Upload
john-chauca-guzman
View
215
Download
1
Embed Size (px)
Citation preview
meses
Creditos 0 1 2 3 4 5 6 7 8 9 10
Deuda Inicial (bco) -10,000
Pagos -2,000 -2,000 -2,000 -2,000 -2,000 -2,000 -2,000 -2,000 -2,000 -2,000
Inversiones -20,000
Intereses (1%) -60 -60 -60 -60 -60 -60 -60 -60 -60 -60
Ingreso (+) 5,000 8,000 9,000 10,000 10,000 200 200 200 200 100
Ingreso adicionales 5,000 9,000 1,000
Amortizacion 6,000
Deuda Final -24,000 2,940 5,940 6,940 7,940 7,940 -1,860 -1,860 -1,860 -1,860 -1,960
Flujo economico -24,000 2,940 10,940 6,940 7,940 16,940 -1,860 -1,860 -860 -1,860 -1,960
Tasa de Descuento
Tasa Economico 18% % Flujo de operación giro de negocio
VAN -S/.223.18TIR