Академический Документы
Профессиональный Документы
Культура Документы
Total
Proyecto A B Flujo descontado recuperado
Inversin inicial -600,000.00 -600,000.00 A B (B)
Ingreso Ao 1 300,000.00 100,000.00 -600,000.00 -600,000.00 -
Ingreso Ao 2 300,000.00 200,000.00 250,000.00 83,333.33 83,333
Ingreso Ao 3 100,000.00 300,000.00 208,333.33 138,888.89 222,222
Ingreso Ao 4 50,000.00 400,000.00 57,870.37 173,611.11 395,833
Ingreso Ao 5 - 500,000.00 24,112.65 192,901.23 588,735
VPN -59,683.64 189,673.35 - 200,938.79 11,265
Payback 2 aos 3 aos Total 600,000
Discounted payback ? ?
200,938.79 1
11,265.43 X = 0.056064
PRD (aos) = 4.056064
DESCONTADO
Total
recuperado
(A)
250,000.00
458,333.33
516,203.70
540,316.36
540,316