MAQ.

A
Costo Inicial
Costo Anual
Valor Salvamento
Inters

2500
900
200
10%
5 aos

COSTO TOTAL
2500
-900
0.1
S/. -5,787.52
3500
-700
0.1
S/. -5,936.23

x
x

Desembolso
Cobros
Pagos
FEN
TASA
VAN

600000

-600000
0.08
S/. -74,393.68

0
3)

INVERSIN
TIR
VAN
TIR
VAN

-500.00
24.01%
S/. 0.00
10%
623.77

MAQ. B
3500
700
350
10%
5 aos

-900

-900

-900

-700

-700

-700

-700

-350

100000
50000
50000

200000
60000
140000

300000
65000
235000

300000
65000
235000

250.00

250.00

250.00

250.00

250.00

250.00

1
-300.00

0.2401

MILLONES

250.00

250.00

10
250.00

11
250.00

0
3)

INVERSIN
TIR
VAN
TIR
VAN

5)

-500.00
24.01%
S/. 0.00
10%
623.77

-300.00

250.00

250.00

0.2401

MILLONES

0
INVERSIN

2
250.00

940,000.00

TIR

105,000.00

130,000.00

155,000.00

180,000.00

105,000.00

130,000.00

155,000.00

180,000.00

VAN
FNA

-940,000.00

Inters

6%

TIR

-0.45%

VAN

-187,249.36

B/C

SE RECHAZA

0.801

6)

0
Ingresos
anuales
Costos de
produccin

1,100,000.00

500,000.00

500,000.00

500,000.00

500,000.00

100,000.00

100,000.00

100,000.00

100,000.00
580,000.00

INTERS
FNA

TIR
B/C
VAN
VAN INGR.
VAN EGR.

1,100,000.00

100,000.00

100,000.00

100,000.00

680,000.00

12.50%

100,000.00

100,000.00

100,000.00

680,000.00

-1,100,000.00

400,000.00

400,000.00

400,000.00

-180,000.00

22%
1.32
334,829.22
S/. 2,246,150.46

S/. 1,698,952.21

10

11

250.00

250.00

250.00

250.00

250.00

250.00

250.00

5
205,000.00

752,750.64

150,000.00
355,000.00

500,000.00

500,000.00

500,000.00

3,500,000.00

100,000.00

100,000.00

100,000.00

2,380,000.00

100,000.00

100,000.00

100,000.00

100,000.00

100,000.00

100,000.00

400,000.00

400,000.00

400,000.00

1,120,000.00