AÑOS INVERSION INGRESOS EGRESOS FCP 10%

0 -$ 20,000,000 -$ 20,000,000
1 $ 15,000,000 $ 9,000,000 $ 6,000,000
2 $ 17,000,000 $ 12,000,000 $ 5,000,000
3 $ 20,000,000 $ 15,000,000 $ 5,000,000
4 $ 22,000,000 $ 20,000,000 $ 2,000,000
5 $ 25,000,000 $ 22,000,000 $ 3,000,000
6 $ 30,000,000 $ 27,000,000 $ 3,000,000

VNA INGRESO$ 90,195,793.43

VNA COSTOS $ 71,930,229.89
RBC $ 0.98