Professional Documents
Culture Documents
$48,000
59,500
66,000
71,000
$29,000
34,000
41,000
48,000
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
15000
19000
25500
25000
23000
14000
1000
350
650
14000
5000
1750
3250
14000
11500
4025
7475
14000
11000
3850
7150
14000
9000
3150
5850
(+) Depreciacin
Valor de rescate
Total
$60
000
24000
24000
24000
24650
27250
31475
31150
$31
150
$27
$24 250
650
1
24000
$49
850
0
3
$31
475
24000
20000
49850
$20
000
$140
000
FNEO =
24650
27250
31475
31150
49850
+
+
+
+
1
2
3
4
(1+ 0.12 ) (1+ 0.12 ) ( 1+0.12 ) (1+ 0.12 ) ( 1+0.12 )5
FNEO =114218.36
VPN =114218.36140000+60000
VPN =34218.36