Assume a project investment program worth $ 30 billion,which generate an average profitability after tax of 33%,for which the following financing program has been identified:

A four year, $ 15 billion bank loan with a interest rate of 26% nominal annual, payable quarterly advance.

Shares that will generate net proceeds of $ 8,000millions. The current price of the stock, is $ 10,000 per share, while the dividend to be distributed in the next year, which will be paid at the end of the same, is $ 1,500 per share. The expenses are equivalent to 3% of the current price. Assume an inflation for the next years of 15%.

Retained earnings of $ 7 billion.

What would be the expected aggregate economic value per year for this package?