Page 33 - paola salinas rios

4+ 0
20000

4+ 0

PR 4
VPN
12000 14000
⁺ ⁺
(1+0.00353425)^1 (1+0.00353425)^2

16000 18000
⁺ ⁺
(1+0.00353425)^3 (1+0.00353425)^4

20000 25000
⁺
(1+0.00353425)^5 (1+0.00353425)^6

VP 103565.267

VPN 43565.267
TIR
paso 1
105000 17500
3.42857143
paso 2
19%
paso 3
17%
paso 4
17% 16%
0.8547 12000 10256.4 0.8621 12000 10345.2
0.7305 14000 10227 0.7432 14000 10404.8
0.6244 16000 9990.4 0.6407 16000 10251.2
0.5337 18000 9606.6 0.5523 18000 9941.4
0.4561 20000 9122 0.4761 20000 9522
0.3898 25000 9745 0.4104 25000 10260
58947.4 60724.6
60000 60000
-1052.6 724.6
paso 5
724.6
16+
724.6+1052.6

724.6
16+
1777.2

16+ 0.407720009