-5000 1000 2000 3000 4000 5000

38%

A B
2016 2017 2018 2016 2017
inversion inicial 5000 10000
ingresos 4000 8000 9000
costes 3000 1000 3500
flujo de caja -5000 1000 7000 -10000 5500
flujo de caja actualizado

tasa de descuento 3%

VAN A 2569.0451503 TIR A 28.7434%

VAN B 9478.7444622 TIR B 53.0239% 60
75

A
1 2 3 4 5
inversion inicial 3,000,000
ingresos 1,800,000 1,980,000 2,178,000
costes 2,750,000 270,000 297,000 326,700
flujo de caja -3,000,000 -2,750,000 1,530,000 1,683,000 1,851,300
flujo de caja actualizado

19%
-3,000,000.00 -2,546,296.30 1,311,728.40 1,336,019.66 1,360,760.77

2,697,565.72

A
1 2 3 4 5
inversion inicial 3,000,000
ingresos 1,800,000 1,980,000 2,178,000
costes 2,750,000 270,000 297,000 326,700
flujo de caja 100 200 300 400 500
flujo de caja actualizado

Err:523
100.00 190.48 272.11 400.00 411.35

2,934.95
B
2018

17000
2000
15000

6 7 8

2,395,800 2,635,380 2,898,918 3,188,810

359,370 395,307 434,838 478,321
2,036,430 2,240,073 2,464,080 2,710,488

1,385,960.04 1,411,625.97 1,437,767.19 1,464,392.51

6 7 8

2,395,800 2,635,380 2,898,918 3,188,810

359,370 395,307 434,838 478,321
 600 700 800 2,710,488

470.12 522.35 568.55 1,464,392.51