Documentos de Académico
Documentos de Profesional
Documentos de Cultura
PERIODO VALOR
0 -$ 250,000,000
1 $ 95,000,000
2 $ 105,000,000
3 $ 60,000,000
4 $ 65,000,000
5 $ 45,000,000
Tasa de Descuento: 14%
TIR: 8.22%
0 -$ 250,000,000 -$ 250,000,000
1 $ 95,000,000 1.14 $ 83,333,333.33
2 $ 105,000,000 1.30 $ 80,769,230.77
3 $ 60,000,000 1.48 $ 40,540,540.54
4 $ 65,000,000 1.69 $ 38,461,538.46
5 $ 45,000,000 1.93 $ 23,316,062.18
VAN $ 16,420,705
PROYECTO B:
PERIODO VALOR
0 -$ 280,000,000
1 $ 80,000,000
2 $ 77,000,000
3 $ 64,000,000
4 $ 70,000,000
5 $ 68,000,000
Tasa de Descuento: 14%
TIR: 4.50%
0 -$ 280,000,000 -$ 280,000,000
1 $ 80,000,000 1.14 $ 70,175,438.60
2 $ 77,000,000 1.30 $ 59,248,999.69
3 $ 64,000,000 1.48 $ 43,198,177.04
4 $ 70,000,000 1.69 $ 41,445,619.42
5 $ 68,000,000 1.93 $ 35,317,069.18
VAN -$ 30,614,696
VPN
0% 5% 10% 15
14% -$ 30,614,696 ($20,000,000)
($40,000,000)
16% -$ 41,772,786
($60,000,000)
18% -$ 52,122,165
($80,000,000)
20% -$ 61,738,683
($100,000,000)
22% -$ 70,689,698
TIR
24% -$ 79,035,164
$ 45,000,000
TIR 4.50%
TASA DE DESCUENTOVAN PROYECTO B
-$ 250,000,000
$ 95,000,000
$ 105,000,000
$ 60,000,000
$ 65,000,000
SENSIBILIDAD DEL VPN Y LA TIR
PROYECTO B
00,000
00,000
00,000
00,000
$0
0% 5% 10% 15% 20% 25% 30%
00,000)
00,000)
00,000)
00,000)
00,000)
TIR