Ingenieria Economica UCSM INDUSTRIAL PILCO

perioBolsa Inversion0 -50000 -50000 -500001 0 0 02 21000 0 210003 21000 0 210004 21000 -18000 30005 21000 0 210006 21000 0 210007 21000 0 210008 21000 0 210009 21000 -22000 -1000

10 21000 0 2100011 21000 0 2100012 21000 0 21000

VNA S/. 105,791.80TIR 25.56%

Ingreso Egreso Total Ingreso0 -71000 -71000 -71000 0 -710001 28000 2800 25200 1 210002 31000 3500 27500 2 230003 35000 4300 30700 3 260004 35000 4300 30700 4 260005 35000 4300 30700 5 26000

VAN S/. 18,044.94 VANTIR 28% TIR

Egreso Total-71000 -71000 0

4200 16800 14500 18500 25000 21000 35000 21000 45000 21000 5

VAN S/. -10,684.19 VANTIR 11% TIR

1Beneficio costo

-71000 -7100028000 -280031000 -350035000 -430035000 -430035000 -4300

S/. 100,646.04 S/. -82,601.10>B/C 1.22

012

012

0123456789

101112131415

Ingreso Egreso Total-71000 -71000 -7100021000 6000 1500021000 6000 1500021000 6000 1500021000 6000 1500021000 6000 15000

VAN S/. -24,092.43TIR 2%

2Beneficio costo

-71000 -7100021000 420023000 450026000 500026000 500026000 5000

S/. 74,914.61 S/. -56,401.20>B/C -1.33

costos ingresos-70000 0-25500 75000 -31000-36000 95000 -23000

I=27%

-70000 -4200028560 10500 3007828560 10500 39060

S/. 13,689.75

182000 CostoS/. 164,504 valor residual

S/. 148,708.8 vidaS/. 134,430S/. 121,523

RESTA Periodo Inicial - 1 = DepreciacionS/. 109,854

S/. 99,306S/. 89,770S/. 81,150

S/. 73,326.8RESTA Periodo 9 - 8 = Depreciacion

S/. 66,282.2

S/. 784,742.28

3

-71000 -7100021000 600021000 600021000 600021000 600021000 6000

S/. 65,670.59 S/. -52,236.97>B/C S/. 1.26

-70000 S/. 41,333.33 S/. 31,000.00S/. 20,666.67

11000016614.1732283465

18200040000

15

S/. 15,795

S/. 7,044.63