Page 45 - evidencias
P. 45

Inversion A               Inversion B
                             Inversion Inicial  $        80,000          $             160,000

                             Año
                                            1 $        22,000            $               40,000
                                            2 $        22,000            $               40,000
                                            3 $        22,000            $               40,000
                                            4 $        22,000            $               40,000
                                            5 $        22,000            $               40,000
                                            6 $        22,000            $               40,000
                                                3.63636364



            PR                    43.63636364
            PR                    19.35606061
            PR                    8.545454545
            PR                    32.72727273












            Costo Capital         $130,088.66


            Inversion Inicial  $                80,000


            Tasa de Inflacion           5.02% 0.00418333

            VPN                    $50,088.66
   40   41   42   43   44   45   46   47   48   49   50