Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Egresos
MOI - -
MOD 1,440.00 1,584.00
Comercialización 1,090.80 1,199.88
Suministros - -
Materiales 8,640.00 9,504.00
Servicios 1,440.00 1,584.00
Depreciación 20.00 20.00
TOTAL EGRESOS 12,630.80 13,891.88
MOVIMIENTO 0 1 2
FLUJO CAPITAL -7,300.00
FLUJO OPERATIVO 8,102.98 8,913.03
FLUJO ECONOMICO -7,300.00 8,102.98 8,913.03
1 2
VAN -7,300.00 6,866.93 6,401.20
18% 25,867.26
40% -7,300.00 5,787.84 4,547.47
12,975.30
TIR 25,867.26 0.18
-12,975.30 0.40
12,891.96
3 4 5 TASA DE INTERES 18
5,965.71 5,560.55 8,372.88 40
-2,335.55
10,346.91
8,011.35
Precio 15.15
Impuesto 12%
COSTO UNIT
3
1
0
1
0.18
0.40