Trema del 10%

periodos Saldo inicial interes10%

0 -$10,000 0
1 -$10,000 -$1,000
2 -26000 -2600
3 -20600 -$2,060
4 -14660 -1466
5 -8126 -$813
6 -939 -93.9
7 6968 $697
8 15665 1566.5
9 25232 $2,523
10 35755 3575.5

Para el proyecto D
Periodo flujo efectivo F. efectivo acumulado
0 -8500 -8500
1 5000 -3500
2 3000 -500
3 0 -500
4 1000 500
5 1000 1500
6 2000 3500
7 3000 6500

Para el proyecto B
Periodo flujo efectivo F. efectivo acumulado
0 -500 -500
1 100 -400
2 100 -300
3 200 -100
4 200 100
5 300 400
6 300 700
ma del 10%
Flujo Saldo final
0 -10,000 Periodo
-15000 -26000 0
8000 -20600 1
8000 -14657 2
8000 -8126 3
8000 -939 4
8000 6967 5
8000 15665 6
8000 25231.5
8000 35755.2 PRI=
8000 47331
 Periodo Saldo inicial Flujo
0 -$10,000 -$10,000
saldo inicial Flujo 1 -$15,000 -$25,000
-$1,800,000 -$1,800,000 2 $8,000 -$17,000
$450,000 -$1,350,000 3 $8,000 -$9,000
$681,000 -$669,000 4 $8,000 -$1,000
$908,000 $239,000 5 $8,000 $7,000
$908,000 $1,147,000 6 $8,000 $15,000
$908,000 $2,055,000 7 $8,000 $23,000
$908,000 $2,963,000 8 $8,000 $31,000
9 $8,000 $39,000
$2.74 Años 10 $8,000 $47,000

8.88 meses PRI= 4.125 Años

26.4 dias 1.5 Meses
15 Dias