"TAMAO DEL PROYECTO"

CURSO:

Diseo y Evaluacin de Proyectos de Inversin

DOCENTE:

Econ. Jos Sifuentes Stratti

ALUMNA:

CDIGO:

Asnate Salazar Marleny

111.0.07.053

"TAMAO CON DEMANDA CRECIENTE - ALTERNATIVA A"

ALTERNATIVA "A"
AO

PP

INGRESO
S/. 2050

CF

CV

CT

S/. 1590.38

FSA

BN

16.53%

28600

VA
-28600

108

221400

53400

171761

225161

- 3761

0.858148

-3228

126

258300

53400

200388

253788

4512

0.736418

3323

144

295200

53400

229015

282415

12785

0.631956

8080

162

332100

53400

257642

311042

21058

0.542312

11420

180

369000

53400

286268

339668

29332

0.465384

13650

180

369000

53400

286268

339668

29332

0.399368

11714

180

369000

53400

286268

339668

29332

0.342717

10052

180

369000

53400

286268

339668

29332

0.294102

8626

180

369000

53400

286268

339668

29332

0.252383

7403

0.216582

10

180
TOTAL

369000

53400

286268

339668

29332

3321000

534000

2576416

3139016

210584

6353
48794

"TAMAO CON DEMANDA CRECIENTE - ALTERNATIVA B"

ALTERNATIVA "B"
AO

PP

INGRESO
S/. 2050

CF

CV
S/. 1590.38

CT

BN

FSA
16.53%

36029

VA
-36029

150

307500

54767

238557

293324

14176

0.858148

12165

175

358750

54767

278317

333084

25667

0.736418

18901

200

410000

54767

318076

372843

37157

0.631956

23482

225

461250

54767

357836

412603

48648

0.542312

26382

250

512500

54767

397595

452362

60138

0.465384

27987

250

512500

54767

397595

452362

60138

0.399368

24017

250

512500

54767

397595

452362

60138

0.342717

20610

250

512500

54767

397595

452362

60138

0.294102

17687

250

512500

54767

397595

452362

60138

0.252383

15178

0.216582

10

250
TOTAL

512500

54767

397595

452362

60138

4612500

547670

3578355

4162054

486475

13025
163405

"TAMAO CON DEMANDA CRECIENTE - ALTERNATIVA C"

ALTERNATIVA "C"
AO

PP

INGRESO
S/. 2050

CF

CV
S/. 1590.38

CT

BN

FSA
16.53%

43000

VA
-43000

168

344400

75000

267184

342184

2216

0.858148

1902

196

401800

75000

311714

386714

15086

0.736418

11109

224

459200

75000

356245

431245

27955

0.631956

17666

252

516600

75000

400776

475776

40824

0.542312

22139

280

574000

75000

445306

520306

53694

0.465384

24988

280

574000

75000

445306

520306

53694

0.399368

21444

280

574000

75000

445306

520306

53694

0.342717

18402

280

574000

75000

445306

520306

53694

0.294102

15791

280

574000

75000

445306

520306

53694

0.252383

13551

10

280

574000

75000

445306

520306

53694

0.216582

11629

5166000

750000

4007758

4800758

408242

TOTAL

115622