Beruflich Dokumente
Kultur Dokumente
20,790 97,790
NOS) 3,832,301
DEPRECIACIONES Y VALOR RESIDUAL: 1era FASE
Vial 23,145,823 30
Hidrosanitaria Exterior 16,816,889 30
Equipamientos Arquitectonico 998,011 30
Areas verdes 4,258,524 30
Alumbrado Publico 2,338,622 20
Red de Fibra Óptica y Comunicación Internos 7,399 30
Red de Fibra Óptica y Comunicación Exterior 6,667,331 30
Sistema Electrico Interno 100,777 30
Sistema Electrico Exterior 11,115,810 30
Red de Gas Natural e Industrial Interior 823,908 30
Red de Gas Natural e Industrial Exterior 4,707,102 20
Mobiliario 224,202 20
Estructural 416,815 30
Hidrosanitario Interior 25,549 30
Obras Auxiliares y Complementarias 12,427,256 30
Medidas de Mitigación Ambiental 219,021 30
TOTAL 84,293,040
AL: 1era FASE
0 1 2 3 4 5
164,356,103 164,356,103 164,356,103 147,920,492 131,484,882 115,049,272
0 0 16,435,610 16,435,610 16,435,610 16,435,610
9,861,366 9,861,366 9,861,366 8,875,230 7,889,093 6,902,956
9,861,366 9,861,366 26,296,976 25,310,840 24,324,703 23,338,567
114,974,159 114,974,159 114,974,159 103,476,743
0 0 11,497,416 11,497,416
6,898,450 6,898,450 6,898,450 6,208,605
13,796,899 13,796,899 13,796,899 13,107,054
75,863,736
0
4,551,824
4,551,824
0 1 2 3 4 5
164,356,103 164,356,103 164,356,103 151,886,741 138,669,217 124,658,642
0 0 12,469,362 13,217,524 14,010,575 14,851,210
9,861,366 9,861,366 9,861,366 9,113,204 8,320,153 7,479,519
9,861,366 9,861,366 22,330,728 22,330,728 22,330,728 22,330,728
114,974,159 114,974,159 114,974,159 106,251,305
0 0 8,722,855 9,246,226
6,898,450 6,898,450 6,898,450 6,375,078
6,898,450 6,898,450 15,621,304 15,621,304
75,863,736
0
4,551,824
4,551,824
6 7 8 9 10 11
98,613,662 82,178,051 65,742,441 49,306,831 32,871,221 16,435,610
16,435,610 16,435,610 16,435,610 16,435,610 16,435,610 16,435,610
5,916,820 4,930,683 3,944,546 2,958,410 1,972,273 986,137
22,352,430 21,366,293 20,380,157 19,394,020 18,407,883 17,421,747
91,979,328 80,481,912 68,984,496 57,487,080 45,989,664 34,492,248
11,497,416 11,497,416 11,497,416 11,497,416 11,497,416 11,497,416
5,518,760 4,828,915 4,139,070 3,449,225 2,759,380 2,069,535
12,417,209 11,727,364 11,037,519 10,347,674 9,657,829 8,967,984
75,863,736 68,277,363 60,690,989 53,104,615 45,518,242 37,931,868
7,586,374 7,586,374 7,586,374 7,586,374 7,586,374 7,586,374
4,551,824 4,096,642 3,641,459 3,186,277 2,731,095 2,275,912
4,551,824 4,096,642 3,641,459 3,186,277 2,731,095 2,275,912
6 7 8 9 10 11
109,807,432 94,065,150 77,378,331 59,690,303 40,940,993 21,066,725
15,742,282 16,686,819 17,688,028 18,749,310 19,874,269 21,066,725
6,588,446 5,643,909 4,642,700 3,581,418 2,456,460 1,264,003
22,330,728 22,330,728 22,330,728 22,330,728 22,330,728 22,330,728
97,005,079 87,204,079 76,815,020 65,802,616 54,129,469 41,755,933
9,801,000 10,389,060 11,012,403 11,673,147 12,373,536 13,115,948
5,820,305 5,232,245 4,608,901 3,948,157 3,247,768 2,505,356
15,621,304 15,621,304 15,621,304 15,621,304 15,621,304 15,621,304
75,863,736 70,108,110 64,007,145 57,540,123 50,685,079 43,418,733
5,755,627 6,100,964 6,467,022 6,855,044 7,266,346 7,702,327
4,551,824 4,206,487 3,840,429 3,452,407 3,041,105 2,605,124
10,307,451 10,307,451 10,307,451 10,307,451 10,307,451 10,307,451
12 13 14 15 16
22,994,832 11,497,416
11,497,416 11,497,416
1,379,690 689,845
8,278,139 7,588,295
30,345,495 22,759,121 15,172,747 7,586,374
7,586,374 7,586,374 7,586,374 7,586,374
1,820,730 1,365,547 910,365 455,182
1,820,730 1,365,547 910,365 455,182
12 13 14 15 16
28,639,985 14,737,080
13,902,905 14,737,080
1,718,399 884,225
15,621,304 15,621,304
35,716,406 27,551,940 18,897,605 9,724,010
8,164,467 8,654,335 9,173,595 9,724,010
2,142,984 1,653,116 1,133,856 583,441
10,307,451 10,307,451 10,307,451 10,307,451
Descripción Area (m2) 1ra FASE 2da FASE 3ra FASE Unidad
M01 - CENTRO DESALUD- 553.86 x Mes
M02 - POSTA DE SALUD 218.80 x X Mes
M03 - ESTACION DE BOMBERO 251.41 x Mes
M04 - GUARDERIA TIPO 1 1,638.65 X Mes
M05 - GUARDERIA TIPO 2 1,039.46 X Mes
M06 - PLAZA COMIDAS 1,408.84 X
Unid.
