PROBLEMA5

tasa

20% periodos
A

inversion
costo de operacin
valor de salvamento

B
30
14
1.2

C
34
13
2.5

35
12
3

RCA
RCB
RCC
29.51774691 32.9953061
33.79436728
S/. 9.87
S/. 11.03
S/. 11.30
caue

S/. 23.87

S/. 24.03

S/. 23.30

PROBLEMA 7

costo inicial
O y M anual
Beneficio
ContraBeneficio
Valor de recupero y salvamento
Valor de aos
B/C CONVENCIONAL
B/C MODIFICADO

tiempo

empresa A

empresa B

empresa C

tamar

$1,500,000.00

10%

costo inicial costo de operacion

12000
27000
73000
14000

PROBLEMA 6

propuesta 1

propesta2
900000
120000
530000
300000
100000
10

propuesta 1

VA PROPUESTA 1
1200000
200000
650000
195000
200000
10

propesta2
S/. 1.49
S/. 3.22

S/. 2.54
S/. -12.05

S/. 805,209.77
S/. 3,556,343.14
S/. 2,013,024.42
S/. 671,008.14

VA PROPUESTA 2
S/. 1,342,016.28
S/. 4,361,552.91
S/. 1,308,465.87
S/. 1,342,016.28

tasa

1
$1,000,000.00
$769,230.77
$600,000.00
$461,538.46

tiempo

30%

2
$1,000,000.00
$769,230.77
$600,000.00
$461,538.46

valor de rescate
2
6

0
15000

3
$1,000,000.00
$769,230.77
$600,000.00
$461,538.46
$500,000.00
$384,615.38

4
5
$1,000,000.00 $1,000,000.00
$600,000.00

$600,000.00

MAQUINA
1
2
3

1
S/. 10,419.75
S/. 452.87
37%

van x%
vannuevo %
TIR

1
2
exce
Tasa
VAN

COSTO INICIAL
31000
34500
49000

31000
34500
3500
86%
S/. 16.61

COSTO DE OPERACIN
16000
19300
17000

2
S/. 15,462.58
S/. 150.40
42%

3
S/. -4,991.51
S/. 533.11
15%

1
16000
19300
3300

6
$1,000,000.00
$600,000.00
$500,000.00

TMAR
N
MAQUINA
NUEVA TASA

20%
4
2
42%

1
36%

3
14%