Академический Документы
Профессиональный Документы
Культура Документы
EVALUACION DE PROYECTOS
ENTREGA 1
PRIMER BLOQUE 2020.
Kd 8.81%
CO
Rf = 6.77%
Rm = 12.00%
β= 1.37
Apalancando el Beta:
Bl = Bo *( 1+ {(1-tx)* (D/P)})
Deuda 39,163
Patrimonio 16,785
Tasa Impuestos 45.7%
Beta Apalancado
Aplicando la fórmula
Ke = 6.77%
Ke = 6.77%
Ke = 22.96%
Embi
Ke =
COSTO PROM
KdT = 8.81% *
KdT = 4.79%
WACC = 22.96% *
WACC = 22.96% *
WACC = 6.89%
WACC = 10.24%
*
COSTO DE LA DEUDA
3.10
+ 5.23% * 3.10
+ 16.2%
54.3%
16,785 39,163
*
55,948
+ 4.79% * 55,948
+ 3.35%
TASA DE DESCUENTO
*
Intereses pagados (Gastos Financieros) -3,368
Kd 5.84%
Rf = 4.70%
Rm = 4.65%
β= 1.52
Apalancando el Beta:
Bl = Bo *( 1+ {(1-tx)* (D/P)})
Deuda 57,694
Patrimonio 19,557
Tasa Impuestos 47.3%
Beta Apalancado
Aplicando la fórmula
Ke =
Ke =
Ke =
Embi
Ke =
COSTO
KdT = 5.84%
KdT = 3.08%
WACC =
WACC =
WACC =
WACC =
Total inversión
Utilidad 2017
ROI
*
COSTO DE LA DEUDA
3.89
4.70% + -0.05% * 3.89
4.70% + -0.2%
* 52.7%
19,557 57,694
4.51% *
77,251
+ 3.08% * 77,251
1.14% + 2.30%
TASA DE DESCUENTO
3.44%
77,251
2,772
3.59%
*
Tasas Cero Cupón a término*
html
le/variable.htm
Marginal
25.02%
Unlevered beta Cash/Firm value Unlevered beta corrected for cash HiLo Risk
1.39 8.43% 1.52 0.3802
0.93 10.18% 1.04 0.3110
0.55 6.69% 0.59 0.2570
0.75 8.20% 0.82 0.3220
1.25 12.37% 1.42 0.2883
1.19 8.49% 1.30 0.3120
0.41 20.54% 0.52 0.2076
0.23 15.52% 0.27 0.2820
0.70 6.18% 0.74 0.2727
0.39 6.13% 0.41 0.2827
1.02 5.48% 1.08 0.2749
0.54 8.81% 0.59 0.3486
0.81 7.61% 0.87 0.3055
0.93 8.63% 1.02 0.3774
1.11 4.95% 1.17 0.3222
0.97 8.86% 1.07 0.3133
1.33 6.30% 1.42 0.3166
1.01 6.56% 1.08 0.3181
1.06 13.47% 1.22 0.3301
1.11 5.40% 1.18 0.3282
1.21 12.44% 1.39 0.2956
0.95 12.72% 1.08 0.3046
0.51 11.16% 0.57 0.2279
1.06 3.42% 1.10 0.3746
0.99 6.52% 1.06 0.2877
0.89 6.38% 0.95 0.3236
1.04 8.84% 1.14 0.3231
0.95 14.65% 1.11 0.3606
1.26 11.67% 1.43 0.3261
0.76 20.86% 0.97 0.3262
1.09 7.80% 1.18 0.3695
1.48 7.49% 1.60 0.3702
0.72 6.62% 0.77 0.2965
0.47 9.10% 0.52 0.3193
0.72 6.93% 0.78 0.3107
0.59 8.08% 0.65 0.3487
0.89 13.43% 1.03 0.2984
0.75 2.95% 0.78 0.2887
1.08 5.52% 1.14 0.3275
0.94 8.09% 1.03 0.2830
1.24 3.10% 1.27 0.3859
1.08 8.18% 1.18 0.3113
0.79 3.96% 0.82 0.2295
0.84 9.52% 0.93 0.2808
0.92 4.41% 0.96 0.3071
1.46 6.66% 1.57 0.3350
0.52 10.87% 0.58 0.2104
0.66 9.57% 0.73 0.2068
0.51 11.56% 0.58 0.2299
0.28 2.37% 0.29 0.3076
1.13 8.01% 1.23 0.3196
1.15 7.24% 1.24 0.3576
0.82 6.41% 0.88 0.2871
0.86 8.46% 0.94 0.2279
1.61 5.23% 1.69 0.3992
1.12 8.43% 1.23 0.3093
1.14 4.67% 1.19 0.3307
