PROYECTO

R 8%
TIR 3.25178% $600.00

INVERSION F1 F2 F3 F4
-600.000 50.000 140.000 235.000 235.000

VPN= -74.39367681455
VPN_0 0.000090714609

TIR= 3%

R VPN_P1
0% 60.000 VPN_P1
2% 22.133 100.000
3.25178% 0.000
4% -12.692 50.000
6% -44.778
0.000
8% -74.394 0% 5% 10% 15% 20% 25% 30%
10% -101.776 -50.000
12% -127.135
14% -150.658 -100.000
16% -172.511
-150.000
18% -192.843
20% -211.786 -200.000
22% -229.461
24% -245.973 -250.000
26% -261.420
28% -275.887 -300.000

30% -289.454
-350.000
32% -302.191
34% -314.163 -400.000
36% -325.428
38% -336.038
40% -346.043
 20%

30%

VPN_P1

15% 20% 25% 30% 35% 40% 45%