10%

3 6
-50000 -$ 50,000.00 -90000
-10000 -$ 24,868.52 -4000
13000 $ 9,767.09 15000
-$ 65,101.43
 10%
0 10000 10000
1 5000 1000 6000
2 5000 1000 6000
3 5000 1000 6000
4 5000 1000 6000
5 5000 1000 6000

28953.93 $ 32,744.72
$ 7,637.97 3274472%
36591.91

3011254%

1 -100000 -120000 125000

2 50000 41322.314 75000 24000
3 50000 37565.74 75000 24000
4 50000 34150.6728 75000 24000
5 50000 31046.0662 75000 24000
6 50000 28223.6965 75000 24000
7 50000 25657.9059 75000 24000
8 50000 23325.369 75000 24000
221291.764
143420.94 121291.764 245131.41 241842.05

nCr = n! / (r! * (n-r)!)

flujo efectivosaldo del proyecto 10%
-1000 0
200 1
490 2
550 3 costo inicial
-100 4 costo de operación anual
200 5 valor rescate
vida, años

$ 55.9 -$ 90.00
 -23000 -30000 8% 0 -23000
-4000 -2500 1 -4000
3000 1000 2 -4000
3 6 3 -23000 -4000
4 -4000
-$ 36,498.11 -$ 47,606.23 5 -4000
-$ 29,343.72 -$ 11,557.20 6 -4000
3000 1000
-$ 25,194.24
-$ 88,036.07 -$ 58,163.43

-$ 18,491.52
$ 1,890.51
-23000
$ 88,036.07
-$ 15,876.64
-$ 55,477.65
 -23000 $ 23,000.00
-4000 $ 3,703.70
-4000 $ 3,429.36
3000 -24000 $ 19,051.97
-4000 $ 2,940.12
-4000 $ 2,722.33
3000 -1000 $ 630.17
$ 55,477.65
-$ 88,036.07