8/16/2019 Tiria

1/3

A B C D E Per A B

Inversión 38000 50000 55000 60000 70000 0 -38000 -50000

Ingresos anuales 11000 14100 16300 16800 19200 1 11000 14100

2 11000 14100

3 11000 14100

4 11000 141005 11000 14100

6 11000 14100

7 11000 14100

8 11000 14100

9 11000 14100

10 11000 14100

2610! 2523!

In"

0!

3!6!

9!

12!

15!

18!

21!

24!

27!

30!

33!

36!

39!

42!

45!

48!

4275!

8/16/2019 Tiria

2/3

C D E A-#a$a B-A C-B

-55000 -60000 -70000 -38000 -12000 -5000

16300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 220016300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 2200

16300 16800 19200 11000 3100 2200

2690! 2499! 2432! 2610! 2241! 4275!

%an B %an C C-B

&' 91(00000 &' 108(00000 &' 17(00000

&' 70(27586 &' 84(04231 &' 13(76645&' 53(77723 &' 64(96942 &' 11(19219

&' 40(48897 &' 49(60782 &' 9(11885

&' 29(66814 &' 37(09864 &' 7(43049

&' 20(76464 &' 26(80593 &' 6(04129

&' 13(36662 &' 18(25361 &' 4(88699

&' 7(16250 &' 11(08147 &' 3(91897

&' 1(91417 &' 5(01426 &' 3(10008

&' -2(56207 &' -16041 &' 2(40166

&' -6(40929 &' -4(60791 &' 1(80139

&' -9(73984 &' -8(45811 &' 1(28173

&' -12(64270 &' -11(81391 &' 82880

&' -15(18894 &' -14(75743 &' 43151

&' -17(43570 &' -17(35475 &' 8095

&' -19(42932 &' -19(65943 &' -23011

&' -21(20759 &' -21(71515 &' -50757

&' -17(95623 &' -17(95650 &' -026

0! 10! 20! 30

)&'40(00000*

)&'20(00000*

&'000

&'20(00000

&'40(00000

&'60(00000

&'80(00000

&'100(00000

&'120(00000

C+ar" ,i"le

%an B %an C

8/16/2019 Tiria

3/3

D-C

-5000

500

500

500

500500

500

500

500

500

500

000!

40! 50! 60!

C-B