Line U2 Ea Ergg
Line U2 Ea Ergg
Line U2 Ea Ergg
UNIDAD 2
MATERIA INGENIERIA ECONOMICA
ACTIVIDAD EVIDENCIA DE APRENDIZAJE
DOCENTE: MARIA FABIOLA MARQUEZ ROJA
ALUMNO: ERIKA GONZALEZ GRANADOS
MATRICULA ES1521221328
INTRODUCCION
En esta actividad nos dan un caso practico de como realizar la investigacion de los flujos de efectivo y d
que proporcionan
DESARROLLO
La empresa Logistica en Preparacion de alimentos y conservas S.A. DE C.V. requiere realizar un proyecto
para venta en centros comerciales. La empresa sabe que por el tipo de alimentacion que actualmente ne
embargo, desean saber si esta es viable o no, derivado de lo anterior, necesita hacer numeros. A la empr
efectivo, asi como sus ratios financieros, es por ello, que le proporcionana a usted la informacion necesa
DISTANCIA DE MEXICO
A Y TRANSPORTE
IA ECONOMICA
DE APRENDIZAJE
A MARQUEZ ROJAS
EZ GRANADOS
A ES1521221328
Activo 2017
Circulante
Bancos fondos propios $ 10,200,000.00
inventarios $ 3,347,000.00
deudores diversos $ 54,600.00
Total activo circulante $ 13,601,600.00
Activo fijo
edificios $ 22,500,000.00
maquinaria $ 7,400,000.00
depreciacion acum
maquinaria -$ 2,900,000.00
equipo de reparto $ 8,600,000.00
depreciacion acum eq
reparto -$ 4,800,000.00
Total activo fijo $ 30,800,000.00
Activo diferido
La empresa acaba de realizar una inversion de $ 1,654,000 para desarrollar una campaña publicitaria para el lanzam
embargo aun no se han pagado. Es importante destacar que el importe que conforma la cuenta de capital social esta r
un 70% de acciones ordinarias y el 30% restante por acciones preferentes.
MODELOS DE RENTABILIDAD
ROA 45%
ROE 128%
ROI $ 21.85
Margen de utilidad 0.61
ROS 13.89
Descomposicion de la
rentabilidad $ 2.25
FORMULA
VPN=saldo inicial +S1/(1+K)+S2/(1+K)^2+S3/(1+K)^3+SN/(1+K^4)
La tasa interna de
retorno que iguala la
inversión inicial con los
flujos de efectivo neto a Tasa maxima de
cero para que el retorno para usar
proyecto sea aceptado 51% en este proyecto
uacion financiera del 1 de enero al 30 de mayo del 2018 (cifras en pesos)
A largo plazo
acreedor hipotecario $ 8,199,000.00
Capital
Capital social $ 25,600,000.00
capital accion ordinaria $ 17,920,000.00
reserva para revaluacion $ 320,000.00
utilidades de ejercicios
anteriores $ 10,014,900.00
arrollar una campaña publicitaria para el lanzamiento del nuevo producto sin
e que conforma la cuenta de capital social esta representado en su totalidad por
el 30% restante por acciones preferentes.
VALOR PRESENTE
Tasa de descuento Flu
ora están analizando un proyecto logístico en el que están involucradas tres opciones para inversion Se requiere determinar la alternativa m
ntable, para ello utilice la fórmula del valor actual neto, tomando en consideración que la tasa de descuento es del 7%.
La fórmula es VPN=SALDO INICIAL ¬+S1/((1+K))+S2/((1+K) )+S3/((1+K))+SN/((1+K))
DATOS
Valor presente Inversion inicial
Rentabilida
d a los 5
año2 año3 año4 año5 Total años
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
#DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0! #DIV/0!
DATOS
$ 20,848.00 Numero de pe 5
110% tipo de perio anual
tasa 10%
ngresos por inversion
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
a) FLUJO NETO DE EFECTIVO
MES INGRESOS EGRESOS
1 $ 660,352.50 $ 430,085.00
2 $ 763,906.25 $ 413,808.26
3 $ 568,257.50 $ 456,278.59
4 $ 672,608.75 $ 548,778.11
5 $ 776,956.25 $ 351,306.50
TOTALES $ 3,442,081.25 $ 2,200,256.46
FORMULA
VPN=saldo inicial +S1/(1+K)+S2/(1+K)^2+S3/(1+K)^3+SN/(1+K^4)
h) TMAR
DATOS VALOR PORCENTAJE
inversion inicial $ 1,120.00 33%
credito a $ 1,240.00 33%
credito b $ 1,300.00 33.3%
TOTAL $ 3,660.00 100%
TOTAL creditos $ 2,540.00
FORMULA
VPN=saldo inicial +S1/(1+K)+S2/(1+K)^2+S3/(1+K)^3+SN/(1+K^4)
VAN= $675,096.25
VAN= $1,206,825.18
VAN= $1,651,136.43
Inversion inicial $ 2,108,434.00
FNE
$ 230,267.50 Tasa de interes 10%
$ 350,097.99
$ 111,978.91
$ 123,830.64
$ 425,649.75
$ 1,241,824.79
VALOR PRESENTE
Tasa de descuento
esa donde labora están analizando un proyecto logístico en el que están involucradas tres opciones para inversion Se requiere determinar l
más rentable, para ello utilice la fórmula del valor actual neto, tomando en consideración que la tasa de descuento es del 7%.
