PROYECTO DE INVERSIÓN: JUANITA DESEA COMPRAR UNA CASA PARA ARRENDAR POR UN VALOR DE 200 MILLONES, EN EL PRIMER

SEGUNDO MES LE DEJA UN INGRESO NETO 3 MILLONES Y ASÍ HASTA EL MES 12, EN EL MES 13 NO TUVO INGRESOS NETOS, DEL MES
MILLONES Y DEL MES 37 AL 40 ELLA LE HIZO REMODELACIONES A LA CASA OBTIENDO UN INGRESO NETO DE CERO, DEL MES 41 AL 80 E
OBTUVO INGRESOS POR 6.5 MILLONES DEDIBO A LA VALORIZACIÓN DEL SECTOR, DEL MES 121 AL 180 LOS INGRESO NETOS MESUALES
USTED LE RECOMIENDA A JUANITA COMPRAR LA CASA, SI ELLA TIENE UNA EXPECTATIVA DE GANANCIA DEL 1.5% MESUAL , B) QUE

N INVERSIÓN INGRESOS NETOS

0 $ 200,000,000.00 $ -
1 $ - $ 1,000,000.00
2 $ - $ 3,000,000.00
3 $ - $ 3,000,000.00
4 $ - $ 3,000,000.00
5 $ - $ 3,000,000.00
6 $ - $ 3,000,000.00
7 $ - $ 3,000,000.00
8 $ - $ 3,000,000.00
9 $ - $ 3,000,000.00
10 $ - $ 3,000,000.00
11 $ - $ 3,000,000.00
12 $ - $ 3,000,000.00
13 $ - $ -
14 $ - $ 5,000,000.00
15 $ - $ 5,000,000.00
16 $ - $ 5,000,000.00
17 $ - $ 5,000,000.00
18 $ - $ 5,000,000.00
19 $ - $ 5,000,000.00
20 $ - $ 5,000,000.00
21 $ - $ 5,000,000.00
22 $ - $ 5,000,000.00
23 $ - $ 5,000,000.00
24 $ - $ 5,000,000.00
25 $ - $ 5,000,000.00
26 $ - $ 5,000,000.00
27 $ - $ 5,000,000.00
28 $ - $ 5,000,000.00
29 $ - $ 5,000,000.00
30 $ - $ 5,000,000.00
31 $ - $ 5,000,000.00
32 $ - $ 5,000,000.00
33 $ - $ 5,000,000.00
34 $ - $ 5,000,000.00
35 $ - $ 5,000,000.00
36 $ - $ 5,000,000.00
37 $ - $ -
38 $ - $ -
39 $ - $ -
40 $ - $ -
41 $ - $ 7,500,000.00
42 $ - $ 7,500,000.00
43 $ - $ 7,500,000.00
44 $ - $ 7,500,000.00
45 $ - $ 7,500,000.00
46 $ - $ 7,500,000.00
47 $ - $ 7,500,000.00
48 $ - $ 7,500,000.00
49 $ - $ 7,500,000.00
50 $ - $ 7,500,000.00
51 $ - $ 7,500,000.00
52 $ - $ 7,500,000.00
53 $ - $ 7,500,000.00
54 $ - $ 7,500,000.00
55 $ - $ 7,500,000.00
56 $ - $ 7,500,000.00
57 $ - $ 7,500,000.00
58 $ - $ 7,500,000.00
59 $ - $ 7,500,000.00
60 $ - $ 7,500,000.00
61 $ - $ 7,500,000.00
62 $ - $ 7,500,000.00
63 $ - $ 7,500,000.00
64 $ - $ 7,500,000.00
65 $ - $ 7,500,000.00
66 $ - $ 7,500,000.00
67 $ - $ 7,500,000.00
68 $ - $ 7,500,000.00
69 $ - $ 7,500,000.00
70 $ - $ 7,500,000.00
71 $ - $ 7,500,000.00
72 $ - $ 7,500,000.00
73 $ - $ 7,500,000.00
74 $ - $ 7,500,000.00
75 $ - $ 7,500,000.00
76 $ - $ 7,500,000.00
77 $ - $ 7,500,000.00
78 $ - $ 7,500,000.00
79 $ - $ 7,500,000.00
 80 $ - $ 7,500,000.00
81 $ - $ 6,500,000.00
82 $ - $ 6,500,000.00
83 $ - $ 6,500,000.00
84 $ - $ 6,500,000.00
85 $ - $ 6,500,000.00
86 $ - $ 6,500,000.00
87 $ - $ 6,500,000.00
88 $ - $ 6,500,000.00
89 $ - $ 6,500,000.00
90 $ - $ 6,500,000.00
