Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Bally Capital

Evaluacion Preliminar Due Diligence Negociacion

Abandono 50% Abandono 2/3 Abandono 80%

Acuerdos 90 45 15
Horas 150 120 80
Personal Prof. JUNIOR Prof. NIVEL MEDIO Prof. SENIOR
Horas/Req 13500 5400 1200
Ingreso Promedio $ 1,800,000.00

Horas Trab/sem 65 60 60
Annual 3185 2940 2940
$ Annual 122,500.00 245,000.00 735,000.00
H/annual 3185 2940 2940
$/h 38.46 83.33 250.00
%/h 2,388.75 1,470.00 970.20
$ 91,875.00 $ 122,500.00 $ 242,550.00

Demanda h 13500 5400 1200


Capacidad personal 5.6515 3.673 1.23686
Capacidad Total 6 4 2

Horas req. total 14,332.50 5,880.00 1500


% Utilizacion 94% 92% 51%
551,250.00 490,000.00 375,000.00
735,000.00 980,000.00 1,470,000.00
Cierre de la
Negociacion

3
100
Prof. SENIOR
300
$ 5,400,000.00

60
2940 12,005.00
- 1,102,500.00
2940
250.00
970.20
$ 242,550.00

300
0.30921 1.54607
2

1,416,250.00
3,185,000.00

You might also like