Proyecto-de-inversion-Ejercicio1

Vista previa del material en texto

Hoja1
			PROYECTO	0	1	2	3	VAN (10%)	VAN (0%)	TIR				0%	1%	2%	3%	4%	5%	6%	7%	8%	9%	10%	11%	12%	13%	14%	15%	16%	17%	18%	19%	20%	21%	22%	23%	24%	25%	26%	27%	28%	29%	30%
			"A"	-1,000	800	500	100	216	400	25.99%		0	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00
			"B"	-1,000	100	500	1,000	255	600	20.44%		1	800.00	800.00	792.08	784.31	776.70	769.23	761.90	754.72	747.66	740.74	733.94	727.27	720.72	714.29	707.96	701.75	695.65	689.66	683.76	677.97	672.27	666.67	661.16	655.74	650.41	645.16	640.00	634.92	629.92	625.00	620.16	615.38
				0	-700	0	900			13.39%		2	500.00	500.00	490.15	480.58	471.30	462.28	453.51	445.00	436.72	428.67	420.84	413.22	405.81	398.60	391.57	384.73	378.07	371.58	365.26	359.09	353.08	347.22	341.51	335.93	330.49	325.18	320.00	314.94	310.00	305.18	300.46	295.86
												3	100.00	100.00	97.06	94.23	91.51	88.90	86.38	83.96	81.63	79.38	77.22	75.13	73.12	71.18	69.31	67.50	65.75	64.07	62.44	60.86	59.34	57.87	56.45	55.07	53.74	52.45	51.20	49.99	48.82	47.68	46.58	45.52
														400.00	379.29	359.13	339.51	320.41	301.80	283.68	266.01	248.79	232.00	215.63	199.65	184.06	168.84	153.99	139.48	125.30	111.45	97.92	84.69	71.76	59.11	46.74	34.64	22.79	11.20	-0.15	-11.26	-22.14	-32.80	-43.24
														0%	1%	2%	3%	4%	5%	6%	7%	8%	9%	10%	11%	12%	13%	14%	15%	16%	17%	18%	19%	20%	21%	22%	23%	24%	25%	26%	27%	28%	29%	30%
												0	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00
												1	100.00	100.00	99.01	98.04	97.09	96.15	95.24	94.34	93.46	92.59	91.74	90.91	90.09	89.29	88.50	87.72	86.96	86.21	85.47	84.75	84.03	83.33	82.64	81.97	81.30	80.65	80.00	79.37	78.74	78.13	77.52	76.92
												2	500.00	500.00	490.15	480.58	471.30	462.28	453.51	445.00	436.72	428.67	420.84	413.22	405.81	398.60	391.57	384.73	378.07	371.58	365.26	359.09	353.08	347.22	341.51	335.93	330.49	325.18	320.00	314.94	310.00	305.18	300.46	295.86
												3	1,000.00	1,000.00	970.59	942.32	915.14	889.00	863.84	839.62	816.30	793.83	772.18	751.31	731.19	711.78	693.05	674.97	657.52	640.66	624.37	608.63	593.42	578.70	564.47	550.71	537.38	524.49	512.00	499.91	488.19	476.84	465.83	455.17
														600.00	559.75	520.95	483.53	447.43	412.59	378.96	346.48	315.09	284.77	255.45	227.09	199.66	173.12	147.42	122.54	98.45	75.10	52.47	30.53	9.26	-11.37	-31.39	-50.82	-69.69	-88.00	-105.79	-123.07	-139.86	-156.18	-172.05
Hoja2
			PROYECTO	0	1	2	3	VAN (10%)	VAN (0%)	TIR
			"A"	-1,000	800	500	100	216	400	25.99%
			"B"	-1,000	100	500	1,000	255	600	20.44%
				0	-700	0	900			13.39%
			0%	1%	2%	3%	4%	5%	6%	7%	8%	9%	10%	11%	12%	13%	13.39%	14%	15%	16%	17%	18%	19%	20%	21%	22%	23%	24%	25%	26%	27%	28%	29%	30%
	0	-1,000	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00
	1	800	800.00	792.08	784.31	776.70	769.23	761.90	754.72	747.66	740.74	733.94	727.27	720.72	714.29	707.96	705.53	701.75	695.65	689.66	683.76	677.97	672.27	666.67	661.16	655.74	650.41	645.16	640.00	634.92	629.92	625.00	620.16	615.38
	2	500	500.00	490.15	480.58	471.30	462.28	453.51	445.00	436.72	428.67	420.84	413.22	405.81	398.60	391.57	388.89	384.73	378.07	371.58	365.26	359.09	353.08	347.22	341.51	335.93	330.49	325.18	320.00	314.94	310.00	305.18	300.46	295.86
	3	100	100.00	97.06	94.23	91.51	88.90	86.38	83.96	81.63	79.38	77.22	75.13	73.12	71.18	69.31	68.59	67.50	65.75	64.07	62.44	60.86	59.34	57.87	56.45	55.07	53.74	52.45	51.20	49.99	48.82	47.68	46.58	45.52
		PROY "A"	400.00	379.29	359.13	339.51	320.41	301.80	283.68	266.01	248.79	232.00	215.63	199.65	184.06	168.84	163.02	153.99	139.48	125.30	111.45	97.92	84.69	71.76	59.11	46.74	34.64	22.79	11.20	-0.15	-11.26	-22.14	-32.80	-43.24
			0%	1%	2%	3%	4%	5%	6%	7%	8%	9%	10%	11%	12%	13%	13.39%	14%	15%	16%	17%	18%	19%	20%	21%	22%	23%	24%	25%	26%	27%	28%	29%	30%
