Flujo de caja

Ingresos
Egresos
Flujo
Flujo de caja descontado
Cálculo de Indicadores
Costo de Capital
VNA
TIR
Payback
Beneficio / Costo

Análisis de Riesgo

Ingreso mensual Promedio

Desviación Estandar ingreso
Egreso mensual promedio
Desviación Estandar de egreso

Análisis de Riesgo
Ingresos
Egresos
Flujo

Costo de Capital
VNA
TIR

1 Conclusiones del Análisis de Riesgo

Valor esperado VNA
Valor esperado TIR
PROBABILIDAD VAN>0
PROBABILIDAD TIR>27%

CONCLUSIONES de beneficio y rentabilidad

2 La probabilidad de tener un beneficio positivo (VAN>0) es de
3 La probabilidad de tener unrentabilidad mayor a 27% es de
 VNA
1 -S/18,437.29
2 -S/18,437.29
3 -S/18,437.29
4 -S/18,437.29
5 -S/18,437.29
6 -S/18,437.29
7 -S/18,437.29
8 -S/18,437.29
9 -S/18,437.29
10 -S/18,437.29
11 -S/18,437.29
12 -S/18,437.29
13 -S/18,437.29
14 -S/18,437.29
15 -S/18,437.29
16 -S/18,437.29
17 -S/18,437.29
18 -S/18,437.29
19 -S/18,437.29
20 -S/18,437.29
21 -S/18,437.29
22 -S/18,437.29
23 -S/18,437.29
24 -S/18,437.29
25 -S/18,437.29
26 -S/18,437.29
27 -S/18,437.29
28 -S/18,437.29
29 -S/18,437.29
30 -S/18,437.29
31 -S/18,437.29
32 -S/18,437.29
33 -S/18,437.29
34 -S/18,437.29
35 -S/18,437.29
36 -S/18,437.29
37 -S/18,437.29
38 -S/18,437.29
39 -S/18,437.29
40 -S/18,437.29
41 -S/18,437.29
42 -S/18,437.29
43 -S/18,437.29
44 -S/18,437.29
45 -S/18,437.29
46 -S/18,437.29
47 -S/18,437.29
48 -S/18,437.29
49 -S/18,437.29
50 -S/18,437.29
51 -S/18,437.29
52 -S/18,437.29
53 -S/18,437.29
54 -S/18,437.29
55 -S/18,437.29
56 -S/18,437.29
57 -S/18,437.29
58 -S/18,437.29
59 -S/18,437.29
60 -S/18,437.29
61 -S/18,437.29
62 -S/18,437.29
63 -S/18,437.29
64 -S/18,437.29
65 -S/18,437.29
66 -S/18,437.29
67 -S/18,437.29
68 -S/18,437.29
69 -S/18,437.29
70 -S/18,437.29
71 -S/18,437.29
72 -S/18,437.29
73 -S/18,437.29
74 -S/18,437.29
75 -S/18,437.29
76 -S/18,437.29
77 -S/18,437.29
78 -S/18,437.29
79 -S/18,437.29
80 -S/18,437.29
81 -S/18,437.29
82 -S/18,437.29
83 -S/18,437.29
84 -S/18,437.29
85 -S/18,437.29
86 -S/18,437.29
87 -S/18,437.29
88 -S/18,437.29
89 -S/18,437.29
 90 -S/18,437.29
91 -S/18,437.29
92 -S/18,437.29
93 -S/18,437.29
94 -S/18,437.29
95 -S/18,437.29
96 -S/18,437.29
97 -S/18,437.29
98 -S/18,437.29
99 -S/18,437.29
100 -S/18,437.29
101 -S/18,437.29
102 -S/18,437.29
103 -S/18,437.29
104 -S/18,437.29
105 -S/18,437.29
106 -S/18,437.29
107 -S/18,437.29
108 -S/18,437.29
109 -S/18,437.29
110 -S/18,437.29
111 -S/18,437.29
112 -S/18,437.29
113 -S/18,437.29
114 -S/18,437.29
115 -S/18,437.29
116 -S/18,437.29
117 -S/18,437.29
118 -S/18,437.29
119 -S/18,437.29
120 -S/18,437.29
121 -S/18,437.29
122 -S/18,437.29
123 -S/18,437.29
124 -S/18,437.29
125 -S/18,437.29
126 -S/18,437.29
127 -S/18,437.29
128 -S/18,437.29
129 -S/18,437.29
130 -S/18,437.29
131 -S/18,437.29
132 -S/18,437.29
133 -S/18,437.29
134 -S/18,437.29
135 -S/18,437.29
136 -S/18,437.29
137 -S/18,437.29
138 -S/18,437.29
139 -S/18,437.29
140 -S/18,437.29
141 -S/18,437.29
142 -S/18,437.29
143 -S/18,437.29
144 -S/18,437.29
145 -S/18,437.29