91 $ - $ 6,500,000.00
92 $ - $ 6,500,000.00
93 $ - $ 6,500,000.00
94 $ - $ 6,500,000.00
95 $ - $ 6,500,000.00
96 $ - $ 6,500,000.00
97 $ - $ 6,500,000.00
98 $ - $ 6,500,000.00
99 $ - $ 6,500,000.00
100 $ - $ 6,500,000.00
101 $ - $ 6,500,000.00
102 $ - $ 6,500,000.00
103 $ - $ 6,500,000.00
104 $ - $ 6,500,000.00
105 $ - $ 6,500,000.00
106 $ - $ 6,500,000.00
107 $ - $ 6,500,000.00
108 $ - $ 6,500,000.00
109 $ - $ 6,500,000.00
110 $ - $ 6,500,000.00
111 $ - $ 6,500,000.00
112 $ - $ 6,500,000.00
113 $ - $ 6,500,000.00
114 $ - $ 6,500,000.00
115 $ - $ 6,500,000.00
116 $ - $ 6,500,000.00
117 $ - $ 6,500,000.00
118 $ - $ 6,500,000.00
119 $ - $ 6,500,000.00
120 $ - $ 6,500,000.00
121 $ - $ 8,000,000.00
122 $ - $ 8,000,000.00
123 $ - $ 8,000,000.00
124 $ - $ 8,000,000.00
125 $ - $ 8,000,000.00
126 $ - $ 8,000,000.00
127 $ - $ 8,000,000.00
128 $ - $ 8,000,000.00
129 $ - $ 8,000,000.00
130 $ - $ 8,000,000.00
131 $ - $ 8,000,000.00
132 $ - $ 8,000,000.00
133 $ - $ 8,000,000.00
134 $ - $ 8,000,000.00
135 $ - $ 8,000,000.00
136 $ - $ 8,000,000.00
137 $ - $ 8,000,000.00
138 $ - $ 8,000,000.00
139 $ - $ 8,000,000.00
140 $ - $ 8,000,000.00
141 $ - $ 8,000,000.00
142 $ - $ 8,000,000.00
143 $ - $ 8,000,000.00
144 $ - $ 8,000,000.00
145 $ - $ 8,000,000.00
146 $ - $ 8,000,000.00
147 $ - $ 8,000,000.00
148 $ - $ 8,000,000.00
149 $ - $ 8,000,000.00
150 $ - $ 8,000,000.00
151 $ - $ 8,000,000.00
152 $ - $ 8,000,000.00
153 $ - $ 8,000,000.00
154 $ - $ 8,000,000.00
155 $ - $ 8,000,000.00
156 $ - $ 8,000,000.00
157 $ - $ 8,000,000.00
158 $ - $ 8,000,000.00
159 $ - $ 8,000,000.00
160 $ - $ 8,000,000.00
161 $ - $ 8,000,000.00
162 $ - $ 8,000,000.00
163 $ - $ 8,000,000.00
164 $ - $ 8,000,000.00
165 $ - $ 8,000,000.00
166 $ - $ 8,000,000.00
167 $ - $ 8,000,000.00
168 $ - $ 8,000,000.00
169 $ - $ 8,000,000.00
170 $ - $ 8,000,000.00
171 $ - $ 8,000,000.00
172 $ - $ 8,000,000.00
173 $ - $ 8,000,000.00
174 $ - $ 8,000,000.00
175 $ - $ 8,000,000.00
176 $ - $ 8,000,000.00
177 $ - $ 8,000,000.00
178 $ - $ 8,000,000.00
179 $ - $ 8,000,000.00
180 $ - $ 8,000,000.00
 R POR UN VALOR DE 200 MILLONES, EN EL PRIMER MES LA CASA LE DEJA UN INGRESO NETO DE 1 MILLÓN , EN EL
EN EL MES 13 NO TUVO INGRESOS NETOS, DEL MES 14 AL 36 EL APARTAMENTO LE DEJO INGRESOS NETOS POR 5
O UN INGRESO NETO DE CERO, DEL MES 41 AL 80 ELLA OBTUVO INGRESOS NETOS 7.5 MILLONES, DEL MES 81 AL 120
DEL MES 121 AL 180 LOS INGRESO NETOS MESUALES SON DE 8 MILLONES. ANTE ESTE PANORAMA PROYECTADO, A)
CTATIVA DE GANANCIA DEL 1.5% MESUAL , B) QUE TASA DE INTERÉS MENSUAL LE HARÍA A ELLA TENER VPN=0.

