Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Cálculo VAN-TIR
Cálculo VAN-TIR
es factible
TIR
Tasa de Interés % VAN 2,500.00
0% 2,000.00
10% 1,344.85
20% 902.78 2,000.00
30% 596.27
40% 379.01 1,500.00
50% 222.22
60% 107.42
70% 22.39 1,000.00
73.205081% 0.00000
80% -41.15
500.00
90% -88.93
100% -125.00
-
-100.0% 100.0% 300.0% 500.0%
TIR > i%
56,2% > 12% es Rentable
-500.00
TIR
2 Criterio de Compra
Mes 0 Mes 1 Mes 2 Mes 3 Mes 4
Depreciación 20,000 20,000 20,000 20,000
Amortización 150,000 15,000
Parcial 170,000 20,000 20,000 35,000
800,000
600,000
400,000
200,000
-
1 2
Compra Arriendo
650,000 -
480,000 100,000
460,000 200,000
440,000 300,000
405,000 400,000
385,000 500,000
365,000 600,000
345,000 700,000
325,000 800,000
305,000 900,000
285,000 1,000,000
1,000,000
800,000
600,000
400,000
200,000
-
1 2 3 4 5 6 7 8 9 10
Compra Arriendo