Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
NUM P 0 1 2
ALTERNATIVA A - 15,000.00 - 26,456.00
ALTERNATIVA B - 15,000.00 11,782.00 11,782.00
ALT A 0 1 2 3
INGRESOS -$ 150,000,000 $ - $ 50,000,000 $ -
EGRESOS $ 100,000,000 $ 75,000,000 $ 130,000,000
COSTO $ 20,000,000 $ 80,000,000 $ 10,000,000
FLUJO CAJA A -$ 150,000,000 $ 80,000,000 -$ 5,000,000 $ 120,000,000
FLUJO CAJA B -$ 200,000,000 $ 70,000,000 $ 100,000,000 $ 120,000,000
TIRI -$ 50,000,000 -$ 10,000,000 $ 105,000,000 $ -
TIRI $ 50,000,000 $ 10,000,000 -$ 105,000,000 $ -
AÑO 0 1 2
ALT A -$ 20,000 $ 15,000 $ 10,000
ALT B -$ 10,000 $ 6,500 $ 6,500
TIR -$ 10,000 $ 8,500 $ 3,500
canal pequeño
periodos ingresos egresos flujo de caja
0 -$ 10,000,000 -$ 10,000,000
1 $ 2,000,000 $ 100,000 $ 1,900,000
2 $ 2,000,000 $ 100,000 $ 1,900,000
3 $ 2,000,000 $ 100,000 $ 1,900,000
4 $ 2,000,000 $ 100,000 $ 1,900,000
5 $ 2,000,000 $ 100,000 $ 1,900,000
6 $ 2,000,000 $ 100,000 $ 1,900,000
7 $ 2,000,000 $ 100,000 $ 1,900,000
8 $ 2,000,000 $ 100,000 $ 1,900,000
9 $ 2,000,000 $ 100,000 $ 1,900,000
10 $ 2,000,000 $ 100,000 $ 1,900,000
11 $ 2,000,000 $ 100,000 $ 1,900,000
12 $ 2,000,000 $ 100,000 $ 1,900,000
13 $ 2,000,000 $ 100,000 $ 1,900,000
14 $ 2,000,000 $ 100,000 $ 1,900,000
15 $ 2,000,000 $ 100,000 $ 1,900,000
15 años
canal pequeño canal mediano canal grande
VP ING $ 9,350,945.28 $ 15,896,606.98 $ 21,039,626.89
VP EGR 10,467,547.26 15,935,094.53 $ 27,337,736
RBC 0.89 1.00 0.7696184732935
canal mediano
periodos ingresos egresos flujo de caja
0 -$ 15,000,000 -$ 15,000,000
1 $ 3,400,000 $ 200,000 $ 3,200,000
2 $ 3,400,000 $ 200,000 $ 3,200,000
3 $ 3,400,000 $ 200,000 $ 3,200,000
4 $ 3,400,000 $ 200,000 $ 3,200,000
5 $ 3,400,000 $ 200,000 $ 3,200,000
6 $ 3,400,000 $ 200,000 $ 3,200,000
7 $ 3,400,000 $ 200,000 $ 3,200,000
8 $ 3,400,000 $ 200,000 $ 3,200,000
9 $ 3,400,000 $ 200,000 $ 3,200,000
10 $ 3,400,000 $ 200,000 $ 3,200,000
11 $ 3,400,000 $ 200,000 $ 3,200,000
12 $ 3,400,000 $ 200,000 $ 3,200,000
13 $ 3,400,000 $ 200,000 $ 3,200,000
14 $ 3,400,000 $ 200,000 $ 3,200,000
15 $ 3,400,000 $ 200,000 $ 3,200,000
10 años
canal pequeño canal mediano canal grande
VP ING $ 8,384,944.17 $ 14,254,405.09 $ 18,866,124.38
VP EGR 10,419,247.21 15,838,494.42 $ 27,096,236.04
RBC 0.80 0.90 0.6962636565166
canal grande
periodos ingresos egresos flujo de caja
0 -$ 25,000,000 -$ 25,000,000
1 $ 4,500,000 $ 500,000 $ 4,000,000
2 $ 4,500,000 $ 500,000 $ 4,000,000
3 $ 4,500,000 $ 500,000 $ 4,000,000
4 $ 4,500,000 $ 500,000 $ 4,000,000
5 $ 4,500,000 $ 500,000 $ 4,000,000
6 $ 4,500,000 $ 500,000 $ 4,000,000
7 $ 4,500,000 $ 500,000 $ 4,000,000
8 $ 4,500,000 $ 500,000 $ 4,000,000
9 $ 4,500,000 $ 500,000 $ 4,000,000
10 $ 4,500,000 $ 500,000 $ 4,000,000
11 $ 4,500,000 $ 500,000 $ 4,000,000
12 $ 4,500,000 $ 500,000 $ 4,000,000
13 $ 4,500,000 $ 500,000 $ 4,000,000
14 $ 4,500,000 $ 500,000 $ 4,000,000
15 $ 4,500,000 $ 500,000 $ 4,000,000