Vida Util Economico
10
E w Inversion 3000000 7000000 Mant Anual 50000 65000 Ingresos Tu 0 25000 Ingresos 500000 700000 Ingresos 500000 725000 Desbenefici 30000 40000 Tiempo0 Indefinido Indefinido Tasa 12% Inversion A 360000 840000 CAUE 410000 905000 Beneficios 470000 685000 B/C 1.14634146 0.75690608 B-C 60000 -220000
-
Upload
jose-maria-moran-saravia -
Category
Documents
-
view
6 -
download
2
description
6tvyvty6
Transcript of Vida Util Economico
E wInversion 3000000 7000000Mant Anual 50000 65000Ingresos Turi 0 25000Ingresos 500000 700000Ingresos 500000 725000Desbeneficio 30000 40000Tiempo0 Indefinido IndefinidoTasa 12%
Inversion Anu 360000 840000CAUE 410000 905000 495000Beneficios 470000 685000 215000B/C 1.14634146 0.75690608 0.43434343B-C 60000 -220000
ARMADO ASFALTO
INSTLACION 800000 2000000CAO 196000 87000DESBENEFICIOS 29000 0VIDA UTIL 5 5TASA 9% 9%
VS 0TASA 0%
1 500 0 S/. 8,000.002 600 0 S/. 4,000.003 700 0 S/. 2,666.674 800 0 S/. 2,000.005 900 0 S/. 1,600.006 1000 0 S/. 1,333.337 1100 0 S/. 1,142.868 1200 0 S/. 1,000.009 1300 0 S/. 888.89
10 1400 0 S/. 800.0011 1500 0 S/. 727.2712 1600 0 S/. 666.6713 1700 0 S/. 615.3814 1800 0 S/. 571.4315 1900 0 S/. 533.33
DEFENSOR RETADOR
COSTO 8000VIDA AÑOS 14COSTOS
VALOR ACTUALS/. 500.00 S/. 500.00 S/. 500.00 S/. 8,500.00 1 S/. 500.00
S/. 1,200.00 S/. 1,700.00 S/. 850.00 S/. 4,850.00 2 600S/. 2,100.00 S/. 3,800.00 S/. 1,266.67 S/. 3,933.33 3S/. 3,200.00 S/. 7,000.00 S/. 1,750.00 S/. 3,750.00 4S/. 4,500.00 S/. 11,500.00 S/. 2,300.00 S/. 3,900.00 5S/. 6,000.00 S/. 17,500.00 S/. 2,916.67 S/. 4,250.00 6S/. 7,700.00 S/. 25,200.00 S/. 3,600.00 S/. 4,742.86 7S/. 9,600.00 S/. 34,800.00 S/. 4,350.00 S/. 5,350.00 8
S/. 11,700.00 S/. 46,500.00 S/. 5,166.67 S/. 6,055.56 9S/. 14,000.00 S/. 60,500.00 S/. 6,050.00 S/. 6,850.00 10S/. 16,500.00 S/. 77,000.00 S/. 7,000.00 S/. 7,727.27 11S/. 19,200.00 S/. 96,200.00 S/. 8,016.67 S/. 8,683.33 12S/. 22,100.00 S/. 118,300.00 S/. 9,100.00 S/. 9,715.38 13S/. 25,200.00 S/. 143,500.00 S/. 10,250.00 S/. 10,821.43 14S/. 28,500.00 15
COSTO DE OPERACIÓNVALOR ACTUAL ACUMULADO COSTO ANUAL
S/. 500.00 500
ARMADO ASFALTO
INSTLACION 800000 2000000CAO 196000 87000DESBENEFICI -29000 0VIDA UTIL 5 5TASA 9% 9%
S/. 205,673.97 S/. 514,184.91S/. 401,673.97 S/. 601,184.91
29000
S/. 199,510.950.1453554316
Año Costos de Ope Precio Venta1 26800 120000 C. I 2 35000 90000 tasa3 46000 690004 65000 650005 90000 630006 120000 600007 162000 500008 210000 40000
COSTO DE OPERACIÓN
Año Valor Actual Costo anual
1 S/. 24,363.64 S/. 24,363.64 S/. 26,800.00 2 S/. 28,925.62 S/. 53,289.26 S/. 30,704.763 S/. 34,560.48 S/. 87,849.74 S/. 35,325.684 S/. 44,395.87 S/. 132,245.61 S/. 41,719.635 S/. 55,882.92 S/. 188,128.53 S/. 49,627.836 S/. 67,736.87 S/. 255,865.40 S/. 58,748.587 S/. 83,131.62 S/. 338,997.02 S/. 69,631.858 S/. 97,966.55 S/. 436,963.57 S/. 81,906.21
COSTO DE CAPITAL
Año Valor anual Capital Insumido Costo anual
1 S/. 50,909.09 S/. 56,000.00 S/. 50,909.09 S/. 26,800.00 2 S/. 85,619.83 S/. 49,333.33 S/. 85,619.83 S/. 30,704.76 3 S/. 108,159.28 S/. 43,492.45 S/. 108,159.28 S/. 35,325.68 4 S/. 115,604.13 S/. 36,469.73 S/. 115,604.13 S/. 41,719.63 5 S/. 120,881.96 S/. 31,888.36 S/. 120,881.96 S/. 49,627.83 6 S/. 126,131.56 S/. 28,960.74 S/. 126,131.56 S/. 58,748.58 7 S/. 134,342.09 S/. 27,594.60 S/. 134,342.09 S/. 69,631.85 8 S/. 141,339.70 S/. 26,493.28 S/. 141,339.70 S/. 81,906.21
Valor actual acumulado
Valor actual de reventa
16000010%
COSTO DE CAPITAL
S/. 82,800.00S/. 80,038.10S/. 78,818.13S/. 78,189.36S/. 81,516.19S/. 87,709.32S/. 97,226.46
S/. 108,399.49
Costo total annual
