Q CF CV CT CMa CMe Ingreso Total

0 $280,000.00 $0.00 $280,000.00 $0.00 $0.00 $0.00

40 $280,000.00 $993,800.00 $1,273,800.00 $24,845.00 $31,845.00 $1,389,186.75
80 $280,000.00 $1,242,250.00 $1,522,250.00 $6,211.25 $19,028.13 $2,778,373.49
120 $280,000.00 $1,490,700.00 $1,770,700.00 $6,211.25 $14,755.83 $4,167,560.24
160 $280,000.00 $1,987,600.00 $2,267,600.00 $12,422.50 $14,172.50 $5,556,746.99
200 $280,000.00 $2,981,400.00 $3,261,400.00 $24,845.00 $16,307.00 $6,945,933.73
240 $280,000.00 $4,472,100.00 $4,752,100.00 $37,267.50 $19,800.42 $8,335,120.48
280 $280,000.00 $6,459,700.00 $6,739,700.00 $49,690.00 $24,070.36 $9,724,307.23
320 $280,000.00 $8,944,200.00 $9,224,200.00 $62,112.50 $28,825.63 $11,113,493.98

% Rentabilidad 17%
Precio 34730
Ingreso Neto
-$280,000.00 $70,000.00
$115,386.75
$1,256,123.49
$60,000.00
$2,396,860.24
$3,289,146.99
$3,684,533.73 $50,000.00

$3,583,020.48
$2,984,607.23 $40,000.00
CMa
$1,889,293.98 Logari thmi c (CMa)
$30,000.00 CMe

$20,000.00

$10,000.00

$0.00
0 50 100 150 200 250 300
 CMa
Logari thmi c (CMa)
CMe