modelacionyanalisisfinancieroenmatlab.pdf
TRANSCRIPT
-
!
"#$%&'
$'
()%' !!
)$$""*$' !!
)$$ $
&' "#$%&
+,-
,+.//"0112
-
!
"#$%&
"3)$#$%&'ANDRS RICARDO ROMERO CAROLINA ACOSTA DANIEL ENRIQUE QUINTERO DIANA JANNETH ORGANISTA DIEGO ARMANDO BARRAGAN DIEGO FERNANDO RUBIO GUILLERMO ALBERTO ARIZA ISLENA DEL PILAR GONZLEZ JEFFER CAON JENNY TERESA JARAMILLO JUAN FELIPE RINCON LEIDY VIVIANA AVILES LEYDI DIANA RINCON LEYDY JOHANNA POVEDA LILIANA PAOLA RINCN
MARIA ALEJANDRA ENRQUEZ MARIA TERESA MAYORGA MARTHA RUBIELA GUEVARA MEIBY VIVIANA UYABN NATALIA IBET CIFUENTES NUBIA YOLIMA CUCARIAN RENZO ALEJANDRO CLAVIJO RICARDO ANDRS ALEJO SANDRA MILENA CRDENAS SANDRA MONICA BAUTISTA SERGIO RODRGUEZ SONIA RAMIREZ YANETH ADRIANA CAN WINKLER CRUZ
#' !!(!!$))*!!!+(,-
).' )!/ ) ! !0 )$ ) ! ! (, 1 /0 )/!*!!2!'-
+,-
,+.//"0112
-
#+#2342"++5+22+#6#23
7*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
TABLA DE CONTENIDO
:- 6#*#2;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; <
=- 363 ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; >
7- +236*+82;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :?
@- #3+&;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; ::
@-:- #3+&9#2#6;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; ::
@-=- #3+%#+5+;;;;;;;;;;;;;;;;;;;;;;;;;;; ::
A- #39B;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :=
C- 3D-? ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :7
C-:- +22&+2#463#6B3+;;;;;;;;;;;;;;;;;; :7
D- EF*G#*23HI;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :A
D-:- 5*2+2#J6+&KL ;;;;;;;;;;;;;;;;;;;;;;;;; :C
D-=- %3*6#3;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :C
D-7- %36%6+236##6M6#;;;;;;; :D
-
#+#2342"++5+22+#6#23
@*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
>-:-7- 5(;;;;;;;;;;;;;;;;;;;;;;;;;;;; @A
>-:-@- !( ;;;;;;;;;;;;;;;;;;;;;;;;;;;;; >@
:?- +23#65#96"5+%6**6+J9*+L ;;;;;;;;;; :A>
:?-:- EF9*+#I;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :A>
:?-=- #!!!- ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :C:
:?-7- %!9*+#;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :C7
:?-@- 5!9*+- ;;;;;;;;;;;;;;;;;;;;;;; :CA
:?-A- .5+9.!9*+- ;;;;;;;;;;;;;;;;; :CC
:?-C- %/.!9*+- ;;;;;;;;;;;;;; :CD
::- !9*+- ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :D:
::-:- 9*+-;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :D:
::-=- %/!9*+-;;;;;;;;;;;;;;;;;;;;;;;;;;;; :D=
::-7- #'))!9*+- :D@
::-@- !'- ;;;;;;;;;;;;;;;;;;;;;;;; :DA
::-A- 3- ;;;;;;;;;;;;;;;;;;;;;;;;; :DC
::-C- ! $ ) ' N ,- :DD
::-D- !$)O!)'- ; :D<
::-
::->- '!))!!$'P- ;;;;;;; :
-
#+#2342"++5+22+#6#23
A*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
:=- %!+(;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; ::
:=-C- *2!!' !(!'P- :>7
:7- ++4M#965B ;;;;;;;;;;;;;;;;;;;;;;;;;;;;;;; :>D
NDICE DE TABLAS
3':-!!(. ;;;;;;;;;;;;;;;;;;;;; 7<
3'=-3)!(!$! !!- A=
3'7-!'P;;;;;;;;;;;;;;;;;;;;;;; :
-
#+#2342"++5+22+#6#23
C*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
NDICE DE ILUSTRACIONES
+/:--------------------------------------------------------------A?
