Documentos de Académico
Documentos de Profesional
Documentos de Cultura
AO 1
120000
AO 2
132000
AO 3
164000
AO 4
164000
AO 5
196000
84000
36K
-10
26K
92000
40K
-10
30K
110000
54K
-10
44K
110000
54K
-10
44K
132000
64K
-10
54K
TD
13%
EGRESO FLUJO DE ACUMULA
S
CAJA
DO
80000
-80000
80000,00
94000
26000
54000,00
102000
30000
24000,00
120000
44000
20000,00
120000
44000
64000,00
142000
54000 118000,00
$
53.292,52
34%
2,545454 aos
VAN =
VAN =
FC 1
( 1+i )
FC 2
( 1+i )
FC 3
(1+i )
FC 4
( 1+i )
FC 5
( 1+i )5
I . I
26000
30000
44000
44000
54000
+
+
+
+
80 000
1
2
3
4
( 1+0,13 ) (1+0,13 ) ( 1+ 0,13 ) ( 1+0,13 ) (1+ 0,13 )5
VAN =53292,52
TIR
TIR 30% =7728,18233
0=
26000
30000
44000
44000
54000
+
+
+
+
80 000
1
2
3
4
( 1+0,30 ) ( 1+0,30 ) (1+ 0,30 ) ( 1+ 0,30 ) (1+ 0,30 )5
0=
26000
30000
44000
44000
54000
+
+
+
+
80 000
1
2
3
4
( 1+0,35 ) ( 1+0,35 ) (1+ 0,35 ) ( 1+ 0,35 ) ( 1+0,35 )5
3035
30TIR
=
7728,18233(1106,65154 ) 7728,182330
5
30TIR
=
8834,83386 7728,18233
38640=265045,0168834,83386TIR
TIR=
303685,93
8834,83386
TIR=34,37
TR
TR= 2+ (24000/44000)
TR= 2,54545454 AOS