0.

03
1 2 3 4
A -$ 70,000,000.00 $ 30,000,000.00 $ 30,000,000.00 $ 30,000,000.00
B -$ 70,000,000.00 $ 10,000,000.00 $ 29,000,000.00 $ 62,000,000.00
0.1 0.15 0.15 0.2

-$ 67,961,165.05 $ 28,277,877.27 $ 27,454,249.78 $ 26,654,611.44

-$ 67,961,165.05 $ 9,425,959.09 $ 26,539,108.12 $ 55,086,196.97

-$ 63,636,363.64 $ 24,793,388.43 $ 22,539,444.03 $ 20,490,403.66

-$ 60,869,565.22 $ 22,684,310.02 $ 19,725,486.97 $ 17,152,597.37

-$ 60,869,565.22 $ 7,561,436.67 $ 19,067,970.74 $ 35,448,701.23

-$ 58,333,333.33 $ 6,944,444.44 $ 16,782,407.41 $ 29,899,691.36
 VPN TIR VAE
$ 14,425,573.44 14% $ 3,880,869.40
$ 23,090,099.13 16% $ 6,211,861.14

Suma
$ 4,186,872.48
-$ 1,307,170.86
Suma
$ 1,208,543.42
-$ 4,706,790.12
 0.2
0 1 2 3 4
X 130 120 120 120 120 50
Y 140 100 100 100 100 48

130 100 83.33 69.44 57.87 24.11

140 83.33 69.44 57.87 48.23 23.15
0 1 2 3 4 5
X-Y -10 20 20 20 20 2

-10 16.666666667 13.888888889 11.57407407 9.645061728 0.964506173

0.2 0.25
-10 16.666666667 13.888888889 11.57407407 9.645061728 0.964506173
-10 16 12.8 10.24 8.192 0.8192
 440.6481481
398.8734568

VPN
41.77469136

41.77469136
37.232