La fórmula es VPN=SALDO INICIAL ¬+S1/((1+K))+S2/((1+K) )+S3/((1+K))+SN/((1+K))
DATOS
Flujo de efectivo neto Valor presente Inversion inicial
-$ 20,848.00 Tasa de interes
$ 17,267.50 $ 15,697.73
$ 20,097.99 $ 16,609.91
$ 21,978.91 $ 16,513.08
$ 23,830.64 $ 16,276.65
$ 25,652.75 $ 15,928.34
$ 108,827.79 $ 60,177.70
-
La empresa Logística and Transporting S.A. DE C.V. está desarrollando un proyecto para la adquisi
Para ello, le proporcionan las cifras presupuestadas en los flujos de ingresos y egresos que obten
la tasa de interés y el valor de la inversión inicial:
Inversión Inicial $20,848.00
Tasa de Interés: 10%
De acuerdo con esta información, y conforme a la teoría determinada para estos temas le solicita
1. Verifique si los flujos de efectivo netos son los correctos
2. El valor presente neto del proyecto
3. La tasa interna de retorno que iguala la inversión inicial con los flujos de efectivo neto a cero p
aceptado.
total % de creditos
67%
OPCION A
esto es VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,0
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+2
OPCION B
VPN=1,500,000+200,000/(1+0.07)+300,000/(1+0.07)^2+350,000/(1+0.07)^3+400,0
VPN=1, 500,000+186915.88785+262031.61848+285704.25691+305158.08482+
OPCION C
VPN=1,700,000+400,000/(1+0.07)+600,000/(1+0.07)^2+300,000/(1+0.07)^3+600,0
VPN=1, 700.000+373831.77570+524063.23696+244889.36307+457737.12723+
Flujos de efectivo
Rentabilidad a los 5
año2 año3 año4 año5 Total años
$ 131,015.81 $ 163,259.58 $ 190,723.80 $ 213,895.85 $ 792,352.99 -$ 207,647.01
$ 262,031.62 $ 285,704.26 $ 305,158.08 $ 356,493.09 $ 1,396,302.94 -$ 103,697.06
$ 524,063.24 $ 244,889.36 $ 457,737.13 $ 285,194.47 $ 1,885,715.97 $ 185,715.97
DATOS
$ 20,848.00 Numero de peri 5
110% tipo de periodo anual
tasa 10%
do un proyecto para la adquisición de tracto camiones.
e ingresos y egresos que obtendrían durante 5 años así como
invertir en una empresa de productos plásticos se necesitan $3,660 millones, los socios solo cuentan con $1,120 millones, el resto se pedi
as, la financiera A aportara $1,240 millones por los que cobrara un interés del 25% anual, por su parte la financiera B aportara $1,300 millo
anual, si la TMAR de los accionistas es de 30% ¿Cuál es el costo de capital o TMAR mixta para esta empresa?
Se deposita $10,000 en un banco que paga el 18% de interés con capitalización mensual, transcurridos 4 meses se retira
$4,000. Hallar el importe que tendrá el banco dentro de un año de haber realizado el depósito.
^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
63259.57538+190723.80301+213895.85385= 1, 792,352.98541
^2+350,000/(1+0.07)^3+400,000/(1+0.07)^4+500,000/(1+0.07)^5
285704.25691+305158.08482+356493.08974=2, 896,302.9378
^2+300,000/(1+0.07)^3+600,000/(1+0.07)^4+400,000/(1+0.07)^5
44889.36307+457737.12723+285194.47179=3, 585,715.97475
millones, el resto se pedirá a dos instituciones
a B aportara $1,300 millones a un interés de 27.5%
ara esta empresa?
idos 4 meses se retira
depósito.
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
VPN=1,000,000+100,000/(1+0.07)+150,000/(1+0.07)^2+200,000/(1+0.07)^3+250,000/(1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
VPN=1, 000,000+93457.94393+131015.80924+163259.57538+190723.80301+213895.85385= 1, 792,352.98541
1+0.07)^4+300,000/(1+0.07)^5
95.85385= 1, 792,352.98541
La empresa donde labora ha tenido algunas inconsistencias para la realización de sus diversas actividades, rec
enteraron que usted está estudiando la carrera de ingeniería en logística y transporte, por ello los altos ejecutivo
una reunión en la que le comentan su situación y le solicitan que diseñe un modelo de negocio porque están se
herramienta les podrá ayudar a resolver algunos de sus problemas.
Para realizar el modelo de negocio de CANVAS le indican que el giro de negocio es Transportación de carga seca
INFRAESTRUCTURA OFERTA
Actividades clave la principal la
captación de clientes, la
Socios clave, proveedores,
planeación correcta de las rutas y La empresa de Transporte de
personal capacitado dentro de
viajes utilizando la tecnología Carga Seca situado en el
cada área, tecnologías online
avanzada para generar rutas con Centro del país y le da servicio
menos tiempo y costo, acertada a toda la república, se encarga
cobranza de los servicios, de transportar el material que
gestionar de manera correcta los requieran los clientes que no
materiales y camiones requieran de equipos
indispensables para las funciones. Recursos clave Perfil especiales ni de condiciones
profesional, tecnologías, especiales en el transporte en
redes sociales y pagina web, este caso nos enfocamos a los
atención personalizada con cereales
vendedores calificados,
transporte en perfectas
condiciones
https://youtu.be/BnzO8tOl830
n de sus diversas actividades, recientemente se
sporte, por ello los altos ejecutivos lo convocan a
odelo de negocio porque están seguros que esta
de sus problemas.
CLIENTE
OFERTA