0.63 6.38% 0.67 0.3043
0.67 6.70% 0.72 0.3237
0.59 5.06% 0.63 0.2563
1.48 6.05% 1.57 0.3919
0.87 12.37% 0.99 0.3214
0.51 2.93% 0.52 0.1240
0.66 17.76% 0.80 0.2912
0.80 11.91% 0.91 0.2696
0.77 6.50% 0.82 0.2724
0.75 12.96% 0.87 0.3147
1.12 14.52% 1.32 0.2058
1.02 7.31% 1.10 0.3226
0.72 10.34% 0.81 0.2985
0.86 2.58% 0.88 0.3266
0.59 10.82% 0.66 0.3525
1.04 7.14% 1.12 0.2548
1.07 4.13% 1.11 0.2928
1.33 9.18% 1.46 0.3340
0.97 8.18% 1.05 0.2918
0.70 6.90% 0.75 0.2652
1.35 8.88% 1.48 0.3149
1.15 8.26% 1.25 0.3671
0.87 10.08% 0.96 0.2751
0.98 10.07% 1.09 0.3288
1.45 8.63% 1.58 0.3800
1.53 3.73% 1.59 0.4051
1.40 6.44% 1.50 0.3535
0.90 6.89% 0.97 0.3325
0.98 2.89% 1.01 0.2936
1.27 8.66% 1.39 0.3521
0.74 5.49% 0.78 0.2768
0.31 2.37% 0.32 0.2597
1.01 7.77% 1.10 0.2667
1.34 4.58% 1.40 0.2024
0.72 9.73% 0.79 0.2775
0.44 8.25% 0.48 0.2016
1.03 8.19% 1.12 0.2396
0.80 11.39% 0.90 0.3095
0.91 8.92% 1.00 0.3127
Standard deviation of equity Standard deviation in operating income (last 10 years)
41.38% 45.78%
35.88% 27.04%
26.37% 59.02%
36.32% 31.40%
27.83% 38.18%
32.90% 37.58%
21.83% 45.40%
28.67% 795.17%
26.50% 81.67%
29.32% 34.37%
32.44% 28.78%
34.02% 611.20%
34.49% 25.74%
38.23% 47.35%
35.06% 61.50%
32.44% 25.68%
29.77% 22.47%
34.33% 25.88%
38.96% 42.21%
35.95% 29.53%
31.57% 40.27%
32.85% 21.08%
24.65% 42.03%
40.54% 44.71%
30.51% 41.52%
35.38% 47.01%
34.17% 9.53%
38.55% 48.41%
34.69% 34.34%
34.83% 35.00%
42.36% 70.79%
36.17% 73.38%
33.28% 20.72%
34.56% 29.78%
34.30% 30.76%
35.37% 25.81%
32.43% 47.39%
31.73% 45.88%
35.25% 36.05%
34.27% 52.98%
35.34% 86.79%
39.88% 95.59%
29.13% 35.59%
32.73% 34.90%
32.75% 31.69%
36.04% 25.87%
25.70% 40.65%
24.86% 40.83%
29.77% 48.00%
35.49% 34.84%
33.78% 27.39%
40.92% 32.88%
34.19% 16.64%
24.54% 34.71%
47.23% 41.71%
33.81% 32.14%
36.49% 28.59%
34.53% 22.54%
33.77% 20.66%
26.66% 32.50%
46.77% 40.74%
34.01% 22.37%
14.51% 40.50%
31.50% 46.88%
29.68% 26.73%
31.85% 32.25%
30.97% 53.26%
29.87% 47.45%
35.65% 34.21%
32.94% 35.91%
31.92% 69.22%
38.67% 26.28%
27.68% 23.91%
29.68% 31.97%
32.32% 21.74%
33.58% 31.00%
27.16% 47.52%
33.27% 56.68%
35.80% 60.60%
31.54% 46.05%
39.18% 16.58%
40.28% 35.45%
39.91% 62.88%
39.69% 38.29%
37.82% 47.70%
27.74% 15.67%
36.81% 28.17%
28.32% 4.39%
25.57% 18.97%
31.79% 28.72%
23.60% 22.32%
30.02% 22.51%
22.65% 23.87%
33.51% 24.95%
33.51% 19.58%
33.84% 18.95%
Date update5-Jan-19 YouTube Video explaining esti
Created by: Aswath Damodaran, adamodar@stern.nyu.edu
What is thisBeta, Unlevered beta and other risk measures Emerging Markets
