Cmo Financiar un Proyecto a 20 Aos?

V. P. DEL V. P. DEL
N FLUJOS PONDERACIN ANLISIS PAGOS PONDERACIN ANLISIS
FLUJO FLUJO
0 -1000 - - - - - - -
1 50 $ 48.08 4.23% 0.04232484 $ 0.00 $ 0.00 0.00% 0.000000
2 50 $ 46.23 4.07% 0.08139392 $ 0.00 $ 0.00 0.00% 0.000000
3 50 $ 44.45 3.91% 0.11739508 $ 0.00 $ 0.00 0.00% 0.000000
4 50 $ 42.74 3.76% 0.15050651 $ 78.23 $ 61.97 6.20% 0.247867
5 50 $ 41.10 3.62% 0.18089725 $ 78.23 $ 58.46 5.85% 0.292296
6 50 $ 39.52 3.48% 0.20872760 $ 78.23 $ 55.15 5.52% 0.330901
7 50 $ 38.00 3.34% 0.23414955 $ 78.23 $ 52.03 5.20% 0.364199
8 50 $ 36.53 3.22% 0.25730719 $ 78.23 $ 49.08 4.91% 0.392667
9 50 $ 35.13 3.09% 0.27833711 $ 78.23 $ 46.31 4.63% 0.416746
10 50 $ 33.78 2.97% 0.29736871 $ 78.23 $ 43.68 4.37% 0.436841
11 50 $ 32.48 2.86% 0.31452459 $ 78.23 $ 41.21 4.12% 0.453325
12 50 $ 31.23 2.75% 0.32992090 $ 78.23 $ 38.88 3.89% 0.466544
13 50 $ 30.03 2.64% 0.34366761 $ 78.23 $ 36.68 3.67% 0.476814
14 50 $ 28.87 2.54% 0.35586882 $ 78.23 $ 34.60 3.46% 0.484426
15 50 $ 27.76 2.44% 0.36662310 $ 78.23 $ 32.64 3.26% 0.489649
16 50 $ 26.70 2.35% 0.37602369 $ 78.23 $ 30.80 3.08% 0.492729
17 50 $ 25.67 2.26% 0.38415882 $ 78.23 $ 29.05 2.91% 0.493891
18 50 $ 24.68 2.17% 0.39111192 $ 78.23 $ 27.41 2.74% 0.493342
19 50 $ 23.73 2.09% 0.39696189 $ 78.23 $ 25.86 2.59% 0.491274
20 1050 $ 479.21 42.19% 8.43744901 $ 1,078.23 $ 336.20 33.62% 6.723953

TOTALES: $ 1,135.90 100.00% 13.5447 $ 2,329.94 $ 1,000.00 100.00% 13.5475

VAN DEL PROYECTO: $ 135.90