0 -100 Año 0 1 2 3 4

1 70 A -100 90 80 60 30
2 70 PV -100 85.71429 72.56236 51.83026 24.68107
3 60 B -100 20 40 60 80
4 60 PV -100 19.04762 36.28118 51.83026 65.8162
5 60 C -100 70 70 60 60
PV -100 66.66667 63.49206 51.83026 49.36215

Gastos
mtto. 2 3 4 5 6
personal 1 2 3 4 5
materiales 0 0 1 2 3
subtotal 3 5 8 11 14
VALOR BRUTO A 87 75 52 19 6
VPA 82.85714286 68.027211 44.919555 15.631347 4.701157
VALOR BRUTO B 17 35 52 69 86
VPB 16.19047619 31.746032 44.919555 56.766471 67.38325
VALOR BRUTO C 67 65 52 49 66
VPC 63.80952381 58.956916 44.919555 40.312421 51.712727

-100 -30 40
PR C(1)
1.428571429

-100.00 -33.33 30.16

PRD
1.525
 5 Valor Futuro (FV) = Capital*(1+Tasa de interes)
20 Valor Presente (PV)=(Capital)/(1 + Tasa de interes)^n
15.67052 VPN 150.4584975
100 TASA DE INTERES 5%
78.35262 VPN 151.3278687
80
62.68209 VPN 194.0332279

TIRA 68% Año 0 1 2

TIRB 38% A -100 90 80
TIRC 62% FV -105 94.5 84
B -100 20 40
FV -105 21 42
C -100 70 70
FV -105 73.5 73.5

VPNA 116.1364129

VPNB 117.0057841

VPNC 159.7111433
 3 4 5
60 30 20
63 31.5 21 VPN 189
60 80 100
63 84 105 VPN 210
60 60 80
63 63 84 VPN 252