TIR y VAN

Ao
0
1
2
3
4
5
6
7
8
9
10

Gastos
-$1,500,000
-$350,000
-$350,000
-$350,000
-$350,000
-$350,000
-$350,000
-$350,000
-$350,000
-$350,000
-$350,000

Ingresos

$500,000
$1,000,000
$1,500,000
$1,500,000
$1,500,000
$1,500,000
$1,500,000
$1,500,000

Saldo
-$1,500,000
-$350,000
-$350,000
$150,000
$650,000
$1,150,000
$1,150,000
$1,150,000
$1,150,000
$1,150,000
$1,150,000

Plantacin
Mantencin de cultivo
Mantencin de cultivo
Mantencin de cultivo/ventas
Mantencin de cultivo/ventas
Mantencin de cultivo/ventas
Mantencin de cultivo/ventas
Mantencin de cultivo/ventas
Mantencin de cultivo/ventas
Mantencin de cultivo/ventas
Mantencin de cultivo/ventas

i = 12.0%
VAN
0
1
2
3
4
5
6
7
8
9
10

-1,500,000
-312,500
-279,018
106,767
413,087
652,541
582,626
520,202
464,466
414,702
370,269
1,433,141

VAN =

j =0

Bj - Cj

(1 + i ) j