Documentos de Académico
Documentos de Profesional
Documentos de Cultura
It 1 2 3 4
R/A 5% 10% 15% 20%
CAE mín 42161.5 41953.8 41707.4 41423.8
T opt 14 13 12 10
V.R 6 5 4 2
55000
53000
51000
49000
47000
CAE (USD/año)
45000
43000
41000
39000
37000
35000
0 2 4 6 8 10 12 14 16
Años
PRESENTE CALCULO DE CAN, CRF, CAE
Reventa * 1/(1+i)^n VPN/VAN i*(1+i)^n/((1+i)^n-1)
Reventa presente CAN CRF CAE Año
70909 44,488 1.10 48937.0 1
55868 83,005 0.58 47826.5 2
44017 115,127 0.40 46294.4 3 50000.0
34680 145,111 0.32 45778.1 4
48000.0
27324 170,789 0.26 45053.7 5
21528 190,170 0.23 43664.3 6
46000.0
16961 210,745 0.21 43288.1 7
13363 226,367 0.19 42431.1 8
Axis Title 44000.0
10529 242,864 0.17 42171.0 9
8295 258,103 0.16 42005.1 10 42000.0
6536 272,217 0.15 41911.4 11
5149 285,318 0.15 41874.3 12 40000.0
4057 297,500 0.14 41881.6 13
3196 308,841 0.14 41924.0 14 38000.0
0 2
2518 319,410 0.13 41994.0 15
5% Año actual 8
5%
5 6 7 8 9
25% 30% 35% 40% 45%
41114.1 40780.9 40440.1 40108.3 39795.3
10 9 8 8 8
2 1 0 0 0
55000
53000
51000
49000
5%
10% 47000
CAE (USD/año)
15% 45000
20%
43000
25%
30% 41000
35%
39000
40%
45% 37000
35000 35
1 2 25%
3 4 5 6 15%
7 8 9 10 11
12 13 5%
12 14 16 14 15
Años
120,000*EXP(-0.083*tiempo).
𝑉𝑃𝑁=𝐴+∑_(𝑡=1)^𝑛▒
(1+𝑖)^𝑖 −𝑅/ 〖 (1+𝑖)
CAE
50000.0
48000.0
46000.0
42000.0
40000.0
38000.0
0 2 4 6 8 10 12 14 16
Axis Title
45%
35%
25%
15%
0 11 5%
12 13
14 15
0.083*tiempo).
𝐴+∑_(𝑡=1)^𝑛▒(𝐶𝑜&𝑚)/
^𝑖 −𝑅/ 〖 (1+𝑖) 〗 ^𝑛