+/=-0' 0)---------------------------------AA
+/7-%))!/----------------------AD
+/@-9,()(- ------------------------------------------A<
+/A-9,(!/---------------------------------------------CA
+/C-%!9*+#:----------------------------------------------- :C?
+/D-9*+- ------------------------------------------------------- :C=
+/-%!9*+#=----------------------------------------------- :C@
+/:?-#!!- -------------------------------------------------- :CA
+/::-9*+(- ----------------------------------------- :CC
+/:=-.!9*+------------------------------------------------- :C<
+/:7-+5/------------------------------------------------------- :C>
+/:@-5/!!- ------------------------------------------------- :D?
+/:A-$ +(-------------------------------------------------- :D:
+/:C-+(:- ------------------------------------------------- :D7
+/:D-+(=- ------------------------------------------------- :D@
+/:
-
#+#2342"++5+22+#6#23
D*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
+/:>-!$'--------------------------- :DD
+/=?-!$------------------------------ :D>
+/=:-+)!))!! --------------------------------------- :
-
#+#2342"++5+22+#6#23
*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
V!J0L
)/
V!J0L!!(.!O(.!)!!-+!! ! !W!! !!:.:=-
$ ! !! )! O)0)0!!'O!O$)$!-% )0!!:N0!'!!:NO-!:N!(.-
*(/!)!(.(!(.N-
# )
V!J=??A0AL
V
D7=@C7
VX=??==??7=??@=??AYW
V!J0=L
V
-
#+#2342"++5+22+#6#23
7?*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
D7:=DAD7:C@?D7=??CD7=7D:
!JL
V
=K5'K=??@
=
-
#+#2342"++5+22+#6#23
7:*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
# )
!(.!)-
N
V.J(.L
)/
V.JL!.!!!!!!(.(.!N-
# )
V.JD7?@D7-AA
-
#+#2342"++5+22+#6#23
7=*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
(.!!-
N
!!)J205L
V!!)J205L
22 -
5 J)L 5 ! (.- )( ! !-
)/
!!)J205L- (.! !(!(.0!!!!!O!(.!-
O !J\?:K#K:>??\LV C>7>C= !J\?:K#K==??\LV
-
#+#2342"++5+22+#6#23
77*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
!!)JD7=A?:L
?
-
#+#2342"++5+22+#6#23
7@*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
?DKK=??A?-?A:???22
B!!O)(.-
N
+!V!(!J'0)03L
' # ! ' ! O ) (.!) ) O !(. !' -#!'' )!!' -
) ! ' ! O ! (. )!$'-
3# )- 3 JU1KL ) ) O(.' -*)-#)!( -)! ! ' O ! !!!!(.-
)/
+!V!(!J'0)03L
6 ! ! O ! (. ' $,)' 0,-!O!(.) 0+!VXY-$(/(!!)O!(.
-
#+#2342"++5+22+#6#23
7A*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
0 )! ! $ O )!-
# )
9 V!J=??@0C0:7?LW
' VX!J=??@0C0:?LW!J=??@0C0=?LYW
+!V!(!J' 09 0=L
+!V
:?
::
:=
:
=?
=:
==
-
#+#2342"++5+22+#6#23
7C*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
!!(.
N
5.NV!J05L
5.NV!J050%L
5.NV!JL
)/
5.NV!J05LO!(. !(. '!(.-5)( ( ! - ! (. !!K-% )0:=K K?=0!!!)!)!!:??!!!-
5.NV!J050)L$!! ! ! )! ! :?? $ ! )- # ) ) !( A?-
2,!(.!3O '- '0 ) $ )'0 , !(.$ !( O!(.!-
5.N V!JL $ 5 :0 :C0 ?!)!! (. ! O ! (. (.0)0 '0 )- (. !(.0(/$5:-
-
#+#2342"++5+22+#6#23
7D*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
5 5 # )
? \!!KK
\ ?:KK=??A:A@A:D
: \!!KK\ ?:KK=??A
= \1!!1\ ?71?:1?A
7 \\
@ \\
A \\ ?7
C \1!!\ ?71?:
D \!!\ ?:
< \!!!\ 3
> \!\ 3
:? \\ =??A
:: \\ ?A
:= \\ ?A
:7 \
\ :C@A:D
:@ \
%\ @@A:D%
:A \
\ :C@A
:C \
%\ @@A%
:D \FFK44\ F:K?A
:< \FF\ F:
-
#+#2342"++5+22+#6#23
7 \!!1\ ?:1?7
=? \!!11\ ?:1?71?A
=: \-!!-
\ -?:0=??A:C@A:D
== \-!!-\ -?:0=??A
=7 \1!!1\ ?71?:1=??A
=@ \!!11\ ?:1?71=??A
=A \11!!\ ?A1?71?:
=C \11!!\ =??A1?71?:
=D \FFK4444\ F:K=??A
=< \\ =??A
4)5/"$6
# )
5.NV!JD7=A?:0:L
5.NV?
