Académique Documents
Professionnel Documents
Culture Documents
VPN =7,500+
4,000 3,500
1,500
+
+
2
1.15 1.15 1.153
VPN =$ 388.97
Proyecto B
VPN =5,000+
VPN =$ 53.83
2,500 1,200
3,000
+
+
2
1.15 1.15 1.15 3
VP flujos efectivo=
7,000 7,500
8,000
8,500
+
+
+
2
3
1.14 1.14 1.14 1.14 4
VP flujos efectivo=6,140.35+5,771.01+5,399.77+5,032.68
8,0006,140.35
=1.32 aos
5,771.01
13,0006,140.355,771.01
=2.20 aos
5,399.77
18,0006,140.355,771.015,399.77
=3.14 aos
5,032.68
Periodo de recuperacintasa0 =
10,000
=4.76 aos
2,100
2,100/1.05=2,000
2,100/(1.05)2=1,904.76
2,100/(1.05)3=1,814.06
4
2,100/(1.05) =1,727.68
2,100/(1.05)5=1,645.40
2,100/(1.05)6=1,567.05
10,0009,091.90
=5.58 aos
1,567.05
2,100/(1.05)2=1,587.90
3
2,100/(1.05) =1,380.78
2,100/(1.05)4 =1,200.68
2,100/(1.05) =1,044.07
2,100/(1.05)6=907.89