Scribd Logo
Cargar

¡Te damos la bienvenida a Scribd!

  • 5 vistas

    Taller 3 Evaluacion Terminado

    Cargado por

    esteban.badilla1992

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd

    Taller 3 Evaluacion Terminado

    Cargado por

    esteban.badilla1992
    5 vistas10 páginas

    Derechos de autor

    © © All Rights Reserved

    Formatos disponibles

    XLSX, PDF, TXT o lea en línea desde Scribd

    ¿Le pareció útil este documento?

    ¿Este contenido es inapropiado?

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Descargar como xlsx, pdf o txt
    5 vistas10 páginas

    Taller 3 Evaluacion Terminado

    Cargado por

    esteban.badilla1992

    Copyright:

    © All Rights Reserved
    Descargue como XLSX, PDF, TXT o lea en línea desde Scribd
    Descargar como xlsx, pdf o txt
    Está en la página 1de 10

    1- 0 1 2 3 4 5

    PROYECTO X -500 170 300 320


    PROYECTO Z -900 100 300 350 500 500

    TASA 12%
    PROY X PROY Z En este caso se debiera escoger el proyecto
    VAN 118.71 279.04
    TIR 24.01% 21.46%

    AÑOS X 3 Minimo Comun Multiplo


    AÑOS Z 5 Xse repite 5
    Z se repite 3

    F0 F1 F2 F3 F4 F5
    PROY X -500 170 300 320
    -500 170 300

    PROY X (AJUS) -500 170 300 -180 170 300


    F0 F1 F2 F3 F4 F5
    PROY Z -900 100 300 350 500 500
    -900

    PROY Z (AJUS) -900 100 300 350 500 -400

    PROY X PROY Y
    VAN 336.64 527.22

    Resta X - Z 400 70 0 -530 -330 700


    se debiera escoger el proyecto z, ya que su Van es superior al del proyecto x.

    15
    5 Veces
    3 Veces

    F6 F7 F8 F9 F10 F11 F12 F13 F14

    320
    -500 170 300 320
    -500 170 300 320
    -500 170 300
    -180 170 300 -180 170 300 -180 170 300
    F6 F7 F8 F9 F10 F11 F12 F13 F14

    100 300 350 500 500


    -900 100 300 350 500
    100 300 350 500 -400 100 300 350 500

    -280 -130 -50 -680 570 200 -480 -180 -200


    F15

    320
    320
    F15

    500
    500

    -180
    2-
    TASA 12%
    Año 0 1 2 3 VAN
    PROYECTO A -4000 1000 1900 3800 1112.29
    PROYECTO B -4000 3600 1800 150 756.00

    Calculo del Cruz. Fisher 0 -2600 100 3650


    TIR DE PROYECTO 20.42% FISHER 20.42%

    PROYECTOS A - B
    $3,000.00

    $2,500.00

    $2,000.00

    $1,500.00

    $1,000.00

    $500.00

    $0.00
    % % % % % % % % % % % % % % % % % %
    00 .72 .45 .17 .89 .62 .34 .06 .78 .51 .23 .95 .68 .40 .12 .85 .57 .29
    0.
    -$500.00 2 5 8 10 13 16 19 21 24 27 29 32 35 38 40 43 46

    -$1,000.00

    -$1,500.00

    VAN A VAN B

    Si la tasa de costo de capital es mayor que la tasa de fisher se escoge el proyecto B


    si la tasa de costo de capital es menor que la tasa de fisher se escogeel proyecto A
    TIR
    24%
    28%

    SALTO 1.36%

    Tasa VAN A VAN B TASA VAN A VAN B


    0.00% $2,700.00 $1,550.00 24.51% -$2.40 $130.25
    1.36% $2,484.79 $1,447.65 25.87% -$100.66 $71.50
    2.72% $2,279.84 $1,348.79 27.23% -$195.21 $14.31
    4.08% $2,084.52 $1,253.25 28.59% -$286.25 -$41.36
    5.45% $1,898.26 $1,160.88 29.95% -$373.93 -$95.57
    6.81% $1,720.51 $1,071.52 31.31% -$458.42 -$148.38
    8.17% $1,550.77 $985.03 32.68% -$539.87 -$199.85
    9.53% $1,388.58 $901.29 34.04% -$618.42 -$250.02
    10.89% $1,233.51 $820.16 35.40% -$694.21 -$298.93
    12.25% $1,085.15 $741.54 36.76% -$767.36 -$346.64
    13.62% $943.12 $665.31 38.12% -$837.99 -$393.19
    14.98% $807.08 $591.37 39.48% -$906.23 -$438.61
    16.34% $676.71 $519.62 40.85% -$972.16 -$482.94
    17.70% $551.69 $449.97 42.21% -$1,035.90 -$526.23
    19.06% $431.74 $382.32 43.57% -$1,097.55 -$568.51
    20.42% $316.60 $316.60 44.93% -$1,157.18 -$609.82
    21.78% $206.02 $252.74 46.29% -$1,214.89 -$650.17
    23.15% $99.76 $190.64 47.65% -$1,270.76 -$689.62
    24.51% -$2.40 $130.25
    25.87% -$100.66 $71.50
    27.23% -$195.21 $14.31
    28.59% -$286.25 -$41.36
    29.95% -$373.93 -$95.57
    31.31% -$458.42 -$148.38
    32.68% -$539.87 -$199.85
    34.04% -$618.42 -$250.02
    35.40% -$694.21 -$298.93
    36.76% -$767.36 -$346.64
    38.12% -$837.99 -$393.19
    39.48% -$906.23 -$438.61
    40.85% -$972.16 -$482.94
    42.21% -$1,035.90 -$526.23
    43.57% -$1,097.55 -$568.51
    44.93% -$1,157.18 -$609.82
    46.29% -$1,214.89 -$650.17
    47.65% -$1,270.76 -$689.62
    3-
    TASA 12%
    0 1 2 3 4
    X -500 170 300 320
    Z -900 100 300 350 500

