Escolar Documentos
Profissional Documentos
Cultura Documentos
FC Acumulado d =15,06
Años FC
(M$us) FC (M$us)
M$us)
0 -39741,546 -39741,546 -39741,546 -39741,546
1 4436,816 4436,816 4436,816 4436,816
2 3771,293 3771,293 3771,293 3771,293
3 3205,599 3205,599 3205,599 3205,599
4 2724,759 2724,759 2724,759 2724,759
5 2316,045 2316,045 2316,045 2316,045
6 1968,639 1968,639 1968,639 1968,639
7 1673,343 1673,343 1673,343 1673,343
8 1422,341 1422,341 1422,341 1422,341
9 1208,990 1208,990 1208,990 1208,990
10 1027,642 1027,642 1027,642 1027,642
11 873,495 873,495 873,495 873,495
12 742,471 742,471 742,471 742,471
13 631,100 631,100 631,100 631,100
14 536,435 536,435 536,435 536,435
15 455,970 455,970 455,970 455,970
16 387,575 387,575 387,575 387,575
17 329,438 329,438 329,438 329,438
18 280,023 280,023 280,023 280,023
VAN= 1208,990 M$us.
10000.000
0.000
0 2 4 6 8 10
-10000.000
-20000.000 Series1
-30000.000
-40000.000
-50000.000
TIR (TIEMPO DE INVERCION RECUPERABLE)
FC
Años
(M$us) TIR 0,1602
0 -39741,546 -39741,546 -39741,546
1 4436,816 4436,816 4436,816
2 3771,293 3771,293 3771,293
3 3205,599 3205,599 3205,599
4 2724,759 2724,759 2724,759
5 2316,045 2316,045 2316,045
6 1968,639 1968,639 1968,639
7 1673,343 1673,343 1673,343
8 1422,341 1422,341 1422,341
9 1208,990 1208,990 1208,990
12 1027,642 1027,642 1027,642
TIR
(%) VAN TIR > d Factible
0 25,602 0,1602 15,06 No es factible realizar la inversion
0,05 17,589
0,1 9,606
0,15 1,651
0,1602 0