Flujo de Factor de Flujo Neto

Fondos Actualización de Fondos

- 3,992,361 - 3,992,361
221,990 0.8333 184,992
733,715 0.6944 509,524
1,223,363 0.5787 707,965
1,206,378 0.4823 581,780
1,362,249 0.4019 547,457
1,557,831 0.3349 521,714
1,536,126 0.2791 428,705
1,752,236 0.2326 407,514
1,910,087 0.1938 370,188
4,191,684 0.1615 676,980
Flujo Neto de Fondos al 20% 944,458

Flujo de Factor de Flujo Neto

Fondos Actualización de Fondos
- 3,992,361 - 3,992,361
221,990 0.8000 177,592
733,715 0.6400 469,578
1,223,363 0.5120 626,362
1,206,378 0.4096 494,132
1,362,249 0.3277 446,382
1,557,831 0.2621 408,376
1,536,126 0.2097 322,149
1,752,236 0.1678 293,976
1,910,087 0.1342 256,368
4,191,684 0.1074 450,079
Flujo Neto de Fondos al 25% - 47,368

Flujo de Factor de Flujo Neto

Fondos Actualización de Fondos
- 3,992,361 - 3,992,361
221,990 0.8065 179,024
733,715 0.6504 477,182
1,223,363 0.5245 641,638
1,206,378 0.4230 510,266
1,362,249 0.3411 464,674
1,557,831 0.2751 428,539
1,536,126 0.2218 340,781
1,752,236 0.1789 313,487
1,910,087 0.1443 275,587
 4,191,684 0.1164 487,721
Flujo Neto de Fondos al 24% 126,537