año

VALOR PRESENTE 0 1
inversion S/.88,500.00 88,500
costo operativo S/.100,924.51 16,425
costo de mtto mayor S/.17,058.49 0
costo de mtto preventivo S/.25,807.18 4,200
costos de fiiabilidad S/.1,893,787.10 308,205.13
valor de rescate S/.8,674.72 0
2,117,402.5648296 S/. 328,830.13

LCC(CCV) S/.2,117,402.56
 2 3 4 5 6 7

16,425 16,425 16,425 16,425 16,425 16,425

5,830 0 5,830 0 5,830 0
4,200 4,200 4,200 4,200 4,200 4,200
308,205.13 308,205.13 308,205.13 308,205.13 308,205.13 308,205.13
0 0 0 0 0 0
S/. 334,660.13 S/. 328,830.13 S/. 334,660.13 S/. 328,830.13 S/. 334,660.13 S/. 328,830.13
 8 9 10

16,425 16,425 16,425

5,830 0 5,830
4,200 4,200 4,200
308,205.13 308,205.13 308,205.13
0 0 22500
S/. 334,660.13 S/. 328,830.13 S/. 312,160.13