PROYECTO 5%

A B C
0 $ (1,000,000.00) $ (1,000,000.00) $ (1,000,000.00)
1 $ 90,000.00 $ 90,000.00 $ 308,668.70
2 $ 90,000.00 $ 590,000.00 $ 308,668.70
3 $ 90,000.00 $ 45,000.00 $ 308,668.70
4 $ 1,090,000.00 $ 545,000.00 $ 308,668.70
VPN $ 141,838.02 $ 108,107.22 $ 94,523.93
TIR 9% 9% 9%
B/C 1.14 1.11 1.09
C/B 0.88 0.90 0.91
Cuota A. Eq ($ 40,000.00) ($ 30,487.51) ($ 26,656.87)
ingresos $ 1,141,838.02 $ 1,108,107.22 $ 1,094,523.93
costos $ (1,000,000.00) $ (1,000,000.00) $ (1,000,000.00)

10%
A B
0 -1000 -1000
1 655
2 1392 655
VPN $ 265.45 $ 136.78