Beruflich Dokumente
Kultur Dokumente
PROY A
PROY B
0
-5000
-6000
1
3500
3700
2
3500
3700
3
3500
3700
4
VAN
TIR
3500 4,992.42 59.07%
3700 4,563.42 49.23%
PERIODO
PROY A
PROY B
COK
0
-4000
-2000
1
2410
1310
2
VAN
TIR
2930
677.13 20.86%
1720
649.52 31.10%
9%
R INCR (A-B)
-2000
1100
1210
27.61 10.00%
NCR (B-A)
2000
-1100
-1210
-27.61 10.00%
PERIO
PROY A
PROY B
COK
B-A
0
-1000
-10000
1
VAN
TIR
1500
339.29
50.00%
12000
714.29
20.00%
12%
-9000
10500
375.00
16.67%
PERIODO
PROY A
PROY B
COK
0
-4000
-4000
1
2500
1500
2
2000
1500
3
1000
2000
-1000
-500
1000
4
VAN
TIR
1000 1,359.95 28.41%
2000 1,471.96 25.04%
10%
B-A
0.00
1000
112.01 14.21%
PERIODO
PROY A
PROY B
COK
PROY A
PROY B
NUEVA B
NUEVA B
INCRE B
0
-2500
-2500
3
VAN
TIR
3000
621.71 20.00%
318.18 24.00%
500
3100
500
500
3100
-2500
500
3000
621.71 20.00%
3100
-2500
600
3100
3100
870.40 24.00%
10%
-2500
-2500
-2500
600
PERIODO
0
1
2
3
FCE
-150000
80000
85000
90000 S/. 53,250.27
PRESTAMO
100000
(-) AMORTIZ
30803.3514 33267.6195 35929.0291
(-) INTE
8000 5535.73189 2874.32233
(+) ESC FIS PO INT
2400 1660.71957 862.296698
FCF
-50000 43596.6486 47857.3682 52058.9453 S/. 64,131.71
COK
12%
31%
76%
PRESTAMO
PERIO
TASA
METODO
100000
3 AOS
8% TEA
FRANCES
PERIODO
0
1
2
3
PRESTA
SALDO
AMOR
INT
CUOTA
100000
100000
69,196.65
30,803.35
8,000.00
38,803.35
35,929.03
33,267.62
5,535.73
38,803.35
0.00
35,929.03
2,874.32
38,803.35
100,000.00