Diagramy $30000 $30,000

* *
Formul
⑰
VPN So
=
+
E, it
socios stodo actoro our siono
seto ·
$49000 $ 40,000
$100,000
$100000
$20,000
*

④#4944
$5088 $15,0001500
*

$45000 145,000 $155,000 145,000

$26,000 $26,000

$124,800

sustitucion
En excel

VPNA =
-
$300,781.52
VPND
$.72,
=
-

Se selecciona la alternative B ya que su VPN es mayor ave A

 Datos
k L M

So $100,000 So $160,000 So $210,000

=
=

- -
=

Vs $28,000
=
vs $40,000
= vs $26,000
=

3n = $21,000
-

3n 528,000
=

- 3n $20,000
=

i 15%
=

i 15010
=
i 15%
=

n
=

3 años n
=

4 anos n
=

6anos

Formul
vaN So =
+
E, i
Diagramy
$28,000 $28,000
$28,000 &
$28,000

⑮
A &

o scoro srco soro rou setoo sis "L

ser
ator
12

I *

se $11,000 1521,000
$100,000 $100000
no
40,000
$ $40,000 $40,000
↳ *

①
&

otro actos servo so si so stor sor iso iscoro

o
17

128,000
$160,000 $160,000
$160,800
$26,000 $26,000

⑪
&

yso 4 o app "

#

17

$20000 128,000 128,000 $20,000 $28,00 $28000 $28,000 128000 $28,000 $28000 $20,000 $28,000
$210000
$210%000
sustitucion
En excel

5.25,
=

UPNK
VPNL = -

$412, 139.65

VPNM = -

$343, 101.07

Se selecciona la alternativa ya que su VPN es mayor ave LyM

 Datos
Alternative 1 Alternativa 2
So $30,000 So $58,000 Formul
=

-
=

Vs $3,000
=
vs $15,000
=
VPN So
=
+
E, it
3n = -

$9,000 -Yaños 3n $4,000

=

$400 -5-12 =
Sn =

- años i 20%
1 200lo
=

n 6anos
=

n
=
12 años

Diagramy
$3,000

⑪
&

4 se 4 o aporI "
*

$9,500 19400 1000 18,000 $8600 $8200 1500 1700 $78000 $5600 $6,200 15800

$30,00
$15,000
$15,000

②
A &

4 se 4 o apoy")"
#

$4,50 1450 15,000 sior $1,000 1400 1000 14, 14,800 1000 54,000124,000
$58000
$ 58,00

sustitucion
En excel

VPN 1 =
2.83,
VPN 2 =
-
$88,475.13
Se selecciona la alternative 1 yu are Su VPN es mayor ave I
 Datos
Alternative A Alternativa 13
So - $6,500 So $11,000 Formul
=
=

Vs $650 =
vs $1,100
=
VPN SotI
=

(1 i)
+

3n $2,000 Sn $4,000
=
=
-
-

1
=

16% i 16%
=

n
=
6 años n
=

9anos

Diagramy
650 $650
$
# $550 &
⑰
↑g) 8) - 2) m) () 8)
*

0 a 10 is 15 1 x

$1,08 12,8015,0092400015800 12,00051,0005,0005,000 92,00051,00052,00,000 58,0001,000 2,000000000

$6,500 $6,500

$6,58
1,100
$

$11% &
De
iof of
t oy y y sol )
s a is i

14,008 540% 140 14,894,80 19000 5000 5404oro o

440094, 4,0 so soo iro 000
$11,000

$11,800

sustitucion
En excel

VPNA = -

$21,477.35)
VPN B = -
$36,748.57

Se selecciona la alternative A
y4 que su VPN es mayor ave B
 Formul St
VPN So =
+
E, (1+i)

Diagramy
$4,000
& $4,000 $4,00054,0054,00
⑰
↑5g) 8) , 2) m)
*

= a 10 is 15

$5000124000 3,00 53,000 53,00,00 Bo

-
13,08 13,0 $3,88013, 138000 1500
8
$3,000 $3,000

12,700 13,700
13,00,24,000
14,700 14,700 13,700 $2,700
$24,000 29,000
$ 29,000
$

$19,800
$5000 $5,000 $5,000
⑰
De
A

i of
of t oy, y I
s a is in is

*
$3,50013,500 43,50853,50093,50843,50853,50893,50053,50853,50052,50853,50853,50892,500
8

3,500 $

$6,000 16,000 $2,000 $6,000 $2,000 $6,000 $6,000

* $37,000 $37,000
37,000
$

sustitucion
En excel

VPNA = -
$85.984.04
VPN B = -
$79.094.05

Se selecciona la alternation is ya que su VPN es mayor are A