Page 75 - Ingenieria economica edwin monsivais

PERFORADORA A PERFORADORA B PERFORADORA C
INVERSION INICIAL $ 85,000.00 $ 60,000.00 $ 130,000.00 TASA DE INFLACION 5.02%
TRIMESTRES ENTRADAS DE EFECTIVO
1 $ 18,000.00 $ 12,000.00 $ 50,000.00
2 $ 18,000.00 $ 14,000.00 $ 30,000.00
3 $ 18,000.00 $ 16,000.00 $ 20,000.00
4 $ 18,000.00 $ 18,000.00 $ 20,000.00
5 $ 18,000.00 $ 20,000.00 $ 20,000.00
6 $ 18,000.00 $ 25,000.00 $ 30,000.00
7 $ 18,000.00 $ 40,000.00
8 $ 18,000.00 $ 50,000.00

TASA INFLACION TRIMESTRAL
VP PERFORADORA $136,196.41 1.255%
INVERSION INICIAL $ 85,000.00
PERFORADORA A
VPN -$ 51,196.41

VP PERFORADORA $100,031.24
INVERSION INICIAL $ 60,000.00
PERFORADORA B
VPN -$ 40,031.24

VP PERFORADORA $245,469.36
INVERSION INICIAL $ 130,000.00
PERFORADORA C
VPN -$ 115,469.36