Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Número de períodos
Tipo de período
% Tasa de descuento
PERIODO
DETALLE
0 1 2 3 4
FLUJO NETO EFECTIVO PROYECTADO -800000.00 82844.00 200334.50 261444.50 326267.60
PERIODO
5 6 7 8
391943.60 387119.90 316586.70 375554.00
X Y
Tasa de VAN
Descuento
0% $1,542,094.80 TASA INTERNA DE RETORNO
5% $1,030,029.98
$2,000,000.00
10% $659,693.69
15% $385,982.28 $1,500,000.00
20% $179,654.71
$1,000,000.00
25% $21,301.86
30% -$102,240.62
VAN
$500,000.00
35% -$200,080.55
$0.00
40% -$278,635.65 0 0.05 0.1 0.15 0.2 0.25 0.3 0.35 0.4 0.45 0.5 0.55 0.6
45% -$342,505.29 ($500,000.00)
50% -$395,037.73
($1,000,000.00)
55% -$438,706.22
60% -$475,362.51 TASA DE DESCUENTO
TIR 25.78%
0.5 0.55 0.6