Documentos de Académico
Documentos de Profesional
Documentos de Cultura
1 2021 11,500,000
2 2022 13,800,000
3 2023 16,560,000
4 2024 19,872,000
5 2025 23,846,400
FLUJO
PERIODOS 0 1 2
INGRESOS 11,500,000 13,800,000
COSTOS 0 0
INVERSION -45,800,000 0 0
FLUJO DE EFECTIVO
ECONOMICO -45,800,000 11,500,000 13,800,000
VAN
PERIODOS 1 2 3
INGRESOS 11,500,000 13,800,000 16,560,000
FORMULA VALORES
(11500000 / ( 1 + 0.09) ^ 1) (13800000 / ( 1 + 0.09) ^ 2) (16560000 / ( 1 + 0.09) ^ 3)
PRESENTES
VAN 37,247,253
TIR 21.8302%
$ 39,778,400.00
3 4 5
16,560,000 19,872,000 23,846,400
0 0 0
0 0 0
4 5
19,872,000 23,846,400 85,578,400
19,172,419 22,801,688
83,047,253 37,247,253
FORMULA
VALORES
(11500000 / ( 1 + 0,2183) ^ 1) (11500000 / ( 1 + 0,2183) ^ 2) (11500000 / ( 1 + 0,2183) ^ 3)
PRESENTES
PARA TIR
9,020,375 8,884,881
45,800,169 45800000 169
CAPITAL SOLICITADO $ 45,800,000
TASA DE INTERES 9 0.750 16
seguro 0 anual 0.000
PLAZO EN MESES 36