Io 725245

COK 0.1
n 10

Años I0 Yt Ct FSA YtA

0 $ -725,245.00
1 0 $ 767,700.00 $ 201,565.00 0.91 697909.09
2 0 $ 767,700.00 $ 201,565.00 0.83 634462.81
3 0 $ 767,700.00 $ 201,565.00 0.75 576784.37
4 0 $ 767,700.00 $ 201,565.00 0.68 524349.43
5 0 $ 767,700.00 $ 201,565.00 0.62 476681.30
6 0 $ 767,700.00 $ 201,565.00 0.56 433346.64
7 0 $ 767,700.00 $ 201,565.00 0.51 393951.49
8 0 $ 767,700.00 $ 201,565.00 0.47 358137.72
9 0 $ 767,700.00 $ 201,565.00 0.42 325579.74
10 0 $ 767,700.00 $ 201,565.00 0.39 295981.58
Total 7677000.00 4717184.17

VAN $ 2,753,409.50 > 0 Se acepta el proyecto

TIR 78%
B/C 1.02 > 1 Se gana
CtA Bt BNA
$ -725,245.00
183240.91 566135.00 514668.18
166582.64 566135.00 467880.17
151438.77 566135.00 425345.60
137671.61 566135.00 386677.82
125156.01 566135.00 351525.29
113778.19 566135.00 319568.45
103434.72 566135.00 290516.77
94031.56 566135.00 264106.16
85483.24 566135.00 240096.51
77712.03 566135.00 218269.55
1238529.67 5661350.00 3478654.50