FLUJOS NETOS DE EFECTIVO INTERÉS MENSUAL 1.50% IE 13.5843677

$ (200,000,000.00) VPN $ 145,953,134.50
$ 1,000,000.00
$ 3,000,000.00 R// A) ESTE NEGOCIO ES FAVORABLE
$ 3,000,000.00 PARA JUANITA, PUES EL VPN ES POSITIVO
$ 3,000,000.00
$ 3,000,000.00
$ 3,000,000.00
$ 3,000,000.00 VPN
$ 3,000,000.00 $1,200,000,000.00
$ 3,000,000.00
$1,000,000,000.00
$ 3,000,000.00
$ 3,000,000.00 $800,000,000.00
$ 3,000,000.00
$ - $600,000,000.00
$ 5,000,000.00
$400,000,000.00
$ 5,000,000.00
$ 5,000,000.00 $200,000,000.00
$ 5,000,000.00
$-
$ 5,000,000.00 0.0% 0.5% 1.0% 1.5% 2.0% 2.5% 3.0% 3.5% 4.0% 4.5%
$ 5,000,000.00 $(200,000,000.00)
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ 5,000,000.00
$ -
$ -
$ -
$ -
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 7,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 6,500,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
$ 8,000,000.00
TIR 2.471% TMAR VPN
0.0% $ 989,000,000.00
0.0% $ 977,112,018.64
0.0% $ 965,372,092.44
0.0% $ 953,778,171.17
0.0% $ 942,328,234.86
0.1% $ 931,020,293.29
0.1% $ 919,852,385.60
0.1% $ 908,822,579.78
0.1% $ 897,928,972.24
0.1% $ 887,169,687.39
0.1% $ 876,542,877.20
0.1% $ 866,046,720.78
0.1% $ 855,679,423.96
0.1% $ 845,439,218.86
0.1% $ 835,324,363.55
0.2% $ 825,333,141.57
0.2% $ 815,463,861.61
0.2% $ 805,714,857.09
0.2% $ 796,084,485.77
0.2% $ 786,571,129.42
0.2% $ 777,173,193.42
0.2% $ 767,889,106.40
0.2% $ 758,717,319.92
0.2% $ 749,656,308.06
0.2% $ 740,704,567.13
0.3% $ 731,860,615.32
0.3% $ 723,122,992.35
0.3% $ 714,490,259.14
0.3% $ 705,960,997.52
0.3% $ 697,533,809.88
0.3% $ 689,207,318.86
0.3% $ 680,980,167.07
0.3% $ 672,851,016.75
0.3% $ 664,818,549.51
0.3% $ 656,881,466.00
0.4% $ 649,038,485.64
0.4% $ 641,288,346.33
0.4% $ 633,629,804.18
0.4% $ 626,061,633.23
0.4% $ 618,582,625.17
0.4% $ 611,191,589.09
0.4% $ 603,887,351.19
0.4% $ 596,668,754.55
0.4% $ 589,534,658.87
0.4% $ 582,483,940.19
0.5% $ 575,515,490.70
0.5% $ 568,628,218.43
0.5% $ 561,821,047.07
0.5% $ 555,092,915.70
0.5% $ 548,442,778.56
0.5% $ 541,869,604.85
0.5% $ 535,372,378.46
0.5% $ 528,950,097.80
0.5% $ 522,601,775.53
0.5% $ 516,326,438.39
0.6% $ 510,123,126.98
0.6% $ 503,990,895.53
0.6% $ 497,928,811.70
0.6% $ 491,935,956.41
0.6% $ 486,011,423.62
0.6% $ 480,154,320.11
0.6% $ 474,363,765.36
0.6% $ 468,638,891.26
0.6% $ 462,978,842.02
0.6% $ 457,382,773.93
0.7% $ 451,849,855.19
0.7% $ 446,379,265.76
0.7% $ 440,970,197.15
0.7% $ 435,621,852.25
0.7% $ 430,333,445.18
0.7% $ 425,104,201.13
0.7% $ 419,933,356.17
0.7% $ 414,820,157.08
0.7% $ 409,763,861.24
0.7% $ 404,763,736.43
0.8% $ 399,819,060.69
0.8% $ 394,929,122.16
0.8% $ 390,093,218.95
0.8% $ 385,310,658.98
0.8% $ 380,580,759.83
0.8% $ 375,902,848.59
0.8% $ 371,276,261.76
0.8% $ 366,700,345.05
0.8% $ 362,174,453.31
0.8% $ 357,697,950.33
0.9% $ 353,270,208.78
0.9% $ 348,890,610.00
0.9% $ 344,558,543.95
