Page 47 - EVIDENCIAS-PACHI-23-NOV

VPN
Perforadora A Perforadora B Perforadora C
Inv Inicial $ 85,000.00 $ 60,000.00 $ 130,000.00

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 1.255%

VP $136,196.41
P A INV $ 85,000.00
VPN $51,196.41
VP $100,031.24
P B INV $ 60,000.00
VPN $40,031.24

VP $245,469.36
P C INV $ 130,000.00
VPN $115,469.36

TIR
Perforadora A Perforadora B Perforadora C
Inv Inicial $ 85,000.00 $ 60,000.00 $ 130,000.00
Trimestres Entradas de efectivo
-$ 85,000.00 -$ 60,000.00 -$ 130,000.00
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

13.47196% 16.4021% 18.5426%
P A P B P C