Page 28 - diego evidencias

Perforadora B Perforadora C

$ 60,000.00 $ 130,000.00

Entradas de efectivo(FE)

$ 12,000.00 $ 50,000.00
$ 14,000.00 $ 30,000.00
$ 16,000.00 $ 20,000.00
$ 18,000.00 $ 20,000.00
$ 20,000.00 $ 20,000.00
$ 25,000.00 $ 30,000.00
- $ 40,000.00
- $ 50,000.00

5 trimestres 2.6 trimestres

30% Costo capital 0.30145672
Valor presente $36,374.79 Valor presente $77,530.80
(-) inversion inicial $ 60,000.00 (-) inversion inicial $ 130,000.00
-$23,625.21 (=) VPN -$52,469.20