Segundo

Periodos
Ingresos
Costos
Flujo Neto

(1+i)^(-n)
VPN
Periodos
Ingresos
Costos
Flujo Neto

(1+i)^(-n)
VPN

Periodos
Ingresos
Costos
Flujo Neto

(1+i)^(-n)
VPN

Tercero

Periodos
Ingresos
Costos
Flujo Neto

(1+i)^(-n)
VPN
Periodos
Ingresos
Costos
Flujo Neto

(1+i)^(-n)
VPN
Periodos
Ingresos
Costos
Flujo Neto

(1+i)^(-n)
VPN

0
1800000
-1800000
1.00
-1800000
0
1,800,000.00
-1800000
1.00
-1800000

0
1,500,250.00
-1500250
1
-1500250

0
50,000.00
-50000
1.00
-50000
0
50,000.00
-50000
1.00
-50000
0
50,000.00
-50000
1.00
-50000

1
500,000.00
400200
99800
0.88
88318.58407

750000
400200
349800
0.78
273944.7098

1
500,000.00
400,200.00
99800
0.88
88318.58407

2
750,000.00
400,200.00
349800
0.78 Total
273944.7098
-1437736.706

1
500,000.00
300,150.00
199850
0.884955752
176,858.41

2
750,000.00
300,150.00
449850
0.783146683 Total
352,298.54
-971093.05740

750000
400200
349800
0.69
242428.9468

1
20,000.00
2,000.00
18,000.00
0.89
16,031.35

2
22,000.00
2,500.00
19,500.00
0.79
15,467.84

3
25,000.00
3,000.00
22,000.00
0.71
15,542.31

1
15,000.00
3,000.00
12,000.00
0.89
10,687.57

2
16,000.00
3,200.00
12,800.00
0.79
10,153.25

3
18,000.00
3,500.00
14,500.00
0.71
10,243.79

1
17,000.00
2,500.00
14,500.00
0.89
12,914.14

2
17,000.00
2,500.00
14,500.00
0.79
11,501.73

3
17,000.00
2,500.00
14,500.00
0.71
10,243.79

ap -1 im
4
5
6
0.25
750000
750000
750000
400200
400200
400200
349800
349800
349800
0.61
0.54
0.48 Total
CAUE
214538.8909 189857.4256 168015.4209 -812753.4475 -203,312.90

Periodos
Ingresos
Costos
Flujo Neto

(1+i)^(-n)
VPN

ap -1 im
0.60
CAUE
-861899.5305

ap -1 im
0.60
CAUE
-582,154.33

4
25,000.00
3,000.00
22,000.00
0.63
13,842.45

5
25,000.00
3,000.00
22,000.00
0.56
12,328.51

4
18,000.00
3,500.00
14,500.00
0.63
9,123.44

5
18,000.00
3,500.00
14,500.00
0.56 Total
CAUE
8,125.61 -1666.343127 -465.4705227

4
17,000.00
2,500.00
14,500.00
0.63
9,123.44

5
17,000.00
2,500.00
14,500.00
0.56
8,125.61

ap -1 im
0.28
Total
23,212.47

Total
1,908.71

CAUE
6,484.09

CAUE
533.17

02
420000
-420000
1.00
-420,000.0

1
300000
272700
27300
0.88
24159.292

2
300000
272700
27300
0.78
21379.9045

3
360000
272700
87300
0.69
60503.2792

4
360000
272700
87300
0.61
53542.7249

5
6
360000
504000
272700
549780
87300
-45780
0.54
0.48
47382.9424 -21988.98219

Periodo

7
504000
381780
122220
0.4251
51,950.91

Periodos
Cantidad
Precio
Total

8
504000
381780
122220
0.38
45974.2583

9
504000
381780
122220
0.33
40685.1843

10
504000
381780
122220
0.29 Total
36004.5879

300
1000
300000

300
1000
300000

0.25

CAUE
-60,405.9

-15,110.73

4
300
1200
360000

5
300
1200
360000

300
1200
360000

10

420
1200
504000

420
1200
504000

420
1200
504000

420
1200
504000

420
1200
504000

5477500