0 1 2 3

FLUJO DE
CAJA
-S/ 2,756,657.00 S/ 761,705.00 S/ 839,938.00 S/ 918,170.00
ECONÓMIC
O
FLUJO DE
CAJA
-S/ 1,102,663.00 S/ 455,838.00 S/ 436,844.00 S/ 430,890.00
FINANCIER
O
VANE S/ 329,288.76
VANF S/ 649,403.42
11000
COK 20%

0 1 2 3
FLUJO DE
CAJA
-S/ 2,756,657.00 S/ 761,705.00 S/ 839,938.00 S/ 918,170.00
ECONÓMIC
O
FLUJO DE
CAJA
-S/ 1,102,663.00 S/ 455,838.00 S/ 436,844.00 S/ 430,890.00
FINANCIER
O
TIRE 24%
TIRF 40%
 4 5

S/ 996,402.00 S/ 2,130,089.00

S/ 437,976.00 S/ 1,513,557.00

4 5

S/ 996,402.00 S/ 2,130,089.00

S/ 437,976.00 S/ 1,513,557.00