Inverionista 1

20%

Inversionista 2

30%
(1,000)
350
380
400
500

COMPRO CAMION X
Se arrienda por un ao
Al final del ao Le proponen comprarlo x
Si TO Mensual

$ 28.16 VNA1
$( 148.79) VN2

30,000,000
800,000
31,419,203
3% Acepta
0
1
2
3
4
5
6
7
8
9
10
11
12

(30,000,000)
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
32,219,203

$( 0.00)

Se compra Bodega
1 mes se pagan reparaciones
se arrienda desde el tercer mes
si to

50,000,000
COMODIN
5,000,000
1,500,000
20% E.A
#NAME? NCM
#NAME? EM
A CUANTO DEBE VENDERSE EN EL MES 24 PARA QUE EL PROYECTO SEA VIABLE
0
1

(50,000,000)
(5,000,000)

VNA

2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24

0
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
1,500,000
###

tasa interna de retorno

Se compra lote por
CI
MES 4
MES 6
MES 12

20,000,000 se paga asi

5,000,000
3,500,000
5,500,000
10,000,000
0
1
2
3
4
5
6
7
8
9
10
11
12

(15,000,000)
3,500,000
5,500,000
10,000,000

2.78%

Se compra casa
75,000,000
Arreglos meses 1 y dos
1,000,000
Mes 6 arrienda
2,800,000
mes 36 Vende
70,000,000
CUAL ES LA MINIMA TASA DE OPORTUNIDAD DE ESSTE INVERSIONISTA
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36

(75,000,000)
(1,000,000)
(1,000,000)
0
0
0
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
2,800,000
72,800,000

comodin

TIR

No acepta

0
1
2
3
4
5
6
7
8
9
10
11
12

40,203,645

#NAME?

###

###
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
800,000
###

VNA
VALOR FINA

TIR

###
###

1.38%

TIR

22,222,222

2.75% EM