Professional Documents
Culture Documents
datos
1era inversin=
2da inversin=
flujos trimest.=
recuperacin=
-3,500,000.00
-800,000.00
400,000.00
2,800,000.00
N de
renta
N de
trimestre
1
2
3
4
5
6
7
8
9
10
11
12
2
3
4
5
6
7
8
9
10
11
12
13
anualidad
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
400,000.00
sumatoria1 =
periodo 0
periodo 1
factor de descuento
valor presente
de la
anualidad
351,272.87
329,182.64
308,481.58
289,082.33
270,903.03
253,866.95
237,902.21
222,941.44
208,921.49
195,783.20
183,471.13
171,933.32
3,023,742.19
(periodo 1) =
utilidades
sumatoria1=
recuperacin (periodo 13 ) =
$2,800,000.00+$400,000.00
$400,000.00
$800,000.00
$3,500,000.00
...............................................................
13 trimestres
tipo
1era inversin
2da. Inversin
rentabilidad
rentabilidad
rentabilidad
rentabilidad
rentabilidad
rentabilidad
rentabilidad
9
400,000.00
10
400,000.00
11
400,000.00
12
400,000.00
13
3,200,000.00
frmula excel =tir(k10:k22) =
rentabilidad
rentabilidad
rentabilidad
rentabilidad
rentab.+recuper.
6.64%
cuento en porcentaje
6.71063112
1.0671063112
-3,500,000.00
-749,691.00
3,023,742.19
1,203,533.22
aproximados)
re 6.71% y 6.72%
0,000.00+$400,000.00
-22,415.60
ejercicio 9.3
P= 1,500,000.00
G lineal = 10,000.00
A= 80,000.00
i=
0.03
ecuacin de valor
3 .........................................................................n =?
A + 10,000
A + 2 * 10,000
estimacin de "n"
P=
A * P/A,3%,n) =
G * (P/G,3%,n) =
SUMA =
1,500,000.00
-850,796.43
-594,195.97
carga de "n"
valor de n = 13
55,007.60
S/.2,549,000.00
2 ............................................ 10
S/.10 millones
periodo
0
1
2
3
4
5
6
7
8
9
10
inver. /rentab.
-10,000,000.00
2,549,000.00
2,549,000.00
2,549,000.00
2,549,000.00
2,549,000.00
2,549,000.00
2,549,000.00
2,549,000.00
2,549,000.00
2,549,000.00
carga de datos
costo de oport.
del mercado =
inversin
S/. 10,000,000.00
rentabilidades
S/. 2,549,000.00
posibilidad (a)
tir(c30:c40)
funcin TIR =
funcin TIRM =
tirm(c30:c40,,h31)
posibilidad (b)
tir =
tirm =
22.001%
20.800%
21%
21%
20%
S/.10,000,000
S/.16,000,000
S/.15 millones
funcin TIR =
funcin TIRM =
tir(H13:H16)= 60.98%
tirm(H13:H16,,H19) =
49.26%
S/.10,905,625
Inversin =
rent. 1 =
rent. 2 =
rent. 3 =
costo de oportunidad
datos
-15000000
10000000
16000000
10905625
33%
S/.15 millones
funcin excel =
tir(H13:H16)= 35.00%
funcin excel =
tirm(H13:H16,,D13)
35.00%
funcin excel =
tasa(3,,h13,h16) =
35.00%
Inversin =
rent. 1 =
rent. 2 =
rent. 1 =
datos
-15000000
0
0
36905625
P= 2,000,000.00
G geomt. =
?
A=
50,000.00
i=
0.025
ecuacin de valor
2,000,000.00
3 .........................................................................36
A
A*(1+k)^1
A *(1+k)^2
A*(1+k)^ (n-1)
estimacin de "k"
P=
2,000,000.00
flujo grad.geom.
actualizado =
SUMA =
-2,000,087.13
carga de "k"
carga de k en % = 3.2480115
valor de k = 0.03248012
-87.13