ALTERNATIVA 0 1 2 3 4 5 6 7 8 9 10 11 12

A -700 60 70 80 90 100 110 110 100 90 80 70 60

B -840 80 90 100 110 120 130 150 150 150 150 150 150
C -1360 240 230 220 210 200 190 180 170 160 150 140 130
D -580 50 50 50 50 50 50 60 60 60 60 60 60
E -1092 190 190 190 190 190 190 66 86 106 126 146 166

ANALISIS
INCREMENTAL
ALTERNATIVA 0 1 2 3 4 5 6 7 8 9 10 11 12
D -580 50 50 50 50 50 50 60 60 60 60 60 60
A -700 60 70 80 90 100 110 110 100 90 80 70 60
B -840 80 90 100 110 120 130 150 150 150 150 150 150
E -1092 190 190 190 190 190 190 66 86 106 126 146 166
C -1360 240 230 220 210 200 190 180 170 160 150 140 130

FN A-D -120 10 20 30 40 50 60 50 40 30 20 10 0
FN B-A -140 20 20 20 20 20 20 40 50 60 70 80 90
FN E-B -252 110 100 90 80 70 60 -84 -64 -44 -24 -4 16
FN C-E -268 50 40 30 20 10 0 114 84 54 24 -6 -36

PRC 0 1 2 3 4 5 6 7 8 9 10 11 12
A -700 -640 -570 -490 -400 -300 -190 -80 20
B -840 -760 -670 -570 -460 -340 -210 -60 90
C -1360 -1120 -890 -670 -460 -260 -70 110
D -580 -530 -480 -430 -380 -330 -280 -220 -160 -100 -40 20
E -1092 -902 -712 -522 -332 -142 48

0 1 2 3 4 5 6 7 8 9 10 11 12
RAU 100 300 310 320 330 340 350 300 350 400 450 500 550
1050 100 120 140 160 180 200 220 240 260 280 300 320
-1050 200 190 180 170 160 150 80 110 140 170 200 230

0 1 2 3 4 5 6 7 8 9 10 11 12
RAU 200 600 600 600 600 600 600 700 800 900 1000 1100 1200
1850 100 200 300 400 500 600 600 600 600 600 600 600
 -1850 500 400 300 200 100 0 100 200 300 400 500 600

0 1 2 3 4 5 6 7 8 9 10 11 12
RAU 300 900 800 700 600 500 400 900 800 700 600 500 400
1500 300 330 360 390 420 450 700 650 600 550 500 450
-1500 600 470 340 210 80 -50 200 150 100 50 0 -50

0 1 2 3 4 5 6 7 8 9 10 11 12
RAU 400 900 900 900 900 900 900 800 800 800 800 800 800
1600 800 800 800 800 800 800 700 700 700 700 700 700
-1600 100 100 100 100 100 100 100 100 100 100 100 100

200-300 -350 -100 -70 -40 -10 20 50 -100 50 200 350 500 650
200-100 -800 300 210 120 30 -60 -150 20 90 160 230 300 370
300-100 -450 400 280 160 40 -80 -200 120 40 -40 -120 -200 -280
TASA VNA VAN VAE B C B/C
6% $b 643.47 ($b 56.53) ($b 7.68) $b 643.47 700 0.92
6% $b 874.39 $b 34.39 $b 4.67 $b 874.39 840 1.04
6% $b 1,470.40 $b 110.40 $b 15.00 $b 1,470.40 1360 1.08
6% $b 392.43 ($b 187.57) ($b 25.48) $b 392.43 580 0.68
6% $b 1,165.24 $b 73.24 $b 9.95 $b 1,165.24 1092 1.07

TMAR TIR INC Mejor alternativa

6% $b 251.04 $b 131.04 22.3% A
6% $b 230.92 $b 90.92 15.2% B
6% $b 290.85 $b 38.85 19.2% E
6% $b 305.16 $b 37.16 8.6% C

PRC
A 7.2
B 7.6
C 6.61111111
D 10.3333333
E 5.25263158

85.03

TASA VNA VAN VAE B C B/C

10% $b 1,134.88 84.87878 € $b 13.81363 2,414.27 € 2,329.3936 € 1.0364 €

TASA VNA VAN VAE B C B/C

 10% $b 2,001.70 $b 151.702560 $b 24.68889 4,880.70 € 4,729.00 € 1.03 €

TASA VNA VAN VAE B C B/C

10% $b 1,572.58 $b 72.577281 $b 11.81162 4,617.26 € 4,544.68 € 1.02 €

TASA VNA VAN VAE B C B/C

10% $b 681.37 ($b 918.630818) ($b 149.5029) 5,886.48 € 6,805.11 € 0.87 €

TASA VNA VAN

6% $b 717.15 $b 367.154730 12% 200
6% $b 1,078.67 $b 278.673403 12% 100
6% $b 361.52 ($b 88.481326) 11% 300
TIR PRC
6.259% 7.2
9.437% 7.6
9.601% 6.61111111
1.960% 10.3333333
10.147% 5.25263158