2)
Capital investment
-10000 0 0 0
and disposal
Capital de trabajo 0 550 1289 3261
Change in working
-550 -739 -1972
capital
Sales 0 523 12887 32610
0 0 0 1441.85
Tasas NPV
0 1
1 0.833333333
2 0.694444444
3 0.578703704
4 0.482253086
5 0.401877572
6 0.334897977
7 0.279081647
t 0.166666667