Está en la página 1de 2

EJER 1

PERIODO FLUJO VALOR FUTURO TASA 10%


10 119260 $1,900,697.26
INVERSION 500000
TASA REAL 14.29%

EJE2

PERIODO FLUJO VALOR PRESENTE TASA 20%


0 -600000 -$600,000.00
1 -100000 -$83,333.33
2 -100000 -$69,444.44
3 -100000 -$57,870.37
4 -100000 -$48,225.31
5 200000 $80,375.51
VPN -$ 778,498
CAUE -$260,313.91

PERIODO FLUJO VALOR PRESENTE TASA 3%


0 -30000 -$30,000.00
1 0 $0.00
2 0 $0.00
3 -10000 -$9,151.42
4 0 $0.00
5 0 $0.00
6 -40000 -$33,499.37
7 0 $0.00
8 0 $0.00
9 0 $0.00
10 -20000 -$14,881.88

VPN -$ 87,533
CAUE -$ 10,261.50
EJER A
PERIODO VALOR VALOR PRESENTE TASA 25%
0 -2000000 -$2,000,000.00
1 -200000 -$160,000.00
2 -200000 -$128,000.00
3 -200000 -$102,400.00
4 0 $0.00
VPN -$ 2,390,400
CAUE -$1,012,195.12

EJER B

PERIODO VALOR VALORE PRESENTE TASA 25%


0 -3000000 -$3,000,000.00
1 -90000 -$72,000.00
2 -90000 -$57,600.00
3 -90000 -$46,080.00
4 -90000 -$36,864.00
5 -90000 -$29,491.20
6 -90000 -$23,592.96
7 910000 $190,840.83
VPN -$ 3,074,787
CAUE -$972,683.31

También podría gustarte