Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Proyecto A Proyecto A
vi -245,000.00 -245,000.00
Proyecto B
-490,000.00
150,000.00 137,614.68
150,000.00 126,252.00
150,000.00 115,827.52
150,000.00 106,263.78
—
9% 485,957.98
(4,042.02)
Proyecto C
-20,000.00
7,500.00 6,000.00
7,500.00 4,800.00
7,500.00 3,840.00
7,500.00 3,072.00
7,500.00 2,457.60
25% 20,169.60
169.60
Proyecto D
-240,000.00
120,000.00 99,173.55
100,000.00 68,301.35
80,000.00 45,157.91
60,000.00 27,990.44
—
21% 240,623.26
623.26
EJEMPLO
vpn= 20,000(1+0.17)^_1
vpn= 25,000(1+0.17)^_2 X =
vpn= 350,000(1+0.17)^_3 TIR 2 - TIR 1
vpn= 35,000(1+0.17)^_4
vpn= 40,000(1+0.17)^_5 TIR =
103,174.6032
69,286.9740 TIR 1 19% X =
42,492.0115 VPN 1 25,274.31 -7%
26,185.5533
- TIR 2 26% X = 12%*(20,124.74/29,814.60)*100
241,139.14 VPN 2 (3,860.86)
(3,860.86) X=
TIR =
VPN 1
VPN 1 - VPN 2
X + TIR 1
25,274.31
29,135.17
12%*(20,124.74/29,814.60)*100
6.07239229209899