Scribd Logo
Upload

Welcome to Scribd!

  • Tarea Ingenieria Economica

    Uploaded by

    Ilse Flores
    5 views4 pages

    Original Title

    tarea ingenieria economica

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views4 pages

    Tarea Ingenieria Economica

    Uploaded by

    Ilse Flores

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 4

    Maquina A

    1 2 3 4 5 6
    Flujos positivos 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00 10,000.00
    Flujos negativos 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00 25,000.00
    UADI 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
    Impuesto 35% 0.00 0.00 0.00 0.00 0.00 0.00
    UDDI 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00 15,000.00
    Depreciacion 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
    Flujo de eftvo. 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00

    Tasa desc. 12%

    -230000 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00 5,000.00

    VPN= -$192,089.69
    TIR= -13%

    Maquina B

    1 2 3 4 5 6
    Flujos positivos 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
    Flujos negativos 29,000.00 29,000.00 29,000.00 29,000.00 29,000.00 29,000.00
    UADI 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00
    Impuesto 35% 0.00 0.00 0.00 0.00 0.00 0.00
    UDDI 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00 9,000.00
    Depreciacion 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00 20,000.00
    Flujo de eftvo. 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00

    Tasa desc. 12%

    -280000 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00 11,000.00

    VPN= -$192,089.69
    TIR= -5%
    7 8 9 10
    10,000.00 10,000.00 10,000.00 10,000.00
    25,000.00 25,000.00 25,000.00 25,000.00
    15,000.00 15,000.00 15,000.00 15,000.00
    0.00 0.00 0.00 0.00
    15,000.00 15,000.00 15,000.00 15,000.00
    20,000.00 20,000.00 20,000.00 20,000.00
    5,000.00 5,000.00 5,000.00 5,000.00

    5,000.00 5,000.00 5,000.00 35,000.00

    7 8 9 10
    20,000.00 20,000.00 20,000.00 20,000.00
    29,000.00 29,000.00 29,000.00 29,000.00
    9,000.00 9,000.00 9,000.00 9,000.00
    0.00 0.00 0.00 0.00
    9,000.00 9,000.00 9,000.00 9,000.00
    20,000.00 20,000.00 20,000.00 20,000.00
    11,000.00 11,000.00 11,000.00 11,000.00

    11,000.00 11,000.00 11,000.00 91,000.00


    Maquina 1

    1 2 3 4
    UADI 25,000.00 25,000.00 25,000.00 25,000.00
    Impuesto 40% 10,000.00 10,000.00 10,000.00 10,000.00
    UDDI 15,000.00 15,000.00 15,000.00 15,000.00
    Depreciación 12,500.00 12,500.00 12,500.00 12,500.00
    Flujo eftvo. 27,500.00 27,500.00 27,500.00 27,500.00

    Tasa de descuento 10%

    -50000 27,500.00 27,500.00 27,500.00 27,500.00

    VPN 37,171.30
    TIR 41%
    Maquina 1

    1 2 3 4
    UADI 45,000.00 19,000.00 25,000.00 25,000.00
    Impuesto 40% 18,000.00 7,600.00 10,000.00 10,000.00
    UDDI 27,000.00 11,400.00 15,000.00 15,000.00
    Depreciación 15,000.00 15,000.00 15,000.00 15,000.00
    Flujo eftvo. 42,000.00 26,400.00 30,000.00 30,000.00

    Tasa de descuent 10%

    -60000 42,000.00 26,400.00 30,000.00 30,000.00

    VPN 43,029.85
    TIR 43%

    You might also like