TMAR 15%

P 8

0
1
2
3
4
5
6
7
8
VS

VP
VPN
TIR

CAUE
A B
-325 -400
-28 -20
-28 -20
-35 -20
-42 -20
-49 -25
-49 -35
-49 -45
26 124.34
75 179.34

-$148.01 -$60.93
-$473.01 -$460.93
Err:523 -25%

$105.41 $102.72

LA B
TMAR
P

0
1
2
3
4
5
6
7
8

TIR

VP
VPN

CAUE
 15%
8

NUEVA ACTUAL
44000 22000
7210 9350
0 1900
2500 0
4000 3000

NUEVA ACTUAL
-44000 -22000
-7210 -9350
-7210 -11250
-9710 -9350
-7210 -11250
-7210 -9350
-9710 -11250
-7210 -9350
-3210 -8250

Err:523 Err:523

-$33,770.59 -$44,941.29
-$77,770.59 -$66,941.29

$17,331.18 $14,917.87
 0
1
2
3
4
5

vp
vpn

CAUE

TIR
TMAR 15%
PERIODO 5

NUEVO USADO
-250,000 0
-4000 -30000
-5000 -35000
-6000 -40000
-7000 -45000
142000 -50000

$55,392.75 -$129,440.37
-$194,607.25 -$129,440.37

$58,054.37 $38,614.07

-13% Err:523

EL USADO
p 6
tmar 9%

nuevo

0 -58,000
1 -8106.29
2 -8106.29
3 -8106.29
4 -8106.29
5 -8106.29
6 161893.71

tir 11%

vp $65,001.29
vpn $7,001.29

caue -$1,560.73

La nueva
usado

0
19,000
17,500
16,000
14,500
13,000
19,500

Err:523

$74,864.01
$74,864.01

-$16,688.67