Professional Documents
Culture Documents
1
120,000
48,000
12,000
30,000
2
120,000
48,000
12,000
30,000
3
120,000
48,000
12,000
30,000
4
120,000
48,000
12,000
30,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
UN
21,000
21,000
21,000
21,000
depreciacion
30,000
30,000
30,000
30,000
51,000
51,000
51,000
51,000
51,000
51,000
51,000
Ingresos
Costos
Gastos
depreacicion
Inversion
-150,000
Flujo economico
-150,000
Tasa de descuento
10%
VAN
Flujo corregido
-150,000
VAN
TIRcorregido
70,234.72
14%
51,000
70,234.72
25%
VAN
Flujos Economicos
TIR1
TIR2
tir pierde
vigencia
5
120,000
48,000
12,000
30,000
6
120,000
48,000
12,000
30,000
7
120,000
48,000
12,000
30,000
8
120,000
48,000
12,000
30,000
9
120,000
48,000
12,000
30,000
10
120,000
48,000
12,000
30,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
21,000
21,000
21,000
21,000
21,000
21,000
30,000
30,000
30,000
30,000
30,000
30,000
51,000
51,000
51,000
51,000
51,000
-150,000
-99,000
VAN5=
94,330.13
43%
94,330.13
VAN
TIR
corregido
En el 5to periodo se deprecia completamente el af por lo que se necesita de una reinversion que se da en dicho periodo
por lo que hay dos flujos negativos
por eso se obtendria dostir y van, por lo q se recomiendacacularla tasa de retorno corregida o para asi obteer un iclo de caja
es decir, que el 99 se vuelva positivo sin ambiar el VAN
El momento 5 se convierte e el momento 0
gida o para asi obteer un iclo de caja conun solo signo negativo
1
62,000
24,800
6,200
30,000
2
62,000
24,800
6,200
30,000
3
62,000
24,800
6,200
30,000
4
62,000
24,800
6,200
30,000
5
62,000
24,800
6,200
30,000
1,000
300
1,000
300
1,000
300
1,000
300
1,000
300
700
700
700
700
700
30,000
30,000
30,000
30,000
30,000
Ingresos
Costos
Gastos
depreacicion
UN
depreciacion
Inversion
-150,000
Flujo economico
-150,000
-150,000
30,700
30,700
30,700
30,700
-54,499.9883
FE corr
van
-150,000
S/. -54,499.99
-119,300
S/. -2,922.85
30,700
30,700
tir
30,700
-9%
30,700
S/. -2,922.85
6
62,000
24,800
6,200
30,000
7
62,000
24,800
6,200
30,000
8
62,000
24,800
6,200
30,000
9
62,000
24,800
6,200
30,000
10
62,000
24,800
6,200
30,000
1,000
300
1,000
300
1,000
300
1,000
300
1,000
300
700
700
700
700
700
30,000
30,000
30,000
30,000
30,000
30,700
30,700
30,700
30,700
30,700
BENEFICIO COSTO
n
Y
t 1
B
(1 K ) T
n
C
I
B
C
1
120,000
48,000
12,000
30,000
2
120,000
48,000
12,000
30,000
3
120,000
48,000
12,000
30,000
4
120,000
48,000
12,000
30,000
5
120,000
48,000
12,000
30,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
UN
21,000
21,000
21,000
21,000
21,000
depreciacion
30,000
30,000
30,000
30,000
30,000
Ingresos
Costos
Gastos
depreacicion
Inversion
-150,000
Flujo economico
-150,000
51,000
51,000
51,000
51,000
-99,000
1
120,000
2
120,000
3
120,000
4
120,000
5
120,000
150,000
0
0
0
150,000
0
48,000
12,000
9,000
69,000
0
48,000
12,000
9,000
69,000
0
48,000
12,000
9,000
69,000
0
48,000
12,000
9,000
69,000
150,000
48,000
12,000
9,000
219,000
0
Ingresos
Egresos
Inversion
Costo
Gasto
Impuesto
Total Egresos
