INTEGRANTES

5.8
P=
P=
ANTERIOR
A=
n=
i=
(P\A,15%,5)=

NUEVO
A1=
A=
n=
i=

1200*3.5
5
15%
3.3522

S/. 14,000
1200*1.20
5
15%
3.3522

4200

P=
P=
1440

Se debn conservar los soportes anteriores

(P\A,15%,5)=

5.9
METODO A
A0=
F=
A=
n=
i=
(P\A,12%,3)=
(P\F,12%,3)=

-S/. 80,000
S/. 15,000
-S/. 30,000
5
15%
2.4018
0.7118

PWA=
PWA=

METODO B
A0=
F=
A=
n=
i=
(P\A,12%,3)=
(P\F,12%,3)=

-S/. 120,000
S/. 40,000
-S/. 8,000
5
15%
2.4018
0.7118

PWB=
PWB=

Selecciono el Metodo B

5.10

AGUA EMBOTELLADA
A=
i=
n=
(P\A,0.5%,12)=

AGUA MUNICIPAL
A=
i=
n=
(P\A,0.5%,12)=

[-(2)*(0.4)*(30)]
0.50%
12
11.6189

-24

PWA=
PWA=

[-(5)*(30)*(2.10)/(100)
0.50%
12
11.6189

-0.315

PWB=
PWB=

5.11
LICENCIA A
A=
P0=
i=
n=
(P\A,12%,4)=

-4000
-4000
12%
4
3.0373

PWA=
PWA=

PWB=
LICENCIA B
Conviene comprar el Sitio con Licencia porque reprsenta menos costo

5.12

Costo Inicial
Costo de Operacin
Reparacion mayor en el ao 3
Reparacion mayor en el ao 4
Valor de Rescate
Vida- Aos

i=
(P\A,15%,6)=
(P\F,15%,4)=
(P\F,15%,6)=
(P\F,15%,3)=

Velocidad Variable
-250000
-231000
----140000
50000
6

Velocidad Dual
-224000
-235000
-26000
---10000
6

15%
3.7485
0.5718
0.4323
0.6575

PWV=
PWV=

PWD=
PWD=

5.13

COSTO INICIAL
C.MANTENIMIENTO
VALOR RESCATE
VIDA-AOS
(P/A,10%,4)
(P/F,10%,2)
(P/F,10%,4)

MATERIAL JX
205000
29000
2000
2
3.1699
0.8264
0.683

MATERIAL KZ
235000
27000
20000
4

PWJX =
PWJX =

PWKZ =
PWKZ =

5.14

(P/A,2%,16) =
(P/F,2%,8) =
(P/F,2%,16) =

5.15

13.5777
0.8535
0.7284
160,000
7000
120,000
40,000

PWK =
PWK =

210,000
5000
26,000

PWL =
PWL =

(P/A,10%,6) =
(P/F,10%,2) =
(P/F,10%,4) =
(P/F,10%,3) =
(P/F,10%,6) =

4.3553
0.8264
0.683
0.7513
0.5645
PLASTICO
75,000
27,000
75,000

PWplastic =
PWplastic =

ALUMINIO
125,000
12,000
95,000
30,000

PWaluminum =
PWaluminum =

5.16
ANUAL
6%

SEMESTRAL
3%

i/year =

i%=
(P/A,6.09%,5)
(P/A,3%,11)
(P/F,3%,4)
(P/F,3%,6)
(P/F,3%,10)

4.2021
9.2526
0.8885
0.8375
0.7441

A
1,000,000

PWA =
PWA =

B
600,000

PWB =
PWB =

C
1,500,000
500,000

PWC =
PWC =

5.17

(F/P,10%,4)
(F/A,10%,4)

1.4641
4.641

SOLAR
S/. 12,600.00
S/. 1,400.00

FWsolar =
FWsolar =

LINEA
S/. 11,000.00
S/. 800.00

FWline =
FWline =

5.18

4.1772
31.7725

(F/P,10%,15)
(F/A,10%,15)

