Scribd Logo
Importer

Bienvenue sur Scribd !

  • Vithery Problema 2

    Transféré par

    Johan Juarez
    8 vues3 pages
    economia

    Copyright

    © © All Rights Reserved

    Formats disponibles

    XLSX, PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document
    economia

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    8 vues3 pages

    Vithery Problema 2

    Transféré par

    Johan Juarez
    economia

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 3

    proyecto 1

    tasa
    Inversion inical
    Flujo de caja 1
    Flujo de caja 2
    Flujo de caja 3
    Flujo de caja 4
    Flujo de caja 5
    Flujo de caja 6
    Flujo de caja 7
    van
    tir

    ao
    ao
    ao
    ao
    ao
    ao
    ao

    proyecto 2
    tasa
    inversion inicial
    Flujo de caja 1 ao
    Flujo de caja 2 ao
    Flujo de caja 3 ao
    Flujo de caja 4 ao
    Flujo de caja 5 ao
    Flujo de caja 6 ao
    FLUJO DE CAJA 7 AO
    van
    tir

    0.08
    -250000
    90000
    100800
    112896
    126443.52
    141616.7424
    158610.751488
    183644.04166656
    S/. 405,801.52
    41%

    0.084
    -27000
    12000
    13200
    14520
    15972
    17569.2
    19326.12
    25258.732
    S/. 56,282.11
    50%

    VELASQUEZ CASTILLO JUAN VITHERY

    ING.QUIMICA - TALARA

    tasa dec

    VAN 2

    VAN 1
    0
    0.03
    0.06
    0.09
    0.12
    0.15
    0.18
    0.21
    0.24
    0.27
    0.3
    0.33
    0.36
    0.39
    0.42
    0.45
    0.48
    0.51
    0.54
    0.57
    0.6
    0.63
    0.66
    0.69
    0.72
    0.75
    0.78
    0.81
    0.84
    0.87
    0.9
    0.93
    0.96
    0.99
    1.02

    S/. 664,011.06
    S/. 552,364.84
    S/. 459,334.44
    S/. 381,237.51
    S/. 315,214.10
    S/. 259,024.55
    S/. 210,901.20
    S/. 169,438.48
    S/. 133,510.82
    S/. 102,210.80
    S/. 74,802.12
    S/. 50,683.72
    S/. 29,362.02
    S/. 10,429.45
    S/. -6,452.36
    S/. -21,565.73
    S/. -35,147.43
    S/. -47,396.91
    S/. -58,483.00
    S/. -68,549.18
    S/. -77,717.91
    S/. -86,094.17
    S/. -93,768.22
    S/. -100,818.04
    S/. -107,311.19
    S/. -113,306.41
    S/. -118,854.96
    S/. -124,001.69
    S/. -128,785.98
    S/. -133,242.51
    S/. -137,401.90
    S/. -141,291.27
    S/. -144,934.70
    S/. -148,353.63
    S/. -151,567.17

    S/.800,000.00
    S/. 90,846.05
    S/. 76,449.85
    S/. 64,462.68
    S/. 54,406.12
    S/. 45,909.01
    S/. 38,680.96
    S/. 32,493.04
    S/. 27,163.35
    S/. 22,546.37
    S/. 18,524.89
    S/. 15,003.87
    S/. 11,905.79
    S/. 9,167.03
    S/. 6,735.10
    S/. 4,566.45
    S/. 2,624.76
    S/. 879.59
    S/. -694.69
    S/. -2,119.76
    S/. -3,414.05
    S/. -4,593.28
    S/. -5,670.90
    S/. -6,658.49
    S/. -7,566.06
    S/. -8,402.26
    S/. -9,174.62
    S/. -9,889.70
    S/. -10,553.25
    S/. -11,170.33
    S/. -11,745.36
    S/. -12,282.26
    S/. -12,784.52
    S/. -13,255.22
    S/. -13,697.09
    S/. -14,112.59

    S/.700,000.00
    S/.600,000.00
    S/.500,000.00
    S/.400,000.00
    S/.300,000.00
    S/.200,000.00
    S/.100,000.00
    S/.0.00
    (S/.100,000.00)
    (S/.200,000.00)

    S/.800,000.00
    S/.700,000.00
    S/.600,000.00
    S/.500,000.00
    S/.400,000.00
    S/.300,000.00
    S/.200,000.00
    S/.100,000.00
    S/.0.00
    (S/.100,000.00)
    (S/.200,000.00)

    PROYECTO 1
    PROYECTO 2

    Vous aimerez peut-être aussi