7/25/2019 VAN Y TIR 2.0

1/1

UNIVERSIDAD TECNOLOGICA EQUINOCCIALINGENIERIA AUOMOTRIZ 9TEPROYECTOS DE INGENIERIA

SEBASTIN VALENCIA

Inversin Inicia

! "#$###%##

Inversin Varia&e !"#$###%##

Tasa 'e 'esc(en)* +%+,-.

Da)*s

PERIODO /, 0eses

INVERSION I$

!

"#$###%##TASA DE DSCTO +1. 0ens(a

CANITIDAD MENSUAL 1### (ni'a'esINCREMENTOCANTIDAD +. 0ens(a

PVP POR UNIDAD!2+%##

COSTO PRODUCCION!2#%##

TIR1%3,-. Dis0in(ir

Variacin In4res*s #%##.

Variacin E4res*s #%##.

Variacin Inversin #%##.

!39$+2#%,"

PERIODOUNIDADES1%

INGRESOSV.

EGRESOSV. FLUJO DE CAJA VAN TIR

1 1###!"1$###%##

!"#$###%##

!1$###%##

!/$93/%"-

!/$"23%/#

2 1#1#!"1$"1#%##

!"#$"##%##

!1$#1#%##

!/$91-%/,

!/$,91%"+

3 1#"#!"3$,""%1#

!"+$,#"%##

!1$#"#%1#

!/$91#%"3

!/$3,"%--

4 1+2+ !",$313%2"

!"2$121%#"

!1$+2+%2#

!/$9/1%/,

!/$11-%#/

5 1+,2 !"-$1+#%-1

!"/$21"%/2

!1$+,2%12

!/$92-%""

!/$/29%13

6 12#1 !""$2"1%"1

!"1$#"#%"#

!1$2#1%#1

!/$92+%1+

!/$2+3%"-

7 121, !"9$+,-%,9

!"1$92+%,+

!1$21,%#"

!/$9+1%93

!/$+#,%+-

8 12"9 !9#$#39%/-

!"3$--#%"/

!1$2""%31

!1$2""%31

!/$###%22

9 1//+ !9#$939%9,

!",$,2"%31

!1$//+%1/

!1$//+%1/

!2$"9-%"-

10 1/-3 !9+$",9%3,

!"-$191%"2

!1$/-1%-1

!/$"93%,/

!2$-99%#2

11 11+"!92$-""%2,

!""$/,9%--

!1$1+"%19

!/$""9%2+

!2$-#/%31

12 11,/ !9/$-+,%+1 !"9$23/%1- !1$1,2%,- !/$""2%"+ !2$,++%/213 13#- !

91$,3/%/#!9#$+1,%##

!1$3#-%/#

!/$"-,%1+

!2$322%21

14 1332 !93$399%"1

!9+$#1-%1,

!1$332%/-

!/$"-#%#2

!2$1/,%2#

15 139" !9,$333%"/

!9+$93-%91

!1$39-%9#

!/$",/%,3

!2$/3/%+#

16 1,11!9-$32+%/9

!92$"--%32

!1$,1/%""

!/$"3-%2"

!2$2-2%"/

17 1,9#!9"$19,%,+

!9/$"#,%29

!1$,9#%/+

!/$"3#%9/

!2$+93%/#

18 1-/-

!

99$1"+%3-

!

91$-11%/3

!

1$-/-%22

!

/$"11%3"

!

2$+2#%1+

19 1-"3!+##$1-,%/9

!93$,9+%"#

!1$-"1%39

!/$"/"%23

!2$#1"%#"

20 1"/2!+#+$1"+%+3

!9,$,1"%-2

!1$"/2%11

!/$"/+%9/

!+$9-"%2+

21 1""+!+#2$193%9,

!9-$,+3%2#

!1$""#%-,

!/$"23%,+

!+$9+#%-/

22 19/#!+#/$32#%92

!9"$39+%/,

!1$929%3-

!/$"+9%/+

!+$"13%33

23 19-9!+#1$33,%+/

!99$3--%2-

!1$9-"%",

!/$"+/%#2

!+$-"2%,#

24 3#29

!

+#3 ,#+ ,9

!

+## 3-/ #1

!

3 #2" ,3

!

/ "#, -1

!

+ -2+ -9