146 -S/18,437.29
147 -S/18,437.29
148 -S/18,437.29
149 -S/18,437.29
150 -S/18,437.29
151 -S/18,437.29
152 -S/18,437.29
153 -S/18,437.29
154 -S/18,437.29
155 -S/18,437.29
156 -S/18,437.29
157 -S/18,437.29
158 -S/18,437.29
159 -S/18,437.29
160 -S/18,437.29
161 -S/18,437.29
162 -S/18,437.29
163 -S/18,437.29
164 -S/18,437.29
165 -S/18,437.29
166 -S/18,437.29
167 -S/18,437.29
168 -S/18,437.29
169 -S/18,437.29
170 -S/18,437.29
171 -S/18,437.29
172 -S/18,437.29
173 -S/18,437.29
174 -S/18,437.29
175 -S/18,437.29
176 -S/18,437.29
177 -S/18,437.29
178 -S/18,437.29
179 -S/18,437.29
180 -S/18,437.29
181 -S/18,437.29
182 -S/18,437.29
183 -S/18,437.29
184 -S/18,437.29
185 -S/18,437.29
186 -S/18,437.29
187 -S/18,437.29
188 -S/18,437.29
189 -S/18,437.29
190 -S/18,437.29
191 -S/18,437.29
192 -S/18,437.29
193 -S/18,437.29
194 -S/18,437.29
195 -S/18,437.29
196 -S/18,437.29
197 -S/18,437.29
198 -S/18,437.29
199 -S/18,437.29
200 -S/18,437.29
201 -S/18,437.29
202 -S/18,437.29
203 -S/18,437.29
204 -S/18,437.29
205 -S/18,437.29
206 -S/18,437.29
207 -S/18,437.29
208 -S/18,437.29
209 -S/18,437.29
210 -S/18,437.29
211 -S/18,437.29
212 -S/18,437.29
213 -S/18,437.29
214 -S/18,437.29
215 -S/18,437.29
216 -S/18,437.29
217 -S/18,437.29
218 -S/18,437.29
219 -S/18,437.29
220 -S/18,437.29
221 -S/18,437.29
222 -S/18,437.29
223 -S/18,437.29
224 -S/18,437.29
225 -S/18,437.29
226 -S/18,437.29
227 -S/18,437.29
228 -S/18,437.29
229 -S/18,437.29
230 -S/18,437.29
231 -S/18,437.29
232 -S/18,437.29
233 -S/18,437.29
234 -S/18,437.29
235 -S/18,437.29
236 -S/18,437.29
237 -S/18,437.29
238 -S/18,437.29
239 -S/18,437.29
240 -S/18,437.29
241 -S/18,437.29
242 -S/18,437.29
243 -S/18,437.29
244 -S/18,437.29
245 -S/18,437.29
246 -S/18,437.29
247 -S/18,437.29
248 -S/18,437.29
249 -S/18,437.29
250 -S/18,437.29
251 -S/18,437.29
252 -S/18,437.29
253 -S/18,437.29
254 -S/18,437.29
255 -S/18,437.29
256 -S/18,437.29
257 -S/18,437.29
258 -S/18,437.29
259 -S/18,437.29
260 -S/18,437.29
261 -S/18,437.29
262 -S/18,437.29
263 -S/18,437.29
264 -S/18,437.29
265 -S/18,437.29
266 -S/18,437.29
267 -S/18,437.29
268 -S/18,437.29
269 -S/18,437.29
270 -S/18,437.29
271 -S/18,437.29
272 -S/18,437.29
273 -S/18,437.29
274 -S/18,437.29
275 -S/18,437.29
276 -S/18,437.29
277 -S/18,437.29
278 -S/18,437.29
279 -S/18,437.29
280 -S/18,437.29
281 -S/18,437.29
282 -S/18,437.29
283 -S/18,437.29
284 -S/18,437.29
285 -S/18,437.29
286 -S/18,437.29
287 -S/18,437.29
288 -S/18,437.29
289 -S/18,437.29
290 -S/18,437.29
291 -S/18,437.29
292 -S/18,437.29
293 -S/18,437.29
294 -S/18,437.29
295 -S/18,437.29
296 -S/18,437.29
297 -S/18,437.29
298 -S/18,437.29
299 -S/18,437.29
300 -S/18,437.29
301 -S/18,437.29
302 -S/18,437.29
303 -S/18,437.29
304 -S/18,437.29
305 -S/18,437.29
306 -S/18,437.29
307 -S/18,437.29
308 -S/18,437.29
309 -S/18,437.29
310 -S/18,437.29
311 -S/18,437.29
312 -S/18,437.29
313 -S/18,437.29
314 -S/18,437.29
315 -S/18,437.29
316 -S/18,437.29
317 -S/18,437.29
318 -S/18,437.29
319 -S/18,437.29
320 -S/18,437.29
