118531306 Corrida Financiera

8/18/2019 118531306 Corrida Financiera

1/35

FORMATO CORRIDA FINANCIERA

ECRETARIA DE LA REFORMA AGRARIA

NOMBRE DEL PROYECTO: ENGORDA DE B

A

BCALCULOS TECNICOS

B.I. MEMORIAS DE CALCULO

B. II.C PROYECCION FINANCIERA MINIMA A 5 AC.I.C.II.C.III.C.IV

D ANALISIS DE RENTABILIDADD.I.D.II.D.III.

FAPPA - PROMUSAG 2013

PRESUPUESTO DE INVERSION

DESARROLLO DE ENGORDA

MEMORIAS 2

PROYECCION DE COSTOS

COSTOS TOTALES

PROYECCION DE INGRESOS

ESTADO DE RESULTADOS

FLUJO DE EFECTIVO

PUNTO DE EQUILIBRIO

ANALISIS DE RENTABILIDAD (VAN, TIR, B/C)

ESQUEMA DE CAPITALIZACION Y AHORRO

http://var/www/apps/conversion/tmp/scratch_2/http://var/www/apps/conversion/tmp/scratch_2/http://var/www/apps/conversion/tmp/scratch_2/http://var/www/apps/conversion/tmp/scratch_2/


2/35

VINOS

OS.


3/35

ENGORDA DE B

PRESUPUESTO DE I

CONCEPTOS UNIDAD CANTIDADACTIVO FIJO

Tubos para construccion de corr p!"# $%& !"#$%%Mano de obra p'!p!*+ $ &'(%%%$%%)a*era con co+ederos , bebede +'# $ #!(%%%$%%-erra+ientas +enores -+*# $ !(%%%$%%Po.o +'# $ &!(%%%$%%/ecerros para en0orda 2 1(%%%$%%

ACTIVO DIFERIDOC#p#*#+0 1 #*!0# *!0# p'!p!*+ $ &'(%%%$%%

CAPITAL DE TRA/AJOC#p*#- ! *'##3+ 4!0#- -+*! $ 22("!1$3"

TOTAL

COSTOUNITARIO


4/35

OVINOS

VERSION

MONTOS PRO)RAMA SOCIOS TOTAL

444 444 '%(%'%$%%444 &'(%%%$%% &'(%%%$%%444 #!(%%%$%% #!(%%%$%%

!(%%%$%% !(%%%$%% !(%%%$%%444 &!(%%%$%% &!(%%%$%%444 444 444

444 444 &'(%%%$%% 5

5

444 22("!1$3" 22("!1$3"

444 444 444 444


5/35

DESARROLLO DE BECERROS DEST

CONCEPTO INC.PESO PESO SITUACION(KG/DIA) (KG) ACTUAL 1 2 3

COPRAS (C!) $5 $5 $5 M! $ &.6& 2& & $2 $2 $2 M! 2 &.6& 277 & $2 $2 $2 M! 5 $.2 5$ & $2 $2 $2 M! % $.5& 5% & $2 $2 $2 M! $.5& 565 & $2 $2 $2 M! 8 $.5& %52 & $2 $2 $2 M! 7 &.6& 2& & $2 $2 $2 M! 9 &.6& 277 & $2 $2 $2 M! 6 $.2 5$ & $2 $2 $2

M! $& $.5& 5% & $2 $2 $2 M! $$ $.5& 565 & $2 $2 $2 M! $2 $.5& %52 & $2 $2 $2

TOTAL CB. FINALES 2% 2% 2% TOTAL :G. 9,97.9& 9,97.9& 9,97.9&COPRAS"

C+4p'# (C) 2 2 2 2

C+4p'# (:;) & & & &"

P'4!' M! (C) & & & &S!;0+ M! (C) & & & &

T!'!!' M! (C) & & & &C#'*+ M! (C) & & & &Q0*+ M! (C) & & & &S!


6/35

1$ $5

$2$2$2$2$2$2$2$2$2$2$2$22%

9,97.9&

2

&

&&

&&&&

&

2%9,97.9&

2&&.&?

