Proyecto 1 Proyecto 2 Proyecto 3 Proyecto 4 Proyecto 5 12% VP P1 VP P2

1 -100 -150 -270 -500 -800 0.8929 (89.29) (133.93)

2 130 -40 -220 -240 -310 0.7972 103.64 (31.89)
3 140 20 -180 -110 -300 0.7118 99.65 14.24
4 180 70 -30 -90 -230 0.6355 114.39 44.49
5 240 120 180 -20 -120 0.5674 5.2960 1,271.61 68.09
6 170 210 120 -80 0.5066 86.13
7 218 250 200 -10 0.4523 98.61
8 290 290 290 90 0.4039 117.13
9 300 310 380 180 0.3606 108.18
10 375 390 450 250 0.3220 3.0051 1,128.05
11 420 530 370 0.2875
12 480 550 450 0.2567
13 510 600 550 0.2292 0.909090909
14 520 630 660 0.2046
15 540 650 750 0.1827 1.7052
16 660 830 0.1631
17 680 850 0.1456
18 690 1000 0.1300
19 701 1100 0.1161 1.0837
20 1201 0.1037
21 1350 0.0926
22 1399 0.0826
23 1611 0.0738
24 1760 0.0659
25 1850 0.0588 0.5490

Capital invertido 1,500.00 1,500.00

100 190 700 960 1850

-100 -150 -270 -500 -460

VP P3 VP P4 VP P5

(241.07) (446.43) (714.29)

(175.38) (191.33) (247.13)
(128.12) (78.30) (213.53)
(19.07) (57.20) (146.17)
102.14 (11.35) (68.09)
106.39 60.80 (40.53)
113.09 90.47 (4.52)
117.13 117.13 36.35
111.79 137.03 64.91
125.57 144.89 80.49
120.74 152.36 106.37
123.20 141.17 115.50
116.88 137.50 126.05
106.40 128.91 135.05
920.31 118.75 137.02
107.66 135.39
99.04 123.80
89.73 130.04
759.16 127.72
124.50
124.96
115.62
118.87
115.95
1,015.68

1,500.00 1,500.00 1,500.00

 Proyecto 1 Proyecto 2 Proyecto 3 Proyecto 4 Proyecto 5 8% VP P1 VP P2

1 -100 -150 -270 -500 -800 0.9259 (92.59) (138.89)

2 130 -40 -220 -240 -310 0.8573 111.45 (34.29)
3 140 20 -180 -110 -300 0.7938 111.14 15.88
4 180 70 -30 -90 -230 0.7350 132.31 51.45
5 240 120 180 -20 -120 0.6806 2,206.08 81.67
6 170 210 120 -80 0.6302 107.13
7 220 250 200 -10 0.5835 128.37
8 290 290 290 90 0.5403 156.68
9 300 310 380 180 0.5002 150.07
10 375 390 450 250 0.4632 2,347.29
11 420 530 370 0.4289
12 480 550 450 0.3971
13 510 600 550 0.3677
14 520 630 660 0.3405
15 540 650 750 0.3152
16 660 830 0.2919
17 680 850 0.2703
18 690 1000 0.2502
19 701 1100 0.2317
20 1201 0.2145
21 1350 0.1987
22 1399 0.1839
23 1611 0.1703
24 1760 0.1577
25 1850 0.1460

Capital invertido 2,468.39 2,865.36

100 190 700 960 1850
VP P3 VP P4 VP P5

(250.00) (462.96) (740.74)

(188.61) (205.76) (265.78)
(142.89) (87.32) (238.15)
(22.05) (66.15) (169.06)
122.50 (13.61) (81.67)
132.34 75.62 (50.41)
145.87 116.70 (5.83)
156.68 156.68 48.62
155.08 190.09 90.04
180.65 208.44 115.80
180.13 227.31 158.69
190.61 218.41 178.70
187.53 220.62 202.23
177.04 214.49 224.70
2,296.92 204.91 236.43
192.65 242.27
183.78 229.73
172.67 250.25
2,191.40 254.88
257.67
268.19
257.33
274.38
277.55
3,646.80

3,321.79 3,737.96 5,662.63