Invercion Inicial C$30,000.

00
Flujo Efectivo Neto
Flujo de Ingresos A Flujo de Egresos B
Año Valor Año Valor Año
1 C$50,000.00 1 C$40,000.00 1
2 60,000.00 2 40,800.00 2
3 55,000.00 3 47,500.00 3
4 60,000.00 4 50,680.00 4
5 70,000.00 5 51,200.00 5
Total C$295,000.00 Total C$230,180.00

Formulacion de Datos Como Calcular VAN

F1 C$10,000.00 IO -C$30,000.00
F2 19,200.00 f1 C$10,000.00
F3 7,500.00 f2 19,200.00
F4 9,320.00 f3 7,500.00
F5 18,800.00 f4 9,320.00
n= 5 años f5 18,800.00
i= 5% VAN
IO 30,000.00 F
TIR 0.31
 Flujo Efectivo Neto
A-B
Valor
C$10,000.00
19,200.00
7,500.00
9,320.00
18,800.00

o Calcular VAN No fne (1+i)^ FNE(1+i)^

-30,000.00
1 10,000.00 1.05 9523.80952
2 19,200.00 1.1025 17414.966
3 7,500.00 1.157625 6478.78199
4 9,320.00 1.21550625 7667.58707
5 18,800.00 1.27628156 14730.2919
25,815.44 25815.4365