DATOS i 𝑽𝑨𝒂𝒏𝒖𝒂𝒍𝒊𝒅𝒂𝒅=𝑭𝑬(((

inversion x 5% 22% VA VA
FE $ 5,500.00 $ 39,093.02 $39,093.02
n 9 años $ 20,824.57 $20,824.57

inversion y $ 22,909.12 $22,909.12

FE $ 8,000.00 $ 34,635.81 $34,635.81
n 5 años

TASAS VA X VA Y TASA DE IN
0% $49,500.00 $40,000.00 $9,500.00 $60,000.00
3% $42,823.60 $36,637.66 $6,185.94
$50,000.00
6% $37,409.31 $33,698.91 $3,710.40
9% $32,973.86 $31,117.21 $1,856.65 $40,000.00

VALOR ACTUAL
12% $29,305.37 $28,838.21 $467.16 $30,000.00
13.24% $27,973.52 $27,973.52 $0.00
15% $26,243.71 $26,817.24 $-573.53 $20,000.00

18% $23,666.62 $25,017.37 $-1,350.75 $10,000.00

21% $21,479.89 $23,407.87 $-1,927.99
$0.00
24% $19,610.26 $21,963.08 $-2,352.82 0% 5% 10%
27% $18,000.28 $20,661.38 $-2,661.10
30% $16,604.51 $19,484.56 $-2,880.05
VA X

AÑOS INV.X INV.Y DIFERENCIA TIR

1 $ 5,500.00 $ 8,000.00 $ 2,500.00 13.24%
2 $ 5,500.00 $ 8,000.00 $ 2,500.00
3 $ 5,500.00 $ 8,000.00 $ 2,500.00
4 $ 5,500.00 $ 8,000.00 $ 2,500.00
5 $ 5,500.00 $ 8,000.00 $ 2,500.00
6 $ 5,500.00 $ -5,500.00
7 $ 5,500.00 $ -5,500.00
8 $ 5,500.00 $ -5,500.00
9 $ 5,500.00 $ -5,500.00
𝒏𝒖𝒂𝒍𝒊𝒅𝒂𝒅=𝑭𝑬(((𝟏+𝒊)^𝒏−𝟏)/(𝒊∗( 〖𝟏 +𝒊) 〗 ^𝒏 ))

TASA DE INDIFERENCIA
.00

.00

.00
6; $27,973.52
.00

.00

.00

.00
0% 5% 10% 15% 20% 25% 30% 35%
TASAS

VA X VA Y