Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Solución
a)
valor residual 9 658685.38704
Depreciación 204590.51255
Item 0 1 2 3 4 5
valor residual
Costo OPyM -2,721,332 -2,763,117 -2,804,902 -2,846,687 -2,888,472
Depreciación -204,591 -204,591 -204,591 -204,591 -204,591
Valor Libro
VAI -2,925,923 -2,967,708 -3,009,493 -3,051,278 -3,093,063
Impto 1,024,073 1,038,698 1,053,322 1,067,947 1,082,572
VDI -1,901,850 -1,929,010 -1,956,170 -1,983,330 -2,010,491
Depreciación 204,591 204,591 204,591 204,591 204,591
Valor Libro
Inversión -2,500,000
FC -2,500,000 -1,697,259 -1,724,419 -1,751,580 -1,778,740 -1,805,900
VPN -13,347,050
CAE -2,172,171
b)
valor residual 9 658685.38704
Depreciación 204590.51255
Item 0 1 2 3 4
valor residual 567,957
Costo OPyM -2,972,042 -3,013,827 -3,055,612 -3,097,397
Depreciación -204,591 -204,591 -204,591
Valor Libro -658,685
VAI -3,176,633 -3,218,418 -3,260,203 -3,188,125
Impto 1,111,821 1,126,446 1,141,071 1,115,844
VDI -2,064,811 -2,091,971 -2,119,132 -2,072,281
Depreciación 204,591 204,591 204,591
Valor Libro 658,685
Inversión
FC 0 -1,860,221 -1,887,381 -1,914,541 -1,413,596
VPN -5,654,857
CAE -1,783,942
c)
valor residual 9 658685.38704
Depreciación 204590.51255
Item 0 1 2 3 4
valor residual -1,027,461 567,957
Costo OPyM -2,972,042 -3,013,827 -3,055,612 -3,097,397
Depreciación -204,591 -204,591 -204,591
Valor Libro 1,272,457 -658,685
VAI 244,996 -3,176,633 -3,218,418 -3,260,203 -3,188,125
Impto -85,749 1,111,821 1,126,446 1,141,071 1,115,844
VDI 159,247 -2,064,811 -2,091,971 -2,119,132 -2,072,281
Depreciación 204,591 204,591 204,591
Valor Libro -1,272,457 658,685
Inversión
FC -1,113,210 -1,860,221 -1,887,381 -1,914,541 -1,413,596
VPN -6,768,066
CAE -2,135,127
Item 0 1 Item 0
valor residual 2,155,647 valor residual
Costo OPyM -2,721,332 Costo OPyM
Depreciación -204,591 Depreciación
Valor Libro -2,295,409 Valor Libro
VAI -3,065,685 VAI
Impto 1,072,990 Impto
VDI -1,992,696 VDI
Depreciación 204,591 Depreciación
Valor Libro 2,295,409 Valor Libro
Inversión -2,500,000 Inversión -2,500,000
FC -2,500,000 507,304 FC -2,500,000
6 7 8 9 10
567,957
-2,930,257 -2,972,042 -3,013,827 -3,055,612 -3,097,397
-204,591 -204,591 -204,591 -204,591
-658,685
-3,134,848 -3,176,633 -3,218,418 -3,260,203 -3,188,125
1,097,197 1,111,821 1,126,446 1,141,071 1,115,844
-2,037,651 -2,064,811 -2,091,971 -2,119,132 -2,072,281
204,591 204,591 204,591 204,591
658,685
1 2 2,500,000
1,858,725
-2,721,332 -2,763,117
-204,591 -204,591
2,000,000
-2,090,819
-2,925,923 -3,199,802
1,024,073 1,119,931
1,500,000
-1,901,850 -2,079,871
204,591 204,591
2,090,819
1,000,000
-1,697,259 215,538
500,000
0
0 2 4 6 8 10 12 14 16
CAE CP CAE CO CAE
1,348,830 893,866 2,242,696
865,157 1,361,723 2,226,879
690,557 1,523,246 2,213,803
595,128 1,607,952 2,203,079
532,627 1,661,745 2,194,372
487,460 1,699,930 2,187,390
452,815 1,729,067 2,181,882
425,191 1,752,441 2,177,631
402,572 1,771,876 2,174,448
383,700 1,802,937 2,186,636
367,730 1,815,755 2,183,485
354,073 1,827,533 2,181,606
342,295 1,838,431 2,180,727
332,071 1,848,566 2,180,637
323,146 1,858,025 2,181,171
315,321 1,866,878 2,182,199
CAE CP
CAE CO
CAE
0 12 14 16 18