problema 1AOS COSTO INICIAL VALOR SALVAMIENTOINGRESOS EGRESOS FLUJO0-1100$ (1,100.00)1$ 300.00$ (30.00)$ 270.002$ 300.00$ (30.00)$ 270.003$ 300.00$ (30.00)$ 270.004$ 300.00$ (30.00)$ 270.005$ 300.00$ (30.00)$ 270.006$ 100.00$ 300.00$ (30.00)$ 370.00

T(MAR)12%VALOR ACTUAL NETO $ 60.74TASA INTERNA DE RETORNO (TIR) 14%VENEFICIO SOBRE E COSTO (RB/C)$ 1.56

problema 2PLAN A PLAN BAOS COSTO INICIAL INGRESOS FLUJOAOS COSTO INICIAL INGRESOS FLUJO025000$ (25,000.00)020000$ (20,000.00)1$ 10,000.00$ 10,000.001$ 8,000.00$ 8,000.002$ 10,000.00$ 10,000.002$ 8,000.00$ 8,000.0035000$ 10,000.00$ 5,000.003$ 8,000.00$ 8,000.004$ 10,000.00$ 10,000.004$ 8,000.00$ 8,000.005$ 10,000.00$ 10,000.005$ 8,000.00$ 8,000.006$ 10,000.00$ 10,000.006$ 8,000.00$ 8,000.0078000$ 10,000.00$ 2,000.007$ 8,000.00$ 8,000.008$ 10,000.00$ 10,000.00810000$ 8,000.00($ 2,000.00)9$ 10,000.00$ 10,000.009$ 8,000.00$ 8,000.0010$ 10,000.00$ 10,000.0010$ 8,000.00$ 8,000.0011$ 10,000.00$ 10,000.0011$ 8,000.00$ 8,000.0012$ 10,000.00$ 10,000.0012$ 12,000.00$ 12,000.00

T(MAR)3.000%T(MAR)3.000%VALOR ACTUAL NETO $ 63,459.60VALOR ACTUAL NETO $ 54,543.46TASA INTERNA DE RETORNO (TIR) 35%TASA INTERNA DE RETORNO (TIR) 38%VENEFICIO SOBRE E COSTO (RB/C)$ 4.28VENEFICIO SOBRE E COSTO (RB/C)$ 4.50

problema 3PROYECTO A012345INGRESOS 2000022000250002500025000EGRESOS5000020002500300030003000VALOR NETO -500001800019500220002200022000VP($ 50,000.00)$ 16,071.43$ 15,545.28$ 15,659.17$ 13,981.40$ 12,483.39FR($ 50,000.00)($ 32,000.00)($ 12,500.00)$ 9,500.00$ 31,500.00$ 53,500.00TMAR0.12VALOR ACTUAL NETO TIRR B/CPAYBACK$ 23,740.6629%$ 1.473PROYECTO B012345INGRESOS 1500016000180001800018000EGRESOS5000030003200350035003500VALOR NETO -500001200012800145001450014500VP($ 50,000.00)$ 10,714.29$ 10,204.08$ 10,320.81$ 9,215.01$ 8,227.69FR($ 50,000.00)($ 38,000.00)($ 25,200.00)($ 10,700.00)$ 3,800.00$ 18,300.00TMAR0.12VALOR ACTUAL NETO TIRR B/CPAYBACK($ 1,318.12)11%$ 0.974PROYECTO C012345INGRESOS 1700017000170001700017000EGRESOS5000025002500250025002500VALOR NETO -500001450014500145001450014500VP($ 50,000.00)$ 12,946.43$ 11,559.31$ 10,320.81$ 9,215.01$ 8,227.69FR($ 50,000.00)($ 35,500.00)($ 21,000.00)($ 6,500.00)$ 8,000.00$ 22,500.00TMAR0.12VALOR ACTUAL NETO TIRR B/CPAYBACK$ 2,269.2514%$ 1.054

problema 4PROYECTO A01234VALOR NETO $ (200.00)$ 70.00$ 70.00$ 60.00$ 60.00VP($ 200.00)$ 62.50$ 55.80$ 42.71$ 38.13FR($ 200.00)($ 130.00)($ 60.00)$ 0.00$ 60.00

TMAR0.12

VALOR ACTUAL NETO TIRR B/CPAYBACK($ 0.86)12%$ 0.9963

PROYECTO B01234VALOR NETO $ (170.00)$ 60.00$ 50.00$ 25.00$ 55.00VP($ 170.00)$ 53.57$ 39.86$ 17.79$ 34.95FR($ 170.00)($ 110.00)($ 60.00)($ 35.00)$ 20.00

TMAR0.12

VALOR ACTUAL NETO TIRR B/CPAYBACK($ 23.82)5%$ 0.8604

PROYECTO C01234VALOR NETO $ (120.00)$ 50.00$ 50.00$ 50.000.0VP($ 120.00)$ 44.64$ 39.86$ 35.59$ 0.00FR($ 120.00)($ 70.00)($ 20.00)$ 30.00$ 30.00

