Ao

Inversin
Ahorro
Depreciacin
utilidad
Impuesto a la Renta
Utilidad
Depreciacin
Flujo de Liquidacin
Flujo de Caja
VAN

Ao 0
2,530,000

Ao 01
650,000
583,333
66,667
20,000
46,667
583,333

-2,530,000

630,000
5,538
-6,148
40,000

Ao 02

Ao 03

Ao 04

Ao 05

650,000
583,333
66,667
20,000
46,667
583,333

650,000
583,333
66,667
20,000
46,667
583,333

650,000
583,333
66,667
20,000
46,667
583,333

650,000
583,333
66,667
20,000
46,667
583,333

630,000

630,000

630,000

630,000

34,783

Ao 06
650,000
583,333
66,667
20,000
46,667
583,333
350,000
980,000

449,999