,%82.9&


7/35

CALCULO DE COSTO DE

ALIENTO % PROTEINA .S. CONSUO KG PROTEINA CONSUO

CRUDA RACION (%) (KG/DIA) CRUDA RACION S/KG/DIA

C+0!0*'#+ $7.&&? 6.&&? 2.& &.5

S'!*+" 2.$ $.3


8/35

C*+-'+ -*0*+

C-0 1 2 3 4 5

I : : : : :

V!0*# ! !!''+ > > > > >

E 59,974.28 9,962.52 9,95$.82 9,939.17 9,927.58

C **!+ 59,764.28 9,752.52 9,74$.82 9,729.17 9,717.58

M#*!'# p'4# #-4!0*#+0 2,52. 2,5%&.76 2,526.&6 2,5$7.%% 2,5&.9

M!0# 1 #0# $8$.75 $8$.75 $8$.75 $8$.75 $8$.75

F-!*! $,2&.&& $,2&.&& $,2&.&& $,2&.&& $,2&.&&

C+4p'# ! !!''+ &,&&&.&&

GASTOS DE OPERACIN 8,&&&.&& 8,&&&.&& 8,&&&.&& 8,&&&.&& 8,&&&.&&

C 21$.$$ 21$.$$ 21$.$$ 21$.$$ 21$.$$

P#;+ ! -" $&.&& $&.&& $&.&& $&.&& $&.&&P#;+ ! #;# 8&.&& 8&.&& 8&.&& 8&.&& 8&.&&

F-3+ ! !!*+ > 6,67%.29 > 6,682.2 > 6,6&.92 > 6,656.$7 > 6,627.9

F-3+ ! !!*+ #4-#+ : 59,974.28 : 69,936.8$ : 79,887.62 : 89,826.79 : 99,754.37


9/35

*!* +' E- '*+

6 7 8 9 1$ 11

131,$$$.29 : : : : :

$5$,&&&.26

9,916.$5 59,974.28 9,962.52 9,95$.82 9,95$.82 9,927.58

9,7$6.$5 59,764.28 9,752.52 9,74$.82 9,729.17 9,717.58

2,26%.52 2,52. 2,5%&.76 2,526.&6 2,5$7.%% 2,5&.9

$8$.75 $8$.75 $8$.75 $8$.75 $8$.75 $8$.75

$,2&.&& $,2&.&& $,2&.&& $,2&.&& $,2&.&& $,2&.&&

&,&&&.&&

8,&&&.&& 8,&&&.&& 8,&&&.&& 8,&&&.&& 8,&&&.&& 8,&&&.&&

21$.$$ 21$.$$ 21$.$$ 21$.$$ 21$.$$ 21$.$$

$&.&& $&.&& $&.&& $&.&& $&.&& $&.&&8&.&& 8&.&& 8&.&& 8&.&&

$2$,&9%.2% > 6,67%.29 > 6,682.2 > 6,6&.92 > 6,6&.92 > 6,627.9

21,329.87 : 38,644.41 : 48,6$6.93 : 58,557.75 : 68,5$8.56 : 78,436.15


10/35

12 *+

131,$$$.29 262,$$$.58

:

$5$,&&&.26 262,$$$.58

:

:

9,916.$5 219,352.49

9,7$6.$5 216,82$.84

2,26%.52 27,88$.1$

$8$.75 1,94$.75

$,2&.&& 15,$$$.$$

1$$,$$$.$$

8,&&&.&& 72,$$$.$$

21$.$$ 2,52$.$$

$&.&& 1,8$$.$$8&.&& 72$.$$

:

$2$,&9%.2% 42,648.$9

42,648.$9


11/35

ENGORDA DE BOVINO

PROYECCION DE COST

COSTOS DEL PRO6ECTO COSTOS A7O A7OCONCEPTO COSTO MENSUA & #

A40*'#+0 3(%%%$%% 38(%%%$%% 38(38%$%%

P#;+ ! #;# 8%$%% "#%$%% "#"$#%

P#;+ ! -" %$%% &(11%$%% &(1!1$1%

C+*# p#'# !- !;'+ ;#0#!'+ #%'$33 #(!%%$%% #(!#!$%%

M#0*!04!0*+ ! +0*'+0! 3%%$%% 3(8%%$%% 3(838$%%

A-4!0*#+0 ! #04#-! #(381$3' #'(3"#$!% #'(8!8$#3

M!0# 1 V#0# &8&$"3 &(21%$"! &(28%$&!

