Académique Documents
Professionnel Documents
Culture Documents
USD
MONEDA
DOLARES
12.5
13.6
0
AO
1
2010
INVERSION (k USD)
2011
75
INFLACION ANUAL
0.00%
VENTA (k USD)
3.50%
$
152
3.350
251
436
33
20
10
20
10
-$
20
23
FLUJO ACUMULADO
-$
20
-1.0
TASA DE DESCUENTO
VAN (kUSD)
TIR
%
$
10.50%
$17,588.91
296%
TR Aos
MODIFICACIN DE PRODUCTO
13.736
13.87336
2
3
2012
14.0120936
4,000
4
2013
14.15221454
5
2014
14.29373668
6
2015
2016
6,000
6,276
6,565
6,867
7,183
3.50%
3.50%
3.50%
3.50%
3.50%
23,581
25,472
27,488
29,635
31,922
3.429
3.506
3.581
3.655
3.726
20,574
22,004
23,511
25,096
26,765
468
500
531
563
593
2,810
3,138
3,489
3,863
4,262
4,000
-$
1,190
3,138
3,489
3,863
4,262
-$
1,188
1,951
5,439
9,302
13,564
-2.4
-2.4
-2.6
-2.8
-3.1
January/2012
FECHA DE LANZAMIENTO:
14.43667405
14.58104079
14.7268512
2017
14.87411971
2018
10
2019
2020
7,513
7,859
8,220
8,598
3.50%
3.50%
3.50%
3.50%
34,356
36,946
39,703
42,634
3.796
3.864
3.931
3.995
28,521
30,368
32,310
34,352
624
654
684
714
4,687
5,140
5,622
6,135
4,687
5,140
5,622
6,135
18,251
23,390
29,012
35,147
-3.4
el ao uno(1)
-3.8
-4.3
USD
MONEDA
DOLARES
12.5
13.6
0
AO
1
2010
INVERSION (k USD)
2011
75
INFLACION ANUAL
0.00%
VENTA (k USD)
152
3.350
251
436
33
20
10
20
10
-$
20
23
FLUJO ACUMULADO
-$
20
TASA DE DESCUENTO
VAN (kUSD)
TIR
%
$
3.50%
10.50%
$15,899.91
244%
TR Aos
MODIFICACIN DE PRODUCTO
13.736
13.87336
2
3
2012
14.0120936
4,000
4
2013
14.15221454
5
2014
14.29373668
6
2015
2016
6,000
6,276
6,565
6,867
7,183
3.50%
3.50%
3.50%
3.50%
3.50%
23,581
25,472
27,488
29,635
31,922
3.429
3.506
3.581
3.655
3.726
20,574
22,004
23,512
25,097
26,767
468
500
531
563
593
2,810
3,138
3,489
3,863
4,262
4,000
-$
1,190
3,138
3,489
3,863
4,262
-$
1,188
1,951
5,440
9,303
13,565
January/2012
FECHA DE LANZAMIENTO:
14.43667405
14.58104079
8
2017
14.7268512
9
2018
14.87411971
10
2019
2020
7,513
7,859
8,220
8,598
3.50%
3.50%
3.50%
3.50%
34,356
36,946
39,703
42,634
3.796
3.864
3.931
3.995
28,521
30,369
32,310
34,352
624
654
684
714
4,687
5,140
5,622
6,135
4,687
5,140
5,622
6,135
18,251
23,391
29,013
35,148
mula es hasta el ao 3