700

500
COK= 15%
Periodo 0 1 2 3 Alt94
A 1,800 1,100 700 700 8
B 1,500 1,000 700 100

Excel
VAN(A)= 1,100 + 700 + 700 - 1,800 =
(1+0.15)^1 (1+0.15)^2 (1+0.15)^3

VAN(A)= 957 + 529 + 460 - 1,800 = 146

VAN(B)= 1,000 + 700 + 100 - 1,500 =

(1+0.15)^1 (1+0.15)^2 (1+0.15)^3

VAN(B)= 870 + 529 + 66 - 1,500 = - 35

EXCEL:
1,465 0 1
A 1,800 1,100
B 1,500 1,000

TIR
EXCEL:
0 1
A - 1,800 1,100
B - 1,500 1,000
 2 3
700 700 S/146.08 OK
700 100 -S/35.38

TIR

2 3 TIR (TASA INTERNA DE RETORNO)

700 700 20% Se acepta
700 100 13% No se acepta
COK= 9%
Periodo 0 1 2 3
A - 1,000 300 300 600 8.55%

VAN(A)= 275 + 253 + 463 - - 1,000 = 1,991.04

 1100
850
Solución: 600 2550

15%
0 1 2
A - 2,500 1,300 900
B - 3,000 1,100 850

TIR
EXCEL:
0 1 2
A - 1,800 1,100 700
B - 1,500 1,000 700
3 VAN TIR PRI
1,000 -S/32 14% 2.33
600 -S/450 -8% 3.24

3 TIR (TASA INTERNA DE RETORNO)

700 20%
100 13%
 PRACTICA CALIFICADA 5/19/2023

COK= 10%
0 1 2 3
A - 2,000 1,300 1,200 900
B - 2,000 800 1,000 1,600

VAN =
TIR =
PRI =