materiel A 0 1 2 3

cash-flow - 300,000 80,000 110,000 130,000

cash-flow actualisé - 300,000 70,175 84,641 87,746
Valeur nette 38906.05
VAN
IP 1.12969
TIR 19.20%
TIR global 13%

- 300,000 66,946 77,029 76,180

100,998 131,012 146,068

 4 5
75,000 100,000
44,406 51,937
5

9 495,000
ç

338,906 38,906

36,778 41,036 - 2,031

79,500 100,000 557,578

A

materiel B 0 1 2 3
cash-flow - 350,000 100,000 75,000 80,000
cash-flow actualisé 87,719 57,710 53,998
Valeur nette
VAN 42112.86
IP 1.12
TIR 18.23%
TIR global 14%

- 350,000 84,388 53,410 48,077

126,248 89,326 89,888

 4 5 total
150,000 200,000 605,000
88,812 103,874 392,113

.86
2
%
%

76,071 85,593 - 2,461

159,000 200,000 664,462