act 8 administracion.docx - Nombre Matrícula Miguel...

This preview shows page 1 - 5 out of 5 pages.

Nombre : Miguel Alejandro Gastelum Zamora José Alfredo Cota Carrasco Matrícula : 2852550 2852958 Nombre del curso: Administración Financiera Nombre del profesor : Iván Castillo Rodríguez Módulo : 2. Actividad : Act.8 . Analizando con el VPN Fecha : 01/Marzo/2019 Bibliografía : Resultados: 1. Toma en cuenta los siguientes datos de un proyecto: Vida útil Años Inversión total inicial Flujos de efectivo esperados Flujos de efectivo acumulados 0 100,000 1 25,000 25,000 2 27,000 52,000 3 29,000 81,000 4 25,000 106,000 5 22,000 128,000
Image of page 1
6 15,000 143,000 2. Calcula el valor presente neto con las siguientes tasas de descuento: o 10% 1- 25,000/ (1.10) ^1 22,727.27 2- 27,000/ (1.10) ^2 22,314.04 3- 29,000/ (1.10) ^3 21,788.12 4- 25,000/ (1.10) ^4 17,075.33 5- 22,000/ (1.10) ^5 12,483.39 6- 15,000/ (1.10) ^6 8,467.10 TOTAL 104,855.25 VPN= (-100,000+104,855.25) = 4,855.25 o 12% 1 25,000/ (1.12) ^1 22,321.42 2 27,000/ (1.12) ^2 21,524.23 3 29,000/ (1.12) ^3 20,641.62 4 25,000/ (1.12) ^4 15,483.95 5 22,000/ (1.12) ^5 12,483.39 6 15,000/ (1.12) ^6 7,599.46 TOTAL 100,054.07 VPN= (-100,000 + 100,054.07) = 54.07 o 15% 1 25,000/ (1.15) ^1 21,739.13
Image of page 2
2 27,000/ (1.15) ^2 20,415.87 3 29,000/ (1.15) ^3 19,067.97 4 25,000/ (1.15) ^4 14,293.83 5 22,000/ (1.15) ^5 10,937.88 6 15,000/ (1.15) ^6 6,484.91 TOTAL 92,939.59 VPN = (-100,000 + 92,939.59) = -7,060.41 o 18% 1 25,000/ (1.18) ^1 21,186.44 2 27,000/ (1.18) ^2 19,390.97 3 29,000/ (1.18) ^3 17,650.29 4 25,000/ (1.18) ^4
Image of page 3
Image of page 4
Image of page 5

You've reached the end of your free preview.

Want to read all 5 pages?

  • Spring '17
  • xxx
  • Día, Dinero en efectivo

{[ 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