Nothing Special   »   [go: up one dir, main page]
Scribd Logo
Upload

Welcome to Scribd!

  • 6 views

    Ejercicio 2.1

    Uploaded by

    Josue Caracara Flores
    The document presents financial data for three investment options, including initial costs, cash flows over six periods, net flows, and calculations of net present value (NPV) and internal rate of return (IRR). Option 2 has the highest NPV of $441,665.48 and IRR of 13.02%, making it the best option.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd

    Ejercicio 2.1

    Uploaded by

    Josue Caracara Flores
    6 views1 page
    The document presents financial data for three investment options, including initial costs, cash flows over six periods, net flows, and calculations of net present value (NPV) and internal rate of return (IRR). Option 2 has the highest NPV of $441,665.48 and IRR of 13.02%, making it the best option.

    Original Description:

    ING ECONOMIC

    Original Title

    EJERCICIO 2.1

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document presents financial data for three investment options, including initial costs, cash flows over six periods, net flows, and calculations of net present value (NPV) and internal rate of return (IRR). Option 2 has the highest NPV of $441,665.48 and IRR of 13.02%, making it the best option.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    6 views1 page

    Ejercicio 2.1

    Uploaded by

    Josue Caracara Flores
    The document presents financial data for three investment options, including initial costs, cash flows over six periods, net flows, and calculations of net present value (NPV) and internal rate of return (IRR). Option 2 has the highest NPV of $441,665.48 and IRR of 13.02%, making it the best option.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 1

    2B

    INTERES 9,00% 8,00% 9,00% 7,00% 6,00% 8,00%


    6 1 2 3 4 5
    n6 n1 n2 n3 n4 n5
    0
    spcaf 1,677 1,080 1,188 1,225 1,262 1,469

    sppwf 0,596 0,926 0,842 0,816 0,792 0,681

    uscaf 7,523 1,000 2,090 3,215 4,375 5,867

    sfdf 0,133 1,000 0,478 0,311 0,229 0,170

    uspwf 4,486 0,926 1,759 2,624 3,465 3,993

    crf 0,223 1,080 0,568 0,381 0,289 0,250

    ASF 2,250 0,000 0,478 0,955 1,427 1,846

    VALOR PRESENTE

    PERIODOS OPCION 1 OPCION 2 OPCION 3 COSTOS INTERES


    0 1.560.000,00 2.100.000,00 1.890.000,00
    1 300.000,00 350.000,00 800.000,00 150.000,00 8%
    2 400.000,00 450.000,00 700.000,00 160.000,00 8%
    3 500.000,00 600.000,00 600.000,00 170.000,00 8%
    4 600.000,00 800.000,00 500.000,00 180.000,00 8%
    5 700.000,00 900.000,00 400.000,00 190.000,00 8%
    6 800.000,00 1.100.000,00 300.000,00 200.000,00 8%
    FLUJOS NETOS
    PERIODOS OPCION 1 OPCION 2 OPCION 3
    0 - 1.560.000,00 - 2.100.000,00 - 1.890.000,00
    1 150.000,00 200.000,00 650.000,00
    2 240.000,00 290.000,00 540.000,00
    3 330.000,00 430.000,00 430.000,00
    4 420.000,00 620.000,00 320.000,00
    5 510.000,00 710.000,00 210.000,00
    6 912.000,00 1.320.000,00 478.000,00

    OPCION 1 OPCION 2 OPCION 3

    P=Costo inicial 1.560.000,00 2.100.000,00 1.890.000,00


    Mejoramiento
    L= valor de recup 312.000,00 420.000,00 378.000,00
    ingresos anuales
    D=costos anuales

    OPCION 1 OPCION 2 OPCION 3


    P=Costo inicial 1.560.000,00 2.100.000,00 1.890.000,00 -
    Mejoramiento - -
    L= valor de recup 186.035,41 250.432,28 225.389,05 -
    ingresos anuales 2.451.277,01 3.094.702,66 2.666.855,77
    D=costos anuales 803.469,46 803.469,46 803.469,46 -
    VAN 273.842,96 441.665,48 198.775,36 -
    TIR 12,32% 13,02% 11,82%
    MEJOR OPCIÓN ---->> OPCION 2
    VAN 441.665,48

    You might also like