Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Alternativa 1 :
valor inicial Valor de salvamento Periodos(aos)
50000000 8000000 6
inters real
0.16688
Alternativa 1
0 1 2
Ing. Por vta $ 55,000,000.00 $ 77,220,000.00
Costos mant -$ 800,000.00 -$ 800,000.00
Costos oper -$ 15,000,000.00 -$ 20,250,000.00
Depreciacion -$ 7,000,000.00 -$ 7,000,000.00
V.residual
UAI $ 32,200,000.00 $ 49,170,000.00
Imp(19%) -$ 6,118,000.00 -$ 9,342,300.00
UDI $ 26,082,000.00
seguros
Depreciacion
V.residual
inv.inicial
FCN
VAN
TIR
Alternativa 2
0 1 2
Ing. Por vta
Costos mant
Costos oper
Depreciacion
V.residual
UAI
Imp(20%)
UDI
seguros
Depreciacion
V.residual
inv.inicial
FCN
Depreciacin
inters real
3 4 5 6
$ 95,180,800.00 $ 142,295,296.00 $ 212,329,328.64 $ 234,205,683.71
-$ 800,000.00 -$ 800,000.00 -$ 800,000.00 -$ 800,000.00
-$ 24,000,000.00 -$ 34,500,000.00 -$ 49,500,000.00 -$ 52,500,000.00
-$ 7,000,000.00 -$ 7,000,000.00 -$ 7,000,000.00 -$ 7,000,000.00
$ 8,000,000.00
$ 63,380,800.00 $ 99,995,296.00 $ 155,029,328.64 $ 181,905,683.71
-$ 12,042,352.00 -$ 18,999,106.24 -$ 29,455,572.44 -$ 34,562,079.91
3 4 5 6
van
tir
Precio por Unidad Crecimiento Ingreso x vta
$ 550,000.00 $ 55,000,000.00
$ 572,000.00 $ 77,220,000.00
$ 594,880.00 $ 95,180,800.00
$ 618,675.20 $ 142,295,296.00
$ 643,422.21 $ 212,329,328.64
$ 669,159.10 $ 234,205,683.71
VAN $ 1,933.04
TIR 27%
2
11000
-4000
-4000
2000
1000
6000
-1140
4860
4000
-2000
6860