-
#+#2342"++5+22+#6#23
7>*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
5.NV!JD7=A?:-DDC0?L
5.NV?
-
#+#2342"++5+22+#6#23
@?*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
5.NV!J\:@=?\0:@L
5.NV==???%
9.1.1.4. Funciones sobre formatos monetarios.
!0(
N
5V=(J0!L
)/
5 V =(J0 !L !(-(/!N-
# )
5V=(JA=-:DA0
-
#+#2342"++5+22+#6#23
@:*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
3N!('
3NV=J&0L
)/
3NV=J&0L !! ('-%!(0=-#!!O!!$!0!!!!.!)!-#N!!N ! !/ )) J^L- O !)-
# )
3NV=JKDAC0@L
3NV
J^DAC-????L
(0!
N
V(=J5/0!L
)/
V (=J5/0 !L
-
#+#2342"++5+22+#6#23
@=*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
( !- (/ ( !! N- 4 !!!!(/-
# )
V(=J\A=-:\0
-
#+#2342"++5+22+#6#23
@7*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
)/N0!-?J)!(LVO!!!'!()!!$)!O!!!(.-:VO!!!')!!()!!-=VO!!!'O!!()!-O(#!.6( :-
J)L!'?V1J)!(L0:V7?17C?0=V17C?07V17CA-
#!.6 J)L6!5!-*-:V(0(!$!,!)O!! 0 7? !0 ! , O!!)!( ) =0 7? 7: !L- ? V )! J) !(L0(! $ , ! (- $ !)! O)0 ) ! ! !!'O!!$)$!-% )0(!!!(.02'.!'!!O!O-3):!O!(.-
)/
5.' V !.J0 2'.0 50 0#!.6L 6 O ! (. ! (. ()!-)!!)O!(.(!!(.-
3 V !.J0 2'.0 50 0#!.6L.!'(.!.()-*!!'(!!-
# )
V!.J\=YW
V!.J\7: =??A\0LW!JL
V
=
-
#+#2342"++5+22+#6#23
@C*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
"##$
9,(!'!
N
'J)/00).L
X0 *))!0 R!Y V 'J0 )0 ).0M!.L
& !!
) 2O ! , ! )!/-
). J)L #N) ! ) ) ! !)!/-%!(V?J)!/)L-
M!.J)L 2O ! ! ,! '-*())(!' '!!!!)!/)-%!(V=-
)/
'J0)0).0M!.L9('!) !!!!-#(!(/!O!-
X0 *))!0 R!Y V 'J0 )0 ).0M!.L
)! / ! ! !0*))! ! ! '! )0R!!!'!(-#(!(/(O!-
-
#+#2342"++5+22+#6#23
@D*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
2
! ,! ! ) 2K:0 !! 2 V !!-
# )
!!!)!!/-'J0=?0:L
9( '! !)!/ ! =? !'!)!/-X0*))!0R!YV'J0=?0:L
0 *))!0 R! $)!/0'!)'!(0(!-
%#
9,(!
N
!J.0R00)0L
. %)/-*-
R %' )/-*-
%!)/-*-
-
#+#2342"++5+22+#6#23
@>>\0(.)C0:>>>)!$!! !!-
)/
!NJP0 50 L 6) $!! $!(.(-)! !,0 ! ! 3 !! )!(! ),! -
, , $8&
? ?:KK=??A:A@A:D
KK
!
-
#+#2342"++5+22+#6#23
A=*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
: ?:KK=??A KK
= ?71?:1?A 11
7 03
@ 0
A 7
C ?71?= 1
D : !
< M! !0
> M ! 0 -
:? =??A 0!
:: ?A 0!!
:= ?A
:7 :C@A:D !