0.9% $ 340,273,409.01
0.9% $ 336,034,611.91
0.9% $ 331,841,567.60
0.9% $ 327,693,699.10
0.9% $ 323,590,437.41
0.9% $ 319,531,221.39
0.9% $ 315,515,497.62
1.0% $ 311,542,720.32
1.0% $ 307,612,351.22
1.0% $ 303,723,859.46
1.0% $ 299,876,721.46
1.0% $ 296,070,420.86
1.0% $ 292,304,448.34
1.0% $ 288,578,301.60
1.0% $ 284,891,485.20
1.0% $ 281,243,510.49
1.0% $ 277,633,895.49
1.1% $ 274,062,164.80
1.1% $ 270,527,849.54
1.1% $ 267,030,487.17
1.1% $ 263,569,621.51
1.1% $ 260,144,802.53
1.1% $ 256,755,586.38
1.1% $ 253,401,535.18
1.1% $ 250,082,217.05
1.1% $ 246,797,205.92
1.1% $ 243,546,081.52
1.2% $ 240,328,429.26
1.2% $ 237,143,840.17
1.2% $ 233,991,910.78
1.2% $ 230,872,243.10
1.2% $ 227,784,444.48
1.2% $ 224,728,127.58
1.2% $ 221,702,910.25
1.2% $ 218,708,415.51
1.2% $ 215,744,271.42
1.2% $ 212,810,111.06
1.3% $ 209,905,572.41
1.3% $ 207,030,298.30
1.3% $ 204,183,936.35
1.3% $ 201,366,138.90
1.3% $ 198,576,562.92
1.3% $ 195,814,869.96
1.3% $ 193,080,726.11
1.3% $ 190,373,801.86
1.3% $ 187,693,772.13
1.3% $ 185,040,316.15
1.4% $ 182,413,117.40
1.4% $ 179,811,863.57
1.4% $ 177,236,246.50
1.4% $ 174,685,962.09
1.4% $ 172,160,710.28
1.4% $ 169,660,194.97
1.4% $ 167,184,123.98
1.4% $ 164,732,208.98
1.4% $ 162,304,165.43
1.4% $ 159,899,712.56
1.5% $ 157,518,573.27
1.5% $ 155,160,474.12
1.5% $ 152,825,145.25
1.5% $ 150,512,320.33
1.5% $ 148,221,736.54
1.5% $ 145,953,134.50
1.5% $ 143,706,258.19
1.5% $ 141,480,854.98
1.5% $ 139,276,675.51
1.5% $ 137,093,473.66
1.6% $ 134,931,006.54
1.6% $ 132,789,034.41
1.6% $ 130,667,320.65
1.6% $ 128,565,631.70
1.6% $ 126,483,737.04
1.6% $ 124,421,409.13
1.6% $ 122,378,423.39
1.6% $ 120,354,558.12
1.6% $ 118,349,594.50
1.6% $ 116,363,316.52
1.7% $ 114,395,510.98
1.7% $ 112,445,967.40
1.7% $ 110,514,478.01
1.7% $ 108,600,837.73
1.7% $ 106,704,844.07
1.7% $ 104,826,297.19
1.7% $ 102,964,999.76
1.7% $ 101,120,757.01
1.7% $ 99,293,376.65
1.7% $ 97,482,668.82
1.8% $ 95,688,446.12
1.8% $ 93,910,523.50
1.8% $ 92,148,718.31
1.8% $ 90,402,850.17
1.8% $ 88,672,741.02
1.8% $ 86,958,215.06
1.8% $ 85,259,098.71
1.8% $ 83,575,220.59
1.8% $ 81,906,411.47
1.8% $ 80,252,504.28
1.9% $ 78,613,334.04
1.9% $ 76,988,737.87
1.9% $ 75,378,554.91
1.9% $ 73,782,626.35
1.9% $ 72,200,795.36
1.9% $ 70,632,907.08
1.9% $ 69,078,808.59
1.9% $ 67,538,348.88
1.9% $ 66,011,378.83
1.9% $ 64,497,751.19
2.0% $ 62,997,320.54
2.0% $ 61,509,943.26
2.0% $ 60,035,477.54
2.0% $ 58,573,783.32
2.0% $ 57,124,722.28
2.0% $ 55,688,157.81
2.0% $ 54,263,955.01
2.0% $ 52,851,980.62
2.0% $ 51,452,103.05
2.0% $ 50,064,192.34
2.1% $ 48,688,120.11
2.1% $ 47,323,759.57
2.1% $ 45,970,985.49
2.1% $ 44,629,674.19
2.1% $ 43,299,703.49
2.1% $ 41,980,952.72
2.1% $ 40,673,302.67
2.1% $ 39,376,635.61
2.1% $ 38,090,835.24
2.1% $ 36,815,786.68
2.2% $ 35,551,376.43
2.2% $ 34,297,492.40
2.2% $ 33,054,023.86
2.2% $ 31,820,861.40
