Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
CONCEPTO 0 1 2 3 4
INGRESOS (+)
ingresos por ventas S/.705,545.00 S/.716,128.10 S/.762,217.40 S/.809,527.80
valor residual activo fijo
valor residual capital de trabajo
N
Yt Ct
VAN t
(1 i ) t
0
n (1 i )
0 0.00
1 7750.00 S/. 0.00
2 7750.00 S/. 0.00
3 7750.00 S/. 0.00
4 7750.00 S/. 0.00
5 7750.00 S/. 0.00
6 #REF! #REF!
7 #REF! #REF!
8 #REF! #REF!
9 #REF! #REF!
10 #REF! #REF!
11 #REF! #REF!
12 #REF! #REF!
13 #REF! #REF!
14 #REF! #REF!
15 #REF! #REF!
16 #REF! #REF!
17 #REF! #REF!
18 #REF! #REF!
19 #REF! #REF!
20 #REF! #REF!
21 #REF! #REF!
22 #REF! #REF!
23 #REF! #REF!
24 #REF! #REF!
18.00% TIRM
0 125594.38
1 19523.14 S/. 21,500.00
2 13078.14 S/. 21,500.00
3 24767.32 S/. 66,500.00
4 23267.32 S/. 52,500.00
5 23267.32 S/. 52,500.00
6 23267.32 S/. 52,500.00
7 31767.32 S/. 52,500.00
8 23267.32 S/. 52,500.00
9 23267.32 S/. 52,500.00
10 23267.32 S/. 52,500.00
11 24767.32 S/. 52,500.00
12 35767.32 S/. 52,500.00
13 13078.14 S/. 21,500.00
14 13078.14 S/. 21,500.00
15 23267.32 S/. 61,500.00
16 23267.32 S/. 52,500.00
17 23267.32 S/. 52,500.00
18 23267.32 S/. 52,500.00
19 34267.32 S/. 52,500.00
20 23267.32 S/. 52,500.00
21 23267.32 S/. 52,500.00
22 23267.32 S/. 52,500.00
23 24767.32 S/. 52,500.00
24 35767.32 S/. 52,500.00
TIR = #REF!
#REF!
TIR = #REF!
5
S/.858,086.00
S/.29,540.00
S/.7,183.00
7750.00
27477.10
39016.40
7400.00
350.00
850336.0
2000.00
445.00
847891.0
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
Ct
t
0
(1 i ) t
FLUJO DE
EFECTIVO
0.00
-7750.00
-7750.00
-7750.00
-7750.00
-7750.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
FLUJO DE
EFECTIVO
-125594.38
1976.86
8421.86
41732.68
29232.68
29232.68
29232.68
20732.68
29232.68
29232.68
29232.68
27732.68
16732.68
8421.86
8421.86
38232.68
29232.68
29232.68
29232.68
18232.68
29232.68
29232.68
29232.68
27732.68
16732.68
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
ffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
ffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
ffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
ffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
ffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
ffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff
fffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffffff