSION PROPIA
COSTOS OPERACIONALES
CUOTA ANUAL
TOTAL SALIDAS
FLUJOS NETOS
DESCRIPCION/AOS
ENTRADAS
VENTAS
61,184,256.44
61,781,541.87
61,184,256.44
61,781,541.87
COSTOS OPERACIONALES
16,706,898.22
16,738,398.32
CUOTA ANUAL
29,244,996.18
0.00
45,951,894.40
16,738,398.32
15,232,362.04
45,043,143.55
PRESTAMO
APORTE PROPIO
TOTAL ENTRADAS
SALIDAS
INVERSION DEL PRESTAMO
INVERSION PROPIA
TOTAL SALIDAS
FLUJOS NETOS
10
FUENTES
VENTAS
43,200,000.00
PRESTAMO
98,888,888.89
APORTE PROPIO
46,010,880.00
56,953,830.40
60,606,688.03
56,090,975.22
67,642,218.63
0.00
SALDO AO ANTERIOR
TOTAL FUENTES
41,976,000.00
0.00
28,025,880.00
54,448,368.00
142,088,888.89
70,001,880.00
100,459,248.00
15,174,120.00
15,553,512.00
15,123,276.60
16,157,590.80
16,453,656.91
0.00
0.00
29,244,996.18
29,244,996.18
29,244,996.18
114,063,008.89
15,553,512.00
44,368,272.78
45,402,586.99
45,698,653.09
28,025,880.00
54,448,368.00
56,090,975.22
67,642,218.63
82,550,253.57
113,044,805.62 128,248,906.66
USOS
INVERSION PRESTAMO
98,888,888.89
INVERSION PROPIA
COSTOS OPERACIONALES
0.00
CUOTA ANUAL
TOTAL USOS
FUENTES-USOS
DESCRIPCION/AOS
FUENTES
VENTAS
61,184,256.44
61,781,541.87
PRESTAMO
APORTE PROPIO
SALDO AO ANTERIOR
82,550,253.57
97,782,615.62
143,734,510.02
159,564,157.49
COSTOS OPERACIONALES
16,706,898.22
16,738,398.32
CUOTA ANUAL
29,244,996.18
0.00
45,951,894.40
16,738,398.32
97,782,615.62
142,825,759.17
TOTAL FUENTES
USOS
INVERSION PRESTAMO
INVERSION PROPIA
TOTAL USOS
FUENTES-USOS
10
0
1
2
3
4
5
6
7
8
9
10
INVERSION
FLUJO NETO
TASA DE
ACTUALIZACION
17%
98,888,888.89
28,025,880.00
26,422,488.00
1,642,607.22
11,551,243.41
14,908,034.94
15,232,362.04
45,043,143.55
V.A.N.
TASA DE
ACTUALIZACION
29%
V.A.N.
0.854700855
0.730513551
0.624370556
0.533650048
0.456111152
0.389838592
0.333195378
-98,888,888.89
23,953,743.59
19,301,985.54
1,025,595.58
6,164,321.60
6,799,721.00
5,938,162.57
15,008,167.22
0.775193798
0.600925425
0.465833663
0.361111367
0.279931292
0.217001002
0.168217831
-98,888,888.89
21,725,488.37
15,877,944.84
765,181.74
4,171,285.30
4,173,225.48
3,305,437.82
7,577,059.89
V.A.N.
-20,697,191.79
V.A.N.
-41,293,265.46
V.A.N. =
T.I.R. =
-20,697,191.79
4.94%
BENEFICIO
NETO
1
2
3
4
5
6
7
8
9
10
142,088,888.89
41,976,000.00
46,010,880.00
56,953,830.40
60,606,688.03
61,184,256.44
61,781,541.87
TASA DE
ACTUALIZACION
20%
0.833333333
0.694444444
0.578703704
0.482253086
0.401877572
0.334897977
0.279081647
BENEFICIO
ACTUALIZADO
COSTO NETO
118,407,407.41
29,150,000.00
26,626,666.67
27,466,160.49
24,356,468.63
20,490,483.69
17,242,094.47
114,063,008.89
15,553,512.00
44,368,272.78
45,402,586.99
45,698,653.09
45,951,894.40
16,738,398.32
263,739,281.36
B/C =
TASA DE
ACTUALIZACION
20%
0.833333333
0.694444444
0.578703704
0.482253086
0.401877572
0.334897977
0.279081647
COSTO
ACTUALIZADO
95,052,507.41
10,801,050.00
25,676,083.79
21,895,537.71
18,365,263.75
15,389,196.46
4,671,379.77
191,851,018.88
1.374708787