Scribd Logo
Upload

Welcome to Scribd!

  • VAN Ejemplo

    Uploaded by

    KF Estrella Z
    12 views4 pages

    Original Title

    (2)-VAN-ejemplo.xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views4 pages

    VAN Ejemplo

    Uploaded by

    KF Estrella Z

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    0

    2
    31000

    3
    36000

    4
    40000

    5
    43000

    1
    2
    30000
    31000
    26087
    23440
    25000 21527.8
    24793.39 21173.4
    24000
    19840

    3
    36000
    23671
    20833
    20321
    18432

    4
    40000
    22870
    19290
    18660
    16384

    VALOR NETO PRESENTE (VAN)


    CAPITAL FIJO
    CAPITAL DE TRABAJO
    Tiempo de Vida
    Valor Recuperable

    100000
    10000
    5
    10000

    flujo neto por ao

    1
    30000
    0
    110000

    tasa de interes
    0.15
    0.20
    0.21
    0.25

    5 SUMA
    63000
    31322
    127390
    25318 111969.5
    24289 109237.4
    20644 99299.84

    VAN
    17390.2587
    1969.5216
    -762.61053
    -10700.16

    VALOR NETO PRESENTE (VAN)


    CAPITAL FIJO
    CAPITAL DE TRABAJO
    Tiempo de Vida
    Valor Recuperable
    flujo neto por ao

    100000
    10000
    5
    10000
    1
    30000

    TR
    0.15
    0.2
    0.3

    FUNCION TIR

    20.7%

    2
    31000

    3
    36000

    4
    40000

    5
    43000

    0
    -110000

    1
    30000

    2
    31000

    3
    36000

    VAN
    17,390.26
    1,969.52
    -21,221.06

    4
    40000

    5
    63000

    You might also like