Page 75 - libro, alexis briones
P. 75
Repaso PR, VPN Y TIR
PERFORADORA B INV INICIAL 60000
AÑO ENTRADA DE EFECTIVO
1 12000
2 14000
3 16000
4 18000
5 20000
6 25000
7
8
PR 0.97260274 1 MES
60000 0 29.58333333 29 DIAS
48000 4 0.583333333 14 HRS
34000 60 14
18000 1.97260274
VPN I 0.086
12000 11049.72376 76831.67241 INV 60000
14000 11870.48286 16831.67241
16000 12491.95776
18000 12940.56397
20000 13239.78307
25000 15239.16099
TIR INV 60000
12000 N 6
14000
16000
18000
20000
25000
105000
17500
3.428571429
TABLA 19%
17%
12000 0.8547 10256.4
14000 0.7305 10227
16000 0.6244 9990.4
18000 0.5337 9606.6
20000 0.4561 9122
25000 0.3898 9745
58947.4
-1052.6 1052.6
16%
12000 0.8621 10345.2
14000 0.7432 10404.8
16000 0.6407 10251.2
18000 0.5523 9941.4
20000 0.4761 9522
25000 0.4104 10260
60724.6
724.6
16.40772001