TMAR0.12

VALOR ACTUAL NETO TIRR B/CPAYBACK$ 0.0912%$ 1.0013

problema 5PROYECTO A01234VALOR NETO $ (10,000.00)$ 7,000.00$ 2,000.00$ 1,000.00$ 2,000.00VP($ 10,000.00)$ 6,250.00$ 1,594.39$ 711.78$ 1,271.04FR($ 10,000.00)($ 3,000.00)($ 1,000.00)$ 0.00$ 2,000.00TMAR12%VALOR ACTUAL NETO TIRR B/CPAYBACK($ 172.80)11%$ 0.9833PROYECTO B01234VALOR NETO $ (10,000.00)$ 1,000.00$ 2,000.00$ 7,000.00$ 2,000.00VP($ 10,000.00)$ 892.86$ 1,594.39$ 4,982.46$ 1,271.04FR($ 10,000.00)($ 9,000.00)($ 7,000.00)$ 0.00$ 2,000.00TMAR12%VALOR ACTUAL NETO TIRR B/CPAYBACK($ 1,259.26)7%$ 0.8743PROYECTO C01234VALOR NETO $ (10,000.00)$ 7,000.00$ 2,000.00$ 1,000.00$ 20,000.00VP($ 10,000.00)$ 6,250.00$ 1,594.39$ 711.78$ 12,710.36FR($ 10,000.00)($ 3,000.00)($ 1,000.00)$ 0.00$ 20,000.00TMAR12%VALOR ACTUAL NETO TIRR B/CPAYBACK$ 11,266.5349%$ 2.1273

problema 6CAFETERA012VALOR NETO $ (850.00)$ 325.00$ 650.00VP($ 850.00)$ 290.18$ 518.18FR($ 850.00)($ 525.00)$ 125.00TMAR12%VALOR ACTUAL NETO TIRR B/CPAYBACK($ 41.65)9%$ 0.9512

problema 7 PROYECTO A012VALOR NETO $ (228,000.00)$ 60,000.00$ 120,000.00VP($ 228,000.00)$ 53,571.43$ 95,663.27FR($ 228,000.00)($ 168,000.00)($ 48,000.00)TMAR12%VALOR ACTUAL NETO TIRR B/CPAYBACK($ 78,765.31)13%$ 0.655PROYECTO B012VALOR NETO $ (228,000.00)$ 45,000.00$ 182,000.00VP($ 228,000.00)$ 40,178.57$ 145,089.29FR($ 228,000.00)($ 183,000.00)($ 1,000.00)TMAR12%VALOR ACTUAL NETO TIRR B/CPAYBACK($ 42,732.14)0.24%$ 0.813PROYECTO C012VALOR NETO $ (228,000.00)$ 50,000.00$ 21,500.00VP($ 228,000.00)$ 44,642.86$ 17,139.67FR($ 228,000.00)($ 178,000.00)($ 156,500.00)TMAR12%VALOR ACTUAL NETO TIRR B/CPAYBACK($ 166,217.47)56.43%$ 0.271

problema 8PROYECTO A01234567VALOR NETO $ (1,000.00)$ 1,000.00$ 2,000.00$ 2,000.00$ 2,000.00$ 3,500.00$ 5,000.000.0VP($ 1,000.00)$ 909.09$ 1,652.89$ 1,502.63$ 1,366.03$ 2,173.22$ 2,822.37$ 0.00FR($ 1,000.00)$ 0.00$ 2,000.00$ 4,000.00$ 6,000.00$ 9,500.00$ 14,500.00$ 14,500.00

TMAR10%

VALOR ACTUAL NETO TIRR B/CPAYBACK$ 9,426.23144%$ 10.4261PROYECTO B01234567VALOR NETO $ (30,000.00)$ 10,000.00$ 10,000.00$ 10,000.00$ 12,000.000.00.00.0VP($ 30,000.00)$ 8,771.93$ 7,694.68$ 6,749.72$ 7,104.96$ 0.00$ 0.00$ 0.00FR($ 30,000.00)($ 20,000.00)($ 10,000.00)$ 0.00$ 12,000.00$ 12,000.00$ 12,000.00$ 12,000.00

TMAR14%

VALOR ACTUAL NETO TIRR B/CPAYBACK$ 321.2815%$ 1.0114PROYECTO C01234567VALOR NETO $ (15,000.00)$ 5,000.00$ 10,000.00$ 5,000.00$ 2,000.00$ 5,000.00$ 2,000.00$ 6,500.00VP($ 15,000.00)$ 4,347.83$ 7,561.44$ 3,287.58$ 1,143.51$ 2,485.88$ 864.66$ 2,443.59FR($ 15,000.00)($ 10,000.00)$ 0.00$ 5,000.00$ 7,000.00$ 12,000.00$ 14,000.00$ 20,500.00

TMAR15%

VALOR ACTUAL NETO TIRR B/CPAYBACK$ 7,134.4832%$ 1.4763