En Bs.
4.131.521,29
Beneficios Financieros por Produccion Agricola Sin Proyecto 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52
Beneficios (Con - Sin) 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51
Total Beneficios Segn Indice de Impacto 595.600,26 893.400,38 1.072.080,46 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51
2. COSTOS
Flujo de Beneficios Financieros Neto -14.965.338,56 595.600,26 893.400,38 1.072.080,46 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51 1.191.200,51
3. FLUJO DE BENEFICIOS FINANCIEROS ACUMULADOS -14.965.338,56 -14.369.738,30 -13.476.337,92 -12.404.257,46 -11.213.056,95 -10.021.856,44 -8.830.655,92 -7.639.455,41 -6.448.254,90 -5.257.054,39 -4.065.853,88 -2.874.653,37 -1.683.452,86 -492.252,34 698.948,17 1.890.148,68 3.081.349,19 4.272.549,70 5.463.750,21 6.654.950,73 7.846.151,24
FACTORES DE DESCUENTO 12,81% 1,00 0,89 0,79 0,70 0,62 0,55 0,49 0,43 0,38 0,34 0,30 0,27 0,24 0,21 0,18 0,16 0,15 0,13 0,11 0,10 0,09
VALORES ACTUALIZADOS 12,81% -14.965.338,56 527.967,61 702.022,35 746.766,08 735.519,98 651.998,92 577.961,99 512.332,23 454.154,98 402.583,97 356.869,05 316.345,22 280.423,03 248.579,94 220.352,75 195.330,87 173.150,31 153.488,44 136.059,25 120.609,21 106.913,58
FORMULA: bi Ci
VAN I
1 r n1 1 r n1
Beneficios Financieros por Produccion Agricola Con Proyecto 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29 4.131.521,29
Beneficios Financieros por Produccion Agricola Sin Proyecto 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52 2.114.016,52
Beneficios (Con - Sin) 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77
Total Beneficios Segn Indice de Impacto 1.008.752,38 1.513.128,58 1.815.754,29 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77
2. COSTOS
Flujo de Beneficios Financieros Neto -17.779.921,18 1.008.752,38 1.513.128,58 1.815.754,29 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77 2.017.504,77
3. FLUJO DE BENEFICIOS FINANCIEROS ACUMULADOS -17.779.921,18 -16.771.168,79 -15.258.040,22 -13.442.285,92 -11.424.781,16 -9.407.276,39 -7.389.771,62 -5.372.266,85 -3.354.762,08 -1.337.257,31 680.247,46 2.697.752,23 4.715.257,00 6.732.761,77 8.750.266,53 10.767.771,30 12.785.276,07 14.802.780,84 16.820.285,61 18.837.790,38 20.855.295,15
FACTORES DE DESCUENTO 12,81% 1,00 0,89 0,79 0,70 0,62 0,55 0,49 0,43 0,38 0,34 0,30 0,27 0,24 0,21 0,18 0,16 0,15 0,13 0,11 0,10 0,09
VALORES ACTUALIZADOS 12,81% -17.779.921,18 894.204,76 1.188.996,66 1.264.777,94 1.245.730,72 1.104.273,31 978.878,92 867.723,53 769.190,26 681.845,81 604.419,65 535.785,53 474.945,06 421.013,27 373.205,62 330.826,72 293.260,10 259.959,31 230.439,96 204.272,63 181.076,71
FORMULA: bi Ci
VAN I
1 r n1 1 r n1