Sie sind auf Seite 1von 16

PERIODO INGRESO EGRESO NETO VPN ($ 1,136,748.

36)
0 10000000 -10000000 TIR 2.9229%
1 1000000 1000000 B/C 0.89
2 1000000 1000000
3 1000000 1000000
4 1000000 1000000
5 1000000 1000000
6 1000000 1000000
7 1000000 1000000
8 1000000 1000000
9 1000000 1000000
10 1000000 1000000
11 1000000 1000000
12 1000000 1000000
INCREMENTO
MENSUAL 100

PERIODO INGRESO EGRESO NETO PERIODO CANTIDADES


0 0 100,000,000 (100,000,000) 0 0
1 0 2500000 (2,500,000) 1 0
2 0 2500000 (2,500,000) 2 0
3 2000000 2580000 (580,000) 3 200
4 3000000 2620000 380,000 4 300
5 4000000 2660000 1,340,000 5 400
6 5000000 2700000 2,300,000 6 500
7 6000000 2740000 3,260,000 7 600
8 7000000 2780000 4,220,000 8 700
9 8000000 2820000 5,180,000 9 800
10 9000000 2860000 6,140,000 10 900
11 10000000 2900000 7,100,000 11 1000
12 11000000 2940000 8,060,000 12 1100
13 12600000 3151600 9,448,400 13 1200
14 13650000 3193400 10,456,600 14 1300
15 14700000 3235200 11,464,800 15 1400
16 15750000 3277000 12,473,000 16 1500
17 16800000 3318800 13,481,200 17 1600
18 17850000 3360600 14,489,400 18 1700
19 18900000 3402400 15,497,600 19 1800
20 19950000 3444200 16,505,800 20 1900
21 21000000 3486000 17,514,000 21 2000
22 21000000 3486000 17,514,000 22 2000
23 21000000 3486000 17,514,000 23 2000
24 21000000 3486000 17,514,000 24 2000
25 22050000 3682620 18,367,380 25 2000
26 22050000 3682620 18,367,380 26 2000
27 22050000 3682620 18,367,380 27 2000
28 22050000 3682620 18,367,380 28 2000
29 22050000 3682620 18,367,380 29 2000
30 22050000 3682620 18,367,380 30 2000
31 22050000 3682620 18,367,380 31 2000
32 22050000 3682620 18,367,380 32 2000
33 22050000 3682620 18,367,380 33 2000
34 22050000 3682620 18,367,380 34 2000
35 22050000 3682620 18,367,380 35 2000
36 22050000 3682620 18,367,380 36 2000
37 23152500 3890473 19,262,027 37 2000
38 23152500 3890473 19,262,027 38 2000
39 23152500 3890473 19,262,027 39 2000
40 23152500 3890473 19,262,027 40 2000
41 23152500 3890473 19,262,027 41 2000
42 23152500 3890473 19,262,027 42 2000
43 23152500 3890473 19,262,027 43 2000
44 23152500 3890473 19,262,027 44 2000
45 23152500 3890473 19,262,027 45 2000
46 23152500 3890473 19,262,027 46 2000
47 23152500 3890473 19,262,027 47 2000
48 23152500 3890473 19,262,027 48 2000
49 24310125 4110207 20,199,918 49 2000
50 24310125 4110207 20,199,918 50 2000
51 24310125 4110207 20,199,918 51 2000
52 24310125 4110207 20,199,918 52 2000
53 24310125 4110207 20,199,918 53 2000
54 24310125 4110207 20,199,918 54 2000
55 24310125 4110207 20,199,918 55 2000
56 24310125 4110207 20,199,918 56 2000
57 24310125 4110207 20,199,918 57 2000
58 24310125 4110207 20,199,918 58 2000
59 24310125 4110207 20,199,918 59 2000
60 24310125 4110207 20,199,918 60 2000
AÑO 1 AÑO 2
PRECIO COSTO NOMINA PRECIO 10000 10500
10000 400 2500000 COSTO 400 418
10000 400 2500000 NOMINA 2500000 2650000
10000 400 2500000
10000 400 2500000 PERIODO 60
10000 400 2500000 VPN $ 318,997,677
10000 400 2500000 TASA 0.0221044505936
10000 400 2500000 TIR 8%
10000 400 2500000 CAUE $ 9,650,402
10000 400 2500000
10000 400 2500000
10000 400 2500000
10000 400 2500000
10000 400 2500000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
10500 418 2650000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11025 437 2809000
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
11576 456 2977540
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
12155 477 3156192
AÑO 3 AÑO 4 AÑO 5
11025 11576 12155
436.81 456.46645 477.00744
2809000 2977540 3156192.4