Documentos de Académico
Documentos de Profesional
Documentos de Cultura
-600,000.00
300,000.00
300,000.00
100,000.00
50,000.00
-
-600,000.00
100,000.00
200,000.00
300,000.00
400,000.00
500,000.00
###
###
VPN
Payback
Discounted payback
2 aos
3 aos
Flujo descontado
A
B
-600,000.00
250,000.00
208,333.33
57,870.37
24,112.65
-
Total
recuperad
o (B)
-600,000.00
83,333.33
138,888.89
173,611.11
192,901.23
83,333
222,222
395,833
588,735
200,938.79
11,265
Total
###
1
X
PRD (aos) =
0.056064
4.056064
DESCONTADO
Total
recupera
do (A)
250,000.00
458,333.33
516,203.70
540,316.36
###