NPV Classwork
NPV Classwork
NPV Classwork
Hipótesis -1 0 1 2
Operating
Investments
CAPEX -60,000.00
NOF
Inventories 13,965.96 15,668.63 17,250.49
AR 5,819.15 6,528.59
AP 1,500.00 1,500.00 1,500.00
12,465.96 19,987.78 22,279.09
NOF VARIATION -12,465.96 -7,521.81 -2,291.31
NPV 22,332.57
IRR 19%
3 4 5 6