:@ ?@:A:>% ! %
:A :
-
#+#2342"++5+22+#6#23
A7*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
$! N((.0,!!-
!NJ\\0CL
(1!-
!NJ\N\0=0\?71?71=??=SL
$ ! N (1!1- #!!7!=??=
!$!#
9,(!0' 0)
N
..RJ.0R00)0L
V..RJ.0R00)0L
. JL)!/-#-
R %' !/-#-
)!!!/-#-
)J)L % ! ) ! /- # - % )( ! ) !!0!)XY-
-
#+#2342"++5+22+#6#23
A@*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
J)L!-#N-3) ) !( )(!- # ) !( !(!)!!!!(!!!(-%'!)!!!3!)-
)/
..RJ.0R00)0L9(0' 0) ! ) ! /- 9( N))0(' 0!).$!0)!.!.-
V ..RJ.0 R0 0 )0 L 9( ( ! !
# )
0 ' 0 ) ! / ! ) 56 )! ! ! 00!)
..RJ000XY0\\L
9(!!)!-
,(
..RJ0 00)0\'P\L
!NJ\N\0=0?=1:?1:>>>L
N'J\5.\L
'J\!/\L
-
#+#2342"++5+22+#6#23
AA*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
)"$&0/)$;4:$;8"$*$
$
9,(!))0)!/
N
J0!00).L
X.0YVJ0!00).L
-
#+#2342"++5+22+#6#23
AC*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
5.!)!0!)!!)-
! 2O ! ) )!- # O ) - # !' O!-
2O ! )! ! -#O)-
). J)L#),!$!)!)!/-?V)!/)J%!(L0?-AV )!/ ) ! !! : V)!/0=V*)!/!!0- % N)!)!/0).V\\
)/
J0!00).L9(!)!/-
X.0YVJ0!00).L
! ! )) (-
# )
)!)!)!!)5!!J070=?0:L
9(=?!)!/!-
-
#+#2342"++5+22+#6#23
AD*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
)"$&
-
#+#2342"++5+22+#6#23
A>>L
N'J\5.\L
'J\!/\L
J\%!!56\L
)"$&>/.!8"*%"/
-
#+#2342"++5+22+#6#23
A>*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
9.1.3.2.
9.1.3.3. Clculo y anlisis de flujos de caja
(#
3!)/!!!!
N
6 JL V J2%!0 %0 %&05&0
L
2%! 2O!))/!J2%#6L
% %))!J%9L
%& & ) ! ) !!J&%L
5& J)L ( ! ) !!
%!(V?-
J)L!)..?V(!)!J)!(L:V!..))!)!-
)/
6 V J2%!0 %0 %&0 5&0L!
-
#+#2342"++5+22+#6#23
C?*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
!)/!)!)!!!!-
# )
# ! )/! ! ) ! ^ :A???$!! . 0) ! =^??? ! (!!)!-
3VJ
-
#+#2342"++5+22+#6#23
C:*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
2%! V J60 %0 %&0 5&0L O ! )! ) ' (-%O!)!)$!)0!!))-
# )
* ! . ) :^A??- 7^?? ! (!!) :=a!)-E,). @^0???I
2%!VJ?-:?1:=07??0:A??0@???0?L
2%!V
D-DDC - !)/ ! )!!)/-
!)V!)(N!'J=????0=A??0>0CL
!)V
:-?U??7]
-
#+#2342"++5+22+#6#23
CD*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
@-:=C?7-=D@>==-?C7?:-C7D@:-=>>C
$*
)/!!!
N
)V !)!'J00(0 5LJ0 !0!
O0(!!L
JL!'-
&!!!'-
( 2O!)!''!)!-
5 #( !!)/-5V= ). ! ! ! !)/ ! !' !/ !!-
)/
) V !)!'J0 0 (0 5L !)/!!/!!)!)!-
# )
*$ )!) >^
-
#+#2342"++5+22+#6#23
C(!!)-
# )
*!.)!)/! @^=??- =^C?!(!!!:=)
-
#+#2342"++5+22+#6#23
D??
-
#+#2342"++5+22+#6#23
D>*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
7 @^???
@ @^
-
#+#2342"++5+22+#6#23
-
#+#2342"++5+22+#6#23
-
#+#2342"++5+22+#6#23
-
#+#2342"++5+22+#6#23
-
#+#2342"++5+22+#6#23
-
#+#2342"++5+22+#6#23
L
V
=A@7-D
9.1.3.12. Tasas de retorno
3(!
