Академический Документы
Профессиональный Документы
Культура Документы
Ingresos/año $750,000.00
Costos/año $475,000.00 $0.63 0 = - 1,250,000 + 275,000*P/A(10,TIR) + 90
Flujo $275,000.00
TIR
VAN
$352,627.61
20.97%
$0.00
VAN $644,966.49
TIR 24.96%
R1 $275,000.00
G 5.50%
VAN $644,966.49
VAN $0.00
TIR 24.962%
Inv. Inicial $12,500,000.00 Año Ingresos Egresos
Nro dptos 50 0 $12,500,000.00
Costo Mantenimiento 1 $2,068,667.42 $330,000.00
R1 $250,000.00 2 $2,068,667.42 $380,000.00
G $50,000.00 3 $2,068,667.42 $430,000.00
Administrador $80,000.00 4 $2,068,667.42 $480,000.00
Valor Residual $14,000,000.00 5 $16,068,667.42 $530,000.00
Renta anual $41,373.35
TIR 15%
Flujo VAN $0.00
-$12,500,000.00
$1,738,667.42
$1,688,667.42
$1,638,667.42
$1,588,667.42
$15,538,667.42