capitalización por rentas o ingresos

Edson Velásquez 20112025091 Jenny Cuéllar 20121025050 Costos ingresos IPC 0.0366 mantenimiento 1,640,195 $ 0.0247 productividad 15 cosecha 775,170 $ 0.0405 precio 4,923,000 $ 0.0247 otos 770,092 $ 0.0405 indirectos 452,905 $ 0.0555 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 mantenimiento 1,680,708 $ 1,722,221 $ 1,764,760 $ 1,808,350 $ 1,853,016 $ 1,898,785 $ 1,945,685 $ 1,993,744 $ 2,042,989 $ 2,093,451 $ 2,145,159 $ 2,198,145 $ 2,252,439 $ 2,308,074 $ 2,365,084 $ cosecha 806,564 $ 839,230 $ 873,219 $ 908,584 $ 945,382 $ 983,670 $ 1,023,509 $ 1,064,961 $ 1,108,092 $ 1,152,969 $ 1,199,665 $ 1,248,251 $ 1,298,805 $ 1,351,407 $ 1,406,139 $ otos 801,281 $ 833,733 $ 867,499 $ 902,632 $ 939,189 $ 977,226 $ 1,016,804 $ 1,057,984 $ 1,100,833 $ 1,145,417 $ 1,191,806 $ 1,240,074 $ 1,290,297 $ 1,342,554 $ 1,396,928 $ indirectos 471,248 $ 490,333 $ 510,192 $ 530,854 $ 552,354 $ 574,724 $ 598,001 $ 622,220 $ 647,420 $ 673,640 $ 700,923 $ 729,310 $ 758,847 $ 789,580 $ 821,558 $ TOTAL COSTOS 3,759,801 $ 3,885,517 $ 4,015,670 $ 4,150,421 $ 4,289,941 $ 4,434,406 $ 4,583,999 $ 4,738,909 $ 4,899,334 $ 5,065,477 $ 5,237,553 $ 5,415,780 $ 5,600,388 $ 5,791,616 $ 5,989,709 $ PRESENTE COSTOS 3,627,051 $ 3,498,988 $ 3,375,446 $ 3,256,267 $ 3,141,295 $ 3,030,383 $ 2,923,387 $ 2,820,169 $ 2,720,595 $ 2,624,537 $ 2,531,871 $ 2,442,476 $ 2,356,238 $ 2,273,045 $ 2,192,788 $ TOTAL COSTOS PRESENTE 42,814,538 $ precio 5,044,598 $ 5,169,200 $ 5,296,879 $ 5,427,712 $ 5,561,776 $ 5,699,152 $ 5,839,921 $ 5,984,167 $ 6,131,976 $ 6,283,436 $ 6,438,637 $ 6,597,671 $ 6,760,634 $ 6,927,621 $ 7,098,734 $ PRESENTE INGRESOS 4,866,485 $ 4,694,660 $ 4,528,902 $ 4,368,997 $ 4,214,738 $ 4,065,925 $ 3,922,366 $ 3,783,876 $ 3,650,276 $ 3,521,393 $ 3,397,061 $ 3,277,118 $ 3,161,411 $ 3,049,788 $ 2,942,107 $ TOTAL INGRESOS PRESENTE 57,445,104 $ UTILIDAD 1,284,798 $ 1,283,682 $ 1,281,209 $ 1,277,291 $ 1,271,835 $ 1,264,746 $ 1,255,922 $ 1,245,258 $ 1,232,643 $ 1,217,959 $ 1,201,084 $ 1,181,891 $ 1,160,245 $ 1,136,006 $ 1,109,025 $ VALOR PRESENTE UTILIDAD 1,239,434 $ 1,238,358 $ 1,235,973 $ 1,232,192 $ 1,226,929 $ 1,220,091 $ 1,211,579 $ 1,201,291 $ 1,189,121 $ 1,174,955 $ 1,158,677 $ 1,140,161 $ 1,119,280 $ 1,095,896 $ 1,069,868 $ UTILIDAD TOTAL 17,753,805 $ RENTA (2015) 10,349,113 $

Upload: jenny-andrea-cuellar-roncancio

Post on 09-Nov-2015

13 views

Category:

Documents

0 download

Report

Download

Embed Size (px):

DESCRIPTION

Avalúo por método de rentas.

