Page 82 - ilovepdf_merged-copy-1

perforadora A
inversion inicial -$ 85,000.00 Perforadora b PerforadoraC
Trimestres Trimestres -$ 60,000.00 -$ 130,000.00
1 $ 18,000.00 Trimestres
2 $ 18,000.00 1 $ 12,000.00 1 $ 50,000.00
3 $ 18,000.00 2 $ 14,000.00 2 $ 30,000.00
4 $ 18,000.00 3 $ 16,000.00 3 $ 20,000.00
5 $ 18,000.00 4 $ 18,000.00 4 $ 20,000.00
6 $ 18,000.00 5 $ 20,000.00 5 $ 20,000.00
7 $ 18,000.00 6 $ 25,000.00 6 $ 30,000.00
8 $ 18,000.00 7 - 7 $ 40,000.00
8 - 8 $ 50,000.00
PR 4.67
Perforadora A PR -4.72 trim Perforadora B PR 4 trim 14 meses
inv. Inicial 85000 -14.16666667 meses inv. Inicial $ 60,000.00 12 meses Perforadora C
ben trim. 1 18000 -1.180555556 años ben trim. 1 $ 12,000.00 inv. Inicial 130000
falt. A recup. 67000 -26.16666667 meses falt. A recup. $ 48,000.00 ben trim. 1 50000
ben trim.2 18000 -856.7361111 dias ben trim.2 $ 14,000.00 falt. A recup. 80000
falt a recp 49000 -20681.66667 horas falt a recp $ 34,000.00 ben trim.2 30000
ben trim 3 18000 -1240960 ben trim 3 $ 16,000.00 falt a recp 50000
falt a recp 31000 falt a recp $ 18,000.00 ben trim 3 20000
ben trim 4 18000 ben trim 4 $ 18,000.00 falt a recp 30000
falt a recp 13000 falt a recp $ - ben trim 4 20000
ben trim5 18000 ben trim5 falt a recp 10000
falt a recp -5000 falt a recp ben trim5 20000
falt a recp -10000
ANUAL TRIM
tasa de inflacion 5.02% 1.26% tasa de inflacion 5.02% 1.26% tasa de inflacion 5.02% 1.26%
valor presente $136,196.41 valor presente $100,031.24 valor presente $245,469.36
inversion inicial $ 85,000.00 inversion inicial $ 60,000.00 inversion inicial $ 130,000.00
valor presente neto $51,196.41 valor presente neto $40,031.24 valor presente neto $115,469.36
TIR 13% TIR 16% TIR 19%