You are on page 1of 1

BERTOLI, Vasco Federico

L.U.13105

FLUJO DE BENEFICIOS NETOS


Año Costo Costo Valor Flujo Ben.Netos TRI TMDA
CP SP Residual CP - SP T2 SP
$/Año $/Año Inversiones $/Año
2014 -$2.221.692.119 -$952.045.539 -$1.269.646.579 8000
2015 -$844.269.491 -$979.794.998 $135.525.507 10,7% 8240
2016 -$867.565.756 -$1.008.455.341 $140.889.585 11,1% 8487
2017 -$891.605.369 -$1.038.059.669 $146.454.300 11,5% 8742
2018 -$916.413.734 -$1.068.642.545 $152.228.811 12,0% 9004
2019 -$942.017.251 -$1.100.240.081 $158.222.830 12,5% 9274
2020 -$968.443.363 -$1.132.890.031 $164.446.667 13,0% 9552
2021 -$995.720.611 -$1.166.631.896 $170.911.285 13,5% 9839
2022 -$1.023.878.686 -$1.201.507.034 $177.628.349 14,0% 10134
2023 -$1.052.948.492 -$1.237.558.783 $184.610.291 14,5% 10438
2024 -$1.082.962.210 -$1.274.832.592 $191.870.382 15,1% 10751
2025 -$1.113.953.367 -$1.313.376.169 $199.422.802 15,7% 11074
2026 -$1.145.956.908 -$1.353.239.642 $207.282.735 16,3% 11406
2027 -$1.179.009.277 -$1.394.475.734 $215.466.456 17,0% 11748
2028 -$1.213.148.505 -$1.437.139.957 $223.991.451 17,6% 12101
2029 -$1.248.414.301 -$1.481.290.834 $232.876.533 18,3% 12464
2030 -$1.284.848.150 -$1.526.990.134 $242.141.984 19,1% 12838
2031 -$1.322.493.429 -$1.574.303.147 $251.809.718 19,8% 13223
2032 -$1.361.395.521 -$1.623.298.979 $261.903.458 20,6% 13619
2033 -$1.401.601.946 -$1.674.050.896 $272.448.951 21,5% 14028
2034 -$1.443.162.502 -$1.726.636.705 $560.000.000 $843.474.204 66,4% 14449

VAN 12% $ 92.754.129,59


TIR 13%

You might also like