Scribd Logo
Upload

Welcome to Scribd!

  • Ejercicios Comp 4

    Uploaded by

    Carlos Canales
    6 views2 pages
    The document contains financial projections for three different investment projects over a 20 year period. It shows the initial investment, annual costs, annual revenues, net cash flow, and internal rate of return for each project. Project 1 has an initial investment of $400,000 and returns an 11.94% internal rate of return. Project 2 requires $1 million initial investment and returns 10%. Project 3 requires a $300,000 initial investment and returns 13.99%.

    Original Description:

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains financial projections for three different investment projects over a 20 year period. It shows the initial investment, annual costs, annual revenues, net cash flow, and internal rate of return for each project. Project 1 has an initial investment of $400,000 and returns an 11.94% internal rate of return. Project 2 requires $1 million initial investment and returns 10%. Project 3 requires a $300,000 initial investment and returns 13.99%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    6 views2 pages

    Ejercicios Comp 4

    Uploaded by

    Carlos Canales
    The document contains financial projections for three different investment projects over a 20 year period. It shows the initial investment, annual costs, annual revenues, net cash flow, and internal rate of return for each project. Project 1 has an initial investment of $400,000 and returns an 11.94% internal rate of return. Project 2 requires $1 million initial investment and returns 10%. Project 3 requires a $300,000 initial investment and returns 13.99%.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    A) Inv.

    Inicial Gastos Ingresos Flujo Neto Tir B)


    -$400,000.00 -$400,000.00 11.94%
    1 $32,000.00 $70,000.00 $38,000.00
    2 $32,000.00 $70,000.00 $38,000.00
    3 $32,000.00 $70,000.00 $38,000.00
    4 $32,000.00 $70,000.00 $38,000.00
    5 $32,000.00 $70,000.00 $38,000.00
    6 $32,000.00 $70,000.00 $38,000.00
    7 $32,000.00 $70,000.00 $38,000.00
    8 $32,000.00 $70,000.00 $38,000.00
    9 $32,000.00 $70,000.00 $38,000.00
    10 $32,000.00 $70,000.00 $38,000.00
    11 $32,000.00 $70,000.00 $38,000.00
    12 $32,000.00 $70,000.00 $38,000.00
    13 $32,000.00 $70,000.00 $38,000.00
    14 $32,000.00 $70,000.00 $38,000.00
    15 $32,000.00 $70,000.00 $38,000.00
    16 $32,000.00 $70,000.00 $38,000.00
    17 $32,000.00 $70,000.00 $38,000.00
    18 $32,000.00 $70,000.00 $38,000.00
    19 $32,000.00 $70,000.00 $38,000.00
    20 $32,000.00 $1,170,000.00 $1,138,000.00

    2 A y 1 de B Tir 2By1A Tir


    1 -$1,000,000.00 10% 1 -$900,000.00 23%
    2 $123,400.00 2 $212,800.00
    3 $123,400.00 3 $212,800.00
    4 $123,400.00 4 $212,800.00
    5 $123,400.00 5 $212,800.00
    6 $123,400.00 6 $212,800.00
    7 $123,400.00 7 $212,800.00
    8 $123,400.00 8 $212,800.00
    9 $123,400.00 9 $212,800.00
    10 $123,400.00 10 $212,800.00
    11 $123,400.00 11 $212,800.00
    12 $123,400.00 12 $212,800.00
    13 $123,400.00 13 $212,800.00
    14 $123,400.00 14 $212,800.00
    15 $123,400.00 15 $212,800.00
    16 $123,400.00 16 $212,800.00
    17 $123,400.00 17 $212,800.00
    18 $123,400.00 18 $212,800.00
    19 $123,400.00 19 $212,800.00
    20 $123,400.00 20 $212,800.00
    Inv. Inicial Gastos Egresos Flujo Neto Tir
    -$300,000.00 -$300,000.00 13.99%
    1 $18,600.00 $56,000.00 $37,400.00
    2 $18,600.00 $56,000.00 $37,400.00
    3 $18,600.00 $56,000.00 $37,400.00
    4 $18,600.00 $56,000.00 $37,400.00
    5 $18,600.00 $56,000.00 $37,400.00
    6 $18,600.00 $56,000.00 $37,400.00
    7 $18,600.00 $56,000.00 $37,400.00
    8 $18,600.00 $56,000.00 $37,400.00
    9 $18,600.00 $56,000.00 $37,400.00
    10 $18,600.00 $56,000.00 $37,400.00
    11 $18,600.00 $56,000.00 $37,400.00
    12 $18,600.00 $56,000.00 $37,400.00
    13 $18,600.00 $56,000.00 $37,400.00
    14 $18,600.00 $56,000.00 $37,400.00
    15 $18,600.00 $56,000.00 $37,400.00
    16 $18,600.00 $56,000.00 $37,400.00
    17 $18,600.00 $56,000.00 $37,400.00
    18 $18,600.00 $56,000.00 $37,400.00
    19 $18,600.00 $56,000.00 $37,400.00
    20 $18,600.00 $771,000.00 $752,400.00

    You might also like