F-!*! &(#!%$%% &!(%%%$%% &!(&!%$%%

M#0+ ! O'# 8(%%%$%% "#(%%%$%% "#("#%$%%

C+4p'# ! !!''+ p#'# !0;+'# 5 &%%(%%%$%%

TOTAL &3(181$11 &8&(!"3$#! #83(&''$2'

E0 !- #+ $ ! 0!'+0, # p#'*'!- #+ 2 ! !-! !0 +*+


12/35

S

A7O A7O A7O A7O A7O A7O3 1 ! 8 " '

38("#3$8% 3"(%2%$'1 444 3"('38$38 3'(#&1$"3 3'(!28$'" "31$1" "1&$'# "12$#3 "!8$"3 "81$#2 ""&$21 &(18'$21 &(1'3$83 &(12'$1" &(!&3$1! &(!#'$!2 &(!13$'" #(!!%$#! #(!"!$"! #(8%&$!& #(8#"$!3 #(8!3$'% #(8'%$31 3(8"#$38 3("%2$%' 3("18$&" 3("'3$81 3('#&$1" 3('!2$82 #'(21#$"2 #2(#3#$## 444 #2('&2$"' 3%(&&"$2' 3%(1&2$&8 &(2"2$"! &(222$!! #(%&2$!! #(%32$"1 #(%8%$&1 #(%'%$"1 &!(3%&$!% &!(1!1$!# 444 &!("8!$&! &!(2##$'% &8(%'#$%3 "3(11"$#% "1(&'&$8" 444 "!(8"#$"# "8(1#2$1! ""(&23$"!

444 &%#(%&%$%% 444 444 444 444

444 #8'(1"2$%' 444 444 444 444


13/35

A7O A7O2 &%

444 32(3"#$8" ""2$88 "'"$1! &(!!2$3& &(!"1$2& #("%"$&1 #("31$#& 3('2'$#' 3(23"$#"

444 3&(%3%$!2 #(&%&$!! #(#$!8

444 &8(1%!$#'444 "'("1!$31

444 444

444 444


14/35

ENGORDA DE BOVINO

COSTOS TOTALESCOSTOS FIJOS A7O & A7O # A7O 3

A40*'#+0 38(%%%$%% 38(38%$%% 38("#3$8%

P#;+ ! #;# "#%$%% "#"$#% "31$1"

P#;+ ! -" &(11%$%% &(1!1$1% &(18'$21C+*# p#'# !- !;'+ ;#0#!'+ #(!%%$%% #(!#!$%% #(!!%$#!

M#0*!04!0*+ ! +0*'+0! 3(8%%$%% 3(838$%% 3(8"#$38

TOTAL 11(#8%$%% 11("%#$8% 1!(&12$83

COSTOS VARIA/LES A7O & A7O # A7O 3 A-4!0*#+0 ! #04#-! #'(3"#$!% #'(8!8$#3 #'(21#$"2M!0# 1 V#0# &(21%$"! &(28%$&! &(2"2$"!

F-!*!

&!(%%%$%% &!(&!%$%% &!(3%&$!%M#0+ ! O'# "#(%%%$%% "#("#%$%% "3(11"$#%

C+4p'# ! !!''+ p#'# !0;+'# 5 &%%(%%%$%% &%&(%%%$%%

TOTAL 444 444 ##%(8"&$#1

A7O & A7O # A7O 3COSTOS FIJOS 11(#8%$%% 11("%#$8% 1!(&12$83COSTOS VARIA/LES &&"(3&3$#! #&'(1'8$3' ##%(8"&$#1COSTOS TOTALES ### ### $ 265,8208!


15/35

S

A7O 1 A7O ! A7O 8 A7O " A7O ' A7O 2 3"(%2%$'1 3"(18&$"1 3"('38$38 3'(#&1$"3 3'(!28$'" 3'(2'#$'1 "1&$'# "12$#3 "!8$"3 "81$#2 ""&$21 ""2$88

&(1'3$83 &(12'$1" &(!&3$1! &(!#'$!2 &(!13$'" &(!!2$3& #(!"!$"! #(8%&$!& #(8#"$!3 #(8!3$'% #(8'%$31 #("%"$&1 3("%2$%' 3("18$&" 3("'3$81 3('#&$1" 3('!2$82 3('2'$#'

1!(8%&$ 18(%!"$&3 18(!&"$"% 444 444 444

A7O 1 A7O ! A7O 8 A7O " A7O ' A7O 2 #2(#3#$## #2(!#1$!1 #2('&2$"' 3%(&&"$2' 3%(1&2$&8 3%("#3$3! &(222$!! #(%&2$!! #(%32$"1 #(%8%$&1 #(%'%$"1 #(&%&$!!

