Sei sulla pagina 1di 3

UNIVERSIDAD NACIONAL AUTNOMA DE HONDURAS

EN EL VALLE DE SULA

CATEDRTICO:

LIC. DENNYS EDUARDO DUBON

ALUMNO:

WENDY LOPEZ ANDINO

CUENTA:

20142001213

ASIGNATURA:

ADMINISTRACION FINANCIERA II

TAREA:

CASO DE ESTUDIO

FECHA:

15/JUNIO/2017
Caso Practico

Se cuenta con $ 64,500.00

Periodo de recuperacin de la inversin.


Maquina A:

64,500.00/16,000.00 = 4.03 Aos

Maquina B:

3+ (64,500.00 - 54,000.00) /22,000.00 = 3.48 Aos

Maquina C:

2+ (64,500.00 - 49,000.00) /21,000.00 = 2.74 Aos

Maquina D:

2+ (64,500.00 - 46,000.00) /23,000.00 = 2.81 Aos

Maquina E:

2+ (64,500.00 - 50,000.00) /50,000.00 = 2.29 Aos

B) Valor Actual Neto


Maquina A

[16,000.00/ (1.09)1 ] + [16,000.00/ (1.09)2 ] + [16,000.00/ (1.09)3 ] + [16,000.00/ (1.09)4 ] + [16,000.00/


(1.09)5 ] + [16,000.00/ (1.09)6 ] + [16,000.00/ (1.09)7 ] + [16,000.00/ (1.09)8 ] + [16,000.00/ (1.09)9 ] +
[16,000.00/ (1.09)10 ] - [64,500.00]

R: 102,682.52 - 64,500.00

R: 38,182.52

R: Porcentaje de rendimiento 38,182.52/64,500.00 = 59.19%

Maquina B

[16,000.00/ (1.08)1] + [18,000.00/(1.08)2] + [20,000.00/ (1.08)3 ] + [22,000.00/ (1.08)4 ] + [24,000.00/


(1.08)5 ] + [26,000.00/ (1.08)6 ] + [28,000.00/ (1.08)7 ] + [6,000.00/ (1.08)8 ] - [ 64,500.00]

R: 114,591.95 - 64,500.00

R: 50,091.95

R: Porcentaje de rendimiento 50,091.95/64,500.00 = 77.66%


Maquina C

[27,000.00/ (1.08)1] + [22,000.00/(1.08)2] + [21,000.00/ (1.08)3 ] + [20,000.00/ (1.08)4 ] + [19,000.00/


(1.08)5 ] + [18,000.00/ (1.08)6 ] + [17,000.00/ (1.08)7 ] + [16,000.00/ (1.08)8 ] - [ 64,500.00]

R: 118,070.30 - 64,500.00

R: 53,570.30

R: Porcentaje de rendimiento 53,570.30/64,500.00 = 83.05%

Maquina D

[23,000.00/ (1.07)1] + [23,000.00/(1.07)2] + [23,000.00/ (1.07)3 ] + [23,000.00/ (1.07)4 ] + [23,000.00/


(1.07)5 ] + [26,000.00/ (1.07)6 ] + [22,000.00/ (1.07)7 ] - [ 64,500.00]

R: 124,219.13 - 64,500.00

R: 59,719.13

R: Porcentaje de rendimiento 59,719.13/64,500.00 = 92.59%

Maquina E

[20,000.00/ (1.05)1] + [30,000.00/(1.05)2] + [50,000.00/ (1.05)3 ] + [60,000.00/ (1.05)4 ] - [ 64,500.00]

R: 138,812.52 - 64,500.00

R: 74,312.53

R: Porcentaje de rendimiento 74,312.53/64,500.00 = 115.21%

Cul de las cinco alternativas se debe aceptar y el por qu?

R: Se acepta la ltima alternativa la cual es la Maquina E ya que obtendremos un mayor rendimiento


respecto al costo presentado y se recupera en un menor tiempo a comparacin de las otras alternativas.