Page 32 - evidencia
P. 32
INFLACION 5.02% 4398.75% 3896.8%
CAPITAL 56.46% 23.75% 43.75
-$ 30,000.00 $ 30,000.00
$ 136.98 1 $ 7,000.00 $ 15,000.00
$ 200.98 2 $ 8,000.00 $ 24,000.00
$ 264.98 3 $ 9,000.00
$ 328.98 4 $ 10,000.00
$ 392.98 5 $ 11,000.00
PR 3.60 AÑOS 0.30
VAN $12,933.75
VAN -$17,066.25
TIR 14%
INFLACION 5.02%
CAPITAL 56.46%
-$ 30,000.00 $ 30,000.00
1 $ 11,000.00 $ 21,000.00
2 $ 10,000.00 $ 30,000.00
3 $ 9,000.00
4 $ 8,000.00
5 $ 7,000.00
PR 3.00 AÑOS
VAN $15,546.95
VAN -$14,453.05
TIR 17%
INFLACION 5.02%
CAPITAL 56.46%
-$ 30,000.00 $ 30,000.00
1 $ 8,000.00 $ 19,000.00
2 $ 11,000.00 $ 26,000.00
3 $ 7,000.00
4 $ 9,000.00
5 $ 10,000.00
PR $ 3.44 AÑOS $ 0.29 MESES
VAN $14,002.68
VAN -$15,997.32
TIR 15%
