You are on page 1of 2

EVALUACIN VAN/TIR

INVERSION INICIAL:
AO

30981800
0

Flujo Ingresos

658648824

Flujo Egresos

426643244

Flujo Caja

-30981800

VAN
TIR

TASA INTERES:

667838934

2
672863150

4E+008 4.3E+008

3
684451963

4
691348743

4E+008 436750000

232,005,580

239,338,934

242,862,250

250,151,363

254,598,743

232,005,580

239,338,934

242,862,250

250,151,363

254,598,743

$ 979,197,126.23
7.52

12%
5
706748393

4.4E+008
268,292,093

268,292,093

You might also like