Gastos Actualizados
Ingresos Actualizados
-150,000
S/. 667,113.33
S/. 737,348.05
1.10528155
6
120,000
48,000
12,000
30,000
7
120,000
48,000
12,000
30,000
8
120,000
48,000
12,000
30,000
9
120,000
48,000
12,000
30,000
10
120,000
48,000
12,000
30,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
30,000
9,000
21,000
21,000
21,000
21,000
21,000
30,000
30,000
30,000
30,000
30,000
51,000
51,000
51,000
51,000
51,000
6
120,000
7
120,000
8
120,000
9
120,000
10
120,000
0
48,000
12,000
9,000
69,000
0
48,000
12,000
9,000
69,000
0
48,000
12,000
9,000
69,000
0
48,000
12,000
9,000
69,000
0
48,000
12,000
9,000
69,000
PRI/PRC
0
INGRESOS
COSTOS
INVESION
FNE
K
VAN
TIR
BC
N
-15000
-15000
1
10000
4000
2
10000
4000
3
10000
4000
6000
6000
6000
10%
S/.7,744.72
29%
1.26
2
>0
>K
>1
AO
LA IDEA ES RECUERAR LA INVESION EN EL MENOR TIEMPO POSIBLE, POR ESO ELINVERSIONISTA SE PROPONE
SI EL TIEMPO FUERA DE 3 AOS, ES DECIR,
PUEDE Q LOS DEMA INDICADORES SEAN BUENOS, PERO SI EL PTC ES MAYOR A N, EL PROYECTOS NOCALIFACAR
ES BUENO E TODO, MENSO EN EL TIEMPO DE RECUERACION
0
INGRESOS
EGRESOS
-15000
0
INGRESOS
COSTOS
INVESION
FNE
FNEA
-15000
-15000
-15000
1
10000
4000
2
10000
4000
3
10000
4000
1
10000
4000
2
10000
4000
3
10000
4000
6000
-9000
6000
-3000
6000
3000
+2 AOS
N=
PRC > N
El inversionista, puede no ateverse ainvertir, ya que no cumple con el periodo en el que desea recuperarl
FLUJO DE CAJA
0
INGRESOS
COSTOS
INVESION
FNE
FA
2
10000
4000
3
10000
4000
-15000
-15000
6000
6000
6000
1 1/(1+0.1)
1/(1+0.1)2 1/(1+0.1)3
1
0.91
0.83
0.75
-15000
5460
4980
4500
-15000
-9540
-4560
-60
ACTALIZADO FNEA
ACUMULADO FNEAAC
PRC
1
10000
4000
3 AOS 5 DIAS
AOS
MESES
DIAS
3
0
5
0.176
5.28
EL OTRO METODO - NOMINAL- NOS ENGAA 9.9, ES MEJOREL METODO ATUALIZADO YA Q ES MAS PRECISO
CON LO E SE DEMUSESTRA Q NOOOO VA,YA Q SE RECUERA EN UN AO MAS DE LO QUERIDO 9W9?
CASO 2
0
INGRESO
COSTOS
GASTOS
UATX
TX
UDTX
INVERSION
FNE
K
VAN
-120000
-120000
0.12
S/.18,783.88
1
100000
30000
15000
55000
16500
38500
2
100000
30000
15000
55000
16500
38500
3
100000
30000
15000
55000
16500
38500
4
100000
30000
15000
55000
16500
38500
38500
38500
38500
38500
TIR
0
INGRESOS
EGRESOS
-120000
1
100000
61500
2
100000
61500
3
100000
61500
1
100000
30000
15000
55000
16500
38500
2
100000
30000
15000
55000
16500
38500
3
100000
30000
15000
55000
16500
38500
4
100000
30000
15000
55000
16500
38500
INGRESO
COSTOS
GASTOS
UATX
TX
UDTX
INVERSION
FNE
FNEA
-120000
-120000
-120000
38500
-81500
38500
-43000
38500
-4500
38500
34000
+ 3 AOS
FNE
FA
FNEA
FNEAA
-120000
1
-120000
-120000
38500
0.89
34265
-85735
38500
0.8
30800
-54935
38500
0.71
27335
-27600
38500
0.64
24640
-2960
4
1
26.16
1.872
0.872
PRC
FNE
FA
FNEA
FNEAA
4 AOS 28 DIAS
AOS
MESES
DIAS
-120000
38500
38500
38500
38500
1 0.89285714 0.79719388 0.71178025 0.63551808
-120000
34375 30691.9643 27403.5395
24467.446
-120000
-85625 -54933.0357 -27529.4962 -3062.05015
PRC
4 AOS 28 DIAS
AOS
4
MESES
1 1.95617702
DIAS
28.6853107 0.95617702
9-Jun
4
10000
4000
5
10000
4000
6000
6000
