Professional Documents
Culture Documents
Tasa 10%
Tasa 15%
VAN (10%) 496,084
VAN (15%) -310,514
Año 4
17,852,400 Deuda inicial Cuota Interes
-13,885,200 3,000,000 865,774 180,000
-1,200,000 2,314,226 865,774 138,854
-49,006 1,587,305 865,774 95,238
-500,000 816,769 865,774 49,006
500,000
0
2,718,194
-462,093
2,256,101
500,000 Año 1 2
0 Precio 0.9 0.9
-500,000 Costo var 0.7 0.7
2,256,101 Produccion 6,612,000 8,816,000
0 ganancia 5,950,800 7,934,400
3,500,000 costo 4,628,400 6,171,200
0
2,000,000
0
-816,768
4,683,232
6,939,333
Amortizacion Deuda final
685,774 2,314,226
726,920 1,587,305
770,536 816,769
816,768 -
3 4
0.9 0.9
0.7 0.7
15,428,000 19,836,000
13,885,200 17,852,400
10,799,600 13,885,200