Documentos de Académico
Documentos de Profesional
Documentos de Cultura
-10.000% -5.000%
-16.000% 10,291.9200 (85,988)
-14.500% 6,864.0828 (61,608) -10.000% -5.000%
-13.000% 4,558.4715 (44,373)
-11.500% 3,006.7217 (32,107)
-10.000% 1,963.1965 (23,321)
-8.500% 1,263.2423 (16,985)
-7.000% 795.9704 (12,386)
-5.500% 486.3911 (9,027)
-4.000% 283.6128 (6,557)
-2.500% 153.0006 (4,728)
-1.000% 70.9346 (3,364)
0.500% 21.2893 (2,340)
2.000% (6.9447) (1,565)
3.500% (21.2738) (974)
5.000% (26.8005) (520)
6.500% (26.9755) (167)
7.362% (25.5892) -
8.000% (24.1130) 110
9.500% (19.7466) 328
11.000% (14.8740) 503
12.500% (10.1265) 645
14.000% (5.8861) 761
15.500% (2.3667) 857
16.788% - 926
17.000% 0.3296 937
18.500% 2.1739 1,005
20.000% 3.1841 1,063
21.500% 3.4062 1,114
23.000% 2.9025 1,158
24.500% 1.7429 1,197
26.000% (0.0006) 1,233
27.500% (2.2568) 1,264
29.000% (4.9583) 1,293
Char
Column
2,000.0000
1,000.0000
- .0000
0% -5.000% 0.000% 5.000% 10.000%
(1,000.0000)
2,000.0000
1,000.0000
- .0000
0% -5.000% 0.000% 5.000% 10.000%
(1,000.0000)
(2,000.0000)
(3,000.0000)
(4,000.0000)
(5,000.0000)
(6,000.0000)
(7,000.0000)
Periodos Proyecto B Nuevos Flujos baj valor flujo manual
0 2000
1 -250 - $246 - $3,607 - $3,857
2 -250 - $243 - $3,412 - $3,662
3 -250 - $239 - $3,213 - $3,463
4 -250 - $236 - $3,011 - $3,261
5 -250 - $232 - $2,806 - $3,056
6 -250 - $229 - $2,598 - $2,848
7 -250 $90 - $2,387 - $2,637
8 100 $89 - $2,523 - $2,423
9 100 $87 - $2,661 - $2,561
10 100 $86 - $2,801 - $2,701
11 100 $85 - $2,943 - $2,843
12 100 $0 - $3,087 - $2,987
13 0 $0 - $3,133 - $3,133
14 0 $0 - $3,180 - $3,180
15 0 $0 - $3,228 - $3,228
16 0 - $670 - $3,276 - $3,276
17 -850 - $660 - $2,475 - $3,325
18 -850 - $650 - $1,663 - $2,513
19 -850 - $641 - $837 - $1,687
20 -850
TIR 7.361803%
Tasa Descuento 1.50%
Tasa Reinversió 2.000%
TIR Modif -0.830%
VPN - $1,800
IR - 0.90020
Chart Title
Column C Column D
IR - 1.92870