&!(1!1$!# &!(8%2$%8 &!("8!$&! &!(2##$'% &8(%'#$%3 &8(#1#$'! "1(&'&$8" "1(2#3$12 "!(8"#$"# "8(1#2$1! ""(&23$"! ""(28!$8' &%#(%&%$%% &%3(%3%$&% &%1(%8%$1% 444 444 444

444 ##!(&%8$"3 444 444 444 444

A7O 1 A7O ! A7O 8 A7O " A7O ' A7O 2 1!(8%&$ 18(%!"$&3 18(!&"$"% 18(2'#$'' 1"(1!#$"& 1"(2#"$#1

###('""$2! ##!(&%8$"3 ##"(3!"$'% 444 444 444

### $ 2!1,1638! ### ### ### ###


16/35

A7O &% 32(3"#$8" "'"$1!

&(!"1$2& #("31$#& 3(23"$#"

1'(1%8$!&

A7O &% 3&(%3%$!2 #(#$!8

&8(1%!$#' "'("1!$31 &%'(#'!$8"

444

A7O &% 1'(1%8$!&

#38(!'2$11

###


17/35

ENGORDA

PROYECCI

VOLUMEN PRECIO VENTASCONCEPTO Venta9cic*o UNITARIO CICLO

5

2% $&,9&&.&&#8#(%%%$!'

TOTAL #8#(%%%$!'

N+--+ ! %52 -+ !0P'+4!+


18/35

DE BOVINOS

N INGRESOS

A7O A7O A7O A7O A7O A7O& # 3 1 ! 8

5 5 5 5 5

444 #"!(&%%$8& 444 3%3(#2'$1# 3&'(183$31 444

### ### ### ### ### ###


19/35

A7O A7O A7O A7O" ' 2 &%

444 444 444 444

### ### ### ###


20/35

ENGORDA DE BOVINOS

ESTADO DE RESULTADOS

CONCEPTOS A7O & A7O # A7O 3: ; < VENTAS 444 #"!(&%%$8& 444

COSTOS FIJOS 11(#8%$%% 11("%#$8% 1!(&12$83COSTOS VARIA/LES 444 #&'(1'8$3' 444: 5 < COSTOS TOTALES 444 #83(&''$2' 444: = < UTILIDAD /RUTA 444 &&(2&&$83 #3(%31$"": 5 < DEPRECIACION !("!1$%% 8(%1&$"% 8(313$"2: = < UTILIDAD ANTES DE IM 21(8"3$33 !('82$23 &8(82%$2': 5 < IMPUESTOS 2(18"$33 !'8$22 &(882$&%: = < UTILIDAD DEL EJERCICI '!(#%8$%% !(#'#$21 &!(%#&$'2

COSTOS DE DEPRECIACIONESACTIVO FIJO ALOR ORI)INA TASA A7OST+ p#'# +0*'+0 ! +''#- 9&,&9&.&& ? &%$%%G#-!'# +0 +4!!'+ 1 !!!'+ 2,&&&.&& ? &%$%%H!''#4!0*# 4!0+'! ,&&&.&& $&? &%$%%

TOTAL 444


21/35

A7O 1 A7O ! A7O 8 A7O " A7O ' A7O 2444 444 444 444 444 444

1!(8%&$ 18(%!"$&3 444 18(2'#$'' 444 1"(2#"$#1444 444 444 444 444 444

444 444 444 444 444 444

31('&2$31 1"(#22$1" 444 "1(12&$!" 444 444

8(88%$2" 8(221$%# "(313$"# "("&%$2& '(%28$18 '(!%&$#'

#'(&!'$3" 1%(3%!$1! 444 88("'%$88 444 28(1&'$82

#('&!$'1 1(%3%$!1 !(3&8$"3 8(8"'$%" '(&&'$13 2(81&$'"

#!(31#$!3 38(#"1$2% 444 8%(&%#$!2 444 '8(""8$'#

DEP ANUAL ALOR RESCATE

1(%%1$%% 1%(%1%$%% &(#!%$%% (!%%$%% !%%$%% 5

!("!1$%% !#(!1%$%%


22/35

A7O &%444

1'(1%8$!&444

444

444

'(2#8$31

444

&&(#!#$88

444


23/35

ENGORDA DE BOVIN

FLU"O DE EFECTIVO

CONCEPTOS 9 A7O A7O % A7O & A7O #: ; < VENTAS 5 #8#(%%%$!' #"!(&%%$8&

: ; < VALOR DE RESCATE 5 444 5: = < IN)RESOS TOTALES 5 #8#(%%%$!' #"!(&%%$8&COSTOS FIJOS 5 11(#8%$%% 11("%#$8%COSTOS VARIA/LES 5 &&"(3&3$#! #&'(1'8$3': = < COSTOS TOTALES 5 &8&(!"3$#! #83(&''$2'COMPRA ACTIVO FIJO #13(%'%$%% 5 5COMPRA ACTIVO DIFERIDO &'(%%%$%% 5 5COMPRA CAPITAL DE TRA/AJO 22("!1$3" 5 5: = < SALDO FINAL 5 38%('31$3" &%%(1#"$33 &&(2&&$83