321 -S/18,437.29
322 -S/18,437.29
323 -S/18,437.29
324 -S/18,437.29
325 -S/18,437.29
326 -S/18,437.29
327 -S/18,437.29
328 -S/18,437.29
329 -S/18,437.29
330 -S/18,437.29
331 -S/18,437.29
332 -S/18,437.29
333 -S/18,437.29
334 -S/18,437.29
335 -S/18,437.29
336 -S/18,437.29
337 -S/18,437.29
338 -S/18,437.29
339 -S/18,437.29
340 -S/18,437.29
341 -S/18,437.29
342 -S/18,437.29
343 -S/18,437.29
344 -S/18,437.29
345 -S/18,437.29
346 -S/18,437.29
347 -S/18,437.29
348 -S/18,437.29
349 -S/18,437.29
350 -S/18,437.29
351 -S/18,437.29
352 -S/18,437.29
353 -S/18,437.29
354 -S/18,437.29
355 -S/18,437.29
356 -S/18,437.29
357 -S/18,437.29
358 -S/18,437.29
359 -S/18,437.29
360 -S/18,437.29
361 -S/18,437.29
362 -S/18,437.29
363 -S/18,437.29
364 -S/18,437.29
365 -S/18,437.29
366 -S/18,437.29
367 -S/18,437.29
368 -S/18,437.29
369 -S/18,437.29
370 -S/18,437.29
371 -S/18,437.29
372 -S/18,437.29
373 -S/18,437.29
374 -S/18,437.29
375 -S/18,437.29
376 -S/18,437.29
377 -S/18,437.29
378 -S/18,437.29
379 -S/18,437.29
380 -S/18,437.29
381 -S/18,437.29
382 -S/18,437.29
383 -S/18,437.29
384 -S/18,437.29
385 -S/18,437.29
386 -S/18,437.29
387 -S/18,437.29
388 -S/18,437.29
389 -S/18,437.29
390 -S/18,437.29
391 -S/18,437.29
392 -S/18,437.29
393 -S/18,437.29
394 -S/18,437.29
395 -S/18,437.29
396 -S/18,437.29
397 -S/18,437.29
398 -S/18,437.29
399 -S/18,437.29
400 -S/18,437.29
401 -S/18,437.29
402 -S/18,437.29
403 -S/18,437.29
404 -S/18,437.29
405 -S/18,437.29
406 -S/18,437.29
407 -S/18,437.29
408 -S/18,437.29
409 -S/18,437.29
410 -S/18,437.29
411 -S/18,437.29
412 -S/18,437.29
413 -S/18,437.29
414 -S/18,437.29
415 -S/18,437.29
416 -S/18,437.29
417 -S/18,437.29
418 -S/18,437.29
419 -S/18,437.29
420 -S/18,437.29
421 -S/18,437.29
422 -S/18,437.29
423 -S/18,437.29
424 -S/18,437.29
425 -S/18,437.29
426 -S/18,437.29
427 -S/18,437.29
428 -S/18,437.29
429 -S/18,437.29
430 -S/18,437.29
431 -S/18,437.29
432 -S/18,437.29
433 -S/18,437.29
434 -S/18,437.29
435 -S/18,437.29
436 -S/18,437.29
437 -S/18,437.29
438 -S/18,437.29
439 -S/18,437.29
440 -S/18,437.29
441 -S/18,437.29
442 -S/18,437.29
443 -S/18,437.29
444 -S/18,437.29
445 -S/18,437.29
446 -S/18,437.29
447 -S/18,437.29
448 -S/18,437.29
449 -S/18,437.29
450 -S/18,437.29
451 -S/18,437.29
452 -S/18,437.29
453 -S/18,437.29
454 -S/18,437.29
455 -S/18,437.29
456 -S/18,437.29
457 -S/18,437.29
458 -S/18,437.29
459 -S/18,437.29
460 -S/18,437.29
461 -S/18,437.29
462 -S/18,437.29
463 -S/18,437.29
464 -S/18,437.29
465 -S/18,437.29
466 -S/18,437.29
467 -S/18,437.29
468 -S/18,437.29
469 -S/18,437.29
470 -S/18,437.29
471 -S/18,437.29
472 -S/18,437.29
473 -S/18,437.29
474 -S/18,437.29
475 -S/18,437.29
476 -S/18,437.29
477 -S/18,437.29
478 -S/18,437.29
479 -S/18,437.29
480 -S/18,437.29
481 -S/18,437.29
482 -S/18,437.29
483 -S/18,437.29
484 -S/18,437.29
485 -S/18,437.29
486 -S/18,437.29
487 -S/18,437.29
488 -S/18,437.29
489 -S/18,437.29
490 -S/18,437.29
491 -S/18,437.29
492 -S/18,437.29
493 -S/18,437.29
494 -S/18,437.29
495 -S/18,437.29
