Valor presente

9706.36108
Flujo de caja
-$650,000 $50,500 123,250 $125,320 $135,400 $185,450
neto

Valor actual
$44,690.27
$96,522.83
$98,143.94
$106,038.06
$145,234.55
$149,189.44
$152,713.60
$156,629.34
total $949,162.03
$190,500 $195,000 $200,000

VAN TIR
$299,162.03 13%