I= 0.

1775

0.15 33412.3213
VPN = -680,000 -680,000
Numerador Denominador Flujo 320,000
Flujo 1 320,000 1.18 271,762.21 280,000
Flujo 2 280,000 1.39 201,946.44 240,000
Flujo 3 240,000 1.63 147,003.78 80,000
Flujo 4 80,000 1.92 41,614.66 40,000
Flujo 5 40,000 2.26 17,670.77 -
679,997.85

- 2.15 17.75%
 I= 0.168241

VPN = -900,000 -900,000

Numerador Denominador Flujo 175,000
Flujo 1 175,000 1.17 149,797.86 245,000
Flujo 2 245,000 1.36 179,515.19 315,000
Flujo 3 315,000 1.59 197,566.46 695,000
Flujo 4 695,000 1.86 373,125.58 -
900,005.09

5.09 16.82%