Home Page:http://www.damodaran.com
Data websithttp://www.stern.nyu.edu/~adamodar/New_Home_Page/data.html
Companies in http://www.stern.nyu.edu/~adamodar/pc/datasets/indname.xls
Variable defhttp://www.stern.nyu.edu/~adamodar/New_Home_Page/datafile/variable.htm
Do you want to use marginal or effective tax rates in unlever Marginal
If marginal tax rate, enter the marginal tax rate to use 26.79%
Unlevered
beta
Induistry Number of Effective Unlevered Cash/Firm corrected
Name firms Beta D/E Ratio Tax rate beta value for cash
Advertising 91 1.40 19.19% 13.43% 1.22 11.83% 1.39
Aerospace/D 82 1.18 20.30% 11.05% 1.02 9.87% 1.14
Air Transpor 87 0.99 115.88% 14.13% 0.53 6.99% 0.57
Apparel 898 0.82 34.26% 15.04% 0.65 9.71% 0.72
Auto & Truc 81 1.47 49.04% 14.92% 1.08 15.13% 1.28
Auto Parts 453 1.22 25.33% 16.56% 1.03 11.30% 1.16
Bank (Money 463 0.67 144.59% 19.99% 0.33 22.35% 0.42
Banks (Regio 82 0.80 407.01% 20.84% 0.20 42.99% 0.35
Beverage (Al 114 1.01 4.96% 21.00% 0.97 7.82% 1.05
Beverage (So 35 0.58 22.56% 12.16% 0.50 5.37% 0.53
Broadcastin 59 0.86 27.59% 16.90% 0.72 8.61% 0.78
Brokerage & 392 1.10 190.26% 14.26% 0.46 9.79% 0.51
Building Mat 213 0.96 39.67% 17.16% 0.74 9.29% 0.82
Business & 240 1.21 19.98% 16.35% 1.06 9.94% 1.18
Cable TV 32 1.07 10.40% 11.51% 0.99 6.27% 1.06
Chemical (Ba 605 1.06 32.36% 17.15% 0.86 10.28% 0.96
Chemical (Di 35 1.01 32.41% 20.72% 0.82 5.34% 0.86
Chemical (Sp 505 1.17 33.29% 17.81% 0.94 8.61% 1.03
Coal & Relat 108 1.30 57.27% 16.08% 0.91 19.46% 1.13
Computer Se 449 1.15 18.76% 13.15% 1.01 5.31% 1.06
Computers/P 209 1.52 26.90% 13.48% 1.27 17.08% 1.53
Construction 518 1.14 56.57% 15.27% 0.81 15.73% 0.96
Diversified 229 0.82 131.44% 17.28% 0.42 10.81% 0.47
Drugs (Biote 179 1.43 5.15% 6.84% 1.38 4.62% 1.45
Drugs (Pharm 626 1.17 16.35% 16.39% 1.04 8.34% 1.14
Education 100 1.34 20.39% 14.57% 1.17 11.74% 1.32
Electrical E 574 1.27 47.37% 15.41% 0.94 11.27% 1.06
Electronics 92 1.53 85.87% 12.16% 0.94 18.41% 1.15
Electronics 812 1.49 27.30% 13.69% 1.24 16.30% 1.49
Engineering 797 1.26 116.67% 17.15% 0.68 23.74% 0.89
Entertainme 286 1.43 17.46% 10.69% 1.27 9.70% 1.40
Environment 117 1.25 43.27% 15.63% 0.95 10.22% 1.06
Farming/Agri 284 0.84 58.91% 13.08% 0.59 7.37% 0.63
Financial Sv 559 0.78 142.17% 17.64% 0.38 9.88% 0.42
Food Proces 829 0.82 28.97% 16.20% 0.67 6.98% 0.73
Food Wholes 82 0.90 67.67% 17.04% 0.60 10.36% 0.67
Furn/Home F 218 1.06 22.35% 16.45% 0.91 18.12% 1.11
Green & Ren 90 1.06 84.82% 12.03% 0.66 3.49% 0.68
Healthcare 198 1.34 9.32% 11.62% 1.26 6.55% 1.34
Healthcare S 134 1.14 32.84% 16.77% 0.92 11.21% 1.04