24/35

S

A7O 3 A7O 1 A7O ! A7O 8 A7O " A7O '444 3%3(#2'$1# 3&'(183$31 444 444 444

5 5 5 444 5 444444 3%3(#2'$1# 3&'(183$31 444 444 444

1!(&12$83 1!(8%&$ 18(%!"$&3 18(!&"$"% 18(2'#$'' 1"(1!#$"&

444 ###('""$2! ##!(&%8$"3 444 444 444

444 #8'(1"2$%' #"&(&83$'" 444 444 444

5 5 5 444 5 444

5 5 5 444 5 444

5 5 5 444 5 444

#3(%31$"" 31('&2$31 1"(#22$1" 8%(!&&$%% "1(12&$!" '2(#'%$"#


25/35

A7O 2 A7O &% 3'"(%21$&' 1%8(11'$'2

5 !#(!1%$%% 3'"(%21$&' 1!'(2''$'2

1"(2#"$#1 1'(1%8$!&

#31(#18$2" #38(!'2$11

#'#(&"1$#& #'1(22!$2!

5 5

444 5

444 5

&%1(2&2$2" &"3(22#$21


26/35

ENGORDA DE

PUNTO DE E

CONCEPTOS 9 A7O A7O & A7O #

VENTAS #8#(%%%$!' #"!(&%%$8&COSTOS FIJOS 11(#8%$%% 11("%#$8%COSTOS VARIA/LES &&"(3&3$#! #&'(1'8$3'COSTOS TOTALES &8&(!"3$#! #83(&''$2'PUNTO DE E>UILI/RIO '%(&18$#1 #&"(#&2$18PUNTO DE E>UILI/RIO ? 3&? "2?

INTERPRETACIONE* punto de e@ui*ibrio indica e* porcetae de Bentas @ue se debe tenerpara cubrir *os costos tota*es( sin @ue se ten0a 0anancias( es *o+ini+o @ue se debe Bender en porcentae , en Ba*or :< para no tenerperdidas


27/35

BOVINOS

UILIBRIO

A7O 3 A7O 1 A7O ! A7O 8 A7O "

#''('!!$81 3%3(#2'$1# 3&'(183$31 444 3!&(&%!$'3 1!(&12$83 1!(8%&$ 18(%!"$&3 18(!&"$"% 18(2'#$''

##%(8"&$#1 ###('""$2! ##!(&%8$"3 444 ##2(83&$3'

#8!('#%$'" #8'(1"2$%' #"&(&83$'" 444 #"8(8&1$#8

&2&(#"&$32 &"&(2'%$18 &!"(&$"% 444 &3!("2"$'%

88? !"? 12? 13? 32?


28/35

A7O ' A7O 2 A7O &%

444 444 444 1"(1!#$"& 1"(2#"$#1 1'(1%8$!&

444 444 444

444 444 444

444 444 444

3!? 3&? #'?


29/35

TASA DE ACTUALIZACION 10

A7O IN)RESOS COSTOS FLUJO DE TASA IN)RESOS E)RESOSEFECTIVO :&;t


30/35

ENGORDA DE BOVINOS

E&'()*+ ) +./+/+/4 +

D! #!'+ # '!;-# ! Op!'#@0 $&? +4+ 404+ 1 ! #*# !- &? ! -+ +-*#+

PORCENTA"E AO PAGOS2&? $ 5,8&$.8& 5,8&$.8&

2 5,8&$.8& 7,2&5.2&S+-*#+ 5 5,8&$.8& $&,9&%.9& $9&,&9&.&& % 5,8&$.8& $%,%&8.%&

5,8&$.8& $9,&&9.&&M+0*+ # #+''#' 8 5,8&$.8& 2$,8&6.8&

58,&$8.&& 7 5,8&$.8& 2,2$$.2&9 5,8&$.8& 29,9$2.9&

6 5,8&$.8& 52,%$%.%&$& 5,8&$.8& 58,&$8.&&

MONTO DEA9ORRO


31/35

7


32/35

M# C+''# F0#0!'# !0

P'++0 ! 4#"J*+4#*! # #4p+ #!'*+J*+4#*! !0 0!'0#!'+ + ## +4'#M!-+0 !0 0!'0#!'+E0;+'# ! !!''+B+0+ ! +-! p'+p+*+V## -!!'#

