Professional Documents
Culture Documents
chiết
khấu (Rf) 10% 1
Tỷ suất
chiết
khấu (Rf) 6% 1
ICO CF1 CF2 npv i Nhánh Xác suất Nhánh Xác suất Pi
-1200 1600 1800 $1,742.15 1.1 0.30 2.1 0.2 0.06
-1200 1600 1400 $1,411.57 1.1 0.30 2.2 0.5 0.15
-1200 1600 1000 $1,080.99 1.1 0.30 2.3 0.3 0.09
-1200 600 800 $6.61 1.2 0.40 2.4 0.3 0.12
-1200 600 600 -$158.68 1.2 0.40 2.5 0.4 0.16
-1200 600 300 -$406.61 1.2 0.40 2.6 0.3 0.12
-1200 -$50.00 $0.00 -$1,245.45 1.3 0.30 2.7 1 0.3
ENPV mới
-9.1353261730545
92.98