N
6V((J6JL02%!JO!)!LL
6 3)-#(/!-
2%! 2O!)!))-#-$8&
6 V ((J60 2%!L ( !-)$Jf3K:L-
# )
-
#+#2342"++5+22+#6#23
-
#+#2342"++5+22+#6#23
0???
A A^=0???
!!/-
6VJXK:A@???:????=A???7=???7>???A=???YL
/
-3-32
4
3!!(!
N
6VJ.5RJ( ! L056J!(/L06J!LL
.5R & ! ( ! - # ) ( ! /
56 !(/)!( ! -#(/!-
6 3!)( ! )0(/!-
-
#+#2342"++5+22+#6#23
0???L
7 7^A0C??
@ 7^>0???
A @^A0???
!!(!!/
6 V JXK:A=??? =?A?? K>??? 7AC?? 7>??? @A???Y0?-?:?0?-:=L
?-:=L
6V
?-??A>/?-A>a
3!
-
#+#2342"++5+22+#6#23
*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
N
6VJ602%!L
6 3 ) ( - # (/!
2%! 2O!)!$)-#-$8&
6VJ602%!L!
# )
# ! 0 '! )(!>->Aa)!-
6VJ?-?>>A0:=L
6V
?-?>A=/>-A=a
&
3!!)!)
N
6VN!J%3N603N6L
%3N6 3 ! - ! (/!
3N6 3)-#(/!
-
#+#2342"++5+22+#6#23
>?*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
)/
6 V N!J%3N60 3N6L ! !)!)-
# )
* :@a ! ! )!7:a-!!)!)
6VN!J?-:@0?-7:L
6V
?-?>CC/>-CCa
&
3!)( ! )/!
N
6 VNJ.5RJ( ! L0 .5RJ(. !( ! L0 9 J )N!L0 N+ JO !LL
.5R #!( ! )/!-+!)( ! /JOL
.5R !!(.0(g ! -!!!!(.!N-
9 J)L / ! )!- %!(V?-:J:?aL-
N+ J)L 2O ! ! !2R)-%!(VA?-
-
#+#2342"++5+22+#6#23
>:*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
)/
6 V NJ.5R0 .5R0 90 N+L!!))/!( ! )/!-
# )
*/! :^C0???( ! )/!-/(.'!-
5 ! (.
J^:????L:@0=??7
7^A??5'0=?0=??7
7^???70=??7
7^???:@0=??@
@^???':0=??@
!)( )/!-
5 ! VXK:C???07A??07???07???0@???YW
5.VX\?:1:=1=??7\
\?=1:@1=??@\
\?71?71=?@:\
\?C1:@1=??@\
\:=1?:1=??@\YW
6VNJ.5R0.5RL
-
#+#2342"++5+22+#6#23
>=*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
6V
?-@C@@J/@7-@@aL
9.1.3.13. Sensibilidad de flujos de caja
N!!!( !
N
5RNV(J.5RJ( ! L04!J!LL
.5R *!O
4! 6! )/!- * - ! (/!-
)/
5RN V (J.5R04!L N!! !( ! )!
# )
!( ! !>)! 7^-A?)(! =^??-A?0!)/!!:->a
5 VX7-A7-A7-A7-A7-A7-A7-A7-A7-A7??-AYW
N!!V(J5 0?-?:>L
-
#+#2342"++5+22+#6#23
>7*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
N!!V
>
-
#+#2342"++5+22+#6#23
>@*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
>-?D=@
9.1.4. Activos de renta fija 9.1.4.1. Inters aumentado
(*
+)!!J'L))/!!
N
+)! V '!J+ J(. ! /L0 J(.!/L05)J(.!))/L05J(L0)6J)/L0%!Q)!K0K'KL
+ !!(.!N- !!!(.(.
