periodo flujo de efectivo valor presente tasa de descuento

0 -$ 1,000,000,000.00 -$ 1,000,000,000.00 2.30%

1 $ 50,000,000.00 $ 48,875,855.33 2.30%
2 $ 54,500,000.00 $ 52,076,913.30 2.30%
3 $ 59,405,000.00 $ 55,487,620.23 2.30%
4 $ 64,751,450.00 $ 59,121,706.80 2.30%
5 $ 70,579,080.50 $ 62,993,802.94 2.30%
6 $ 76,931,197.75 $ 67,119,496.78 2.30%
7 $ 83,855,005.54 $ 71,515,397.35 2.30%
8 $ 91,401,956.04 $ 76,199,201.48 2.30%
9 $ 99,628,132.08 $ 81,189,765.02 2.30%
10 $ 108,594,663.97 $ 86,507,178.76 2.30%
11 $ 118,368,183.73 $ 92,172,849.31 2.30%
12 $ 129,021,320.27 $ 98,209,585.29 2.30%
13 $ 140,633,239.09 $ 104,641,689.11 2.30%
14 $ 153,290,230.61 $ 111,495,054.87 2.30%

VPN $ 67,606,116.57
TIR 3%