Professional Documents
Culture Documents
95
2620.5 4086.069 5281.944 6652.158 10380.8925
14849.5 23154.391 29931.016 37695.562 58825.0575
3266.89 5093.96602 6584.82352 8293.02364 12941.5127
11582.61 18060.425 23346.1925 29402.5384 45883.5449
1158.26 1806.04 2334.62 2940.25 4588.35
10424.349 16254.3825 21011.5732 26462.2845 41295.1904
ESTADO DE FLUJO PROEYECTADO
TASA MINIMA DE
RENDIMIENTO
ACEPTABLE
30% VAN
TIR 60%
PRC
R c/b
Año 5
$ 41,295.19
$ 4,588.35
$ 6,300.00
$ 0.00
-$ 14,940.53 -$ 62,299.99
$ 12,000.00
$ 25,000.00
$ 6,500.00
$ 14,000.00
$ 94,743.01