TRANSCRIPT

Edson Velsquez 20112025091

Jenny Cullar 20121025050

Costos ingresos IPC 0.0366

mantenimiento 1,640,195$ 0.0247 productividad 15

cosecha 775,170$ 0.0405 precio 4,923,000$ 0.0247

otos 770,092$ 0.0405

indirectos 452,905$ 0.0555

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030

mantenimiento 1,680,708$ 1,722,221$ 1,764,760$ 1,808,350$ 1,853,016$ 1,898,785$ 1,945,685$ 1,993,744$ 2,042,989$ 2,093,451$ 2,145,159$ 2,198,145$ 2,252,439$ 2,308,074$ 2,365,084$

cosecha 806,564$ 839,230$ 873,219$ 908,584$ 945,382$ 983,670$ 1,023,509$ 1,064,961$ 1,108,092$ 1,152,969$ 1,199,665$ 1,248,251$ 1,298,805$ 1,351,407$ 1,406,139$

otos 801,281$ 833,733$ 867,499$ 902,632$ 939,189$ 977,226$ 1,016,804$ 1,057,984$ 1,100,833$ 1,145,417$ 1,191,806$ 1,240,074$ 1,290,297$ 1,342,554$ 1,396,928$

indirectos 471,248$ 490,333$ 510,192$ 530,854$ 552,354$ 574,724$ 598,001$ 622,220$ 647,420$ 673,640$ 700,923$ 729,310$ 758,847$ 789,580$ 821,558$

TOTAL COSTOS 3,759,801$ 3,885,517$ 4,015,670$ 4,150,421$ 4,289,941$ 4,434,406$ 4,583,999$ 4,738,909$ 4,899,334$ 5,065,477$ 5,237,553$ 5,415,780$ 5,600,388$ 5,791,616$ 5,989,709$

PRESENTE COSTOS 3,627,051$ 3,498,988$ 3,375,446$ 3,256,267$ 3,141,295$ 3,030,383$ 2,923,387$ 2,820,169$ 2,720,595$ 2,624,537$ 2,531,871$ 2,442,476$ 2,356,238$ 2,273,045$ 2,192,788$

TOTAL COSTOS PRESENTE 42,814,538$

precio 5,044,598$ 5,169,200$ 5,296,879$ 5,427,712$ 5,561,776$ 5,699,152$ 5,839,921$ 5,984,167$ 6,131,976$ 6,283,436$ 6,438,637$ 6,597,671$ 6,760,634$ 6,927,621$ 7,098,734$

PRESENTE INGRESOS 4,866,485$ 4,694,660$ 4,528,902$ 4,368,997$ 4,214,738$ 4,065,925$ 3,922,366$ 3,783,876$ 3,650,276$ 3,521,393$ 3,397,061$ 3,277,118$ 3,161,411$ 3,049,788$ 2,942,107$

TOTAL INGRESOS PRESENTE 57,445,104$

UTILIDAD 1,284,798$ 1,283,682$ 1,281,209$ 1,277,291$ 1,271,835$ 1,264,746$ 1,255,922$ 1,245,258$ 1,232,643$ 1,217,959$ 1,201,084$ 1,181,891$ 1,160,245$ 1,136,006$ 1,109,025$

VALOR PRESENTE UTILIDAD 1,239,434$ 1,238,358$ 1,235,973$ 1,232,192$ 1,226,929$ 1,220,091$ 1,211,579$ 1,201,291$ 1,189,121$ 1,174,955$ 1,158,677$ 1,140,161$ 1,119,280$ 1,095,896$ 1,069,868$

UTILIDAD TOTAL 17,753,805$

RENTA (2015) 10,349,113$