Factores de Actualizacion Año cobros

0.925925925 1 100,000.00 92,592.59

0.85733882 2 200,000.00 171,467.76
0.793832241 3 300,000.00 238,149.67
0.735029852 4 300,000.00 220,508.96
900,000.00 722,718.98

Van 722,718.98 197,112.66

Van 525,606.32
pagos
50,000.00 46,296.30
60,000.00 51,440.33
65,000.00 51,599.10
65,000.00 47,776.94
240,000.00 197,112.66
Factor P1 P2
0.943396226 R1 15,000.00 14,150.94 20,000.00
0.88999644 R2 20,000.00 17,799.93 20,000.00
0.839619283 R3 25,000.00 20,990.48 20,000.00
60,000.00 52,941.35 60,000.00

P1 52,941.35
P2 53,460.24
18,867.92
17,799.93
16,792.39
53,460.24