PARCIAL_FINANZAS

Vista previa del material en texto

Multiple project assesment 
	Multiple project assesment 
	1.
		0	1	2	3	4	5	6
		-11000	3000	-2500	-1800	2040	6500	-2100
	ke	0.12
		-0.23%
	2.
		0	1	2	3	4
		-1000	500	-250	750	600
	wacc	0.165
	npv	$45.04
	irr	18.451%
	mirr	17.592%
	3.
		0.14		MARGINAL A-B	b-a
	0	-10000	-7000	-3000	3000
	1	4500	3000	1500	-1500
	2	4500	3000	1500	-1500
	3	4500	3000	1500	-1500
			npv	$482.45	-$482.45
			mirr	20%	8%
		0.16		a-b
	0	-12000	-12000	0
	1	3600	6500	-2900
	2	6200	5600	600
	3	7000	4300	2700
			npv	-$324.33
			tirm	11%
	4.		a	b		REPLACEMENT CHAIN		0.1		EQUIVALENTE ANNUALY COST
		0	-4000	-3000		0	-4000	-3000		0	-4000	-3000
		1	1500	1300		1	1500	1300		1	1500	1300
		2	2000	2000		2	2000	-1000		2	2000	2000
		3	2500			3	-1500	1300		3	2500
						4	1500	-1000		VNA	$894.82	-$165.29
						5	2000	1300		MIRR	18%	7%
						6	2500	2000		ANUALIDAD	-$359.82	$95.24
						NPV	$1,567.10	-$414.79			$359.82	-$95.24
			C	D		TIRM	15%	8%
		0	-20000	-50000				0.18
		1	11000	15000			C	D
		2	15000	30000		0	-20000	-50000		4	2	2
		3		12000		1	11000	15000		2	1	2
		4		19000		2	-5000	30000		1
						3	11000	12000
						4	15000	19000
						VNA	$162.88	$1,360.96
						MIRR	18%	19%