40%

T descto 33%
25%
TIR 33% VAN -S/100.00
Actividad Periodo Importe Inversion FI Generado
Inversion 0 -100 - 100.00 100.00 0.00
Ingresos 1 30 22.64
Ingresos 2 50 28.47 Positivo Proyecto Va
Ingresos 3 40 17.19
Ingresos 4 60 19.46 Cero TIR
Ingresos 5 50 12.24
100.00 Negativo Proyecto No va
royecto No va
Tasa Descuento 0.25
VNA S/14,124.80

0- 100,000.00
1 40,000.00
2 40,000.00
3 40,000.00
4 40,000.00
5 60,000.00

Tasa Descuento 0.03

VNA -S/1,858.64

0- 18,000.00
1 9,000.00
2 3,000.00
3 5,000.00

Tasa Descuento 0.2

VNA S/70,987.65

TIR 23% 30%

0- 1,500,000.00
1 700,000.00
2 700,000.00
3 700,000.00
4 200,000.00

PAY BACK
Tasa Descuento 0.1
VNA S/175,479.82 175,479.82

TIR 35%
0- 300,000.00
1 150,000.00 136,363.64 2 Años
2 150,000.00 123,966.94 260,330.58
3 150,000.00 112,697.22
4 150,000.00 102,452.02
475,479.82
 Rpta: 2 años 12
X

1
0.224

1
0.72

PAY BACK
Tasa Descuento 0.2
VNA -S/91,145.83

TIR -4%
0- 250,000.00
1 75,000.00 62,500.00
2 95,000.00 65,972.22
3 25,000.00 14,467.59
4 33,000.00 15,914.35
5 66,000.00 26,523.92
12
x

228,000.00 x
- 22,000.00
KOA

Falta Recuperar
- 39,669.42
meses---> 112,697.22
meses---> 39,669.42

4.224 4 meses

meses---> 30.00
meses---> 6.72

6.72 6 dias

dia---> 24.00
meses---> 17.28

158,854.17

meses 66000.00
meses 22,000.00

meses 4.00