Está en la página 1de 4

# rea de Ingeniera

Tarea No. 9
Fernando Gonzlez
Csar Pea

## ID. 1045151 (11-0364)

ID. 1045310 (11-0523)

## Tutor: Freddy Lara Felipe

14 de abril de 2014

11.5.
= \$ 39,000
= \$ 17,000
= 3
= \$ 23,000

11.6.
a) Ahora:
= 90,000 8,000(2) = \$ 74,000
= \$ 7,000
k
COA

2
65,000

3
65,000

4
65,000

5
71,300

6
77,600

7
83,900

8
90,200

9
96,500

10
102,800

b) Dentro de un ao:

= \$ 66,000
= \$ 7,000
k
COA

3
65,000

4
65,000

5
71,300

6
77,600

7
83,900

8
90,200

9
96,500

10
102,800

11.8.
costo inicial 10,000
i
10%
Ao
1
2
3
4
5

COA valor de
rescate Recuperacin del capital
-1000
7000
(\$4,000.00)
-1200
5000
(\$3,380.95)
-1300
4500
(\$2,661.63)
-2000
3000
(\$2,508.30)
-3000
2000
(\$2,310.38)

VA del
COA
(\$1,000.00)
(\$1,095.24)
(\$1,157.10)
(\$1,338.72)
(\$1,610.83)

VA total
(\$5,000.00)
(\$4,476.19)
(\$3,818.73)
(\$3,847.02)
(\$3,921.21)

## La VUE del equipo es de 3 aos.

11.9.
costo inicial 345,000
i
10%
Ao

COA

1
2
3
4
5
6

-148,000
-148,000
-148,000
-210,000
-210,000
-210,000

valor de
rescate Recuperacin del capital
140,000
(\$239,500.00)
140,000
(\$132,119.05)
140,000
(\$96,433.53)
0
(\$108,837.43)
0
(\$91,010.13)
0
(\$79,214.55)

VA del COA
(\$148,000.00)
(\$148,000.00)
(\$148,000.00)
(\$161,359.19)
(\$169,326.43)
(\$174,598.03)

VA total
(\$387,500.00)
(\$280,119.05)
(\$244,433.53)
(\$270,196.62)
(\$260,336.56)
(\$253,812.57)

## a) La VUE es de 3 aos con una VA total de \$244,433.53.

b) = 6.51% . El incremento de los costos luego de su VUE es de 6.51%.

11.12.

## costo inicial 65,000

i
10%
Ao
1
2
3
4
5
6
7

COA valor de
rescate Recuperacin del capital
-50,000
30,000
(\$41,500.00)
-60,000
30,000
(\$23,166.67)
-70,000
20,000
(\$20,095.17)
-80,000
20,000
(\$16,196.19)
-90,000
20,000
(\$13,870.89)
-100,000
20,000
(\$12,332.33)
-110,000
20,000
(\$11,243.25)

VA del COA
(\$50,000.00)
(\$54,761.90)
(\$59,365.56)
(\$63,811.68)
(\$68,101.26)
(\$72,235.57)
(\$76,216.15)

VA total
(\$91,500.00)
(\$77,928.57)
(\$79,460.73)
(\$80,007.86)
(\$81,972.15)
(\$84,567.90)
(\$87,459.40)

## La VUE es de 2 aos y el costo anual equivalente es de \$77,928.57.

11.22.
costo inicial 34,000
i
10%
Ao

COA

1
2
3

-47,000
-47,000
-47,000

## Anlisis VUE del defensor

VC

VA total
Recuperacin del capital VA del COA
9,000
(\$28,400.00) (\$47,000.00) (\$75,400.00)
9,000
(\$15,304.76) (\$47,000.00) (\$62,304.76)
22,000
(\$7,025.38) (\$47,000.00) (\$54,025.38)