N-
5) #!(.!N-
5 )0(0!-
)6 #(/!-
%! J)L ) ) - * - %!(V=-
J)L K ' ? V 1 J)!(L0:V7?17C?0=V17C?07V17CA-
-
#+#2342"++5+22+#6#23
>A*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
)/
+)!V'!J+005)050)60%!0L)!) ) )/! ! - # (/ )!!'))!!)/,!0-
2
( ( ( !! ! )!,,!))!-
# )
+)! V '!J\7:K K=??7\0 \:KK=??7\0 \7:K K=??7\0:??0?-:0=0?L
+)!V
?-
-
#+#2342"++5+22+#6#23
>C*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
!!(.!N-(.!/!'!!/-
!!(.!N
5 &(0)!-
3!!!'-#(/!-
%! J)L ) ) - # - %!(V=-
J)LK!'?V1J!(L0:V7?17C?0=V17C?07V17CA-
)/
+V!J00500%!0L )! ! ' !! )! !/-
# )
+)!V!J\?A1?:1=??7\0\?D1:A1=??@\0:??0?-:0=0?L
+)!V
:=-::A@
9.1.4.2. Precios
"
-
#+#2342"++5+22+#6#23
>D*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
% ! ! ( !! ! . !/-J ! /+! ! J+ K+!KLL
N
X%0!+YV'!)J4!0)600L
X%0 !+Y V '!)J4!0 )60 0 0%!0 0 #!.60 +0 5)0)005L
$!))!O!'J2*2L ) : : ) 2*20 (! - ))!'))JXYL!(!!- # 22 )!! ) -(.)! !(.(.N-
4! 6! !' !/ '-
)6 2O !$ ! ) !)!))'-
5. !/-# ! !(.(.N-/!'$!!/-
5. ! !/- * ! ! (.!N-
%! J)L))!'-*!-)!?0:0=070@0C0:=-(V=-
J)L'!K!'-#!-?V
-
#+#2342"++5+22+#6#23
>A-@7@A
?-@>@A
?-@>@A
'
%!!!
N
%V)!JJ(.!/L0J!/L05&(L0J!L0J'LL
#!(.(.!N-(.!/!'!!/-
#!(.!(.!N-
5 &(0!0)-
3 ' ! ! ! - # (/!-
J)L!K'?V1J!(L0:V7?17C?0=V17C?07V17CA-
)/
-
#+#2342"++5+22+#6#23
:?:*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
%V)!J00500L)!!!!!'-J'!!#-*L-
# )
*!(.!V\::1?@1=???\W
!V\?71:D1=??:\W
&5V:??W
V?-?>?W
V=W
%V)!J0!0&500L
%V
>C-CDA?
'
%!/-
N
X%0 +Y V )J J/0 J!/L0+J(.!L05J(L0)6J)/L04!J!L0J'LL
-
#+#2342"++5+22+#6#23
:?=*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
#!(.(.!N-(.!/!'!!/-
#!(.(.!N-
+ #!(.!N-
5 &(0)!-
)6 #(/!-
4! 6!-#(/!-
J)L K ' ? V 1 J!(L0 : V7?17C?0=V17C?07V17CA-
)/
X%0 +Y V )J0 0 +0 50)604!0L))!! $ ) (. ! !/- # (/' ) ' ! )/ )!!))/V?-
# )
*!(.!V\?@1?W
V:W
X%0 +!Y V )J0 !0 #0
-
#+#2342"++5+22+#6#23
:?7*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
&503)06!0L
%V
>>->@
-
#+#2342"++5+22+#6#23
:?@*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
(.!/!!('=?0=??70(. ! !/ :C0 =??70 ! ! =-a0(! :^???-
%V)'J\=1=?1=??7\0\?KK=??@\L
!J\?DK)K=??@\L
!J\7?K)K=??@\L
!J\=AKK=??@\L
!J\?
-
#+#2342"++5+22+#6#23
:?
D7:>CA
D7:>
?-?A:>
?-?A@>
?-?A7A
?-?AAAW
:??->DAW
>>-DAW
:?A-DDAW
>>->->-7DAW
:?:-?W
:?:-=AW
>C-7DAW
:?=-DAYW
V!J\:=1:>>\LW
)/)0'!17CA-
!!
)6V=W
6V7W
-
#+#2342"++5+22+#6#23
::D*2++2+2#+5*3#+#2+#28+
*2+#+256"3+4*2++2#93"--
N+VA?W
')X305.YV')J0%00 )60 60 N+L!
(.!!/-
3V
?-?7
-
#+#2342"++5+22+#6#23
::D
D7:7>A?
>C-77::
:?@-7>7>
:?A-DDA?
>>->->-7C=>
:?:-????
:?:-=A??
>C-7D@