Documente Academic
Documente Profesional
Documente Cultură
0 $0 -$ 5,350,000 -$ 5,350,000 1
1 $ 5,000,000 $ 2,200,000 $ 2,800,000 1
2 $ 6,400,000 $ 2,280,000 $ 4,120,000 0.7971938776
3 $ 6,780,000 $ 2,365,000 $ 4,415,000 0.7117802478
4 $ 7,070,000 $ 2,540,000 $ 5,985,000 0.6355180784
TOTAL $ 25,250,000 $ 4,035,000 $ 5,985,000 4.03734934663
VAN $ 17,155,845
TIR 60%
B/C 10.92
INGRESOS EGRESOS
ACTUALIZADOS ACTUALIZADOS
$0 -$ 5,350,000
$ 4,464,286 $ 1,964,286
$ 5,102,041 $ 1,817,602
$ 4,825,870 $ 1,683,360
$ 4,493,113 $ 1,614,216
$ 18,885,309 $ 1,729,464
TASA 12%
VAN 275581324.252915
TIR 64%
B/C 24.2267382798305
ACTUALIZADOS