Heathcare I 83 1.78 3.63% 9.30% 1.73 3.77% 1.80
Homebuildin 34 0.98 62.12% 13.63% 0.67 11.62% 0.76
Hospitals/Hea 107 0.85 19.70% 18.72% 0.74 4.40% 0.78
Hotel/Gami 396 0.94 39.70% 14.57% 0.73 11.42% 0.82
Household P 257 0.99 7.31% 14.63% 0.94 4.04% 0.98
Information 70 1.19 13.44% 19.57% 1.08 8.87% 1.19
Insurance (G 140 0.52 36.60% 12.90% 0.41 12.45% 0.47
Insurance (Li 71 0.91 58.23% 13.60% 0.63 11.78% 0.72
Insurance (P 138 0.47 30.81% 18.07% 0.39 11.52% 0.44
Investments 334 0.87 442.92% 8.41% 0.21 2.17% 0.21
Machinery 723 1.24 28.82% 16.33% 1.02 10.04% 1.14
Metals & Mi 311 1.42 61.21% 14.31% 0.98 11.08% 1.10
Office Equip 72 0.84 21.46% 15.28% 0.72 9.31% 0.80
Oil/Gas (Int 24 1.19 53.56% 24.66% 0.85 10.88% 0.96
Oil/Gas (Pro 133 1.62 44.87% 9.22% 1.22 7.19% 1.32
Oil/Gas Dist 84 1.27 85.08% 14.51% 0.78 8.46% 0.86
Oilfield Svcs 236 1.40 48.55% 11.95% 1.03 6.02% 1.10
Packaging & 278 0.80 38.12% 16.03% 0.62 7.41% 0.67
Paper/Fores 194 0.97 72.36% 15.30% 0.63 7.70% 0.69
Power 360 0.85 103.44% 17.91% 0.48 6.05% 0.52
Precious Met 89 1.44 37.81% 11.79% 1.13 6.66% 1.21
Publishing 170 1.06 12.57% 14.52% 0.97 15.29% 1.14
R.E.I.T. 203 0.44 52.11% 2.95% 0.32 2.77% 0.33
Real Estate 701 1.21 164.89% 18.75% 0.55 20.36% 0.69
Real Estate 262 1.09 75.09% 13.78% 0.71 11.23% 0.79
Real Estate 297 0.86 65.02% 14.07% 0.58 6.54% 0.63
Recreation 133 0.98 54.99% 14.08% 0.70 14.85% 0.82
Reinsurance 30 0.96 19.02% 13.63% 0.85 11.87% 0.96
Restaurant/ 126 1.10 21.84% 14.81% 0.94 6.84% 1.01
Retail (Auto 87 1.05 88.66% 18.28% 0.64 11.48% 0.72
Retail (Build 23 1.24 17.66% 21.70% 1.10 3.92% 1.14
Retail (Distr 575 0.94 100.32% 15.51% 0.54 13.48% 0.62
Retail (Gener 136 1.13 51.55% 22.82% 0.82 8.40% 0.90
Retail (Groc 64 0.83 27.97% 18.55% 0.69 5.68% 0.73
Retail (Onlin 60 1.33 8.80% 11.19% 1.25 14.35% 1.46
Retail (Speci 163 1.18 44.42% 18.29% 0.89 10.59% 1.00
Rubber& Tir 74 0.87 49.92% 19.14% 0.64 9.74% 0.70
Semiconduct 399 1.71 15.49% 10.84% 1.53 11.47% 1.73
Semiconduct 183 1.84 37.96% 12.07% 1.44 13.28% 1.66
Shipbuilding 231 1.07 100.95% 11.97% 0.62 10.54% 0.69
Shoe 60 0.98 22.64% 18.92% 0.84 7.80% 0.91
Software (En 40 1.79 8.00% 10.70% 1.70 4.93% 1.78
Software (In 30 0.88 17.45% 10.90% 0.78 7.81% 0.85
Software (Sy 335 1.41 5.83% 11.35% 1.35 7.67% 1.46
Steel 508 1.21 68.18% 15.21% 0.80 9.51% 0.89
Telecom (Wir 60 0.99 47.56% 14.41% 0.74 3.53% 0.76
Telecom. Eq 296 1.45 15.80% 11.40% 1.30 10.46% 1.45
Telecom. Ser 128 0.99 39.00% 17.31% 0.77 4.93% 0.81
Tobacco 27 0.82 1.35% 22.46% 0.81 2.23% 0.83
