PROYECTO B Aﾃ前 0 1 2 3 4 5
CANTIDAD 45,250 15,000 17,000 14,000 12,500 13,800
Factor 16 1 0.862069 0.743163 0.640658 0.552291 0.476113
VAN Factor 17 45,250.00 1 12,931.04 0.854701 12,633.77 0.730514 8,969.21 0.624371 6,903.64 0.533650 6,570.36 0.456111 48,008.01 45,250.00 2,758.01
diferencia entre 19-18= 1 0.01 671.27-(-316.09)= 987.36 0.01 x 671.27 / 987.36 = 0.0068 =0.0068 TIR= 0.18 + 0.0068 = 0.1868 //
VAN Factor 18 45,250.00 1 12,820.52 0.847458 12,418.74 0.718184 8,741.19 0.608631 6,670.63 0.515789 6,294.33 0.437109 46,945.40 45,251.00 1,694.40
VAN Factor 19 45,250.00 1 12,711.87 0.840336 12,209.13 0.706165 8,520.83 0.593416 6,447.36 0.498669 6,032.10 0.419049 45,921.30 45,250.00 671.30 -
VAN 45,250.00 12,605.04 12,004.81 8,307.82 6,233.36 5,782.88 44,933.91 45,250.00 316.09