	0	-1,000	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00
	1	100	100.00	99.01	98.04	97.09	96.15	95.24	94.34	93.46	92.59	91.74	90.91	90.09	89.29	88.50	88.19	87.72	86.96	86.21	85.47	84.75	84.03	83.33	82.64	81.97	81.30	80.65	80.00	79.37	78.74	78.13	77.52	76.92
	2	500	500.00	490.15	480.58	471.30	462.28	453.51	445.00	436.72	428.67	420.84	413.22	405.81	398.60	391.57	388.89	384.73	378.07	371.58	365.26	359.09	353.08	347.22	341.51	335.93	330.49	325.18	320.00	314.94	310.00	305.18	300.46	295.86
	3	1,000	1,000.00	970.59	942.32	915.14	889.00	863.84	839.62	816.30	793.83	772.18	751.31	731.19	711.78	693.05	685.94	674.97	657.52	640.66	624.37	608.63	593.42	578.70	564.47	550.71	537.38	524.49	512.00	499.91	488.19	476.84	465.83	455.17
		PROY "B"	600.00	559.75	520.95	483.53	447.43	412.59	378.96	346.48	315.09	284.77	255.45	227.09	199.66	173.12	163.02	147.42	122.54	98.45	75.10	52.47	30.53	9.26	-11.37	-31.39	-50.82	-69.69	-88.00	-105.79	-123.07	-139.86	-156.18	-172.05
-1.000	0	0.01	0.02	0.03	0.0	4	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	800	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	500	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	100	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	PROY "A"	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	400	379.28624741701702	359.13034956389316	339.51114962840666	320.40851160673634	301.80326098693445	283.67712944242555	266.01270322756011	248.79337499364922	232.00329876782661	215.62734785875273	199.65107547284308	184.06067784256544	168.84295968457923	153.985301820263	139.47563080463556	125.30239042191158	111.45451491714925	97.921403843625768	84.692898414927015	71.759259259259352	59.111145481301591	46.739594944070262	34.636005689820948	22.792118425027631	11.200000000000003	-0.14797218122993172	-11.259124880454458	-22.140502929687507	-32.798882371876005	-43.24078288575334	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	-1.000	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	100	0	0.01	0.02	0.03	0.040.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	500	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	1.000	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	PROY "B"	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	600	559.74807362120407	520.94594085231165	483.52699256081343	447.42831133363666	412.59043299859616	378.95712	568093097	346.47518495269139	315.09424376365382	284.76659596039917	255.44703230653613	227.09268801306769	199.66290087463517	173.11907918583279	147.42457868277938	122.54458781951212	98.446020747058242	75.097417416067628	52.46885027193639	30.53183705513834	9.2592592592593519	-11.374714164513648	-31.394698234654015	-50.824158846387036	-69.6854754791716	-88	-105.7881118349751	-123.06926976058668	-139.86206054687506	-156.18424466701981	-172.05279927173433	
Hoja3
					0%	1%	2%	3%	4%	5%	6%	7%	8%	9%	10%	11%	12%	13%	14%	15%	16%	17%	18%	19%	20%	21%	22%	23%	24%	25%	26%	27%	28%	29%	30%
			0	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00
			1	800.00	800.00	792.08	784.31	776.70	769.23	761.90	754.72	747.66	740.74	733.94	727.27	720.72	714.29	707.96	701.75	695.65	689.66	683.76	677.97	672.27	666.67	661.16	655.74	650.41	645.16	640.00	634.92	629.92	625.00	620.16	615.38
			2	500.00	500.00	490.15	480.58	471.30	462.28	453.51	445.00	436.72	428.67	420.84	413.22	405.81	398.60	391.57	384.73	378.07	371.58	365.26	359.09	353.08	347.22	341.51	335.93	330.49	325.18	320.00	314.94	310.00	305.18	300.46	295.86
			3	100.00	100.00	97.06	94.23	91.51	88.90	86.38	83.96	81.63	79.38	77.22	75.13	73.12	71.18	69.31	67.50	65.75	64.07	62.44	60.86	59.34	57.87	56.45	55.07	53.74	52.45	51.20	49.99	48.82	47.68	46.58	45.52