Transportati 176 1.11 56.41% 19.94% 0.78 10.03% 0.87
Transportati 11 1.45 23.06% 26.15% 1.24 4.65% 1.30
Trucking 100 0.94 58.92% 17.62% 0.66 8.34% 0.72
Utility (Gene 10 1.12 273.97% 16.84% 0.37 8.63% 0.41
Utility (Wate 66 1.11 67.05% 18.17% 0.74 9.47% 0.82
Total Market 21855 1.11 73.74% 15.19% 0.72 13.92% 0.84
Total Market 19676 1.14 50.59% 15.12% 0.84 10.66% 0.93
Standard
deviation
HiLo Risk of equityin operating income (last 10 years)
Standard deviation
0.4162 42.62% 42.48%
0.3500 36.57% 21.92%
0.3224 26.77% 59.04%
0.3719 36.81% 26.90%
0.3365 30.45% 30.37%
0.3528 34.67% 31.68%
0.2403 22.06% 44.94%
0.2548 29.94% -1851.65%
0.3140 29.28% 42.90%
0.2819 29.32% 35.13%
0.3632 30.69% 27.74%
0.3725 37.03% 49.45%
0.3574 33.91% 26.41%
0.3938 43.40% 43.91%
0.4176 37.11% 48.35%
0.3363 33.17% 29.29%
0.3327 31.46% 22.90%
0.3413 36.33% 21.60%
0.3576 38.70% 37.49%
0.3700 39.29% 28.57%
0.3690 36.22% 47.80%
0.3501 35.24% 21.46%
0.2707 25.83% 39.31%
0.3909 42.01% 41.09%
0.3461 33.86% 38.30%
0.3877 43.00% 55.01%
0.3762 36.14% 21.74%
0.3947 39.13% 47.94%
0.3759 37.57% 47.42%
0.3823 39.55% 36.49%
0.4303 43.32% 51.12%
0.4154 41.61% 74.55%
0.3391 33.87% 17.48%
0.3366 35.61% 37.89%
0.3388 34.19% 26.08%
0.3926 38.78% 29.35%
0.3477 32.98% 45.12%
0.3338 32.03% 43.69%
0.3830 38.25% 46.66%
0.3322 33.68% 52.92%
0.4172 42.85% 108.64%
0.3426 38.11% 81.80%
0.2574 27.04% 28.92%
0.3069 33.56% 32.39%
0.3472 34.76% 30.44%
0.3749 38.02% 22.25%
0.2496 25.57% 41.78%
0.2610 26.61% 54.79%
0.2355 27.88% 47.66%
0.3602 36.94% 49.04%
0.3538 36.13% 31.52%
0.3805 39.52% 35.38%
0.3301 36.39% 17.10%
0.2757 28.14% 35.58%
0.4037 45.25% 41.15%
0.3202 32.29% 26.09%
0.3935 40.48% 37.65%
0.3619 35.57% 19.99%
0.3742 36.24% 35.30%
0.2569 27.07% 29.20%
0.4448 44.06% 41.03%
0.3757 37.24% 20.52%
0.1473 14.78% 38.49%
0.3360 34.50% 51.32%
0.3609 32.20% 28.96%
0.3054 31.96% 25.87%
0.3795 34.85% 43.81%
0.3030 27.60% 48.32%
0.3441 37.99% 41.23%
0.3304 32.78% 32.66%
0.3905 27.70% 50.75%
0.3828 39.20% 21.23%
0.2774 27.19% 20.26%
0.2955 33.14% 24.68%
0.4285 38.83% 92.44%
0.3332 33.94% 26.85%
0.2962 26.83% 42.03%
0.3830 38.00% 64.27%
0.3981 37.60% 67.92%
0.3232 34.33% 42.99%
0.3521 36.41% 14.43%
0.4864 50.52% 79.22%
0.3546 32.71% 146.88%
0.4243 42.31% 36.38%
0.3686 37.36% 46.42%
0.3155 29.42% 16.98%
0.3963 39.50% 33.75%
0.3409 31.26% 3.97%
0.2787 27.56% 16.37%
0.3378 31.77% 27.47%
0.2304 22.11% 17.09%
0.3168 31.74% 27.16%
0.2673 25.32% 22.02%
0.2897 35.31% 25.12%
0.3504 35.31% 22.45%
0.3551 35.72% 21.29%
2018-12 4.27%
2018-11 4.42%
2018-10 4.30%
2018-09 4.65%
2018-08 4.48%
2018-07 4.60%