496 -S/18,437.29
497 -S/18,437.29
498 -S/18,437.29
499 -S/18,437.29
500 -S/18,437.29
501 -S/18,437.29
502 -S/18,437.29
503 -S/18,437.29
504 -S/18,437.29
505 -S/18,437.29
506 -S/18,437.29
507 -S/18,437.29
508 -S/18,437.29
509 -S/18,437.29
510 -S/18,437.29
511 -S/18,437.29
512 -S/18,437.29
513 -S/18,437.29
514 -S/18,437.29
515 -S/18,437.29
516 -S/18,437.29
517 -S/18,437.29
518 -S/18,437.29
519 -S/18,437.29
520 -S/18,437.29
521 -S/18,437.29
522 -S/18,437.29
523 -S/18,437.29
524 -S/18,437.29
525 -S/18,437.29
526 -S/18,437.29
527 -S/18,437.29
528 -S/18,437.29
529 -S/18,437.29
530 -S/18,437.29
531 -S/18,437.29
532 -S/18,437.29
533 -S/18,437.29
534 -S/18,437.29
535 -S/18,437.29
536 -S/18,437.29
537 -S/18,437.29
538 -S/18,437.29
539 -S/18,437.29
540 -S/18,437.29
541 -S/18,437.29
542 -S/18,437.29
543 -S/18,437.29
544 -S/18,437.29
545 -S/18,437.29
546 -S/18,437.29
547 -S/18,437.29
548 -S/18,437.29
549 -S/18,437.29
550 -S/18,437.29
551 -S/18,437.29
552 -S/18,437.29
553 -S/18,437.29
554 -S/18,437.29
555 -S/18,437.29
556 -S/18,437.29
557 -S/18,437.29
558 -S/18,437.29
559 -S/18,437.29
560 -S/18,437.29
561 -S/18,437.29
562 -S/18,437.29
563 -S/18,437.29
564 -S/18,437.29
565 -S/18,437.29
566 -S/18,437.29
567 -S/18,437.29
568 -S/18,437.29
569 -S/18,437.29
570 -S/18,437.29
571 -S/18,437.29
572 -S/18,437.29
573 -S/18,437.29
574 -S/18,437.29
575 -S/18,437.29
576 -S/18,437.29
577 -S/18,437.29
578 -S/18,437.29
579 -S/18,437.29
580 -S/18,437.29
581 -S/18,437.29
582 -S/18,437.29
583 -S/18,437.29
584 -S/18,437.29
585 -S/18,437.29
586 -S/18,437.29
587 -S/18,437.29
588 -S/18,437.29
589 -S/18,437.29
590 -S/18,437.29
591 -S/18,437.29
592 -S/18,437.29
593 -S/18,437.29
594 -S/18,437.29
595 -S/18,437.29
596 -S/18,437.29
597 -S/18,437.29
598 -S/18,437.29
599 -S/18,437.29
600 -S/18,437.29
601 -S/18,437.29
602 -S/18,437.29
603 -S/18,437.29
604 -S/18,437.29
605 -S/18,437.29
606 -S/18,437.29
607 -S/18,437.29
608 -S/18,437.29
609 -S/18,437.29
610 -S/18,437.29
611 -S/18,437.29
612 -S/18,437.29
613 -S/18,437.29
614 -S/18,437.29
615 -S/18,437.29
616 -S/18,437.29
617 -S/18,437.29
618 -S/18,437.29
619 -S/18,437.29
620 -S/18,437.29
621 -S/18,437.29
622 -S/18,437.29
623 -S/18,437.29
624 -S/18,437.29
625 -S/18,437.29
626 -S/18,437.29
627 -S/18,437.29
628 -S/18,437.29
629 -S/18,437.29
630 -S/18,437.29
631 -S/18,437.29
632 -S/18,437.29
633 -S/18,437.29
634 -S/18,437.29
635 -S/18,437.29
636 -S/18,437.29
637 -S/18,437.29
638 -S/18,437.29
639 -S/18,437.29
640 -S/18,437.29
641 -S/18,437.29
642 -S/18,437.29
643 -S/18,437.29
644 -S/18,437.29
645 -S/18,437.29
646 -S/18,437.29
647 -S/18,437.29
648 -S/18,437.29
649 -S/18,437.29
650 -S/18,437.29
651 -S/18,437.29
652 -S/18,437.29
653 -S/18,437.29
654 -S/18,437.29
655 -S/18,437.29
656 -S/18,437.29
657 -S/18,437.29
658 -S/18,437.29
659 -S/18,437.29
660 -S/18,437.29
661 -S/18,437.29
662 -S/18,437.29
663 -S/18,437.29
664 -S/18,437.29
665 -S/18,437.29
666 -S/18,437.29
667 -S/18,437.29
668 -S/18,437.29
669 -S/18,437.29
670 -S/18,437.29
