Scribd
Upload
518 views3 pages

Bullock Gold Mining

The document presents cash flow and net present value calculations for Bullock Gold Mining over 9 years. It shows an initial investment of $400 million and positive cash flows starting in year 1, with the NPV calculated at 12% to be $171 million. The payback period is calculated to be 3.47 years and the discounted payback period is 4.35 years.

Uploaded by

Walter
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
518 views3 pages

Bullock Gold Mining

The document presents cash flow and net present value calculations for Bullock Gold Mining over 9 years. It shows an initial investment of $400 million and positive cash flows starting in year 1, with the NPV calculated at 12% to be $171 million. The payback period is calculated to be 3.47 years and the discounted payback period is 4.35 years.

Uploaded by

Walter
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLS, PDF, TXT or read online on Scribd
You are on page 1/ 3

BULLOCK GOLD MINING

Año Flujo Efectivo Saldo en Efectivo Valor Presente VP Balance


0 ($400,000,000) ($400,000,000) ($400,000,000) ###
1 $85,000,000 ($315,000,000) $75,892,857 ###
2 $90,000,000 ($225,000,000) $71,747,449 ###
3 $140,000,000 ($85,000,000) $99,649,235 ###
4 $180,000,000 $95,000,000 $114,393,254 ($38,317,205)
5 $195,000,000 $110,648,237 $72,331,032
6 $130,000,000 $65,862,046
7 $95,000,000 $42,973,175
8 $60,000,000 $24,232,994
9 ($95,000,000) ($34,257,952)

3.47 4.35

Flujo de caja
Año Inversion Incial
disconforme
0 ($400,000,000)
1 $75,892,857
2 $71,747,449
3 $99,649,235
4 $114,393,254
5 $110,648,237
6 $65,862,046
7 $42,973,175
8 $24,232,994
9 ($34,257,952)

NPV=PV₀+ PV₁+ PV₂+…+ PVₐ

PV=c/((1+i)))

T = la hora del flujo de caja


I = la tasa de descuento
C- = flujo de caja neto
Año Flujo Efectivo Valor Presente
0 ($400,000,000)
1 $85,000,000 $75,892,857
2 $90,000,000 $71,747,449
3 $140,000,000 $99,649,235
4 $180,000,000 $114,393,254
5 $195,000,000 $110,648,237
6 $130,000,000 $65,862,046
7 $95,000,000 $42,973,175
8 $60,000,000 $24,232,994
9 ($95,000,000) ($34,257,952)
valor presente neto $171,141,294

Año Flujo Efectivo 12%


0 ($400,000,000)
1 $85,000,000 VNA= $152,804,727
2 $90,000,000 Respuesta incorrecta
3 $140,000,000
4 $180,000,000
5 $195,000,000 VNA= $171,141,294
6 $130,000,000 Respuesta correcta
7 $95,000,000
8 $60,000,000
9 ($95,000,000)

Año Flujo Efectivo 12%


0 ($400,000,000)
1 $85,000,000 TIR 23.73% TIR 24%
2 $90,000,000
3 $140,000,000 TIRR 16.21% 13777690 171141294
4 $180,000,000 x 13-x
5 $195,000,000
6 $130,000,000 X= 0.98
7 $95,000,000
8 $60,000,000
9 ($95,000,000)

Año Flujo Efectivo Factor de valor futuro al 15%Valor Terminal


1 $85,000,000 (1.12)^8 $210,456,870
2 $90,000,000 (1.12)^7 $198,961,327
3 $140,000,000 (1.12)^6 $276,335,176
4 $180,000,000 (1.12)^5 $317,221,503
5 $195,000,000 (1.12)^4 $306,836,275
6 $130,000,000 (1.12)^3 $182,640,640
7 $95,000,000 (1.12)^2 $119,168,000
8 $60,000,000 (1.12)^1 $67,200,000
$1,678,819,791

$400,000,000 (1.12)^0 $400,000,000


$95,000,000 (1.12)^9 $34,257,952.37
$434,257,952.37

Periodo de recuperacion
BULLOCK GOLD MINING
Año Salida de caja entrada de efectivo Reembolso
0 ($400,000,000) ($400,000,000)
1 $85,000,000 ($315,000,000)
2 $90,000,000 ($225,000,000)
3 $140,000,000 ($85,000,000)
4 $180,000,000
5 $195,000,000
6 $130,000,000
7 $95,000,000
8 $60,000,000
9 ($95,000,000)

3.47
0.4722222222
3.47 años

Período de amortización con descuento


BULLOCK GOLD MINING
Flujo de efectivo Ingreso de caja
Año Reembolso
descontado descontado
0 ($400,000,000) ($400,000,000)
1 $75,892,857 ($324,107,143)
2 $71,747,449 ($252,359,694)
3 $99,649,235 ($152,710,459)
4 $114,393,254 ($38,317,205) $38,317,205
5 $110,648,237 $110,648,237
6 $65,862,046
7 $42,973,175
8 $24,232,994
9 ($34,257,952)

0.35
4.35 años

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy