Hoja1PROYECTO0123A-12,000.001,000.006,500.0010,000.00B-12,000.0010,000.004,500.001,000.00iAB5%3,486.452,469.28VALOR ACTUAL NETO10%1,794.141,561.23i %11.72%1,274.321,273.47PROYECTO5%10%11.72%15%15%359.66755.81A3,486.451,794.141,274.32359.66B2,469.281,561.231,273.47755.81PROYECTOTIRA16.39%B20.27%

Hoja2i =12%012345678910FLUJO CAJA-1231501660016550205202052014024912249121731224912155845FC D-12315014821.428571428613193.558673469414605.730685131213040.830968867179.439759800612621.194490769411268.92365247276992.02644277888983.516942341150177.919056477VAN =$22,634.57VAN =$22,634.57TIR =15%

Hoja3