Unid.
Unid.
M07 - CENTRO NEGOCIOS 624.13 X Mes
M08 - ENTIDAD FINANCIERA 666.81 X Mes
M09 - ADMINISTRACION 443.73 X Mes
M10 - MODULO POLICIAL 192.73 X X X
M11 - CAMPO FERIAL 7,751.95 X
Unid.
Unid.
M12 - CENTRO LOGISTICO 8,579.75 X Mes
M13 - AUDITORIO 1,175.25 X Mes
M14 - MANEJO DE RESIDUOS 2,880.00 X
M15 - CANCHA MULTIPLE 1,986.95 X X Unid.
TOTAL INGRESOS EN $US
CUADRO
RESUMEN DE INGRESOS POR ALQUILERES Y PRESTACION DE SERVICIOS
(En Bolivianos de Junio de 2014)
7 200 1,400
7 300 2,100
1 500 500
12 800 9,600
12 1500 18,000
12
10 2000 20,000
5 500 2,500
12 3000 36,000
12 2000 24,000
AÑO 0 0 0
AÑO 1 10.00 100,000 301 301 20,880
AÑO 2 10.00 100,000 301 301 20,880
AÑO 3 10.00 100,000 301 301 20,880
AÑO 4 0.65 6,500 301 301 20,880
AÑO 5 0.00 0 301 301 20,880
AÑO 6 15.00 150,000 495 796 55,218
AÑO 7 15.00 150,000 495 796 55,218
AÑO 8 10.00 100,000 495 796 55,218
AÑO 9 3.12 31,200 495 796 55,218
AÑO 10 0.00 0 495 796 55,218
AÑO 11 10.00 100,000 242 1,038 72,005
AÑO 12 11.77 117,700 242 1,038 72,005
AÑO 13 0.00 0 242 1,038 72,005
AÑO 14 0.00 0 242 1,038 72,005
AÑO 15 0.00 0 242 1,038 72,005
AÑO 16 0.00 0 1,038 72,005
AÑO 17 0.00 0 1,038 72,005
AÑO 18 0.00 0 1,038 72,005
AÑO 19 0.00 0 1,038 72,005
AÑO 20 0.00 0 1,038 72,005
AÑO 0 AÑO 1 AÑO 2 AÑO 3 AÑO 4
SUPERFICIE
(Ha) 0 10.00 10.00 10.00 0.65
superficie
(m2) 0 100,000 100,000 100,000 6,500
cantidad de
predios 301 301 301 301
predios
acumulado
301 301 301 301
Consumo
de agua
(Bs) 20,880 20,880 20,880 20,880
Consumo
de servicios
(Bs)
13,920 13,920 13,920 13,920
Consumo
de agua
(Bs) 250,560 250,560 250,560 250,560
Consumo
de servicios
(Bs)
167,040 167,040 167,040 167,040
CONSUMO MENSUAL CONSUMO ANUAL
117,700 0 0 0 0 0 0 0
0.00 0
0 0
1,038 1,280
72,005 88,792
48,003 59,195
864,057 ###
576,038 710,336
COSTOS DE PRODUCCION
AÑOS 0 1 2
COSTOS VARIABLE 0 417,600 417,600
- Servicios de agua 0 250,560 250,560
- Otros servicios 0 167,040 167,040
COSTOS FIJOS 0 4,023,916 4,144,634
- Costos de M.O. de Adm. 0 3,832,301 3,947,270
- Gastos generales 0 191,615 197,364
COSTOS DE OPERACIONES 0 4,441,516 4,562,234
COSTOS FINANCIEROS 9,861,366 9,861,366 33,195,426
DEPRECIACIONES 0 6,356,984 6,356,984
COSTOS TOTAL DE PRODUCCION 9,861,366 20,659,866 44,114,644
3 4 5 6 7 8 9 10
417,600 417,600 417,600 1,104,351 1,104,351 1,104,351 1,104,351 1,104,351
250,560 250,560 250,560 662,610 662,610 662,610 662,610 662,610
167,040 167,040 167,040 441,740 441,740 441,740 441,740 441,740
4,268,973 4,397,042 4,528,953 4,664,822 4,804,766 4,948,909 5,097,377 5,250,298
4,065,688 4,187,659 4,313,289 4,442,687 4,575,968 4,713,247 4,854,645 5,000,284
203,284 209,383 215,664 222,134 228,798 235,662 242,732 250,014
4,686,573 4,814,642 4,946,553 5,769,173 5,909,117 6,053,260 6,201,728 6,354,649
32,209,289 42,720,569 45,596,411 51,506,803 49,375,639 47,244,475 45,113,311 42,982,147
