0 1 2 3 4

Ingresos $ 32,000 $ 32,000 $ 32,000 $ 32,000

Costos $ 40,000 $ 20,000 $ 20,000 $ 20,000 $ 20,000
FNE -$ 40,000 $ 12,000 $ 12,000 $ 12,000 $ 12,000

TIO1 6% $ 1,581.27
TIO2 10% -$ 1,961.61

TIR 7.71%
 P FNE
0 -$ 2,000,000
1 -$ 3,000,000
2 $ 1,800,000
3 $ 2,000,000
4 $ 2,700,000

TIR 10.99%
 P FNE
0 -$ 100,000
1 $ 5,000
2 $ 50,000
3 $ 50,000
4 $ -

TIR 2.03%
 P FNE
0 $ 100,000
1 -$ 50,000
2 -$ 50,000
3 -$ 50,000
4 $ -

TIR 23.38%
 P FNE
0 $ 5,000
1 $ 50,000
2 $ 50,000
3 $ 50,000
4 $ -

TIR Err:523 ERROR

 P FNE
0 $ 100,000
1 -$ 200,000
2 $ 150,000
3 $ -
4 $ -

TIR Err:523
 P FNE
0 -$ 228,000
1 $ 537,000
2 -$ 314,000
3 $ -
4 $ -

TIR 7.95%
 P FNE
0 -$ 156,075
1 $ 163,230
2 $ 185,732
3 $ 210,034
4 $ 242,842
5 $ 369,468

TIO 18%
VAN $ 530,232

TIR 115.40%

Recupera la inversion y supera