671 -S/18,437.29
672 -S/18,437.29
673 -S/18,437.29
674 -S/18,437.29
675 -S/18,437.29
676 -S/18,437.29
677 -S/18,437.29
678 -S/18,437.29
679 -S/18,437.29
680 -S/18,437.29
681 -S/18,437.29
682 -S/18,437.29
683 -S/18,437.29
684 -S/18,437.29
685 -S/18,437.29
686 -S/18,437.29
687 -S/18,437.29
688 -S/18,437.29
689 -S/18,437.29
690 -S/18,437.29
691 -S/18,437.29
692 -S/18,437.29
693 -S/18,437.29
694 -S/18,437.29
695 -S/18,437.29
696 -S/18,437.29
697 -S/18,437.29
698 -S/18,437.29
699 -S/18,437.29
700 -S/18,437.29
701 -S/18,437.29
702 -S/18,437.29
703 -S/18,437.29
704 -S/18,437.29
705 -S/18,437.29
706 -S/18,437.29
707 -S/18,437.29
708 -S/18,437.29
709 -S/18,437.29
710 -S/18,437.29
711 -S/18,437.29
712 -S/18,437.29
713 -S/18,437.29
714 -S/18,437.29
715 -S/18,437.29
716 -S/18,437.29
717 -S/18,437.29
718 -S/18,437.29
719 -S/18,437.29
720 -S/18,437.29
721 -S/18,437.29
722 -S/18,437.29
723 -S/18,437.29
724 -S/18,437.29
725 -S/18,437.29
726 -S/18,437.29
727 -S/18,437.29
728 -S/18,437.29
729 -S/18,437.29
730 -S/18,437.29
731 -S/18,437.29
732 -S/18,437.29
733 -S/18,437.29
734 -S/18,437.29
735 -S/18,437.29
736 -S/18,437.29
737 -S/18,437.29
738 -S/18,437.29
739 -S/18,437.29
740 -S/18,437.29
741 -S/18,437.29
742 -S/18,437.29
743 -S/18,437.29
744 -S/18,437.29
745 -S/18,437.29
746 -S/18,437.29
747 -S/18,437.29
748 -S/18,437.29
749 -S/18,437.29
750 -S/18,437.29
751 -S/18,437.29
752 -S/18,437.29
753 -S/18,437.29
754 -S/18,437.29
755 -S/18,437.29
756 -S/18,437.29
757 -S/18,437.29
758 -S/18,437.29
759 -S/18,437.29
760 -S/18,437.29
761 -S/18,437.29
762 -S/18,437.29
763 -S/18,437.29
764 -S/18,437.29
765 -S/18,437.29
766 -S/18,437.29
767 -S/18,437.29
768 -S/18,437.29
769 -S/18,437.29
770 -S/18,437.29
771 -S/18,437.29
772 -S/18,437.29
773 -S/18,437.29
774 -S/18,437.29
775 -S/18,437.29
776 -S/18,437.29
777 -S/18,437.29
778 -S/18,437.29
779 -S/18,437.29
780 -S/18,437.29
781 -S/18,437.29
782 -S/18,437.29
783 -S/18,437.29
784 -S/18,437.29
785 -S/18,437.29
786 -S/18,437.29
787 -S/18,437.29
788 -S/18,437.29
789 -S/18,437.29
790 -S/18,437.29
791 -S/18,437.29
792 -S/18,437.29
793 -S/18,437.29
794 -S/18,437.29
795 -S/18,437.29
796 -S/18,437.29
797 -S/18,437.29
798 -S/18,437.29
799 -S/18,437.29
800 -S/18,437.29
801 -S/18,437.29
802 -S/18,437.29
803 -S/18,437.29
804 -S/18,437.29
805 -S/18,437.29
806 -S/18,437.29
807 -S/18,437.29
808 -S/18,437.29
809 -S/18,437.29
810 -S/18,437.29
811 -S/18,437.29
812 -S/18,437.29
813 -S/18,437.29
814 -S/18,437.29
815 -S/18,437.29
816 -S/18,437.29
817 -S/18,437.29
818 -S/18,437.29
819 -S/18,437.29
820 -S/18,437.29
821 -S/18,437.29
822 -S/18,437.29
823 -S/18,437.29
824 -S/18,437.29
825 -S/18,437.29
826 -S/18,437.29
827 -S/18,437.29
828 -S/18,437.29
829 -S/18,437.29
830 -S/18,437.29
831 -S/18,437.29
832 -S/18,437.29
833 -S/18,437.29
834 -S/18,437.29
835 -S/18,437.29
836 -S/18,437.29
837 -S/18,437.29
838 -S/18,437.29
839 -S/18,437.29
840 -S/18,437.29
841 -S/18,437.29
842 -S/18,437.29
843 -S/18,437.29
844 -S/18,437.29
845 -S/18,437.29
