proyecto a

0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

3500000
3675000
3858750
4051687.5
4254271.88
4466985.47
4690334.74
4924851.48
5171094.05
5429648.76
5701131.19
5986187.75
6285497.14
6599772
6929760.6
7276248.63
7640061.06
8022064.11
8423167.32
8844325.68

1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05
1.05

60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000
60000000

porsentage
5.83333333
6.125
6.43125
6.7528125
7.09045313
7.44497578
7.81722457
8.2080858
8.61849009
9.04941459
9.50188532
9.97697959
10.4758286
10.99962
11.549601
12.127081
12.7334351
13.3701069
14.0386122
14.7405428

inversin
-60000000
-56500000
-52825000
-48966250
-44914562.5
-40660290.6
-36193305.2
-31502970.4
-26578118.9
-21407024.9
-15977376.1
-10276244.9
-4290057.18
1995439.96
8595211.96
15524972.6
22801221.2
30441282.2
38463346.4
46886513.7
55730839.4

proyecto b
3500000
3640000
3785600
3937024
4094504.96
4258285.16
4428616.56
4605761.23
4789991.68
4981591.34
5180855
5388089.2
5603612.76
5827757.28
6060867.57
6303302.27
6555434.36
6817651.73
7090357.8
7373972.12

1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04
1.04

45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000
45000000

porsentage
7.77777778
8.08888889
8.41244444
8.74894222
9.09889991
9.46285591
9.84137014
10.2350249
10.6444259
11.070203
11.5130111
11.9735315
12.4524728
12.9505717
13.4685946
14.0073384
14.5676319
15.1503372
15.7563507
16.3866047

inversin
-45000000
-41500000
-37860000
-34074400
-30137376
-26042871
-21784585.9
-17355969.3
-12750208.1
-7960216.41
-2978625.07
2202229.93
7590319.12
13193931.9
19021689.2
25082556.7
31385859
37941293.4
44758945.1
51849302.9
59223275