INVERSION INICIAL=

160000

FLUJO DE IN GRESO
A
VALOR

AO
1
2
3
4
5
TOTAL

60,352.50
63,906.25
68,257.50
72,608.50
76,956.25
342,081.25

FORMULACION DE DATOS
F1 =
F2 =
F3 =
F4 =
F5 =
n=
i=

io =

17,267.50
20,097.99
21,978.91
23,830.64
25,649.75
5 aos
10% Tasa de inters (0.10)

160000

00
FLUJO DE EGRESOS
B
VALOR

AO
1
2
3
4
5
TOTAL

rs (0.10)

43,085.00
43,808.26
46,778.11
48,778.11
51,306.50
233,256.46

FLUJO EFECTIVO NETO

AO

TOTAL

A -B
VALOR
1
17,267.50
2
20,097.99
3
21,978.91
4
23,830.64
5
25,649.75
233,256.46