846 -S/18,437.29
847 -S/18,437.29
848 -S/18,437.29
849 -S/18,437.29
850 -S/18,437.29
851 -S/18,437.29
852 -S/18,437.29
853 -S/18,437.29
854 -S/18,437.29
855 -S/18,437.29
856 -S/18,437.29
857 -S/18,437.29
858 -S/18,437.29
859 -S/18,437.29
860 -S/18,437.29
861 -S/18,437.29
862 -S/18,437.29
863 -S/18,437.29
864 -S/18,437.29
865 -S/18,437.29
866 -S/18,437.29
867 -S/18,437.29
868 -S/18,437.29
869 -S/18,437.29
870 -S/18,437.29
871 -S/18,437.29
872 -S/18,437.29
873 -S/18,437.29
874 -S/18,437.29
875 -S/18,437.29
876 -S/18,437.29
877 -S/18,437.29
878 -S/18,437.29
879 -S/18,437.29
880 -S/18,437.29
881 -S/18,437.29
882 -S/18,437.29
883 -S/18,437.29
884 -S/18,437.29
885 -S/18,437.29
886 -S/18,437.29
887 -S/18,437.29
888 -S/18,437.29
889 -S/18,437.29
890 -S/18,437.29
891 -S/18,437.29
892 -S/18,437.29
893 -S/18,437.29
894 -S/18,437.29
895 -S/18,437.29
896 -S/18,437.29
897 -S/18,437.29
898 -S/18,437.29
899 -S/18,437.29
900 -S/18,437.29
901 -S/18,437.29
902 -S/18,437.29
903 -S/18,437.29
904 -S/18,437.29
905 -S/18,437.29
906 -S/18,437.29
907 -S/18,437.29
908 -S/18,437.29
909 -S/18,437.29
910 -S/18,437.29
911 -S/18,437.29
912 -S/18,437.29
913 -S/18,437.29
914 -S/18,437.29
915 -S/18,437.29
916 -S/18,437.29
917 -S/18,437.29
918 -S/18,437.29
919 -S/18,437.29
920 -S/18,437.29
921 -S/18,437.29
922 -S/18,437.29
923 -S/18,437.29
924 -S/18,437.29
925 -S/18,437.29
926 -S/18,437.29
927 -S/18,437.29
928 -S/18,437.29
929 -S/18,437.29
930 -S/18,437.29
931 -S/18,437.29
932 -S/18,437.29
933 -S/18,437.29
934 -S/18,437.29
935 -S/18,437.29
936 -S/18,437.29
937 -S/18,437.29
938 -S/18,437.29
939 -S/18,437.29
940 -S/18,437.29
941 -S/18,437.29
942 -S/18,437.29
943 -S/18,437.29
944 -S/18,437.29
945 -S/18,437.29
946 -S/18,437.29
947 -S/18,437.29
948 -S/18,437.29
949 -S/18,437.29
950 -S/18,437.29
951 -S/18,437.29
952 -S/18,437.29
953 -S/18,437.29
954 -S/18,437.29
955 -S/18,437.29
956 -S/18,437.29
957 -S/18,437.29
958 -S/18,437.29
959 -S/18,437.29
960 -S/18,437.29
961 -S/18,437.29
962 -S/18,437.29
963 -S/18,437.29
964 -S/18,437.29
965 -S/18,437.29
966 -S/18,437.29
967 -S/18,437.29
968 -S/18,437.29
969 -S/18,437.29
970 -S/18,437.29
971 -S/18,437.29
972 -S/18,437.29
973 -S/18,437.29
974 -S/18,437.29
975 -S/18,437.29
976 -S/18,437.29
977 -S/18,437.29
978 -S/18,437.29
979 -S/18,437.29
980 -S/18,437.29
981 -S/18,437.29
982 -S/18,437.29
983 -S/18,437.29
984 -S/18,437.29
985 -S/18,437.29
986 -S/18,437.29
987 -S/18,437.29
988 -S/18,437.29
989 -S/18,437.29
 990 -S/18,437.29
991 -S/18,437.29
992 -S/18,437.29
993 -S/18,437.29
994 -S/18,437.29
995 -S/18,437.29
996 -S/18,437.29
997 -S/18,437.29
998 -S/18,437.29
999 -S/18,437.29
1000 -S/18,437.29
 Inversión 1 2 3 4
S/100,000.00 S/120,000.00 S/80,000.00 S/130,000.00
S/43,000.00 S/80,000.00 S/100,000.00 S/90,000.00 S/50,000.00
-S/43,000.00 S/20,000.00 S/20,000.00 -S/10,000.00 S/80,000.00
S/15,748.03 S/12,400.02 -S/4,881.90 S/30,752.12
de Indicadores -S/27,251.97 -S/14,851.94 -S/19,733.84 S/11,018.28
27%
S/11,018.28
38%
3.64
1.26

