Scribd Logo
Upload

Welcome to Scribd!

  • TDD Excel

    Uploaded by

    Mula
    7 views9 pages
    xbc

    Original Title

    TDD EXCEL

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    xbc

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    7 views9 pages

    TDD Excel

    Uploaded by

    Mula
    xbc

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 9

    CONCEPTO

    Q
    Pu
    I Neto
    CF
    CV
    CT Neto
    UAI
    U Neta
    Inver
    Flujo Fondos

    -100000
    -100000

    VAN
    TIR

    1
    4500
    50
    189000
    3000
    112500
    100485
    88515
    66386.25
    66386.25

    2
    6700
    50
    281400
    3000
    167500
    148335
    133065
    99798.75

    3
    5600
    50
    235200
    3000
    140000
    124410
    110790
    83092.5

    99798.75
    83092.5
    1.48888889 1.24444444

    ###
    61%

    0%
    1%
    2%
    3%
    4%
    5%
    6%
    7%

    ###
    4500
    4455
    4410
    4365
    4320
    4275
    4230
    4185

    0%
    50

    1%
    49.5

    0
    Q
    Pu
    I Neto
    CF
    CV
    CT Neto
    UAI
    U Neta
    Inver
    Flujo Fondos

    -100000
    -100000

    VAN
    TIR

    2%
    49

    3%
    48.5

    1
    4500
    50
    189000
    3000
    112500
    100485
    88515
    66386.25
    66386.25

    2
    6700
    50
    281400
    3000
    167500
    148335
    133065
    99798.75

    3
    5600
    50
    235200
    3000
    140000
    124410
    110790
    83092.5

    99798.75
    83092.5
    1.48888889 1.24444444

    105258.067
    0.60680204

    4%
    48

    5%
    47.5

    6%
    47

    7%
    46.5

    CONCEPTO
    Q
    Pu
    I Neto
    CF
    CV
    CT Neto
    UAI
    U Neta
    Inver
    Flujo Fondos

    -100000
    -100000

    VAN
    TIR

    1
    4500
    50
    189000
    3000
    112500
    100485
    88515
    66386.25
    66386.25

    ###
    61%

    2
    6700
    50
    281400
    3000
    167500
    148335
    133065
    99798.75

    3
    5600
    50
    235200
    3000
    140000
    124410
    110790
    83092.5

    99798.75
    83092.5
    1.48888889 1.24444444

    0.84
    25
    0.87
    0.75

    CONCEPTO
    Q
    Pu
    I Neto
    CF
    CV
    CT Neto
    UAI
    U Neta
    Inver
    Flujo Fondos

    -100000
    -100000

    VAN
    TIR

    1
    4500
    50
    189000
    3000
    112500
    100485
    88515
    66386.25
    66386.25

    ###
    61%

    2
    6700
    50
    281400
    3000
    167500
    148335
    133065
    99798.75

    3
    5600
    50
    235200
    3000
    140000
    124410
    110790
    83092.5

    99798.75
    83092.5
    1.48888889 1.24444444

    You might also like