20%
100
80

FW20% =
FW20% =

35%
240
65

FW35% =
FW35% =

Resulta mas economico el de 20%

5.19

(F/P,15%,6)
(F/A,15%,6)

2.3131
8.7537

15%
150000
12000
65000

(F/P,15%,1)

30000
1.15

Fwcompra=
Fwcompra=

Fwarrendamiento=
Fwarrendamiento=

LA COMPRA FUE CUBIERTA

5.2O

(F/P,1%,6)
(F/A,1%,6)
(F/P,1%3)

1.0615
6.152
1.0303
35000
1%
2000
6500
1500
7000
1200

FWhss=
FWhss=

[-1200*(3.5)*(P/A,15%,5)]
-S/. 14,079.24

[-14000+1200*(3.5)*(P/A,15%,5)]
-S/. 18,827.17

n conservar los soportes anteriores

[-80000-30000*(P/A,12%,3)+15000*(P/F,12%,3) ]
-S/. 141,377

[-120000-8000*(P/A,12%,3)+40000*(P/F,12%,3) ]
-S/. 110,742

Selecciono el Metodo B

[-(2)*(0.4)*(30)] * [(P\A,0.5%,12)]
-S/. 278.85

([-(5)*(30)*(2.10)] / 1000 )*(P\A,0.5%,12)

-S/. 3.66

P0 - A(P\A,12%,4)
-S/. 16,149.20

S/. 15,000
porque reprsenta menos costo

(-250,00-231,000(P\A,15%,6) - 140,000(P\F,15%,4) +50,000(P\F,15%,6))

-S/. 1,174,340.50

(-224,00-235,000(P\A,15%,6) - 26,000(P\F,15%,3) 10,000(P\F,15%,6))

S/. 1,126,315.50

-205,000 29,000(P/A,10%,4) 203,000(P/F,10%,2)+ 2000(P/F,10%,4)

463320.3

-235,000 27,000(P/A,10%,4) + 20,000(P/F,10%,4)

306927.3

Conviene el Material KZ porque representa menos costo

[-160,000 7000(P/A,2%,16) 120,000(P/F,2%,8) + 40,000(P/F,2%,16)]

-328,327.9

[-210,000 5000(P/A,2%,16) + 26,000(P/F,2%,16)]

-258,950

Conviene el Proceso L

[-75,000 - 27,000(P/A,10%,6) - 75,000(P/F,10%,2)- 75,000(P/F,10%,4)]

-305,798

[-125,000 12,000(P/A,10%,6) 95,000(P/F,10%,3)+ 30,000(P/F,10%,6)]

-231,702

Convieene usar Aluminio

(1 + 0.03)2 1

6.09%

[-1,000,000 - 1,000,000(P/A,6.09%,5) ]
-5,202,100

[-600,000 600,000(P/A,3%,11) ]
-6,151,560

[-1,500,000 500,000(P/F,3%,4) 1,500,000(P/F,3%,6)

- 500,000(P/F,3%,10)]
-3,572,550

Selecciono el Plan C

[-12,600(F/P,10%,4) 1400(F/A,10%,4)]
-S/. 24,945.06

-11,000(F/P,10%,4) 800(F/P,10%,4)
-S/. 19,817.90

Conviene las Linea Electricas porque representa enos costo

[-100(F/P,10%,15) 80(F/A,10%,15)]
-S/. 2,959.52

[-240(F/P,10%,15) 65(F/A,10%,15)]
-S/. 3,067.74

ulta mas economico el de 20%

[-150000(F/P,15%,6) + 12000(F/A,15%,6)]+65000
-176920.6

[-30000(F/A,15%,6) (F/P,15%,1)]
-302,003

[-3500(F/P,1%,6) - 2000(F/A,1%,6)]-3500(F/P,1%,3)
-85517