AÑO INGRESOS EGRESOS

1 $ 60,352.50 $ 43,085.00
2 $ 63,906.25 $ 43,808.26
3 $ 68,257.50 $ 46,278.59
4 $ 72,608.75 $ 48,778.11
5 $ 76,956.25 $ 51,306.50

$ 342,081.25 $ 233,256

van (1+i)^n1 (1+i)^n2 (1+i)^n3 (1+i)^n4 (1+i)^n5

$ 17,267.50 $ 20,097.99 $ 21,978.91 $ 23,830.64 $ 25,649.75 -20848
(1+0,10)^1 (1+0,10)^2 (1+0,10)^3 (1+0,10)^4 (1+0,10)^5
1.1 1.21 1.331 1.4641 1.61051
$ 15,697.73 $ 16,609.91 $ 16,513.08 $ 16,276.65 $ 15,926.48 -20848
$ 15,697.73 $ 16,609.91 $ 16,513.08 $ 16,276.65 $ 15,926.48 -$ 20,848.00

VAN 60,175.84

TIR (1+i)^n1 (1+i)^n2 (1+i)^n3 (1+i)^n4 (1+i)^n5

$ 17,267.50 $ 20,097.99 $ 21,978.91 $ 23,830.64 $ 25,649.75 -20848
(1+0,089)^1 (1+0,089)^2 (1+0,089)^3 (1+0,089)^4 (1+0,089)^5
1.8945 3.58913025 6.7996072586 12.881855951 24.4046761001
$ 9,114.54 $ 5,599.68 $ 3,232.38 $ 1,849.94 $ 1,051.02 -20848

TIR - 0
FLUJOS NETOS
$ 17,267.50 F1 $ 17,268 N 5 -20848
$ 20,097.99 F2 $ 20,098 $ 17,267.50
$ 21,978.91 F3 $ 21,979 $ 20,097.99
$ 23,830.64 F4 $ 23,831 $ 21,978.91
$ 25,649.75 F5 $ 25,650 $ 23,830.64
$ 25,649.75
$ 108,825
I 0.1

Io 20848 VAN $ 60,175.84

$ 60,175.84
TIR 89%