50,000 / 15,000 = 3.333333333
2 VPN
15%
3.3522 * 15,000 = 50, 283
50, 283 - 50,000 = 283
16%
3.2743 * 15,000 = 49, 114.5
49,114.5 - 50,000 = - 885.5
TIR = 15 + 283
283 + 885.5
TIR = 15 + 283
1,168.5
TIR = 15 + .242190843
TIR = 15.24190843
PROYECTO B
Inversión Inicial 490,000 Anualidad 150,000
2 = 490,000 / 150,000 = 3.266666667
3 = 8 %
3.3121 * 150,000 = 496,815
490,000 = 6,815
9 %
3.2397 * 150,000
485,955 - 490,000 = - 4,045
TIR = 8 + 6,815
10,860
TIR = 8 + 0.627532228
TIR = 8.027532228
2 = 490,000 / 150,000 = 3.266666667
3 = 8 %
3.3121 * 150,000 = 496,815
490,000 = 6,815
9 %
3.2397 * 150,000
485,955 - 490,000 = - 4,045
TIR = 8 + 6,815
10,860
TIR = 8 + 0.627532228
TIR = 8.027532228
PROYECTO C
Inversión Inicial 20,000 Anualidad 7,500
2 = 20,000 / 7,500 = 2.666666667
3 = 25 %
2.6893 * 7,500 = 20,169.75
20,169.75 - 20,000 = 169.75
26 %
2.6351 * 7,500 = 19,763.25
19,763.25 - 20,000 = -236.75
TIR = 25 + 169.75
406.5
TIR = 25 + .417589175
TIR = 25.417589175
No hay comentarios:
Publicar un comentario