Está en la página 1de 2

equipo A

aos

i=2.5%
0
1
2
3
4

VAN

equipo B
aos

-2900
-500
-800
-800
-600

0
1
2
3
4

S/. -5,435.71

AOS

VAN
TIR
B/C
P.R.C.

FLUJIO DE CAJA
-6000
-3000
2500
1500
4500
3500
S/. 990.40
9%
1.165
5 aos

OPCION 1
AO

FLUJO

0
1
2
3
4
5

0
1
2
3
4

VAN

6990.40

25000
25000
25000
25000

TASA
OPCION 2
AO

5.5%
-6000 tasa
-9000
-6500
-5000
-500
3000

-800000
0
0
0
0

2.5%

FLUJO
0
1
2
3
4
5
6
7

VAN

S/. -5,157.61

saldo

-800000
-25000
-25000
-25000
-25000
-800000

VAN

-900000
-25625
-25625
-25625
-25625
-25625
-25625
-25625
-1043655

-3120
-650
-650
-650
-200

3000
3000
3000
3000
3000
3000
3000

-900000
-22625
-22625
-22625
-22625
-22625
-22625
-22625

18000'00"
31419'20"
6812'20"
10316'20"
13215'00"
17506'10"
22316'20"
25433'20"

000'00"
8613'40"
8615'40"
8643'20"
8720'00"
8734'20"
8804'40"
8851'00"

0
20
23.8
19.8
12.7
12.4
9.5
13.1

A
B
C
D
E
F
G

2367
2368.316
2368.552
2368.132
2367.591
2367.525
2367.319
2367.263

230287.41
230273.133
230309.462
230306.65
230296.801
230288.468
230280.902
230274.786

8184607.71
8184621.65
8184616.53
8184603.17
8184599.18
8184595.37
8184600.8
8184604.22