Máquina A Máquina B

Tasa 20% Tasa

Año VP
Costo Inicial 0 -45000 S/. -45,000.00 Ci Año
Mantenimiento 1 -9000 S/. -7,500.00 Costo Inicial 0
2 -9000 S/. -6,250.00 Mantenimiento 1
3 -9000 S/. -5,208.33 2
Salvamento 3 7500 S/. 4,340.28 Vs 3
VAN S/. -59,618.06 Vs-Ci-Cm 4
CAUE S/. 28,302.20 5
6
7
VAN= -Ci -Cm+Vs 8
Salvamento 8
 20%

VP
-90000 S/. -90,000.00
-4000 S/. -3,333.33
-4000 S/. -2,777.78
-4000 S/. -2,314.81
-4000 S/. -1,929.01
-4000 S/. -1,607.51
-4000 S/. -1,339.59
-4000 S/. -1,116.33
-4000 S/. -930.27
9000 S/. 2,093.11 Vs
VAN S/. -103,255.53 Vs-Ci-Cm
CAUE S/. 26,909.36
 NISSAN FORD
Tasa 15% Tasa 15%
Año VP Año
Costo Inicial 0 -250000 S/. -250,000.00 Costo Inicial 0 -350000
Mantenimiento 1 -30000 S/. -26,086.96 Mantenimiento 1 -40000
2 -30000 S/. -22,684.31 2 -40000
3 -30000 S/. -19,725.49 3 -40000
Salvamento 3 50000 S/. 32,875.81 4 -40000
VAN S/. -285,620.94 5 -40000
CAUE S/. 125,095.39 Salvamento 5 45000
VAN
CAE
VAN= -Ci -Cm+Vs
VP
S/. -350,000.00
S/. -34,782.61
S/. -30,245.75
S/. -26,300.65
S/. -22,870.13
S/. -19,887.07
S/. 22,372.95
S/. -461,713.25
S/. 137,736.24