Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Costos Coca Codo
Costos Coca Codo
Ingenieria Ambi
INVERSION Tasa de
1621.82 6%
INICIAL descuento
INVERSION Tasa de
INICIAL 1,889.72 decuento 6%
Costos Ingresos
Tiempo Inversion Costos OM Costos R Ingresos E FCN (I-C)
0 224.87668 0 -224.87668
1 257.00192 0 -257.00192
2 504.55524 0 -504.55524
3 455.42252 0 -455.42252
4 447.86364 0 -447.86364
5 14.86 0 251.35 236.49
6 14.86 0 251.35 236.49
7 14.86 0 251.35 236.49
8 14.86 0 251.35 236.49
9 14.86 0 251.35 236.49
10 14.86 0 251.35 236.49
11 14.86 0 251.35 236.49
12 14.86 0 251.35 236.49
13 14.86 0 251.35 236.49
14 14.86 0 251.35 236.49
15 14.86 0 251.35 236.49
16 14.86 0 251.35 236.49
17 14.86 0 251.35 236.49
18 14.86 0 251.35 236.49
19 14.86 0 251.35 236.49
20 14.86 0 251.35 236.49
21 14.86 0 251.35 236.49
22 14.86 0 251.35 236.49
23 14.86 0 251.35 236.49
24 14.86 0 251.35 236.49
25 14.86 0 251.35 236.49
26 14.86 0 251.35 236.49
27 14.86 0 251.35 236.49
28 14.86 0 251.35 236.49
29 14.86 0 251.35 236.49
30 14.86 138.68 251.35 97.81
31 14.86 138.68 251.35 97.81
32 14.86 0 251.35 236.49
33 14.86 0 251.35 236.49
34 14.86 0 251.35 236.49
35 14.86 0 251.35 236.49
36 14.86 0 251.35 236.49
37 14.86 0 251.35 236.49
38 14.86 0 251.35 236.49
39 14.86 0 251.35 236.49
40 14.86 0 251.35 236.49
41 14.86 0 251.35 236.49
42 14.86 0 251.35 236.49
43 14.86 0 251.35 236.49
44 14.86 0 251.35 236.49
45 14.86 0 251.35 236.49
46 14.86 0 251.35 236.49
47 14.86 0 251.35 236.49
48 14.86 0 251.35 236.49
49 14.86 0 251.35 236.49
VAN 1,127.15 $
TIR 10%
PAY BACK 4.52 $
R C/B 0.60 $
año porcentaje de la inversión (%) Valor de la inversión (Millones de US$)
2010 11.9 224.04
2011 13.6 257.55
2012 26.7 504.1
2013 24.1 456.64
2014 23.7 447.39