Inversin

Ingresos anuales

A
B
C
D
E
38000 50000 55000 60000 70000
11000 14100 16300 16800 19200

Per
0
1
2
3
4
5
6
7
8
9
10

A
B
-38000 -50000
11000
14100
11000
14100
11000
14100
11000
14100
11000
14100
11000
14100
11000
14100
11000
14100
11000
14100
11000
14100
26.10% 25.23%
Int
0%
3%
6%
9%
12%
15%
18%
21%
24%
27%
30%
33%
36%
39%
42%
45%
48%
42.75%

D
-55000
16300
16300
16300
16300
16300
16300
16300
16300
16300
16300
26.90%

E
-60000
16800
16800
16800
16800
16800
16800
16800
16800
16800
16800
24.99%

-70000
19200
19200
19200
19200
19200
19200
19200
19200
19200
19200
24.32%

A-Nada
-38000
11000
11000
11000
11000
11000
11000
11000
11000
11000
11000
26.10%

Van B
Van C
C-B
S/. 91,000.00 S/. 108,000.00 S/. 17,000.00
S/. 70,275.86
S/. 84,042.31 S/. 13,766.45
S/.120,000.00
S/. 53,777.23
S/. 64,969.42 S/. 11,192.19
S/.100,000.00
S/. 40,488.97
S/. 49,607.82
S/. 9,118.85
S/.80,000.00
S/. 29,668.14
S/. 37,098.64
S/. 7,430.49
S/. 20,764.64
S/. 26,805.93
S/. 6,041.29
S/.60,000.00
S/. 13,366.62
S/. 18,253.61
S/. 4,886.99
S/.40,000.00
S/. 7,162.50
S/. 11,081.47
S/. 3,918.97
S/.20,000.00
S/. 1,914.17
S/. 5,014.26
S/. 3,100.08
S/. -2,562.07
S/. -160.41
S/. 2,401.66 S/.0.000%
(S/.20,000.00)
S/. -6,409.29
S/. -4,607.91
S/. 1,801.39
S/. -9,739.84
S/. -8,458.11
S/. 1,281.73
(S/.40,000.00)
S/. -12,642.70
S/. -11,813.91
S/. 828.80
S/. -15,188.94
S/. -14,757.43
S/. 431.51
S/. -17,435.70
S/. -17,354.75
S/. 80.95
S/. -19,429.32
S/. -19,659.43
S/. -230.11
S/. -21,207.59
S/. -21,715.15
S/. -507.57
S/. -17,956.23
S/. -17,956.50
S/. -0.26

B-A
-12000
3100
3100
3100
3100
3100
3100
3100
3100
3100
3100
22.41%

C-B
-5000
2200
2200
2200
2200
2200
2200
2200
2200
2200
2200
42.75%

Chart Title

10%

20%

Van B

30%

Van C

40%

C-B

D-C
-5000
500
500
500
500
500
500
500
500
500
500
0.00%

art Title

30%

Van C

40%

C-B

50%

60%