INV.

INICIAL 1 2 3 4 5
Ingresos 45,000,000 63,000,000 78,000,000 85,000,000 93,000,000
Egresos -61135600 -40,560,000 -40,560,000 -40,560,000 -40,560,000 -40,560,000
COK
6% -61135600 4,440,000 22,440,000 37,440,000 44,440,000 52,440,000

VPN $320,969,820.63
TIR 47%
B/C -12.133129493012
 6 7 8 9 10
102,000,000 110,000,000 125,000,000 132,000,000 140,000,000
-40,560,000 -40,560,000 -40,560,000 -40560000 -40,560,000

61,440,000 69,440,000 84,440,000 91,440,000 99,440,000