2.2% $ 30,597,896.95
2.2% $ 29,385,023.76
2.2% $ 28,182,136.37
2.2% $ 26,989,130.57
2.2% $ 25,805,903.43
2.2% $ 24,632,353.25
2.3% $ 23,468,379.57
2.3% $ 22,313,883.12
2.3% $ 21,168,765.84
2.3% $ 20,032,930.82
2.3% $ 18,906,282.33
2.3% $ 17,788,725.79
2.3% $ 16,680,167.73
2.3% $ 15,580,515.82
2.3% $ 14,489,678.81
2.3% $ 13,407,566.55
2.4% $ 12,334,089.96
2.4% $ 11,269,161.00
2.4% $ 10,212,692.70
2.4% $ 9,164,599.11
2.4% $ 8,124,795.30
2.4% $ 7,093,197.33
2.4% $ 6,069,722.26
2.4% $ 5,054,288.13
2.4% $ 4,046,813.95
2.4% $ 3,047,219.67
2.5% $ 2,055,426.18
2.5% $ 1,071,355.31
2.5% $ 94,929.80
2.5% $ (873,926.71)
2.5% $ (1,835,289.69)
2.5% $ (2,789,233.73)
2.5% $ (3,735,832.54)
2.5% $ (4,675,158.97)
2.5% $ (5,607,285.04)
2.5% $ (6,532,281.93)
2.6% $ (7,450,219.99)
2.6% $ (8,361,168.75)
2.6% $ (9,265,196.95)
2.6% $ (10,162,372.52)
2.6% $ (11,052,762.62)
2.6% $ (11,936,433.63)
2.6% $ (12,813,451.18)
2.6% $ (13,683,880.12)
2.6% $ (14,547,784.58)
2.6% $ (15,405,227.94)
2.7% $ (16,256,272.87)
2.7% $ (17,100,981.30)
2.7% $ (17,939,414.49)
2.7% $ (18,771,632.96)
2.7% $ (19,597,696.57)
2.7% $ (20,417,664.50)
2.7% $ (21,231,595.24)
2.7% $ (22,039,546.62)
2.7% $ (22,841,575.84)
2.7% $ (23,637,739.42)
2.8% $ (24,428,093.27)
2.8% $ (25,212,692.65)
2.8% $ (25,991,592.20)
2.8% $ (26,764,845.97)
2.8% $ (27,532,507.36)
2.8% $ (28,294,629.21)
2.8% $ (29,051,263.76)
2.8% $ (29,802,462.64)
2.8% $ (30,548,276.94)
2.8% $ (31,288,757.15)
2.9% $ (32,023,953.23)
2.9% $ (32,753,914.54)
2.9% $ (33,478,689.94)
2.9% $ (34,198,327.71)
2.9% $ (34,912,875.63)
2.9% $ (35,622,380.91)
2.9% $ (36,326,890.27)
2.9% $ (37,026,449.91)
2.9% $ (37,721,105.51)
2.9% $ (38,410,902.26)
3.0% $ (39,095,884.84)
3.0% $ (39,776,097.46)
3.0% $ (40,451,583.83)
3.0% $ (41,122,387.18)
3.0% $ (41,788,550.28)
3.0% $ (42,450,115.43)
3.0% $ (43,107,124.46)
3.0% $ (43,759,618.75)
3.0% $ (44,407,639.24)
3.0% $ (45,051,226.41)
3.1% $ (45,690,420.31)
3.1% $ (46,325,260.57)
3.1% $ (46,955,786.37)
3.1% $ (47,582,036.47)
3.1% $ (48,204,049.23)
3.1% $ (48,821,862.58)
3.1% $ (49,435,514.05)
3.1% $ (50,045,040.78)
3.1% $ (50,650,479.47)
3.1% $ (51,251,866.49)
3.2% $ (51,849,237.76)
3.2% $ (52,442,628.87)
3.2% $ (53,032,074.99)
3.2% $ (53,617,610.93)
3.2% $ (54,199,271.15)
3.2% $ (54,777,089.72)
3.2% $ (55,351,100.35)
3.2% $ (55,921,336.42)
3.2% $ (56,487,830.92)
3.2% $ (57,050,616.52)
3.3% $ (57,609,725.53)
3.3% $ (58,165,189.94)
3.3% $ (58,717,041.38)
3.3% $ (59,265,311.18)
3.3% $ (59,810,030.30)
3.3% $ (60,351,229.41)
3.3% $ (60,888,938.85)
3.3% $ (61,423,188.65)
3.3% $ (61,954,008.51)
3.3% $ (62,481,427.84)
3.4% $ (63,005,475.73)
3.4% $ (63,526,180.99)
3.4% $ (64,043,572.11)
3.4% $ (64,557,677.30)
3.4% $ (65,068,524.46)
3.4% $ (65,576,141.24)
3.4% $ (66,080,554.96)
3.4% $ (66,581,792.69)
3.4% $ (67,079,881.22)
3.4% $ (67,574,847.06)
3.5% $ (68,066,716.45)
