inversin inicial

=
=

$ 20,848.00
10% -- 0,10

Flujos de Ingresos

Flujos de Egresos

Ao
1
2
3
4
5
TOTAL
VAN
TIR

A
Valor
$ 60,352.50
$ 63,906.25
$ 68,257.50
$ 72,608.75
$ 76,956.25
$ 342,081.25
$ 60,175.84
89%

Ao
1
2
3
4
5
TOTAL

B
Valor
$ 43,085.00
$ 43,808.26
$ 46,278.59
$ 48,778.11
$ 51,306.50
$ 233,256.46

Flujo de Efectivo Neto

Ao
Valor
-$ 20,848.00 Inversin inicial
1 $ 17,267.50
2 $ 20,097.99
3 $ 21,978.91
4 $ 23,830.64
5 $ 25,649.75