Años ingresos egresos Cash Flow

0 -600000 -600000
1 100000 50000 50000
2 200000 60000 140000
3 300000 65000 235000
4 300000 65000 235000
Tasa de descuento 8%
NPV -Bs74,393.68
TIR 3%
Valores dados de interes VAN
1% 40665.4631284768
100000
2% 22132.6609512415
2.50% 13153.7663659453
0
3% 4359.86280729342 0% 10% 20% 30% 40% 50% 60% 70% 80% 90%100%
8% -74393.6768145477 -100000
6% -44778.1447037259
10% -101775.834983949 -200000

VAN
20.0% -211786.265432099
30.0% -289454.150765029 -300000 C
40.0% -346043.315285298
-400000
50.0% -388395.061728395
60.0% -420831.298828125 -500000
70.0% -446176.410723052
80.0% -466331.35192806 -600000
90.0% -482609.096001412 TIR
% 60% 70% 80% 90%100%

Column B