3.5% $ (68,555,515.35)
3.5% $ (69,041,269.48)
3.5% $ (69,524,004.28)
3.5% $ (70,003,744.94)
3.5% $ (70,480,516.39)
3.5% $ (70,954,343.32)
3.5% $ (71,425,250.14)
3.5% $ (71,893,261.04)
3.5% $ (72,358,399.97)
3.6% $ (72,820,690.62)
3.6% $ (73,280,156.46)
3.6% $ (73,736,820.70)
3.6% $ (74,190,706.34)
3.6% $ (74,641,836.13)
3.6% $ (75,090,232.63)
3.6% $ (75,535,918.13)
3.6% $ (75,978,914.72)
3.6% $ (76,419,244.27)
3.6% $ (76,856,928.43)
3.7% $ (77,291,988.64)
3.7% $ (77,724,446.12)
3.7% $ (78,154,321.88)
3.7% $ (78,581,636.74)
3.7% $ (79,006,411.29)
3.7% $ (79,428,665.93)
3.7% $ (79,848,420.85)
3.7% $ (80,265,696.07)
3.7% $ (80,680,511.38)
3.7% $ (81,092,886.40)
3.8% $ (81,502,840.53)
3.8% $ (81,910,393.02)
3.8% $ (82,315,562.91)
3.8% $ (82,718,369.04)
3.8% $ (83,118,830.10)
3.8% $ (83,516,964.58)
3.8% $ (83,912,790.80)
3.8% $ (84,306,326.88)
3.8% $ (84,697,590.79)
3.8% $ (85,086,600.33)
3.9% $ (85,473,373.11)
3.9% $ (85,857,926.57)
3.9% $ (86,240,278.00)
3.9% $ (86,620,444.52)
3.9% $ (86,998,443.08)
3.9% $ (87,374,290.47)
3.9% $ (87,748,003.31)
3.9% $ (88,119,598.09)
3.9% $ (88,489,091.11)
3.9% $ (88,856,498.55)
N FLUJO TMAR
0 $ 20.00 0.00%
1 $ (50.00) 1.00%
2 $ (50.00) 2.00%
3 $ 100.00 3.00%
4.00%
TIR 23% 5.00%
6.00%
7.00%
8.00%
9.00%
10.00%
11.00%
12.00%
13.00%
14.00%
15.00%
16.00%
17.00%
18.00%
19.00%
20.00%
21.00%
22.00%
23.00%
24.00%
25.00%
26.00%
27.00%
28.00%
29.00%
30.00%
31.00%
32.00%
33.00%
34.00%
35.00%
36.00%
37.00%
38.00%
39.00%
40.00%
41.00%
42.00%
43.00%
44.00%
45.00%
46.00%
47.00%
48.00%
49.00%
50.00%
51.00%
52.00%
53.00%
54.00%
55.00%
56.00%
57.00%
58.00%
59.00%
60.00%
61.00%
62.00%
63.00%
64.00%
65.00%
66.00%
67.00%
68.00%
69.00%
70.00%
71.00%
72.00%
73.00%
74.00%
75.00%
76.00%
77.00%
78.00%
79.00%
80.00%
81.00%
82.00%
83.00%
84.00%
85.00%
86.00%
 87.00%
88.00%
89.00%
90.00%
91.00%
92.00%
93.00%
94.00%
95.00%
96.00%
97.00%
98.00%
99.00%
100.00%
101.00%
102.00%
103.00%
104.00%
105.00%
106.00%
107.00%
108.00%
109.00%
110.00%
111.00%
112.00%
113.00%
114.00%
115.00%
116.00%
117.00%
118.00%
119.00%
120.00%
121.00%
122.00%
123.00%
124.00%
125.00%
126.00%
127.00%
128.00%
129.00%
130.00%
131.00%
132.00%
133.00%
134.00%
135.00%
136.00%
137.00%
138.00%
139.00%
140.00%
141.00%
142.00%
143.00%
144.00%
145.00%
146.00%
147.00%
148.00%
149.00%
150.00%
151.00%
152.00%
153.00%
154.00%
155.00%
156.00%
157.00%
158.00%
159.00%
160.00%
161.00%
162.00%
163.00%
164.00%
165.00%
166.00%
167.00%
168.00%
169.00%
170.00%
171.00%
172.00%
173.00%
174.00%
175.00%
176.00%
177.00%
178.00%
179.00%
180.00%
181.00%
182.00%
183.00%
184.00%
185.00%
186.00%
187.00%
188.00%
189.00%
190.00%
191.00%
192.00%
193.00%
194.00%
195.00%
196.00%
197.00%
198.00%
199.00%
200.00%
201.00%
202.00%
203.00%
204.00%
205.00%
206.00%
207.00%
208.00%
209.00%
210.00%
211.00%
212.00%
213.00%
214.00%
215.00%
216.00%
217.00%
218.00%
219.00%
220.00%
