[go: up one dir, main page]
Scribd
Upload
75 views5 pages

Caso John Wilson Ramirez.

This document contains financial analyses of two investment options for John Wilson Ramirez in Miami. It projects cash flows over 12 years for each option, including incomes, costs, net incomes, discounted cash flows, and financial metrics like internal rate of return and net present value. Option 1 has a 96% IRR and $3,227 NPV, while Option 2 has a 96% IRR and a higher $3,475 NPV.

Uploaded by

Jose Alfredo Barrios
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
75 views5 pages

Caso John Wilson Ramirez.

This document contains financial analyses of two investment options for John Wilson Ramirez in Miami. It projects cash flows over 12 years for each option, including incomes, costs, net incomes, discounted cash flows, and financial metrics like internal rate of return and net present value. Option 1 has a 96% IRR and $3,227 NPV, while Option 2 has a 96% IRR and a higher $3,475 NPV.

Uploaded by

Jose Alfredo Barrios
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

John Wilson Ramirez

evaluacion de Inversiones
Chicago
Opcion 1

Ingresos 0 1 2 3 4 5 6 7 8 9 10 11 12
Sueldos 750 825 908 998 1,098 1,208 1,329 1,462 1,535 1,535 1,535 1,535

Total Ingresos - 650 750 825 908 998 1,098 1,208 1,329 1,462 1,535 1,535 1,535 1,535

Costos
Costo de Vida 30 33 36 40 44 48 53 58 64 71 78 86
Pago de Inversion como Medico
Impuestos 39% 293 322 354 389 428 471 518 570 599 599 599 599

Total Desembolsos 323 355 390 429 472 519 571 628 663 669 676 684

Neto Ingresos menos Des 428 470 517 569 626 688 757 833 872 866 859 851

Tasa de decuento 6% 1.00 1.06 1.12 1.19 1.26 1.34 1.42 1.50 1.59 1.69 1.79 1.90

Flujo descontado - 650 428 444 460 478 496 514 534 554 547 512 479 448

Respuestas: 1.- Perspectiva Financiera Chicago


2.- No.
3.- La perdida del valor adquisitivo del dinero a traves del tiempo
4.- No se observaron

25% Rentabilidad minima


69% TIR
4,143 VAN
Total
14,717

14,717

642
-
5,740

6,381

8,336

2.01

4,143
John Wilson Ramirez
evaluacion de Inversiones
Miami
Opcion 1

Ingresos 0 1 2 3 4 5 6 7 8 9 10 11 12
Sueldos 625 688 756 832 915 1,007 1,107 1,200 1,200 1,200 1,200 1,200
Total Ingresos 625 688 756 832 915 1,007 1,107 1,200 1,200 1,200 1,200 1,200
Costos
Costo de Vida 30 33 36 40 44 48 53 58 64 71 78 86
Pago de Inversion como Medico 100 100 100 100 100
Impuestos 36% 225 248 272 299 329 362 399 432 432 432 432 432
Total Desembolsos 355 381 409 439 473 411 452 490 496 503 510 518
Neto Ingresos menos Des 270 307 348 392 442 596 655 710 704 697 690 682
Tasa de decuento 6% 1.00 1.06 1.12 1.19 1.26 1.34 1.42 1.50 1.59 1.69 1.79 1.90
Flujo descontado 270 290 309 330 350 445 462 472 442 413 385 359

Opcion 2

Ingresos 0 1 2 3 4 5 6 7 8 9 10 11 12
Sueldos 625 688 756 832 915 1,007 1,107 1,200 1,200 1,200 1,200 1,200
Total Ingresos 625 688 756 832 915 1,007 1,107 1,200 1,200 1,200 1,200 1,200
Costos
Costo de Vida 30 33 36 40 44 48 53 58 64 71 78 86
Pago de Inversion como Medico -400
Impuestos 36% 225 248 272 299 329 362 399 432 432 432 432 432
Total Desembolsos 255 281 309 339 373 411 452 490 496 503 510 518
Neto Ingresos menos Des 370 407 448 492 542 596 655 710 704 697 690 682
Tasa de decuento 6% 1.00 1.06 1.12 1.19 1.26 1.34 1.42 1.50 1.59 1.69 1.79 1.90
Flujo descontado -400 370 384 398 413 429 445 462 472 442 413 385 359
- 400 370 384 398 413 429 445 462 472 442 413 385 359

25% Rentabilidad Minima


96% TIR
3,475 VAN
Total
11,929
11,929

642
500
4,295
5,436
6,493
2.01
3,227

Total
11,929
11,929

642
-
4,295
4,936
6,993
2.01
3,475

You might also like