Beruflich Dokumente
Kultur Dokumente
Inmobiliarias
Modelos de Cascadas de Pagos
De A Sponsor Inversor
Nivel 1 0.00% 10.00% 10.0% 90.0% Pari passu
Nivel 2 10.00% 15.00% 20.0% 80.0% 20 / 80
Nivel 3 15.00% 40.0% 60.0% 40 / 60
Ejemplo de Cascada de Pagos
0 1 2 3 4 5 TIR
Cash Flow Before Tax -1,000,000 90,000 180,000 300,000 300,000 1,300,000 21.24%
Sponsor -100,000 0 0 0 0 0 0
Inversionistas -900,000 0 0 0 0 0 0
Capital -1,000,000 0 0 0 0 0
Aportaciones de Capital
Cash Flow Before Tax -1,000,000 90,000 180,000 300,000 300,000 1,300,000 21.24%
Sponsor -100,000 0 0 0 0 0 0
Inversionistas -900,000 0 0 0 0 0 0
Capital -1,000,000 0 0 0 0 0
Distribución para TIR -1,000,000 90,000 180,000 300,000 300,000 546,162.05 10% Por solver
preferencial del 10%
Distribución Nivel 1
0 1 2 3 4 5 TIR
Cash Flow Before Tax -1,000,000 90,000 180,000 300,000 300,000 1,300,000 21.24%
Sponsor -100,000 0 0 0 0 0 0
Inversionistas -900,000 0 0 0 0 0 0
Capital -1,000,000 0 0 0 0 0
Distribución para TIR -1,000,000 90,000 180,000 300,000 300,000 838,444.07 15% Por solver
preferencial del 10%
0 1 2 3 4 5 TIR
Cash Flow Before Tax -1,000,000 90,000 180,000 300,000 300,000 1,300,000 21.24%
Sponsor -100,000 0 0 0 0 0 0
Inversionistas -900,000 0 0 0 0 0 0
Capital -1,000,000 0 0 0 0 0
Distribución para TIR -1,000,000 90,000 180,000 300,000 300,000 1,299,636.48 21.24% Por solver
preferencial del 10%
Remanente 364
Resumen de Rendimientos
Resumen de Rendimientos
0 1 2 3 4 5 TIR Multiplo
Cash Flow Before Tax -1,000,000 90,000 180,000 300,000 300,000 1,300,000 21.24%
Particpación de X 20%
Aportación Inicial