A

A Columna1 Columna2 Columna3 Columna4 Columna1

IV INICIAL 100,000.00 - 100,000.00 VPN= -$65,937.54 IV INICIAL
f1 10,000.00 10,000.00 TIR= -20.6201% f1
f2 18,000.00 18,000.00 COMPROBACIÓN $0.00 f2
f3 - 10,000.00 - 10,000.00 f3
f4 25,000.00 25,000.00 f4
f5 5,000.00 5,000.00 f5
i= 13 % i=
0.13

D
D Columna1 Columna2 Columna3 Columna4 E
IV INICIAL 70,000.00 - 70,000.00 VPN= $656.00 IV INICIAL
f1 40,000.00 40,000.00 TIR= 25.6508% f1
f2 34,000.00 34,000.00 COMPROBACIÓN $0.00 f2
f3 25,000.00 25,000.00 f3
f4 18,000.00 18,000.00 f4
f5 - 10,000.00 - 10,000.00 f5
i= 25 % i=
0.25
 B
B Columna2 Columna3 Columna4
37594059 - 37,594,059.00 VPN= $400,536,660.90
61,939,456.00 61,939,456.00 TIR= 225.2056%
123,838,272.00 123,838,272.00 COMPROBACIÓN $0.00
155,285,776.00 155,285,776.00
184,607,772.00 184,607,772.00
244,722,784.00 244,722,784.00
18 %
0.18

E
Columna1 Columna2 Columna3 Columna4
2,000,000.000 - 2,000,000.00000 VPN= -$1,577,574.4452
150,000.00 150,000.00 TIR= -22.9822%
285,000.00 285,000.00 COMPROBACIÓN $0.00
175,000.00 175,000.00
208,000.00 208,000.00
95,000.00 95,000.00
35 %
0.35
 C
C Columna1 Columna2 Columna3 Columna4
IV INICIAL 20,000.00 - 20,000.00 VPN= -$11,841.65
f1 3,000.00 3,000.00 TIR= -15.8013%
f2 2,000.00 2,000.00 COMPROBACIÓN -$0.00
f3 1,000.00 1,000.00
f4 - 3,500.00 - 3,500.00
f5 8,000.00 8,000.00
i= 8%
0.08

F
F Columna1 Columna2 Columna3 Columna4
IV INICIAL 500,000.00 - 500,000.00 VPN= -$301,204.475
f1 155,800.00 155,800.00 TIR= -12.6555%
f2 - 50,000.00 - 50,000.00 COMPROBACIÓN $0.00
f3 100,000.00 100,000.00
f4 - 20,000.00 - 20,000.00
f5 138,000.00 138,000.00
i= 20 %
0.2