SO ELINVERSIONISTA SE PROPONE
RIDOHABRIA UN DESVIO
SE RECUEARIA ANTES DE LO Q SE PIDE, ESO ES BUENO
A EL POYETO
OR A N, EL PROYECTOS NOCALIFACARIA
4
10000
4000
5
10000
4000
4
10000
4000
5
10000
4000
6000
9000
6000
15000
S/.37,907.87
S/.30,163.15
C
B
1.26
4
10000
4000
5
10000
4000
6000
6000
1/(1+0.1)4
1/(1+0.1)5
0.68
0.62
4080
3720
4020
7740
0.98529412 0.014705882
Q ES MAS PRECISO
5
100000
30000
15000
55000
16500
38500
38500
18%
4
100000
61500
5
100000 S/.360,477.62
61500 S/.341,693.74
5
100000
30000
15000
55000
16500
38500
38500
72500
38500
0.57
21945
18985
1.15591256
0.156
38500
0.56742686
21845.9339
18783.8838
1.16301475 0.163014752
1 MES 20 DIAS
1.05 B/C
INFRAESTRUCTURA DE TRANSPORTE
0
Costos y Gastos
Inversion
FN
0
0
2
240000
3
240000
4
240000
240000
240000
240000
240000
0
Costos y Gastos
Inversion
FN
1
240000
0
0
1
204000
2
204000
3
204000
4
204000
204000
204000
204000
204000
20000 personas
Poblacin Beneficiada:
0
300,000
300,000
1
400,000
2
400,000
3
400,000
4
400,000
400,000
400,000
400,000
400,000
1
340,000
2
340,000
3
340,000
4
340,000
340,000
340,000
340,000
340,000
1
300,000
2
300,000
3
300,000
4
300,000
300,000
300,000
300,000
300,000
1
255,000
2
255,000
3
255,000
4
255,000
255,000
255,000
255,000
255,000
1
240,000
400,000
160,000
2
240,000
400,000
160,000
3
240,000
400,000
160,000
4
240,000
400,000
160,000
0
270,000
270,000
ALTERNATIVA 2
Flujo de Caja - Precios de Mercado
Alternativa 2
Costos y Gastos
Inversion
FN
0
500,000
500,000
0
450,000
450,000
Alternativa 2
0
300,000
300,000
FCSPy
FCCPy2
FCMg2
0
500,000
500000
240,000
300,000
60000
240,000
300,000
60000
240,000
300,000
60000
240,000
300,000
60000
0
270,000
270,000
1
204,000
340,000
136,000
2
204,000
340,000
136,000
3
204,000
340,000
136,000
4
204,000
340,000
136,000
0
450,000
450000
1
204000
255,000
51000
2
204000
255,000
51000
3
204000
255,000
51000
4
204000
255,000
51000
2
3
20442.42 20667.2866
16353.936 16533.8293
4
20894.6268
16715.7014
Alternativa 2
FCSPy
FCCPy2
FCMg2
4. Poblacion Beneficiada
0
Objetivo
Beneficiada
1
20220
16176
20000
VAC
S/. 979,391.73
S/. 716,021.90
CE
S/. 57.61
S/. 42.12
VAC1>VAC 2
(Anlisis de Sensibilidad)
Poblacin beneficiada
0
Objetivo
Beneficiada
20000
VAC
CE
2
3
20442.42 20667.2866
14309.694 14467.1006
4
20894.6268
14626.2387
Alternativa 1
Alternativa 2
S/. 979,391.73
S/. 716,021.90
S/. 65.84
S/. 48.13
30-Jun
24000*10
5
240000
6
240000
7
240000
8
240000
9
240000
10
240000
240000
240000
240000
240000
240000
240000
5
204000
6
204000
7
204000
8
204000
9
204000
10
204000
204000
204000
204000
204000
204000
204000
Coeficientes de conversin
Inv
0.9
Costo Mant
0.85
r Km al ao
r Km al ao
14%
5
400,000
6
400,000
7
400,000
8
400,000
9
400,000
10
400,000
400,000
400,000
400,000
400,000
400,000
400,000
5
340,000
6
340,000
7
340,000
8
340,000
9
340,000
10
340,000
340,000
340,000
340,000
340,000
340,000
340,000
5
300,000
6
300,000
7
300,000
8
300,000
9
300,000
10
300,000
300,000
300,000
300,000
300,000
300,000
300,000
5
255,000
6
255,000
7
