Page 34 - paola salinas rios
P. 34
TIR 16.40772
perforadora C
PR
130000
50000
80000
30000
50000
20000
30000
20000
10000
10000
4+
20000 24.3333333
10 0.1
4+ 0.5 0.00410959
PR 4.5
VPN
50000 30000
⁺ ⁺
(1+0.00410959)^1 (1+0.00410959)^2
20000 20000
⁺ ⁺
(1+0.00410959)^3 (1+0.00410959)^4
20000 30000
⁺ ⁺
(1+0.00410959)^5 (1+0.00410959)^6
40000 50000
⁺ ⁺
(1+0.00410959)^7 (1+0.00410959)^8
VP 255099.327
VPN 125099.327
TIR
paso 1
260000 32500
4
paso 2
18%
paso 3 y 4
18% 19%
50000 0.8475 42375 50000 0.8403 42015
30000 0.7182 21546 30000 0.7062 21186
20000 0.6086 12172 20000 0.5934 11868
