Scribd Logo
Upload

Welcome to Scribd!

  • ECO3

    Uploaded by

    AliAdita
    5 views4 pages
    VAN-TIR

    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
    VAN-TIR

    Copyright:

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

    ECO3

    Uploaded by

    AliAdita
    VAN-TIR

    Copyright:

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

    COSTO

    VR
    N(VIDA)
    DEP

    100000
    20000
    10
    S/. 8,000.00

    COSTO
    VR
    N(VIDA)
    DEP
    tasa

    100000
    20000
    10
    S/. 4,558.73
    12%

    D
    0
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10

    80000

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    100000
    20000
    10
    S/. 4,558.73
    12%

    COSTO
    VR
    N(VIDA)
    DEP

    100000
    20000
    10
    S/. 8,000.00

    D
    0
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10

    COSTO
    VR
    N(VIDA)
    DEP
    tasa

    C-VR
    S/. 80,000.00
    8,000.00 S/. 72,000.00
    8,000.00 S/. 64,000.00
    8,000.00 S/. 56,000.00
    8,000.00 S/. 48,000.00
    8,000.00 S/. 40,000.00
    8,000.00 S/. 32,000.00
    8,000.00 S/. 24,000.00
    8,000.00 S/. 16,000.00
    8,000.00
    S/. 8,000.00
    8,000.00
    S/. 0.00

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    4,558.73
    4,558.73
    4,558.73
    4,558.73
    4,558.73
    4,558.73
    4,558.73
    4,558.73
    4,558.73
    4,558.73

    80000

    C-VR
    0
    S/. 80,000.00
    1 S/. 1,454.55 S/. 78,545.45
    2
    S/. 0.00 S/. 78,545.45
    3
    #NUM!
    #NUM!

    4
    5
    6
    7
    8
    9
    10

    #NUM!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!
    #VALUE!

    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!
    #NUM!

    VL
    S/. 8,000.00
    S/. 16,000.00
    S/. 24,000.00
    S/. 32,000.00
    S/. 40,000.00
    S/. 48,000.00
    S/. 56,000.00
    S/. 64,000.00
    S/. 72,000.00
    S/. 80,000.00

    D(1+i)t-1

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    100000
    92,000.00
    84,000.00
    76,000.00
    68,000.00
    60,000.00
    52,000.00
    44,000.00
    36,000.00
    28,000.00
    20,000.00

    VR

    VL

    (D-Ci)(1+i)t-1

    C-VR

    VL

    VL

    5105.7811087

    100000
    S/. 1,454.55 S/. 92,000.00
    S/. 9,454.55 S/. 84,000.00
    S/. 17,454.55 S/. 76,000.00

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    25,454.55
    33,454.55
    41,454.55
    49,454.55
    57,454.55
    65,454.55
    73,454.55

    S/.
    S/.
    S/.
    S/.
    S/.
    S/.
    S/.

    68,000.00
    60,000.00
    52,000.00
    44,000.00
    36,000.00
    28,000.00
    20,000.00

    You might also like