View
233
Download
2
Embed Size (px)
DESCRIPTION
Tarea Ingenieria Economica
Citation preview
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