Alimento para ganado
Páginas: 2 (407 palabras)
Publicado: 13 de septiembre de 2012
COSTO DE CAPITAL INVERSION $ 8,886,194.25 FLUJOS DE EFECTIVO 0 1 2 3 4 5 6 7 8 9 10 11 FLUJOS PROMEDIO RENDIMIENTO PROMEDIO DE LA INVERSION -$ $ $ $ $ $ $ $ $ $ $ $ $
19.17%8,886,194.25 VALOR PRESENTE 339,121.24 0.8391725758 $ 284,581.24 1,051,957.10 0.7042106120 $ 740,799.35 2,695,495.65 0.5909542332 $ 1,592,914.57 3,256,297.45 0.4959125861 $ 1,614,838.892,965,214.60 0.4161562423 $ 1,233,992.57 4,904,585.82 0.3492269058 $ 1,712,813.33 5,440,275.09 0.2930616421 $ 1,594,335.95 5,921,935.16 0.2459292931 $ 1,456,377.33 6,350,614.550.2063771183 $ 1,310,621.53 6,952,414.24 0.1731860180 $ 1,204,060.94 39,877,910.90 $ 12,745,335.69 3,625,265.63 40.80% VPN $ 3,859,141.44 COSTO BENEFICIO 43.43% CB TIR=
ACUMULAR $284,581.24 $ 1,025,380.59 $ 2,618,295.16 $ 4,233,134.05 $ 5,467,126.61 $ 7,179,939.94 $ 8,774,275.89 $ 10,230,653.22 PRI $ 11,541,274.75 PERIODO DE RECUPERACION DE LA INVERSION $12,745,335.69
SE ACEPTA EL PROYECTO i2
1 2 3 4 5 6 7 8 9 10 11 FLUJOS PROMEDIO RENDIMIENTO PROMEDIO DE LA INVERSION
$ $ $ $ $ $ $ $ $ $ $
339,121.24 0.7102443949 $ 1,051,957.100.5044471005 $ 2,695,495.65 0.3582807257 $ 3,256,297.45 0.2544668772 $ 2,965,214.60 0.1807336732 $ 4,904,585.82 0.1283650784 $ 5,440,275.09 0.0911705774 $ 5,921,935.16 0.0647533916 $6,350,614.55 0.0459907334 $ 6,952,414.24 0.0326646606 $ 39,877,910.90 $ 40.80% 888619425% VPN -$ COSTO BENEFICIO TIR= -$
240,858.96 530,656.71 965,744.14 828,619.84 535,914.13629,577.54 495,993.02 383,465.39 292,069.42 227,098.25 5,129,997.40
$ $ $ $ $ $ $ $ $ $
240,858.96 771,515.66 1,737,259.80 2,565,879.64 3,101,793.77 3,731,371.31 4,227,364.344,610,829.72 4,902,899.14 5,129,997.40
3,756,196.85 NO ES VIABLE
19.17% 24.26% 7,615,338.29 $ $ 6.87% 28.17 26.84
3,859,141.44 936,363.03 -0.12
FALSO
TIR=
26.84%
19.17%8,886,194.25 VALOR PRESENTE 339,121.24 0.8391725758 $ 284,581.24 1,051,957.10 0.7042106120 $ 740,799.35 2,695,495.65 0.5909542332 $ 1,592,914.57 3,256,297.45 0.4959125861 $ 1,614,838.892,965,214.60 0.4161562423 $ 1,233,992.57 4,904,585.82 0.3492269058 $ 1,712,813.33 5,440,275.09 0.2930616421 $ 1,594,335.95 5,921,935.16 0.2459292931 $ 1,456,377.33 6,350,614.550.2063771183 $ 1,310,621.53 6,952,414.24 0.1731860180 $ 1,204,060.94 39,877,910.90 $ 12,745,335.69 3,625,265.63 40.80% VPN $ 3,859,141.44 COSTO BENEFICIO 43.43% CB TIR=
ACUMULAR $284,581.24 $ 1,025,380.59 $ 2,618,295.16 $ 4,233,134.05 $ 5,467,126.61 $ 7,179,939.94 $ 8,774,275.89 $ 10,230,653.22 PRI $ 11,541,274.75 PERIODO DE RECUPERACION DE LA INVERSION $12,745,335.69
SE ACEPTA EL PROYECTO i2
1 2 3 4 5 6 7 8 9 10 11 FLUJOS PROMEDIO RENDIMIENTO PROMEDIO DE LA INVERSION
$ $ $ $ $ $ $ $ $ $ $
339,121.24 0.7102443949 $ 1,051,957.100.5044471005 $ 2,695,495.65 0.3582807257 $ 3,256,297.45 0.2544668772 $ 2,965,214.60 0.1807336732 $ 4,904,585.82 0.1283650784 $ 5,440,275.09 0.0911705774 $ 5,921,935.16 0.0647533916 $6,350,614.55 0.0459907334 $ 6,952,414.24 0.0326646606 $ 39,877,910.90 $ 40.80% 888619425% VPN -$ COSTO BENEFICIO TIR= -$
240,858.96 530,656.71 965,744.14 828,619.84 535,914.13629,577.54 495,993.02 383,465.39 292,069.42 227,098.25 5,129,997.40
$ $ $ $ $ $ $ $ $ $
240,858.96 771,515.66 1,737,259.80 2,565,879.64 3,101,793.77 3,731,371.31 4,227,364.344,610,829.72 4,902,899.14 5,129,997.40
3,756,196.85 NO ES VIABLE
19.17% 24.26% 7,615,338.29 $ $ 6.87% 28.17 26.84
3,859,141.44 936,363.03 -0.12
FALSO
TIR=
26.84%
Leer documento completo
Regístrate para leer el documento completo.