INVERSIÓN 95000000

TASA DE DESCUENTO 11%

NO. INVERSIÓN INGRESOS EGRESOS FNE

0 $ 95,000,000 $0 $0 -$ 95,000,000
1 $ 38,000,000 $ 23,400,000 $ 14,600,000
2 $ 38,000,000 $ 22,300,000 $ 15,700,000
3 $ 38,000,000 $ 24,100,000 $ 13,900,000
4 $ 38,000,000 $ 22,000,000 $ 16,000,000
5 $ 38,000,000 $ 25,870,000 $ 12,130,000
6 $ 38,000,000 $ 22,300,000 $ 15,700,000
7 $ 38,000,000 $ 21,400,000 $ 16,600,000
8 $ 38,000,000 $ 20,200,000 $ 17,800,000
9 $ 38,000,000 $ 21,000,000 $ 17,000,000
10 $ 38,000,000 $ 21,700,000 $ 16,300,000
11 $ 38,000,000 $ 20,800,000 $ 17,200,000
12 $ 38,000,000 $ 20,200,000 $ 17,800,000

$ 456,000,000 $ 265,270,000
Σ Ingresos $ 246,709,534

Σ costos $ 145,867,238

Σ costo + Inversión $ 240,867,238

B/C 1.0242552535176

VPN $ 5,842,296

TIR 12%