Documentos de Académico
Documentos de Profesional
Documentos de Cultura
DATOS
0
1 $ 20,000,000 $ 2,000,000
2 $ 20,000,000 $ 2,000,000
3 $ 20,000,000 $ 2,000,000
4 $ 20,000,000 $ 2,000,000
5 $ 20,000,000 $ 2,000,000
6 $ 20,000,000 $ 2,000,000
7 $ 20,000,000 $ 2,000,000
8 $ 20,000,000 $ 2,000,000
9 $ 20,000,000 $ 2,000,000
10 $ 20,000,000 $ 2,000,000
11 $ 20,000,000 $ 2,000,000
12 $ 20,000,000 $ 2,000,000
punto 3
0
1 $ 5,000,000 $ -
2 $ 5,000,000 $ -
3 $ 5,000,000 $ -
4 $ 5,000,000 $ -
5 $ 5,000,000 $ -
6 $ 5,000,000 $ -
7 $ 5,250,000 $ -
8 $ 5,512,500 $ -
9 $ 5,788,125 $ -
10 $ 6,077,531 $ -
11 $ 6,381,408 $ -
12 $ 6,700,478 $ -
punto 4
$ 195,103,219
-$ 10,896,781
0.74%
0.95
FLUJOS DE EFECTIVO
NETO VALOR PRESENTE
-$ 25,000,000 -$ 25,000,000
$ 5,000,000 $ 4,921,202
$ 5,000,000 $ 4,843,647
$ 5,000,000 $ 4,767,313
$ 5,000,000 $ 4,692,182
$ 5,000,000 $ 4,618,236
$ 5,000,000 $ 4,545,455
$ 5,250,000 $ 4,697,511
$ 5,512,500 $ 4,854,655
$ 5,788,125 $ 5,017,055
$ 6,077,531 $ 5,184,888
$ 6,381,408 $ 5,358,336
$ 6,700,478 $ 5,537,585
$ 59,038,065
$ 34,038,065
18.0%
2.36
$ 286,798,983
-$ 669,451,017
6.019%
0.30