costo beneficio

valor de produccion valor actual costo valor actual

0 12845.40 12845.4
1 5322.10 4751.875 3099.95 2767.8125
2 6386.40 5091.19897959 5424.40 4324.29847
3 7451.00 5303.47462646 3733.80 2657.64509
4 7451.00 4735.24520219 3733.80 2372.8974
5 7451.00 4227.89750196 3733.80 2118.65839
6 7451.00 3774.90848389 3733.80 1891.65928
7 7451.00 3370.45400348 3733.80 1688.9815
8 7451.00 3009.33393167 3733.80 1508.0192
9 7451.00 2686.90529614 3733.80 1346.44571
10 7451.00 2399.02258584 3733.80 1202.18367
39350.3156112 34724.0012

C/B 1.13323103
 datos

coste inicial -50000

ingresos 1r año 12000
ingresos 2 año 15000
ingresos 3 año 18000
igresos 4 año 22000
ingreso 5 año 30000

TIR 23%

VAN S/. 50,000.00

 i 12% anual 10% mensual 6 cuotas

saldo interes amortizaciones cuota

10000 1000 S/. 1,070.58 S/. -2,637.97
S/. 8,929.42 892.942 S/. 1,177.64 S/. -2,637.97
S/. 7,751.78 775.1782 S/. 1,295.40 S/. -2,637.97
S/. 6,456.38 645.63802 S/. 1,424.94 S/. -2,637.97
S/. 5,031.44 503.143822 S/. 1,567.44 S/. -2,637.97
S/. 3,464.00 S/. 346.40 S/. 1,724.18 S/. -2,637.97

Saldo interes amor.

10000.00 1000.00 1774.10
8225.90 822.59 1951.51
6274.39 627.44 2146.66
4127.73 412.77 2361.33
1766.40 176.64 2597.46
cuota
2774.10
2774.10
2774.10
2774.10
2774.10