Documentos de Académico
Documentos de Profesional
Documentos de Cultura
TABLA DE COSTOS
Costos Fijos 1 2 3
Costos Administrativos $ 195,000,000 $ 195,000,000 $ 195,000,000
Gasto Generales $ 378,990,000 $ 378,990,000 $ 378,990,000
Total 378,990,000
Inversión $ 80,000,000
Tasa de retorno 12%
4 5
$ 195,000,000 $ 195,000,000
$ 378,990,000 $ 378,990,000
$ 512,117,357 $ 640,146,696
2398000
1
2024 2025 2026 VAN $ 185,497,786
$ 893,556,492 $ 1,554,788,295 $ 2,332,182,443 TIR 23%
-$ 195,000,000 -$ 195,000,000 -$ 195,000,000
-$ 378,990,000 -$ 378,990,000 -$ 378,990,000
-$ 353,184,384 -$ 512,117,357 -$ 640,146,696
-$ 33,617,892 $ 468,680,938 $ 1,118,045,747
$ -9,076,831 $ 126,543,853 $ 301,872,352
-$ 24,541,062 $ 342,137,085 $ 816,173,395