RoryPérez_Aportación inicial al caso1

RoryPérez_Aportación inicial al caso1

Info icon This preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Opción 1 Flujo de Ingresos Flujo de Egresos Flujo de efectivo Neto Formulación de Datos Año Valor Año Valor Año Valor Año Valor 1 2,766,000.00 1 1,409,089.00 1 1,356,911.00 IO -$3,300,000.00 2 2,858,108.00 2 1,422,514.00 2 1,435,594.00 F1 1,356,911.00 3 3,809,858.00 3 1,436,221.00 3 2,373,637.00 F2 1,435,594.00 4 5,078,540.00 4 1,449,776.00 4 3,628,764.00 F3 2,373,637.00 5 6,769,694.00 5 1,464,242.00 5 5,305,452.00 F4 3,628,764.00 6 9,024,002.00 6 1,479,186.00 6 7,544,816.00 F5 5,305,452.00 7 12,028,995.00 7 1,503,564.00 7 10,525,431.00 F6 7,544,816.00 Total 42,335,197.00 Total 10,164,592.00 Total 32,170,605.00 F7 10,525,431.00 VAN $6,261,502.80 TIR 68% Opción 2 Flujo de Ingresos Flujo de Egresos Flujo de efectivo Neto Formulación de Datos Año Valor Año Valor Año Valor Año Valor 1 $2,508,000.00 1 $992,200.00 1 $1,515,800.00 IO -$4,620,000.00 2 $2,591,516.00 2 $993,471.00 2 $1,598,045.00 F1 $1,515,800.00 3 $3,454,491.00 3 $994,785.00 3 $2,459,706.00 F2 $1,598,045.00 4 $4,604,837.00 4 $1,034,344.00 4 $3,570,493.00 F3 $2,459,706.00 5 $6,138,248.00 5 $1,035,747.00 5 $5,102,501.00 F4 $3,570,493.00 6 $8,182,284.00 6 $1,037,197.00 6 $7,145,087.00 F5 $5,102,501.00 7 $10,906,985.00 7 $1,038,696.00 7 $9,868,289.00 F6 $7,145,087.00 Total $38,386,361.00 Total $7,126,440.00 Total $31,259,921.00 F7 $9,868,289.00 VAN $7,695,616.60 TIR 54% Opción 3 Flujo de Ingresos Flujo de Egresos Flujo de efectivo Neto Formulación de Datos Año Valor Año Valor Año Valor Año Valor 1 $2,821,200.00 1 $778,400.00 1 $2,042,800.00 IO -$3,400,000.00 2 $2,915,146.00
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.
  • Spring '13
  • HumbertoCastillo
  • $2,508,000.00 2, $2,591,516.00 3, $3,454,491.00 4, $4,604,837.00 5, $6,138,248.00 6, $8,182,284.00 7

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern