Upload
efalqueztorres
View
220
Download
0
Embed Size (px)
DESCRIPTION
TIR Y VAN
Citation preview
TMAR 10% DE 371 DIAS Y CAPITALIZABLE CADA 1500 SEGUNDOS
A BInversión -15000 -25000Ingresos anuales 3210 5647Ingresos semestrales 1800 2300Egresos Mensuales 354 412Valor de salvamento 2000 3400 SEGUNDOSPlazo 5 años 5 años TASA= 0.404312618
VANTIR
PERIODO FLUJO VP0 -150001 28562 28563 28564 28565 28566 46567 28568 28569 2856
10 285611 285612 465613 285614 285615 285616 285617 285618 465619 285620 285621 2856
22 285623 285624 465625 285626 285627 285628 285629 285630 465631 285632 285633 285634 285635 285636 465637 285638 285639 285640 285641 285642 465643 285644 285645 285646 285647 285648 465649 285650 285651 285652 285653 285654 465655 285656 285657 285658 285659 285660 4656
25 MINUTOS0.41666667 HORAS0.01736111 DIAS
m 21369.6
VANTIR
A B
MES DIA1 0 -15,000.00 -25,000.00 2 30 -354.00 -412.00 3 60 -354.00 -412.00 4 90 -354.00 -412.00 5 120 -354.00 -412.00 6 150 1,800.00 -354.00 2,300.00 -412.00 7 180 -354.00 -412.00 8 210 -354.00 -412.00 9 240 -354.00 -412.00
10 270 -354.00 -412.00 11 300 -354.00 -412.00 12 330 3,210.00 1,800.00 -354.00 5,647.00 2,300.00 -412.00 13 360 -354.00 -412.00 14 390 -354.00 -412.00 15 420 -354.00 -412.00 16 450 -354.00 -412.00 17 480 -354.00 -412.00 18 510 1,800.00 -354.00 2,300.00 -412.00 19 540 -354.00 -412.00 20 570 -354.00 -412.00 21 600 -354.00 -412.00 22 630 -354.00 -412.00 23 660 -354.00 -412.00 24 690 3,210.00 1,800.00 -354.00 5,647.00 2,300.00 -412.00 25 720 -354.00 -412.00 26 750 -354.00 -412.00 27 780 -354.00 -412.00 28 810 -354.00 -412.00 29 840 -354.00 -412.00 30 870 1,800.00 -354.00 2,300.00 -412.00 31 900 -354.00 -412.00 32 930 -354.00 -412.00 33 960 -354.00 -412.00 34 990 -354.00 -412.00 35 1020 -354.00 -412.00 36 1050 3,210.00 1,800.00 -354.00 5,647.00 2,300.00 -412.00 37 1080 -354.00 -412.00 38 1110 -354.00 -412.00 39 1140 -354.00 -412.00 40 1170 -354.00 -412.00 41 1200 -354.00 -412.00
INGRESOS ANUALES
INGRESOS SEMESTRALES
EGRESOS MENSUALES
INGRESOS ANUALES
INGRESOS SEMESTRALES
EGRESOS MENSUALES
42 1230 1,800.00 -354.00 2,300.00 -412.00 43 1260 -354.00 -412.00 44 1290 -354.00 -412.00 45 1320 -354.00 -412.00 46 1350 -354.00 -412.00 47 1380 -354.00 -412.00 48 1410 3,210.00 1,800.00 -354.00 5,647.00 2,300.00 -412.00 49 1440 -354.00 -412.00 50 1470 -354.00 -412.00 51 1500 -354.00 -412.00 52 1530 -354.00 -412.00 53 1560 -354.00 -412.00 54 1590 1,800.00 -354.00 2,300.00 -412.00 55 1620 -354.00 -412.00 56 1650 -354.00 -412.00 57 1680 -354.00 -412.00 58 1710 -354.00 -412.00 59 1740 -354.00 -412.00 60 1770 5,210.00 1,800.00 -354.00 5,647.00 2,300.00 -412.00
$ -4,062.26 -4,848.06 0.8119%0.03% 0.203%
A B -15,000.00 -25,000.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 1,446.00 1,888.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 4,656.00 7,535.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 1,446.00 1,888.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 4,656.00 7,535.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 1,446.00 1,888.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 4,656.00 7,535.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00
1,446.00 1,888.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 4,656.00 7,535.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 1,446.00 1,888.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 -354.00 -412.00 6,656.00 7,535.00