10,859,152 10,859,152 10,859,152 13,790,085 13,790,085 13,790,085 13,790,085 13,790,085
47,755,014 58,394,362 61,402,116 71,066,061 69,074,842 67,087,821 65,105,124 63,126,881
11 12 13 14 15 16 17 18
1,440,096 1,440,096 1,440,096 1,440,096 1,440,096 1,440,096 1,440,096 1,440,096
864,057 864,057 864,057 864,057 864,057 864,057 864,057 864,057
576,038 576,038 576,038 576,038 576,038 576,038 576,038 576,038
5,407,807 5,570,041 5,737,142 5,909,257 6,086,534 6,269,130 6,457,204 6,650,920
5,150,292 5,304,801 5,463,945 5,627,864 5,796,699 5,970,600 6,149,718 6,334,210
257,515 265,240 273,197 281,393 289,835 298,530 307,486 316,710
6,847,903 7,010,137 7,177,238 7,349,352 7,526,630 7,709,226 7,897,300 8,091,016
40,850,983 22,284,209 21,139,182 8,496,738 8,041,556 0 0 0
13,790,085 13,790,085 13,790,085 13,790,085 13,790,085 13,790,085 13,790,085 13,790,085
61,488,971 43,084,431 42,106,505 29,636,176 29,358,271 21,499,311 21,687,385 21,881,101
19 20
1,440,096 1,440,096
864,057 864,057
576,038 576,038
6,850,448 7,055,962
6,524,236 6,719,963
326,212 335,998
8,290,544 8,496,057
0 0
13,790,085 13,790,085
22,080,629 22,286,142
PARAMETROS BASE:
AÑO 1 2
Superficie (ha): FASES: I, II y III
Superficie proyectada venta (m2)
precio Bs./m2
Ingresos por venta de terrenos
Ingresos por prestacion de servicios
TOTAL INGRESOS
ESTADO DE RESULTADOS
AÑO 1 2
1. INGRESOS
1.1 Ventas de terrenos
1.2 Ventas de servicios
1.3 Otros ingresos
2. COSTOS
2.1 Costos de operación
2.2 Costos Financieros
2.3 Depreciaciones
FLUJO DE CAJA
AÑO 0 1
1. INGRESOS
1.1 Ventas de terrenos
1.2 Ventas de servicios
1.3 Otros ingresos
2. COSTOS
2.1 Costos de operación
2.2 Costos Financieros
2.3 Depreciaciones
Depreciaciones (+)
Valor residual de libro (+)
Impuesto a pagar por IVA (-)
Inversión ETAPA I (-) -182,617,892
Inversión ETAPA II (-)
Inversión ETAPA III (-)
Capital de trabajo (-)
VAN =
TIR =
RBC=
VAN ANUAL = 0
ROI = 0.00%
INDICADORES ECONOMICOS
VAN
TIR
EL PROYECTO ES FACTIBLE
3 4 5 6
3 4 5 6
2 3 4 5
0 0 0 0
-182,617,892 -182,617,892 -182,617,892 -182,617,892
0.79 0.70 0.62 0.55
0 0 0 0
-182,617,892 -182,617,892 -182,617,892 -182,617,892
Bs./año
7 8 9 10 11
7 8 9 10 11
6 7 8 9 10
-127,749,066
-84,293,040
-212,042,106 0 0 0 0
-394,659,998 -394,659,998 -394,659,998 -394,659,998 -394,659,998
0.49 0.43 0.38 0.34 0.30
-102,881,317 0 0 0 0
-285,499,209 -285,499,209 -285,499,209 -285,499,209 -285,499,209
12 13 14 15 16
12 13 14 15 16
11 12 13 14 15
0 0 0 0 0
-394,659,998 -394,659,998 -394,659,998 -394,659,998 -394,659,998
0.27 0.24 0.21 0.18 0.16
0 0 0 0 0
-285,499,209 -285,499,209 -285,499,209 -285,499,209 -285,499,209
17 18 19 20
17 18 19 20
16 17 18 19 20
275,801,702
0 0 0 0 275,801,702
-394,659,998 -394,659,998 -394,659,998 -394,659,998 -118,858,296
0.15 0.13 0.11 0.10 0.09
0 0 0 0 24,753,976
-285,499,209 -285,499,209 -285,499,209 -285,499,209 -260,745,233