Page 43 - Lucero2.
P. 43
18000 /(1+0.086)^4 12940.56397
20000 /(1+0.086)^5 13239.78307
25000 /(1+0.086)^6 15239.16099
total= 76831.67241
(-) 60000
16831.67241
TIR
Promedio 17500
PR 3.42857143
16% 17%
12000 0.8621 10345.2 12000 0.8547 10256.4
14000 0.7432 10404.8 14000 0.7305 10227
16000 0.6407 10251.2 16000 0.6244 9990.4
18000 0.5523 9941.4 18000 0.5337 9606.6
20000 0.4761 9522 20000 0.4561 9122
25000 0.4104 10260 25000 0.3898 9745
TOTAL 60724.6 TOTAL 58947.4
(-) 60000 (-) 60000
= 724.6 = -1052.600
TIR= 16 724.6
1052.6 724.6 16.40772001
Peforadora C 10% 0.1
Inv. Inicial 130000
inv.incial 130000
Beneficio 1 50000
total faltante 80000
Beneficio 2 30000
total faltante 50000
Beneficio 3 20000
total faltante 30000
Beneficio 4 20000
total faltante 10000
PR= 4 10000 4 años y medio
4.5
20000
VPN
vp 50000 /(1+0.1)^1 45454.54545
30000 /(1+0.1)^2 24793.38843