255,000
8
255,000
9
255,000
10
255,000
255,000
255,000
255,000
255,000
255,000
255,000
5
240,000
400,000
160,000
6
240,000
400,000
160,000
7
240,000
400,000
160,000
8
240,000
400,000
160,000
9
240,000
400,000
160,000
10
240,000
400,000
160,000 Costo marginal : 160,000
10
240,000
300,000
60000
240,000
300,000
60000
240,000
300,000
60000
240,000
300,000
60000
240,000
300,000
60000
240,000
300,000
60000
5
204,000
340,000
136,000
6
204,000
340,000
136,000
7
204,000
340,000
136,000
8
204,000
340,000
136,000
9
204,000
340,000
136,000
10
204,000
340,000
136,000
5
204000
255,000
51000
6
204000
255,000
51000
7
204000
255,000
51000
8
204000
255,000
51000
9
204000
255,000
51000
10
204000
255,000
51000
5
21124.4677
16899.5741
6
7
21356.8368
21591.762
17085.4694 17273.4096
8
9
21829.2714 22069.3934
17463.4171 17655.5147
10
22312.1567
17849.7254 17000.6577
8
9
21829.2714 22069.3934
15280.49 15448.5754
10
22312.1567
15618.5097 14875.5755
CE 1 > CE 2
6
7
21356.8368
21591.762
14949.7858 15114.2334
nativa sigue siendo la ms rentable, ya que la pista dura ms y baja es el costo de mantenimiento
Promedio de
la Poblac
17001
Promedio de
la Poblac
14876
VANF>VANE
VANE/VANF >1
FLUJO DE CAJA
0
Ingresos
Costos
Gastos
UATX
TX
UDTX
Inversin
FE
-15,000
-15,000
20,000
8,000
2,000
10,000
3,000
7,000
2
20,000
8,000
2,000
10,000
3,000
7,000
3
20,000
8,000
2,000
10,000
3,000
7,000
4
20,000
8,000
2,000
10,000
3,000
7,000
7,000
7,000
7,000
7,000
5
20,000
8,000
2,000
10,000
3,000
7,000
7,000
Opciones de Financiamiento
a
b
c
d
e
Deuda
20%
40%
50%
60%
80%
Capital
80%
60%
50%
40%
20%
Tasa de Int.
8%
10%
11%
12%
14%
Costo de K
10%
10%
10%
10%
10%
a
Ingresos
Costos
Deuda
3,000.00
3,000.00
2,488.63
1,936.35
1,339.89
695.71
1
20,000
8,000
Intereses
Amortizacin
0.00
240.00
511.37
199.09
552.28
154.91
596.46
107.19
644.18
55.66
695.71
2
20,000
8,000
3
20,000
8,000
Cuota
751.37
751.37
751.37
751.37
751.37
4
20,000
8,000
Saldo
3,000.00
2,488.63
1,936.35
1,339.89
695.71
0.00
5
20,000
8,000
Gastos
UATX
TX
UDTX
Inversin
FE
Financiamiento
Cuota
Escudo Fiscal
FNF
2,000
10,000
3,000
7,000
2,000
10,000
3,000
7,000
2,000
10,000
3,000
7,000
2,000
10,000
3,000
7,000
2,000
10,000
3,000
7,000
7,000
7,000
7,000
7,000
7,000
751.37
72.00
6,320.63
751.37
59.73
6,308.36
751.37
46.47
6,295.10
751.37
32.16
6,280.79
751.37
16.70
6,265.33
8%
10%
2%
8%
10%
-15,000
-15,000
3,000.00
-12,000.00
Evaluacin
%
Tasa
Banco
Capital
20%
80%
VANE=
S/. 11,808.91
VANF
Palanqueo Financiero
b
0
1
2
3
4
5
b
Ingresos
Costos
Gastos
UATX
TX
UDTX
Inversin
FE
Financiamiento
Cuota
Escudo Fiscal
FNF
Deuda
6,000.00
6,000.00
5,017.22
3,936.15
2,746.98
1,438.90
-9,000.00
11,869.29
1.01
Intereses
Amortizacin
0.00
600.00
982.78
501.72
1,081.06
393.62
1,189.17
274.70
1,308.09
143.89
1,438.90
-15,000
-15,000
6,000.00
f
e
Cuota
1,582.78
1,582.78
1,582.78
1,582.78
1,582.78
Saldo
6,000.00
5,017.22
3,936.15
2,746.98
1,438.90
0.00
20,000
8,000
2,000
10,000
3,000
7,000
2
20,000
8,000
2,000
10,000
3,000
7,000
3
20,000
8,000
2,000
