Ahorro de Beneficio

AÑO Inversion mantenimiento COV Anual VPB VPC

1 1677637.13 1497890.3
2 3115611.81 2483746.66
3 18227.8481 2152332 2170559.85 1544961.63
4 18227.8481 2242729.94 2260957.79 1436879.55
5 18227.8481 2336924.6 2355152.45 1336376.75
6 18227.8481 2435075.43 2453303.28 1242919.79
7 18227.8481 2537348.6 2555576.45 1156013
8 18227.8481 2643917.24 2662145.09 1075195.75
9 18227.8481 2754961.77 2773189.62 1000039.98
10 273417.722 18227.8481 2870670.16 2888898.01 930147.843 88033.1887
11 18227.8481 2991238.31 3009466.16 865149.607
12 18227.8481 3116870.32 3135098.17 804701.613
13 18227.8481 3247778.87 3266006.72 748484.445
14 18227.8481 3384185.58 3402413.43 696201.199
15 18227.8481 3526321.38 3544549.23 647575.892
∑ 13484647.1 4069670.15
VPN 9414976.9
B/C 3.31344963