TIR

Inversion CAO Ahorro VR FC

0 -150000 -150000
1 -80000 200000 120000
2 -80000 200000 120000
3 -80000 200000 120000
4 -80000 200000 120000
5 -80000 200000 25000 145000
TIR 76%
15%
 Inversion ganancia
0
1 3000
2 2500
3 -100
4 -100
5 -100
6 -100
7 -100
8 -100
9 -100
10 -100
11 -100
12 -100
13 -100
14 -100
15 -100
16 -100
17 -100
18 -100
19 -100
20 -100
21 -100
22 -100
23 -100
Ahorro VR FC
0
3000
2500
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
-100
TIR -7%
 Inversion
0 -940000
1
2
3
4
5
 0.06

ganancia Ahorro VR FC
-940000
105000 105000
130000 130000
155000 155000
180000 180000
205000 150000 355000
TIR -0.45%
 Inversion
0 -328130
1
2
3
4
5
6
7
8
9
8 10
25000 3.5
1 2 4.5
17500 7500
ganancia Ahorro VR FC
-328130
78750 78750
33750 33750
78750 78750
33750 33750
78750 78750
33750 33750
78750 78750
33750 33750
78750 78750
33750 20000 53750
TIR 12.25%