Año 0 1 2 3 4

A -100 90 80 60 30
VP -100 81.81818 66.1157 45.07889 20.4904
B -100 20 40 60 80
VP -100 18.18182 33.05785 45.07889 54.64108
C -100 70 70 60 60
VP -100 63.63636 57.85124 45.07889 40.98081

PR A

PRD A PR A -10 70
1.125
PR B -100 -18.18182 47.93388
1.275 PRD A
PRD B PR B -80 -40 20
2.66666666666667
PR C -100 -81.81818 -48.76033 -3.681443
3.08166666666667 PRD B
PRD C PR C -30 40
1.42857142857143
-100 -36.36364 21.4876
1.62857142857143 PRD C

Año 0 1 2 3 4
VP -100 81.81818 66.1157 45.07889 20.4904
-100 -18.18182 47.93388 93.01277 113.5032

GRAFICA PROYECTO A
150

100

50

0
1 2 3 4 5 6
-50
VPN:
-100

-150

Row 30 Row 32
 -50
VPN:
-100

-150

Row 30 Row 32
 5 TASA DE INTERES 10% Valor Futuro (FV) = Capital*(1
20 Valor Presente (PV)=(Capital)
12.41843 VPN 125.9216 Valor Presente Neto (VPN) =
100
62.09213 VPN 113.0518
80
49.67371 VPN 157.221

MANTENIMIENT
PERSONAL
TIR A 68% MATERIALES
SUBTOTAL
VALOR BRUTO A
VP A
TIR B 38% VALOR BRUTO B
VP B
VALOR BRUTO C
VP C
TIR C 62%
Año
A
FV
B
FV
C
FV

5
12.41843
125.9216

5 6

VPN:
VPN:
Valor Futuro (FV) = Capital*(1+Tasa de interes)
Valor Presente (PV)=(Capital)/(1 + Tasa de interes)^n
Valor Presente Neto (VPN) = SUMATORIA DE VP POR PROYECTO

GASTOS
MANTENIMIENTO 2 3 4 5 6
PERSONAL 1 2 3 4 5
MATERIALES 0 0 1 2 3
SUBTOTAL 3 5 8 11 14
VALOR BRUTO A 87 75 52 19 6
VP A 79.09091 61.98347 39.06837 12.97726 3.725528 VPN A
VALOR BRUTO B 17 35 52 69 86
VP B 15.45455 28.92562 39.06837 47.12793 53.39923 VPN B
VALOR BRUTO C 67 65 52 49 66
VP C 60.90909 53.71901 39.06837 33.46766 40.98081 VPN C

0 1 2 3 4 5
-100 90 80 60 30 20
-110 99 88 66 33 22
-100 20 40 60 80 100
-110 22 44 66 88 110
-100 70 70 60 60 80
-110 77 77 66 66 88
96.84553

83.9757

128.1449