alteraciones de inversiones
TRANSCRIPT
-
8/18/2019 Alteraciones de Inversiones
1/6
Inverionista 1 20%
Inversionista 2 30%
(1,000) $ 28.16 VNA1
350 $( 148.79) VN2
380
400
500
C!"# CA!IN 30,000,000
e arrien&a 'or n ao 800,000
A* +na* &e* ao e 'ro'onen -o'rar*o / 31,419,203i !ensa* 3% A-e'ta
0 (30,000,000) $( 0.00)
1 800,000
2 800,000
3 800,000
4 800,000
5 800,000
6 800,000
7 800,000
8 800,000
9 800,000
10 800,000
11 800,000
12 32,219,203
e -o'ra o&ea 50,000,000 COMODIN
1 es se 'aan re'ara-iones 5,000,000
se arrien&a &es&e e* ter-er es 1,500,000
si to 20% .A
NA!NC!
NA!!
A CAN VN# N ! 24 "A#A "#C A VIA
0 (50,000,000) VNA
1 (5,000,000)
-
8/18/2019 Alteraciones de Inversiones
2/6
2 0
3 1,500,000
4 1,500,000
5 1,500,000
6 1,500,000
7 1,500,000
8 1,500,0009 1,500,000
10 1,500,000
11 1,500,000
12 1,500,000
13 1,500,000
14 1,500,000
15 1,500,000
16 1,500,000
17 1,500,000
18 1,500,00019 1,500,000
20 1,500,000
21 1,500,000
22 1,500,000
23 1,500,000
24
tasa interna de retorno
e -o'ra *ote 'or 20,000,000 se 'aa asi
CI 5,000,000
! 4 3,500,000 2.78%
! 6 5,500,000
! 12 10,000,000
0 (15,000,000)
1 :
2 :
3 :
4 3,500,000
5 :
6 5,500,000
7 :
8 :
9 :
10 :
11 :
12 10,000,000
-
8/18/2019 Alteraciones de Inversiones
3/6
e -o'ra -asa 75,000,000 -oo&in
Arre*os eses 1 ; &os 1,000,000
!es 6 arrien&a 2,800,000
es 36 Ven&e 70,000,000
CA A !INI!A AA "#NIA INV#INIA
0 (75,000,000) I#
1 (1,000,000)
2 (1,000,000)
3 0
4 0
5 0
6 2,800,000
7 2,800,000
8 2,800,000
9 2,800,00010 2,800,000
11 2,800,000
12 2,800,000
13 2,800,000
14 2,800,000
15 2,800,000
16 2,800,000
17 2,800,000
18 2,800,000
19 2,800,000
20 2,800,000
21 2,800,000
22 2,800,000
23 2,800,000
24 2,800,000
25 2,800,000
26 2,800,000
27 2,800,000
28 2,800,000
29 2,800,000
30 2,800,000
31 2,800,000
32 2,800,000
33 2,800,000
34 2,800,000
35 2,800,000
36 72,800,000
-
8/18/2019 Alteraciones de Inversiones
4/6
2
VNA
No a-e'ta 0 VA#
-
8/18/2019 Alteraciones de Inversiones
5/6
TIR
-
8/18/2019 Alteraciones de Inversiones
6/6
22,222,222
2.7% !M