Ejercicio 1

Ejercicio 1 Inversion 15,000,000

Año FLUJO DE EGRESOS FLUJO DE EFECTIVO NETO

1 6,500,000 6,500,000
2 7,000,000 7,000,000
3 6,800,000 6,800,000

INVERSION INICIAL 15,000,000

N 3
I 6% 0.06

Ejercicio 2

Ejercicio 2 Inversion 20,000,000

Año FLUJO DE INGRESOS FLUJO DE EGRESOS

1 20,000,000 1,000,000
2 12,000,000 2,500,000
3 16,000,000 1,500,000
4 13,000,000 2,000,000
5 15,000,000 1,000,000

INVERSION INICIAL 20,000,000

N 5
I 4% 0.04

Realizado por: Zuly Velasquez

Yenifer Devia
Paula Sanchez
E EFECTIVO NETO -15,000,000
6,500,000 6,500,000
7,000,000 7,000,000
6,800,000 6,800,000

VAN 3,071,462
TIR 17%

O DE EGRESOS FLUJO DE EFECTIVO NETO -20,000,000

1,000,000 19,000,000 19,000,000
2,500,000 9,500,000 9,500,000
1,500,000 14,500,000 14,500,000
2,000,000 11,000,000 11,000,000
1,000,000 14,000,000 14,000,000

VAN 40,852,788
TIR 69%
20,000,000
19,000,000
9,500,000
14,500,000
11,000,000
14,000,000