Ejercicio 2

TEM 5%
Periodo Flujo VAN S/. 1,612.46 Periodo Flujo
0 -6000 0 -6000
1 -500 1 -500
2 -200 2 -200
3 -1300 3 -1300
4 450 4 450
5 450 5 450
6 450 6 450
7 600 7 600
8 600 8 600
9 600 9 600
10 600 10 600
11 600 11 600
12 600 12 600
13 600 13 600
14 600 14 600
15 600 15 600
16 600 16 600
17 600 17 600
18 600 18 600
19 600 19 600
20 600 20 600
21 600 21 600
22 600 22 600
23 600 23 600
24 10600 24 5399.64404

4799.64404
TEM 5%
VAN S/. 0.00
Ejercicio 3 Periodo
0 S/. -6,000,000.00
Io S/. -6,000,000.00 1 S/. 2,360,000.00
Ing / ao S/. 5,000,000.00 2 S/. 2,360,000.00
C. Oper. / a S/. -2,640,000.00 3 S/. 2,360,000.00
Reparacione 4 S/. 2,360,000.00
Rep (5) S/. -3,000,000.00 5 S/. -640,000.00
Rep (8) S/. -3,000,000.00 6 S/. 2,360,000.00
VR (10) S/. 450,000.00 7 S/. 2,360,000.00
8 S/. -640,000.00
9 S/. 2,360,000.00
10 S/. 2,810,000.00
S/. 988,349.62
Capa bituminosa

Io S/. 2,000.00
I (4) S/. 600.00
VAC S/. 2,533.09
CEA S/. 467.60

Revestimiento plstico

Io S/. 5,582.21
CEA S/. 467.60

Cea1=cea2 S/. 0.00