Академический Документы
Профессиональный Документы
Культура Документы
AO 3
0
AO 4
0
AO 5
557,403
234,561
322,842
524,804
568,577
14,223
940
-58,936
531,434
575,207
14,223
940
-58,936
538,064
581,837
14,223
940
-58,936
544,694
588,467
14,223
940
-58,936
610,260
595,098
14,223
940
0
-431,786
524,804
531,434
538,064
544,694
1,167,664
2,046,000
-1,166,823
-22,682
-214,100
-44,802
597,593
-149,398
448,195
44,802
2,148,300
-1,225,164
-24,950
-235,510
-44,802
617,874
-154,468
463,405
44,802
2,255,715
-1,286,422
-27,445
-259,061
-44,802
637,984
-159,496
478,488
44,802
2,368,501
-1,350,743
-30,190
-284,967
-44,802
657,798
-164,450
493,349
44,802
2,486,926
-1,418,281
-33,209
-313,464
-44,802
677,171
-169,293
507,878
44,802
2,611,272
-1,489,195
-36,530
-344,810
-44,802
695,936
-173,984
521,952
44,802
-634,328
438,214
-634,328
492,997
508,207
523,290
538,151
552,680
566,754
438,214
1.94
RELACION ACTIVOS/PATRIMONIO
24.85%
COSTO
PROPORCION
TASA DE
DESCUENTO
PONDERADA
10%
24.85%
70%
30%
7.00%
7.46%
14.46%
2,046,000
-1,166,823
-22,682
-214,100
-44,802
597,593
-149,398
448,195
44,802
2,148,300
-1,225,164
-24,950
-235,510
-44,802
617,874
-154,468
463,405
44,802
2,255,715
-1,286,422
-27,445
-259,061
-44,802
637,984
-159,496
478,488
44,802
2,368,501
-1,350,743
-30,190
-284,967
-44,802
657,798
-164,450
493,349
44,802
2,486,926
-1,418,281
-33,209
-313,464
-44,802
677,171
-169,293
507,878
44,802
2,611,272
-1,489,195
-36,530
-344,810
-44,802
695,936
-173,984
521,952
44,802
-634,328
438,214
-634,328
492,997
508,207
523,290
538,151
552,680
566,754
438,214
1.25
394,867
1.56
326,027
1.95
268,882
2.43
221,478
3.03
182,182
3.79
149,635
4.73
92,669
24.85%
1,635,740
1,001,413
79%
2.58
2,046,000
-1,166,823
-22,682
-214,100
-44,802
597,593
-149,398
448,195
44,802
2,148,300
-1,225,164
-24,950
-235,510
-44,802
617,874
-154,468
463,405
44,802
2,255,715
-1,286,422
-27,445
-259,061
-44,802
637,984
-159,496
478,488
44,802
2,368,501
-1,350,743
-30,190
-284,967
-44,802
657,798
-164,450
493,349
44,802
2,486,926
-1,418,281
-33,209
-313,464
-44,802
677,171
-169,293
507,878
44,802
2,611,272
-1,489,195
-36,530
-344,810
-44,802
695,936
-173,984
521,952
44,802
-634,328
438,214
-634,328
492,997
508,207
523,290
538,151
552,680
566,754
438,214
1.14
430,732
1.31
387,943
1.50
349,006
1.72
313,587
1.96
281,379
2.25
252,102
2.57
170,307
14.46%
2,185,057
1,550,729
79%
3.44
EVALAUCION MONETARIA DESDE EL PUNTO DE VISTA DE LOS RECURSOS PROPIOS DE LOS INVERSIO
COMPONENTES/AO
FLUJO NETO DE FONDOS
PRESTAMO
AMORTIZACION CAPITAL
AMORTIZACION INTERESES
ESCUDO FISCAL INTERESES
-634,328
492,997
508,207
523,290
538,151
552,680
-44,403
11,101
-88,806
-44,403
11,101
-88,806
-35,522
8,881
-88,806
-26,642
6,660
-88,806
-17,761
4,440
459,694
386,099
407,843
429,364
450,553
1.25
368,193
1.56
247,692
1.95
209,562
2.43
176,706
3.03
148,518
444,029
-190,298
24.85%
1,367,770
1,177,471
231%
7.19
EVALUACIN REAL DESDE EL PUNTO DE VISTA DE LOS RECURSOS PROPIOS DE LOS INVERSIONIS
FLUJO DE LOS INVERSONISTAS
FACTOR DE INFLACION
FLUJO REAL DE LOS INVERSIONISTAS
EVALUACION REAL RECURSOS PROPIOS
TASA DE DESCUENTO
FACTOR DE DESCUENTO
VALOR ACTUAL
VAN
TIR
B/C
-190,298
12%
-190,298
459,694
1.12
410,441
386,099
1.25
307,796
407,843
1.40
290,294
429,364
1.57
272,868
450,553
1.76
255,656
1.25
328,744
1.56
197,459
1.95
149,162
2.43
112,300
3.03
84,273
24.85%
976,896
786,598
196%
5.13
DE LOS INVERSIONISTAS
6
566,754
438,214
-88,806
-8,881
2,220
471,287
438,214
3.79
124,430
4.73
92,669
E LOS INVERSIONISTAS
471,287
1.97
238,769
438,214
2.21
198,226
3.79
63,040
4.73
41,919