Page 76 - libro, alexis briones
P. 76
Repaso PR, VPN Y TIR
PERFORADORA C INV INICIAL 130000
AÑO ENTRADA DE EFECTIVO
1 50000
2 30000
3 20000
4 20000
5 20000
6 30000
7 40000
8 50000
PR 67.5 2 MESES
130000 10000 2.219178082 6 DIAS
80000 -10000 0.219178082 16 HRS
50000 4 6.666666667
30000 4.5 0.666666667 16
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