2018-06 4.49%
2018-05 4.63%
2018-04 4.85%
2018-03 5.04%
2018-02 5.07%
2018-01 5.05%
4.65%
CONTEXTO PROYECTO EMPRESA
TOTAL 6,000,000 0
0 1
INGRESOS 2,568,000,000
(-)COSTOS DE VENTAS 30,850,000 1,883,364,000
Costos Variables 1,173,504,000
Costos Fijos 30,850,000 709,860,000
(=) UTILIDAD BRUTA (30,850,000) 684,636,000
GASTOS DE ADMINISTRACIÓN 6,960,000 52,443,600
GASTOS DE VENTAS 440,000 2,732,400
(-) DEPRECIACION 600,000
(-) AMORTIZACION DIFERIDOS
UTILIDAD OPERACIONAL (38,250,000) 628,860,000
Gastos Financieros 111,147,335
UTILIDAD ANTES DE IMPUESTOS (38,250,000) 517,712,665
Provisiòn de Impuestos 34% (13,005,000) 176,022,306
UTILIDAD NETA (25,245,000) 341,690,359
0 1
UTILIDAD OPERACIONAL
(-) IMPUESTOS OPERACIONALES
(=) NOPAT/UODI
(+) DEPRECIACIONES
(+) AMORTIZACIONES
(+/-) CAPITAL DE TRABAJO
(+/-) INVERSIÓN ACTIVOS FIJOS
FLUJO DE CAJA LIBRE
PAGO INTERESES
PAGO CAPITAL
(+) EFECTO SOBRE LOS IMPUESTOS
FLUJO CAJA ACCIONISTA
DIVIDENDOS
FLUJO DE CAJA DEL PERIODO
FLUJO DE CAJA INICIAL
FLUJO DE CAJA FINAL
Periodo 0 1
ACTIVO
EFECTIVO Y EQUIVALENTES AL EFECTIVO
CUENTAS POR COBRAR
INVENTARIOS
ACTIVO FIJO
DEPRECIACION
ACTIVO FIJO NETO
ACTIVOS DIFERIDOS
TOTAL ACTIVO
PASIVO
OBLIGACIONES FINANCIERAS
CUENTAS POR PAGAR A PROVEEDORES
TOTAL PASIVO
PATRIMONIO
CAPITAL SOCIAL
RESERVA LEGAL
UTILIDAD DEL EJERCICIO
UTILIDADES RETENIDAS
TOTAL PATRIMONIO
TOTAL PASIVO+PATRIMONIO
CIONES PARA EMPRESA DE TECNILOGÍA S.A.
2,119
114,621
52,379
2.57%
64
Depreciación/Año
600,000
600,000
0
1,200,000
242,893,084
3,274,003,629
Usados para los años 1, 2 y 3
Mensual Año 1 Mensual Año 2 Mensual
9,155,000 709,860,000 713,705,100
4,557,000 654,684,000 656,597,940
4,350,000 52,200,000 54,027,000
2 3
2,745,590,040 2,914,717,014 Si el valor residual es mayor al valor contable de los computadores se ver
1,968,362,769 2,049,628,733
1,254,657,669 1,331,943,954
713,705,100 717,684,779 Debido al ingreso desproporcionado de tantos empleados el proyecto su
777,227,271 865,088,281
54,279,126 56,178,895
2,828,034 2,927,015
600,000 600,000 Solo se incluye depreciación de Muebles y Enseres por que los Portátiles
719,520,111 805,382,370
111,147,335 111,147,335
608,372,776 694,235,035
206,846,744 236,039,912
401,526,032 458,195,123
2 3
2 3
Año 3
717,684,779
658,578,868
55,917,945
38,564,100
17,353,845
600,000,000
2,660,923
56,178,895
48,462,219
25,709,400
7,712,820
15,039,999
7,716,676
2,927,015
2,927,015
os computadores se verá un ingreso adicional
MOD
MATERIALES DIRECTOS
Material 1
Material 2
Material 3
Material 4
Total Materiales
cidad de producción
CIF