sis de Riesgo

S/107,500.00
S/22,173.56
S/80,000.00
S/21,602.47

Inversión 1 2 3 4
S/138,527.09 S/89,275.61 S/89,375.25 S/82,246.72
S/43,000.00 S/97,494.85 S/88,013.75 S/118,501.19 S/67,443.22
-S/43,000.00 S/41,032.24 S/1,261.87 -S/29,125.93 S/14,803.49

27%
-S/18,437.29
-180%

del Análisis de Riesgo Mínimo Máximo

-S/18,437.29 -S/18,437.29 -S/18,437.29
-180% -S/1.80 -S/1.80
0%
0%

ONES de beneficio y rentabilidad

n beneficio positivo (VAN>0) es de 0%
nrentabilidad mayor a 27% es de 0%
TIR
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
-180%
 Ingresos
S/140,000.00

S/120,000.00
f(x) = 5000x + 95000
S/100,000.00

S/80,000.00

S/60,000.00

S/40,000.00

S/20,000.00

S/0.00
1 2 3
Ingres os Li nea r (Ingres os )

Egresos
S/120,000.00

S/100,000.00
f(x) = - 15000x^2 + 65000.0000000001x + 30000

S/80,000.00

S/60,000.00

S/40,000.00

S/20,000.00

S/0.00
1 2 3

Egres os Pol ynomi a l (Egres os )

S/0.00
1 2 3

Egres os Pol ynomi a l (Egres os )

 3 4
(Ingres os )

3 4

(Egres os )
 3 4

(Egres os )