Año Flujos VPN AFA Rentabilidad verdadera

0 (150,000,000.00) (150,000,000.00) (150,000,000.00)

1 35,000,000.00 $29,166,666.67 180,592,312.32
2 40,000,000.00 $27,777,777.78 171,992,678.40
3 44,000,000.00 $25,462,962.96 157,659,955.20
4 50,000,000.00 $24,112,654.32 149,299,200.00
5 60,000,000.00 $24,112,654.32 149,299,200.00
6 70,000,000.00 $23,442,858.37 145,152,000.00
7 80,000,000.00 $22,326,531.78 138,240,000.00
8 90,000,000.00 $20,931,123.54 129,600,000.00
9 105,000,000.00 $20,349,703.44 126,000,000.00
10 125,000,000.00 $20,188,197.86 125,000,000.00
TIO 20%
TIR 32% 87,871,131.04 1,472,835,345.92 1,472,835,345.92
$237,871,131.04 25.66%
VAN 87,871,131.04
i 20%

0 (150,000,000.00)
a) VPN $237,871,131.04
VPN $87,871,131.04

b) TIR 32.18%

c)

d) vf
 proyecto 1 proyecto 2 proyecto 3 proyecto 4
Costo inicial 500 1040 360 300
Valor salvamento 10 80 40 20
Ingreso anual 140 240 120 100

0 -500 -1040 -360 -300

1 140 240 120 100
2 140 240 120 100
3 140 240 120 100
4 140 240 120 100
5 150 320 160 120
TIR 13% 7% 22% 21%
VNA $0.00 $0.00 $0.00 $0.00
0 -500 -1040 -360 -300
1 $124 $224 $99 $83
2 $110 $209 $81 $68
3 $97 $196 $66 $56
4 $86 $183 $55 $47
5 $82 $228 $60 $46