221.00%
222.00%
223.00%
224.00%
225.00%
226.00%
227.00%
228.00%
229.00%
230.00%
231.00%
232.00%
233.00%
234.00%
235.00%
236.00%
237.00%
238.00%
239.00%
240.00%
241.00%
242.00%
243.00%
244.00%
245.00%
246.00%
247.00%
248.00%
249.00%
250.00%
251.00%
252.00%
253.00%
254.00%
255.00%
256.00%
257.00%
258.00%
259.00%
260.00%
261.00%
262.00%
263.00%
264.00%
265.00%
266.00%
267.00%
268.00%
269.00%
270.00%
271.00%
272.00%
273.00%
274.00%
275.00%
276.00%
277.00%
278.00%
279.00%
280.00%
281.00%
282.00%
283.00%
284.00%
285.00%
286.00%
287.00%
288.00%
289.00%
290.00%
291.00%
292.00%
293.00%
294.00%
295.00%
296.00%
297.00%
298.00%
299.00%
300.00%
301.00%
302.00%
303.00%
304.00%
305.00%
306.00%
307.00%
308.00%
309.00%
310.00%
311.00%
312.00%
313.00%
314.00%
315.00%
316.00%
317.00%
318.00%
319.00%
320.00%
321.00%
322.00%
323.00%
324.00%
325.00%
326.00%
327.00%
328.00%
329.00%
330.00%
331.00%
332.00%
333.00%
334.00%
335.00%
336.00%
337.00%
338.00%
339.00%
340.00%
341.00%
342.00%
343.00%
344.00%
345.00%
346.00%
347.00%
348.00%
349.00%
350.00%
351.00%
352.00%
353.00%
354.00%
355.00%
356.00%
357.00%
358.00%
359.00%
360.00%
361.00%
362.00%
363.00%
364.00%
365.00%
366.00%
367.00%
368.00%
369.00%
370.00%
371.00%
372.00%
373.00%
374.00%
375.00%
376.00%
377.00%
378.00%
379.00%
380.00%
381.00%
382.00%
383.00%
384.00%
385.00%
386.00%
387.00%
388.00%
389.00%
390.00%
391.00%
392.00%
393.00%
394.00%
395.00%
396.00%
397.00%
398.00%
399.00%
400.00%
401.00%
402.00%
403.00%
404.00%
405.00%
406.00%
407.00%
408.00%
409.00%
410.00%
411.00%
412.00%
413.00%
414.00%
415.00%
416.00%
417.00%
418.00%
419.00%
420.00%
421.00%
422.00%
423.00%
424.00%
425.00%
426.00%
427.00%
428.00%
429.00%
430.00%
431.00%
432.00%
433.00%
434.00%
435.00%
436.00%
437.00%
438.00%
439.00%
440.00%
441.00%
442.00%
443.00%
444.00%
445.00%
446.00%
447.00%
448.00%
449.00%
450.00%
451.00%
452.00%
453.00%
454.00%
455.00%
456.00%
457.00%
458.00%
459.00%
460.00%
461.00%
462.00%
463.00%
464.00%
465.00%
466.00%
467.00%
VPN
$ 20.00
$ 18.54
$ 17.15
$ 15.84
$ 14.59
$ 13.41
$ 12.29
$ 11.23 VPN
$ 10.22 $25.00
$ 9.26
$20.00
$ 8.35
$ 7.49 $15.00
$ 6.68
$ 5.90 $10.00

$ 5.16 $5.00
$ 4.47
$ 3.80 $-
0.00% 100.00% 200.00% 300.00% 400.00% 500.00%
$ 3.18
$(5.00)
$ 2.58
$ 2.02 $(10.00)
$ 1.48
$ 0.97
$ 0.49
$ 0.04
$ (0.39)
$ (0.80)
$ (1.19)
$ (1.55)
$ (1.90)
$ (2.22)
$ (2.53)
$ (2.82)
$ (3.10)
$ (3.35)
$ (3.60)
$ (3.83)
$ (4.04)
$ (4.25)
$ (4.44)
$ (4.61)
$ (4.78)
$ (4.94)
$ (5.08)
$ (5.22)
$ (5.35)
$ (5.46)
$ (5.57)
$ (5.67)
$ (5.76)
$ (5.85)
$ (5.93)
$ (6.00)
$ (6.06)
$ (6.12)
$ (6.17)
$ (6.22)
$ (6.26)
$ (6.29)
$ (6.32)
$ (6.35)
$ (6.37)
$ (6.38)
$ (6.40)
$ (6.40)
$ (6.41)
$ (6.41)
$ (6.40)
$ (6.40)
$ (6.39)
$ (6.37)
$ (6.36)
$ (6.34)
$ (6.32)
$ (6.29)
$ (6.27)
$ (6.24)
$ (6.21)
$ (6.17)
$ (6.14)
$ (6.10)
$ (6.06)
$ (6.02)
$ (5.98)
$ (5.94)
$ (5.89)
$ (5.84)
$ (5.79)
$ (5.74)
$ (5.69)