    TASA 12%
    PROY X PROY Z
    VAN 118.71 $ 279.04
    TIR 24.01% 21.46%

    AÑOS X 3 Minimo Comun Multiplo


    AÑOS Z 5 X se repite
    Z se repite

    0 1 2 3 4
    PROY X -500 170 300 320
    -500 170

    PROY X AJUS -500 170 300 -180 170


    0 1 2 3 4
    PROY Z -900 100 300 350 500

    PROY Z (AJUS) -900 100 300 350 500

    PROY X PROY Y
    VAN 336.64 527.22
    TIR 24.01% 21.46% Cruz Fisher
    Resta X - Z 400 70 0 -530 -330
    TIR 18.90%

    TASA VAN PROY A VAN PROY B TASA


    1.26% 0.00% $1,450.00 $2,550.00 17.64%
    1.26% $1,247.89 $2,183.02 18.90%
    2.52% $1,075.00 $1,869.02 20.16%
    3.78% $926.47 $1,599.23 21.42%
    5.04% $798.36 $1,366.46 22.68%
    6.30% $687.38 $1,164.82 23.94%
    7.56% $590.87 $989.42 25.20%
    8.82% $506.59 $836.23 26.46%
    10.08% $432.70 $701.90 27.72%
    11.34% $367.66 $583.64 28.98%
    12.60% $310.19 $479.12 30.24%
    13.86% $259.21 $386.39 31.50%
    15.12% $213.82 $303.81 32.76%
    16.38% $173.26 $229.99 34.02%
    17.64% $136.87 $163.76 35.28%
    18.90% $104.12 $104.12 36.54%
    20.16% $74.54 $50.25 37.80%
    21.42% $47.74 $1.41 39.06%
    22.68% $23.36 -$43.01 40.32%
    23.94% $1.13 -$83.54 41.58%
    25.20% -$19.21 -$120.64 42.84%
    26.46% -$37.87 -$154.69 44.10%
    27.72% -$55.05 -$186.04 45.36%
    28.98% -$70.90 -$214.98 46.62%
    30.24% -$85.57 -$241.76
    31.50% -$99.18 -$266.61
    32.76% -$111.83 -$289.73 Si la tasa de costo de capital es mayo
    34.02% -$123.63 -$311.29 si la tasa de costo de capital es meno
    35.28% -$134.65 -$331.43
    36.54% -$144.97 -$350.29
    37.80% -$154.65 -$368.00
    39.06% -$163.76 -$384.64
    40.32% -$172.33 -$400.31
    41.58% -$180.43 -$415.11
    42.84% -$188.08 -$429.09
    44.10% -$195.32 -$442.32
    45.36% -$202.20 -$454.87
    46.62% -$208.72 -$466.79
    47.88% -$214.93 -$478.12
    49.14% -$220.85 -$488.91
    50.40% -$226.49 -$499.19
    5

    500

    Minimo Comun Multiplo 15


    5 Veces
    3 Veces

    5 6 7 8 9 10 11 12

    300 320
    -500 170 300 320
    -500 170 300 320
    -500
    300 -180 170 300 -180 170 300 -180
    5 6 7 8 9 10 11 12
    500
    -900 100 300 350 500 500
    -900 100 300
    -400 100 300 350 500 -400 100 300

    PROY X PROY Z
    104.12 104.12 0.00
    700 -280 -130 -50 -680 570 200 -480

    VAN PROY A VAN PROY B


    $136.87 $163.76
    $104.12 $104.12
    $74.54 $50.25
    $47.74 $1.41
    $23.36 -$43.01
    $1.13 -$83.54
    -$19.21 -$120.64
    -$37.87 -$154.69
    -$55.05 -$186.04
    -$70.90 -$214.98
    -$85.57 -$241.76
    -$99.18 -$266.61
    -$111.83 -$289.73
    -$123.63 -$311.29
    -$134.65 -$331.43
    -$144.97 -$350.29
    -$154.65 -$368.00
    -$163.76 -$384.64
    -$172.33 -$400.31
    -$180.43 -$415.11
    -$188.08 -$429.09
    -$195.32 -$442.32
    -$202.20 -$454.87
    -$208.72 -$466.79

    la tasa de costo de capital es mayor que la tasa de fisher se escoge el proyecto A


    la tasa de costo de capital es menor que la tasa de fisher se escogeel proyecto B

    Proyectos X - Z
    $3,000.00

    $2,500.00

    $2,000.00

    $1,500.00

    $1,000.00

    $500.00

    $0.00
    0% 2% 4% 6% 8% 0% 2% 4% 6% 8% 0% 2% 4% 6% 8% 0% 2% 4% 6% 8% 0%
    0.0 2.5 5.0 7.5 0.0 2.6 5.1 7.6 0.1 2.6 5.2 7.7 0.2 2.7 5.2 7.8 0.3 2.8 5.3 7.8 0.4
    -$500.00 1 1 1 1 2 2 2 2 3 3 3 3 4 4 4 4 5

    -$1,000.00

    VAN PROY A VAN PROY B


    13 14 15

    170 300 320


    170 300 320
    13 14 15

    350 500 500


    350 500 500

    -180 -200 -180

    También podría gustarte