1. i Año FCE FSA(i) Fsa(FCE) VAN TIR K VAN
16% 0 -10000 1.000 -10000 S/. 1,009.98 20.78% 5% S/. 4,172.04
1 3600 0.861 3101.30944 10% S/. 2,585.62
2 3500 0.742 2597.48618 15% S/. 1,265.77
3 4000 0.639 2557.336 20% S/. 156.64
4 5000 0.551 2753.8508 25% S/. -784.00
30% S/. -1,588.46
1009.98242
VAN
S/. 5,000.00
S/. 4,000.00
S/. 3,000.00
S/. 2,000.00 y = 69.53x
R² = -0.24 VAN
S/. 1,000.00 Linear (VAN)
Linear (VAN)
S/. 0.00
0% 5% 10% 15% 20% 25% 30% 35%
S/. -1,000.00
S/. -2,000.00
S/. -3,000.00