You are on page 1of 6

Aos 0 1 2 3 4

Ingresos 20000 22000 25000 25000


Egresos 2000 2500 3000 3000
Inversin 50000
-50000 18000 19500 22000 22000

VAN

TIR 29%

$ 1,680.96

12%

$ 83,263.54
5
25000
3000

22000
Aos 0 1 2 3 4
Ingresos 20000 22000 25000 25000
Egresos 2000 2500 3000 3000
Inversin 50000
FLUJO -50000 18000 19500 22000 22000

VAN $ 73,740.66 $ 23,740.66

TIR 29.023%

$ 1,680.96

TREMA 12%

RELACIN B/C $ 83,263.54


$ 9,522.87
5 PERIODO DE RECUPERACIN PR INVERSIN - Fami
25000 FAMI
3000 FAS
AT
22000
+ AT
INVERSIN 100000 100%
CAPITAL PROPIO 40000 40%
CAPITAL FINANCIADO 60000 60%
TASA ACTIVA 7%
TASA PASIVA 16%

TREMA 12.400%

You might also like