Año A B Tmar 0 1 2 3 4 VPN TIR Tirm Suma VF Tirp

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Año A B TMAR

0 -$5,000.00 -$7,000.00 10%


1 $1,450.00 $2,345.00
2 $1,789.00 $2,345.00
3 $2,345.00 $2,345.00
4 $3,617.00 $4,682.00
VPN $2,028.99 $2,029.54
TIR 24.88% 21.32%
TIRM 19.78% 17.23%
Suma VF $7,362.94 $9,717.00
TIRP 1.27%

Año A B C TMAR
0 -$5,000.00 -$5,000.00 -$5,000.00 12%
1 $2,000.00 $5,000.00 $4,000.00
2 $3,000.00 $0.00 $1,000.00
3 $3,000.00 $0.00 $5,000.00
VPN $1,312.64 -$535.71 $2,927.52
TIR 25.70% 0.00% 42.94%
TIRM 21.05% 7.85% 30.60%
Suma VF $4,155.84 $752.64 $5,887.04
TIRP

Año A B TMAR
0 -$10,000.00 -$10,000.00 5%
1 $2,000.00 $3,000.00
2 $4,000.00 $4,000.00
3 $3,000.00 $2,000.00
4 $3,000.00 $3,000.00
VPN $592.50 $681.04

Año A B TMAR
0 -$7,560.00 -$7,560.00 3%
1 $3,500.00 $2,500.00
2 $2,000.00 $1,050.00
3 $1,850.00 $2,945.00
4 $1,200.00 $2,000.00
VPN $482.45 $328.98

You might also like