Scribd Logo
Upload

Welcome to Scribd!

  • Stanley CastRo

    Uploaded by

    Sant Xiagox
    10 views7 pages

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    10 views7 pages

    Stanley CastRo

    Uploaded by

    Sant Xiagox

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 7

    1

    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12

    35
    512
    1
    2
    3
    4
    5
    6
    7
    8
    9
    10
    11
    12

    i= 8%
    n= 6

    -90000
    -170000
    -249000
    -310000
    -400000
    -483000
    -559000
    -605000
    -697000
    -771000
    -855000
    -925000

    17920
    35840
    53760
    71680
    89600
    107520
    125440
    143360
    161280
    179200
    197120
    215040

    P/A
    -7157.99642
    -4315.99284
    -473.989265
    21368.0143
    -7157.99642
    -7315.99284
    -473.989265
    36368.0143
    -9157.99642
    -315.992844
    -1473.98927
    11368.0143

    Constryanse 12 salones

    P/A

    i
    17920

    n
    8%

    4.6229

    82842.0036

    -7157.99642

    A
    B
    C
    D
    E
    F

    F/P

    P/F

    A
    B
    C
    D
    E
    F

    1000000
    1900000
    1260000
    1620000
    1120000
    1420000

    P/A

    407180
    562476
    482377
    547771
    444794
    518419

    2214761.76
    112712.664
    92802.4501
    63617.5622
    -16913.1557
    -202669.874

    i
    407180

    F/P

    factor
    15 7.13793798 713793.798

    14%
    i

    12000

    factor
    15 6.14216799 2500967.96

    14%

    100000
    P/F

    n
    14%

    15 7.13793798 1681.15778

    10%

    10%

    0
    1
    2
    3
    4
    5
    6
    7

    -2500
    520
    520
    520
    520
    520
    520
    520
    VPN=

    10%

    15%

    0
    1
    2
    3
    4
    5
    6
    7

    -2500
    520
    520
    520
    520
    520
    520
    520
    VPN=

    -2500
    472.7272727
    429.7520661
    390.6836965
    355.1669968
    322.879088
    293.5264436
    266.8422215
    31.58

    -2500
    471.4802261
    427.4876993
    387.5999945
    351.434102
    318.6427498
    288.9110687
    261.9535692
    7.51

    You might also like