Scribd Logo
Upload

Welcome to Scribd!

  • 11 views

    ACT3 Miranda Díaz Kevin David TADDCP

    Uploaded by

    Miranda Díaz Kevin David

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    ACT3 Miranda Díaz Kevin David TADDCP

    Uploaded by

    Miranda Díaz Kevin David
    11 views4 pages

    Original Title

    ACT3 Miranda Díaz Kevin David TADDCP - Copia

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    11 views4 pages

    ACT3 Miranda Díaz Kevin David TADDCP

    Uploaded by

    Miranda Díaz Kevin David

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 4

    Calculo de VPN

    Año Flujos de efectivo Valor presente neto


    0 $36,000,000.00 $36,000,000.00
    1 $11,500,000.00 $9,055,118.11
    2 $11,500,000.00 $7,130,014.26
    3 $11,500,000.00 $5,614,184.46
    4 $11,500,000.00 $4,420,617.68
    5 $11,500,000.00 $3,480,801.32
    6 $11,500,000.00 $2,740,788.44
    7 $11,500,000.00 $2,158,101.14
    8 $11,500,000.00 $1,699,292.23
    9 $11,500,000.00 $1,338,025.38
    10 $11,500,000.00 $1,053,563.29
    11 $11,500,000.00 $829,577.40
    12 $11,500,000.00 $653,210.55
    13 $11,500,000.00 $514,339.01
    14 $11,500,000.00 $404,991.35
    15 $11,500,000.00 $318,890.83
    16 $11,500,000.00 $251,095.14
    17 $11,500,000.00 $197,712.71
    18 $11,500,000.00 $155,679.30
    19 $11,500,000.00 $122,582.12
    20 $12,512,000.00 $105,015.24

    $72,298,917.65
    valor presente neto $72,298,917.65

    Err:523
    27.00000% Tasa interes
    Calculo de VPN

    Año Flujos de efectivo Valor presente neto Tasa interes


    0 $3,400,000.00 $3,400,000.00
    1 $950,000.00 $785,123.97
    2 $950,000.00 $648,862.78
    3 $950,000.00 $536,250.23
    4 $950,000.00 $443,182.01
    5 $950,000.00 $366,266.12
    6 $950,000.00 $302,699.28
    7 $950,000.00 $250,164.69
    8 $950,000.00 $206,747.68
    9 $950,000.00 $170,865.85
    10 $1,230,000.00 $182,831.66

    $7,292,994.28
    valor presente neto $7,292,994.28

    Tasa interna de retorno Err:523


    21.00000%

    You might also like