interes 25% valor construccion

interes 15% mant

incremento mant

0 1 2
INVERSION 15,000
MANTENIMIENTO 65 75
IMPACTO AGRÍCOLA 70 83
FLUJO 15,000 136 159
VPN 25% 16,439
VPN 15% 19,462

NEGOCIOS NUEVOS 800 896

BENEFICIO USUARIOS 850 986
FLUJO 1,650 1,882
VPN 25% 14,366
VPN 15% 39,811

PUNTO A
PUNTO B
 15,000 IMPACTO AG 70 nuevos 800
65 INCREMENTO 18% icremento 12%
15%

3 4 5 6 7 8 9 10

86 99 114 131 150 173 199 229

97 115 136 160 189 223 263 310
186 218 254 297 346 404 471 549

1,004 1,124 1,259 1,410 1,579 1,769 1,981 2,218

1,144 1,327 1,539 1,785 2,071 2,402 2,787 3,233
2,147 2,451 2,798 3,195 3,650 4,171 4,767 5,451

RELACION B/C 0.874

RELACION B/C 2.046
beneficios 850
incremento 16%

11 12 13 14 15 16 17 18

263 302 348 400 460 529 608 699

366 432 510 602 710 838 989 1,167
640 747 871 1,016 1,185 1,383 1,614 1,885

2,485 2,783 3,117 3,491 3,910 4,379 4,904 5,493

3,750 4,350 5,046 5,853 6,789 7,876 9,136 10,598
6,234 7,133 8,162 9,344 10,699 12,255 14,040 16,090
 19 20 21 22 23 24 25 26

804 925 1,064 1,223 1,407 1,618 1,861 2,140

1,377 1,625 1,918 2,263 2,670 3,151 3,718 4,387
2,201 2,570 3,002 3,508 4,100 4,792 5,603 6,553

6,152 6,890 7,717 8,643 9,680 10,842 12,143 13,600

12,293 14,260 16,542 19,188 22,258 25,820 29,951 34,743
18,445 21,150 24,259 27,831 31,939 36,662 42,094 48,343
 27 28 29 30

2,461 2,830 3,254 3,742

5,176 6,108 7,208 8,505
7,664 8,966 10,491 12,277

15,232 17,060 19,107 21,400

40,302 46,750 54,230 62,907
55,534 63,810 73,337 84,307