10,000
3,000
7,000
4
20,000
8,000
2,000
10,000
3,000
7,000
7,000
7,000
7,000
7,000
7,000
1,582.78
180.00
5,597.22
1,582.78
150.52
5,567.73
1,582.78
118.08
5,535.30
1,582.78
82.41
5,499.62
1,582.78
43.17
5,460.38
10%
4%
20,000
8,000
2,000
10,000
3,000
7,000
Evaluacin
%
Banco
Tasa
40%
Capital
60%
VANE=
S/. 11,535.51
10%
6%
10%
VANF
11,995.35
S/. 1.04
c
Deuda
7,500.00
7,500.00
6,295.72
4,958.97
3,475.18
1,828.18
0
1
2
3
4
5
Ingresos
Costos
Gastos
UATX
TX
UDTX
Inversin
FE
Financiamiento
Cuota
Escudo Fiscal
FNF
Intereses
-7,500.00
Cuota
Saldo
7,500.00
6,295.72
4,958.97
3,475.18
1,828.18
0.00
825.00
692.53
545.49
382.27
201.10
1,204.28
1,336.75
1,483.79
1,647.01
1,828.18
2,029.28
2,029.28
2,029.28
2,029.28
2,029.28
20,000
8,000
2,000
10,000
3,000
7,000
2
20,000
8,000
2,000
10,000
3,000
7,000
3
20,000
8,000
2,000
10,000
3,000
7,000
4
20,000
8,000
2,000
10,000
3,000
7,000
7,000
7,000
7,000
7,000
7,000
2,029.28
247.50
5,218.22
2,029.28
207.76
5,178.48
2,029.28
163.65
5,134.37
2,029.28
114.68
5,085.40
2,029.28
60.33
5,031.05
11%
10%
6%
5%
11%
-15,000
-15,000
7,500.00
Amortizacin
5
20,000
8,000
2,000
10,000
3,000
7,000
Evaluacin
%
Tasa
Banco
Capital
50%
50%
VANE=
S/. 11,200.01
f
e
VANF
11,978.39
S/. 1.07
d
0
1
2
3
4
5
Deuda
9,000.00
9,000.00
7,583.31
5,996.62
4,219.53
2,229.19
Intereses
1,080.00
910.00
719.59
506.34
267.50
Amortizacin
1,416.69
1,586.69
1,777.09
1,990.34
2,229.19
Cuota
2,496.69
2,496.69
2,496.69
2,496.69
2,496.69
Saldo
9,000.00
7,583.31
5,996.62
4,219.53
2,229.19
0.00
Ingresos
Costos
Gastos
UATX
TX
UDTX
Inversin
FE
Financiamiento
Cuota
Escudo Fiscal
FNF
1
20,000
8,000
2,000
10,000
3,000
7,000
2
20,000
8,000
2,000
10,000
3,000
7,000
3
20,000
8,000
2,000
10,000
3,000
7,000
4
20,000
8,000
2,000
10,000
3,000
7,000
7,000
7,000
7,000
7,000
7,000
2,496.69
324.00
4,827.31
2,496.69
273.00
4,776.31
2,496.69
215.88
4,719.19
2,496.69
151.90
4,655.22
2,496.69
80.25
4,583.56
12%
10%
7%
4%
11%
-15,000
-15,000
9,000.00
-6,000.00
5
20,000
8,000
2,000
10,000
3,000
7,000
Evaluacin
%
Tasa
Banco
Capital
60%
40%
VANE=
S/. 10,741.64
VANF
PF
e
0
1
2
3
4
5
e
Ingresos
Costos
Gastos
UATX
TX
UDTX
Inversin
FE
Financiamiento
Cuota
Escudo Fiscal
FNF
-15,000
-15,000
12,000.00
-3,000.00
Deuda
12,000.00
12,000.00
10,184.60
8,115.04
5,755.74
3,066.14
f
e
11,907.04
S/. 1.11
Intereses
Amortizacin
Cuota
Saldo
12,000.00
10,184.60
8,115.04
5,755.74
3,066.14
0.00
1,680.00
1,425.84
1,136.11
805.80
429.26
1,815.40
2,069.56
2,359.30
2,689.60
3,066.14
3,495.40
3,495.40
3,495.40
3,495.40
3,495.40
20,000
8,000
2,000
10,000
3,000
7,000
2
20,000
8,000
2,000
10,000
3,000
7,000
3
20,000
8,000
2,000
10,000
3,000
7,000
4
20,000
8,000
2,000
10,000
3,000
7,000
7,000
7,000
7,000
7,000
7,000
3,495.40
504.00
4,008.60
3,495.40
427.75
3,932.35
3,495.40
340.83
3,845.43
3,495.40
241.74
3,746.34
3,495.40
128.78
3,633.38
5
20,000
8,000
2,000
10,000
3,000
7,000
Evaluacin
%
Tasa
Banco
Capital
80%
20%
VANE=
S/. 9,500.95
14%
10%
11%
2%
13%
f
e
VANF
PF
11,598.02
S/. 1.22
EN RESUMEN..
