Scribd Logo
Upload

Welcome to Scribd!

  • Ejemplos VA 2023 - Resuelto

    Uploaded by

    Luisfer Hernandez
    16 views8 pages

    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
    16 views8 pages

    Ejemplos VA 2023 - Resuelto

    Uploaded by

    Luisfer Hernandez

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 8

    OPCION 1 OPCION 2

    Años Ingresos Gastos FNE Años Ingresos Gastos


    0 Q 75,000.00 -Q 75,000.00 0 Q 125,000.00
    1 Q 200,000.00 Q 27,000.00 Q 173,000.00 1 Q 180,000.00 Q 12,000.00
    2 Q 200,000.00 Q 27,000.00 Q 173,000.00 2 Q 180,000.00 Q 12,000.00
    VP= Q 225,247.93 3 Q 210,000.00 Q 12,000.00
    VA= Q 129,785.71 VP=
    VA=

    OPCION 1 OPCION 2
    Años Ingresos Gastos FNE Años Ingresos Gastos
    0 Q 75,000.00 -Q 75,000.00 0 Q 125,000.00
    1 Q 200,000.00 Q 27,000.00 Q 173,000.00 1 Q 180,000.00 Q 12,000.00
    2 Q 200,000.00 Q 102,000.00 Q 98,000.00 2 Q 180,000.00 Q 12,000.00
    3 Q 200,000.00 Q 27,000.00 Q 173,000.00 3 Q 210,000.00 Q 137,000.00
    4 Q 200,000.00 Q 102,000.00 Q 98,000.00 4 Q 180,000.00 Q 12,000.00
    5 Q 200,000.00 Q 27,000.00 Q 173,000.00 5 Q 180,000.00 Q 12,000.00
    6 Q 200,000.00 Q 27,000.00 Q 173,000.00 6 Q 210,000.00 Q 12,000.00
    VP= Q 565,250.62 VP=
    VA= Q129,785.71 VA=

    Se recinuebda a la empresa elegir la opción 1 porque le da mayor


    ganancia del día d ehoy (o en valor anual)
    FNE
    -Q 125,000.00
    Q 168,000.00
    Q 168,000.00
    Q 198,000.00
    Q 315,330.58
    Q126,799.09

    FNE
    -Q 125,000.00
    Q 168,000.00
    Q 168,000.00
    Q 73,000.00
    Q 168,000.00
    Q 168,000.00
    Q 198,000.00
    Q 552,243.11
    Q 126,799.09

    mayor
    Años Maquina A Maquina B Se recomienda al gerente elegir la máquina B
    0 Q 26,000.00 Q 36,000.00 porque esta proporciona el menor costo anual
    1 Q 11,800.00 Q 9,900.00 equivalente
    2 Q 11,800.00 Q 9,900.00
    3 Q 11,800.00 Q 9,900.00
    4 Q 11,800.00 Q 9,900.00
    5 Q 11,800.00 Q 9,900.00
    6 Q 9,800.00 Q 9,900.00
    7 Q 9,900.00
    8 Q 9,900.00
    9 Q 9,900.00
    10 Q 6,900.00
    VP= Q 69,792.24 Q 84,944.26
    VA= Q18,441.69 Q16,925.32
    ina B
    anual
    CC = VA/i CC = 100,000+50,000(A/F;8%;5)/0.08

    CC= Q206,535.28
    n A/F
    5 0.1705 VA=CC*i
    VA= Q 16,522.82
    Propuesta A CC = 650,000+1,000/0.05+10,000(A/F,5%
    Años Gastos
    0 $ 65,000.00 CC= $ 706,194.96
    1 $ 34,000.00
    2 $ 34,000.00 VA= $ 35,309.75
    3 $ 34,000.00
    4 $ 34,000.00
    5 $ 34,000.00
    6 $ 34,000.00
    7 $ 34,000.00
    8 $ 34,000.00
    9 $ 34,000.00
    10 $ 27,000.00
    VP= $ 323,241.59
    VA= $ 41,861.27
    0,000+1,000/0.05+10,000(A/F,5%,5)/0.05

    n A/F
    5 0.18

    You might also like