Documentos de Académico
Documentos de Profesional
Documentos de Cultura
(A)
(B)
(B)
(B)
(B)
[C/(1+I)^n]
(D)
Adquisicin
Derechos de Aduana
Gastos Desaduanamiento
Honorarios Agente Aduana
Honorarios Tcnico
Estimacin desarme
Costos financieros
TOTAL INVERSIN
300,000
3,525,000
850,000
250,000
1,500,000
8,500,000
150,000,000
148,207,787
180
9
39,649,407
1,000,000
156,000
VALOR
587.69 176,307,000
1.00
3,525,000
1.00
850,000
1.00
250,000
0.90
1,666,667
2.68
3,168,474
0.014
2,090,053
###
-13,595,697
###
-7,410,389
meses
meses
-6,185,308
unidades
unidades
MAQUINA
SIN PIEZA
PIEZA
(Componente 1)
(Componente 2)
0.785
0.215
138,457,000
2,768,245
667,520
196,329
1,308,863
3,168,474
1,641,356
148,207,787
37,850,000
756,755
182,480
53,671
357,804
0
448,698
39,649,407