E-#+'#+0 ! p'+*+ -#*!+P'++0 1 !0;+'# ! +''!;+P'++0 1 !0;+'# ! #'# (+)C#'# -!!'#P'++0 ! 4+3#''# *-#p#M!- #p+-#

P'++0 1 !0;+'# ! !'+E0;+'# ! p+--+S-+M#" p#'# -+

AK+0 ! *'#*+ p#'# -*+ ! '3+-T!0# ! ##''+*!I0*'#-"#+0 ! 4#0;+

I0*'#-"#+0 ! *#4#'0+C+0# !+0+4#L!;# !0 0!'0#!'+E+*'4+C+0*'+0 ! ### 1 #-!'#

**p//.#;'+p'+1!*+.+';/

http://www.agroproyectos.org/http://www.agroproyectos.org/


33/35

P'++0 ! -+F#'4##C-*+ 1 p'++0 ! ## ! #"#'P#0#!'#

C#'0!'#Z#p#*!'#P'#+'# ! #;#P+--!'#T+'*--!'# ! #'0# ! *';+T+'*--!'# ! 4#"

C!'#! 0*!'0!*C!' 1 p#p!-!'#E*!*#E-#+'#+0 ! K!+ 1 !0*# ! -!!F!''!*!'#V!'+ ! -!V!'+ ! p-#0*# '*#-!

C-*+ ! 4#0;+ #!0 A;'++''#3!'#T'#C-*+ 1 p'++0 ! p#p#1#C-*+ 1 !0!+ ! #=P#p!-!'#V!0*# ! p'+*+ F+#41M!'!'#M0p!'P#*!-!'#P0+-!C-*+ 1 p'++0 ! -*


34/35

T#--!' 4!#0+T#--!' ! +*'#E4p#K! ! "#'"#4+'#

A*+-##+, -##+ ! #*+

R!0*# ! 4+-#'+P'++0 1 !0*# ! !-+*!P'++0 1 #+p+ ! 4!- #p+-#I0*'#-"#+0 ! -! ##0!'+C-! ##0!'+ !0 0!'0#!'+C-*+ 1 p'++0 ! -! !''#0+

T'#0+'4#+0 ! p#*# ! p!#+P'++0 1 !0*# ! C#'*+J#*'+p# '#C-*+ ! #-#-# +''#3!'+P'++0 1 +4!'#-"#+0 ! !-#P'++0 1 +4!'#-"#+0 ! !-#+'#P#-!*!'# !0*# ! #;#, p#-!*# 1 0!!.

C#'p0*!'#P'++0 ! +0;+ '!+C-*+ 1 p'++0 ! +0;+ !*#R#*'+ TIFC-*+, p'++0 1 #+p+ ! p4!0*# 0!;'#I0*'#-"#+0 ! *+4#*! # p'! ! *+4#*!

C-*+ 1 p'++0 ! p#C#= 4+'*!#+ (!0!+ ! #!)B#0# ! 4# ! !0*+Ep0## !0 0!'0#!'+V!0*# ! !Kp+ ! +4p*+

L##0!'#


35/35

P'++0 1 !0*# ! -!+0! A+p+ 1 +4!'#-"#+0 ! +3# ! 4#"L##0!'#E0;+'# ! !'+

T#K!'#P""!'#P!*+ ! *#+V!0*# ! *#4#-!P+--+ '+*"#+ (#"#+, !0-#+, '#0!'+)P+--+ !*-+ !0*1

V!0*# ! !'*-"#0*! 1 #;'+04+T'#*+' #;'+-# ! 4p-!4!0*+P'++0 ! +''#3! !'! '+p+0+P'++0 ! !+--# '+--#C-*+ 1 p'++0 ! -4+0 p!'#C-*+ 1 p'++0 ! 0#'#03#C-*+ 1 p'++0 ! 4#0#'0#

C-*+ 1 p'++0 ! *+'+03#C'# 1 !0;+'# ! +0!3+C#0+-# +''#3!'+

A+p+ ! ;'#0+E0;+'# ! #4#'+0C-*+ ! '3+-

118531306 Corrida Financiera

Documents

Transcript of 118531306 Corrida Financiera