Periodos 0 1 2 3 4 5

Flujo 50,000 13,500 8,700 22,500 16,500 4,200

Flujo acumulado: 50,000 36,500 27,800 5,300 11,200 15,400
r= 30.65%

VAN -$2,674.812
TIR 28.91%

Perido de Payback 3.32

 6 7 8 9 10
23,800 23,800 23,800 23,800 23,800
39,200 63,000 86,800 110,600 134,400