DEUDA
0.2
0.4
0.5
0.6
0.8
PF
1.01
S/. 1.04
S/. 1.07
S/. 1.11
S/. 1.22
VANE
S/. 11,808.91
11,535.51
11,200.01
10,741.64
9,500.95
VANF
11,869.29
11,995.35
11,978.39
11,907.04
11,598.02
K
9.6%
10.0%
10.5%
11.2%
13.2%
COK
10
10
10
10
10
Mayor palanqueo beneficia ms a la empresa, por lo que se elige el 80% de financiamiento auque obviamentees mayor rie
0.2
0.4
0.5
0.6
0.8
VANE
S/. 11,808.91
11,535.51
11,200.01
10,741.64
9,500.95
VANF
11,869.29
11,995.35
11,978.39
11,907.04
11,598.02
S/. 14,000.00
S/. 12,000.00
S/. 10,000.00
S/. 8,000.00
VANE
S/. 6,000.00
VANF
S/. 4,000.00
S/. 2,000.00
S/. 0.00
0.2
0.4
0.5
0.6
0.8
5-Jul
Cuota
10%
9.6%
10%
10.0%
10%
10.5%
10%
11.2%
10%
13.2%
e la empresa
Inversin Municipalidad
Compra de una maquinaria
Inversion
$
$
1,000,000.00
mas voltatil tc mayor incertidumbre
Para realizar la cobertura en las variaciones de tipo d camio, se har un forward de divisas
asegurar la convertibilidad, para q el tc no afecte
TCF
2.8
vcto
90 das
fecha e n qu e se ejeua el
10/14/2011
contrato tcspot
2850000
2800000
50000 el banco debe compensarle este monto a la municipalidad
Si el tc fuera menor:
2.75
1000000
2.8*1.17
S/. 3,276,000
$100,000,000
10000
Cantidad de bonos
2.5+2
Yo coloco al que me pide menos subasta inversa - tasa a la cadayo le pago menos intereses??
no ha q ser noobs , al ofrecer una tasa mayor se estara perdiendo ps =
monto de 2'800,000
7/14/2011
2.75 tc spot
2.85
uno de impago
2%
REAL Y NOMINAL
0.11
0.14
FNMg
1
1772000
2
1772000
3
1772000 Ing - eg
Fuentes de financiamiento
Tesoro pblico -IGVTesoro pblico -RentaDeuda
Total Financiamiento
1000000
1500000
500000
3000000
Estructura % Cfinanc
TSD
33.33%
10.00%
3.33% CO de las familias
50.00%
20.00%
10.00% CO de las empresas
16.67%
4.00%
0.67% CO de la deuda
100.00%
14.00% como mnimo debe rendir 14%
INV = FINANCIAMIENTO
VANN
TIRN
S/. 1,113,931.95
35%
1.117647059
11.76%
0
-3000000
1
1772000
FCMg -VN
Inflacin
FNMg VR
-3000000
VNAR
2
1772000
3
1772000 Flujo nominal marginal
S/. 1,113,931.95
TIR
32%
*EL VAN no camba ya q tanto los flujos como la TD se deflacta, pero el TIR s cambia ya q los flujos han variado
TIRR
0.3512724
>
TIRN
0.32477686
Todos los py pblicos son noinales, ya que el VAN no cmabia de uno a otro, y el VAN es ms importante para la
TRSD = TNSD - Inflacion
0.12
r la inflacin
O de las familias
que aporta como IGV
O de las empresas
que aporta como IR
O de la deuda
Financiamiento externo
mo mnimo debe rendir 14% en valores nominales
Qu pasa si?
Valor de un producto
ISC
IGV
Valor social del gasolina
S/. 15.00
5%
18%
12.11
S/. 12.71