				PROY "A"	400.00	379.29	359.13	339.51	320.41	301.80	283.68	266.01	248.79	232.00	215.63	199.65	184.06	168.84	153.99	139.48	125.30	111.45	97.92	84.69	71.76	59.11	46.74	34.64	22.79	11.20	-0.15	-11.26	-22.14	-32.80	-43.24
					0%	1%	2%	3%	4%	5%	6%	7%	8%	9%	10%	11%	12%	13%	14%	15%	16%	17%	18%	19%	20%	21%	22%	23%	24%	25%	26%	27%	28%	29%	30%
			0	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00	-1,000.00
			1	100.00	100.00	99.01	98.04	97.09	96.15	95.24	94.34	93.46	92.59	91.74	90.91	90.09	89.29	88.50	87.72	86.96	86.21	85.47	84.75	84.03	83.33	82.64	81.97	81.30	80.65	80.00	79.37	78.74	78.13	77.52	76.92
			2	500.00	500.00	490.15	480.58	471.30	462.28	453.51	445.00	436.72	428.67	420.84	413.22	405.81	398.60	391.57	384.73	378.07	371.58	365.26	359.09	353.08	347.22	341.51	335.93	330.49	325.18	320.00	314.94	310.00	305.18	300.46	295.86
			3	1,000.00	1,000.00	970.59	942.32	915.14	889.00	863.84	839.62	816.30	793.83	772.18	751.31	731.19	711.78	693.05	674.97	657.52	640.66	624.37	608.63	593.42	578.70	564.47	550.71	537.38	524.49	512.00	499.91	488.19	476.84	465.83	455.17
				PROY "B"	600.00	559.75	520.95	483.53	447.43	412.59	378.96	346.48	315.09	284.77	255.45	227.09	199.66	173.12	147.42	122.54	98.45	75.10	52.47	30.53	9.26	-11.37	-31.39	-50.82	-69.69	-88.00	-105.79	-123.07	-139.86	-156.18	-172.05
-1.000,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	800,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	500,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	100,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	PROY "A"	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	400	379.28624741701702	359.13034956389316	33	9.51114962840666	320.40851160673634	301.80326098693445	283.67712944242555	266.01270322756011	248.79337499364922	232.00329876782661	215.62734785875273	199.65107547284308	184.06067784256544	168.84295968457923	153.985301820263	139.47563080463556	125.30239042191158	111.45451491714925	97.921403843625	768	84.692898414927015	71.759259259259352	59.111145481301591	46.739594944070262	34.636005689820948	22.792118425027631	11.200000000000003	-0.14797218122993172	-11.259124880454458	-22.140502929687507	-32.798882371876005	-43.24078288575334	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	-1.000,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	100,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	500,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	1.000,00	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	PROY "B"	0	0.01	0.02	0.03	0.04	0.05	0.06	7.0000000000000007E-2	0.08	0.09	0.1	0.11	0.12	0.13	0.14000000000000001	0.15	0.16	0.17	0.18	0.19	0.2	0.21	0.22	0.23	0.24	0.25	0.26	0.27	0.28000000000000003	0.28999999999999998	0.3	600	559.74807362120407	520.94594085231165	483.52699256081343	447.42831133363666	412.59043299859616	378.95712568093097	346.47518495269139	315.09424376365382	284.76659596039917	255.44703230653613	227.09268801306769	199.66290087463517	173.11907918583279	147.42457868277938	122.54458781951212	98.446020747058242	75.097417416067628	52.	46885027193639	30.53183705513834	9.2592592592593519	-11.374714164513648	-31.394698234654015	-50.824158846387036	-69.6854754791716	-88	-105.7881118349751	-123.06926976058668	-139.86206054687506	-156.18424466701981	-172.05279927173433Hoja4
			PROYECTO	0	1	TIR	VAN(10%)	VAN (0%)			PROYECTO	0	1	TIR	VAN(10%)	VAN (0%)
			A	-100.00	400.00	300%	263.64	300.00			B	-100	400	300%
			B	-200.00	700.00	250%	436.36	500.00			B	-100	300	200%
			B-A	-100.00	300.00	200%	172.73				TOTAL	-200	700	250%
															Esto pasa si se opta por el proyecto "B"
			PROYECTO	0	1	TIR	VAN (10%)	VAN (0%)			PROYECTO	0	1	TIR	VAN(10%)	VAN (0%)
			A	-100.00	589.00	489%	435.45	489.00			A	-100	400	300%
			B	-200.00	700.00	250%	436.36	500.00			EMPRESA	-100	110	10%
			B-A	-100.00	111.00	11%	0.91				TOTAL	-200	510	155%	Esto pasa si se opta por el proyecto "A"