$ (5.64)
$ (5.59)
$ (5.53)
$ (5.48)
$ (5.42)
$ (5.36)
$ (5.30)
$ (5.24)
$ (5.18)
$ (5.12)
$ (5.06)
$ (5.00)
$ (4.94)
$ (4.87)
$ (4.81)
$ (4.75)
$ (4.68)
$ (4.62)
$ (4.55)
$ (4.48)
$ (4.42)
$ (4.35)
$ (4.28)
$ (4.21)
$ (4.15)
$ (4.08)
$ (4.01)
$ (3.94)
$ (3.87)
$ (3.80)
$ (3.74)
$ (3.67)
$ (3.60)
$ (3.53)
$ (3.46)
$ (3.39)
$ (3.32)
$ (3.25)
$ (3.18)
$ (3.11)
$ (3.04)
$ (2.97)
$ (2.90)
$ (2.83)
$ (2.76)
$ (2.69)
$ (2.63)
$ (2.56)
$ (2.49)
$ (2.42)
$ (2.35)
$ (2.28)
$ (2.21)
$ (2.14)
$ (2.07)
$ (2.01)
$ (1.94)
$ (1.87)
$ (1.80)
$ (1.73)
$ (1.67)
$ (1.60)
$ (1.53)
$ (1.47)
$ (1.40)
$ (1.33)
$ (1.27)
$ (1.20)
$ (1.13)
$ (1.07)
$ (1.00)
$ (0.94)
$ (0.87)
$ (0.81)
$ (0.74)
$ (0.68)
$ (0.61)
$ (0.55)
$ (0.49)
$ (0.42)
$ (0.36)
$ (0.30)
$ (0.23)
$ (0.17)
$ (0.11)
$ (0.05)
$ 0.02
$ 0.08
$ 0.14
$ 0.20
$ 0.26
$ 0.32
$ 0.38
$ 0.44
$ 0.50
$ 0.56
$ 0.62
$ 0.68
$ 0.74
$ 0.80
$ 0.86
$ 0.91
$ 0.97
$ 1.03
$ 1.09
$ 1.14
$ 1.20
$ 1.26
$ 1.31
$ 1.37
$ 1.43
$ 1.48
$ 1.54
$ 1.59
$ 1.65
$ 1.70
$ 1.76
$ 1.81
$ 1.86
$ 1.92
$ 1.97
$ 2.02
$ 2.08
$ 2.13
$ 2.18
$ 2.24
$ 2.29
$ 2.34
$ 2.39
$ 2.44
$ 2.49
$ 2.54
$ 2.59
$ 2.64
$ 2.70
$ 2.75
$ 2.79
$ 2.84
$ 2.89
$ 2.94
$ 2.99
$ 3.04
$ 3.09
$ 3.14
$ 3.18
$ 3.23
$ 3.28
$ 3.33
$ 3.37
$ 3.42
$ 3.47
$ 3.51
$ 3.56
$ 3.61
$ 3.65
$ 3.70
$ 3.74
$ 3.79
$ 3.83
$ 3.88
$ 3.92
$ 3.97
$ 4.01
$ 4.05
$ 4.10
$ 4.14
$ 4.18
$ 4.23
$ 4.27
$ 4.31
$ 4.35
$ 4.40
$ 4.44
$ 4.48
$ 4.52
$ 4.56
$ 4.60
$ 4.65
$ 4.69
$ 4.73
$ 4.77
$ 4.81
$ 4.85
$ 4.89
$ 4.93
$ 4.97
$ 5.01
$ 5.05
$ 5.09
$ 5.12
$ 5.16
$ 5.20
$ 5.24
$ 5.28
$ 5.32
$ 5.35
$ 5.39
$ 5.43
$ 5.47
$ 5.50
$ 5.54
$ 5.58
$ 5.61
$ 5.65
$ 5.69
$ 5.72
$ 5.76
$ 5.80
$ 5.83
$ 5.87
$ 5.90
$ 5.94
$ 5.97
$ 6.01
$ 6.04
$ 6.08
$ 6.11
$ 6.15
$ 6.18
$ 6.21
$ 6.25
$ 6.28
$ 6.31
$ 6.35
$ 6.38
$ 6.41
$ 6.45
$ 6.48
$ 6.51
$ 6.55
$ 6.58
$ 6.61
$ 6.64
$ 6.67
$ 6.71
$ 6.74
$ 6.77
$ 6.80
$ 6.83
$ 6.86
$ 6.89
$ 6.93
$ 6.96
$ 6.99
$ 7.02
$ 7.05
$ 7.08
$ 7.11
$ 7.14
$ 7.17
$ 7.20
$ 7.23
$ 7.26
$ 7.29
$ 7.32
$ 7.34
$ 7.37
$ 7.40
$ 7.43
$ 7.46
$ 7.49
$ 7.52
$ 7.55
$ 7.57
$ 7.60
$ 7.63
$ 7.66
$ 7.69
$ 7.71
$ 7.74
$ 7.77
$ 7.79
$ 7.82
$ 7.85
$ 7.88
$ 7.90
$ 7.93
$ 7.96
$ 7.98
$ 8.01
$ 8.04
$ 8.06
$ 8.09
$ 8.11
$ 8.14
$ 8.17
$ 8.19
$ 8.22
$ 8.24
$ 8.27
$ 8.29
$ 8.32
$ 8.34
$ 8.37
$ 8.39
$ 8.42
$ 8.44
$ 8.47
$ 8.49
$ 8.52
$ 8.54
$ 8.56
$ 8.59
$ 8.61
$ 8.64
$ 8.66
$ 8.68
$ 8.71
$ 8.73
$ 8.75
$ 8.78
$ 8.80
$ 8.82
$ 8.85
$ 8.87
$ 8.89
$ 8.91
$ 8.94
$ 8.96
$ 8.98
$ 9.01
$ 9.03
$ 9.05
$ 9.07
$ 9.09
$ 9.12
$ 9.14
$ 9.16
$ 9.18
$ 9.20
$ 9.23
$ 9.25
$ 9.27
$ 9.29
$ 9.31
$ 9.33
$ 9.35
$ 9.37
$ 9.40
$ 9.42
$ 9.44
$ 9.46
$ 9.48
$ 9.50
$ 9.52
$ 9.54
$ 9.56
$ 9.58
$ 9.60
$ 9.62
$ 9.64
$ 9.66
$ 9.68
$ 9.70
$ 9.72
$ 9.74
$ 9.76
$ 9.78
$ 9.80
$ 9.82
$ 9.84
$ 9.86
$ 9.88
$ 9.90
$ 9.91
$ 9.93
$ 9.95
$ 9.97
$ 9.99
$ 10.01
$ 10.03
$ 10.05
$ 10.07
$ 10.08
$ 10.10
$ 10.12
$ 10.14
$ 10.16
$ 10.17
500.00%