Documentos de Académico
Documentos de Profesional
Documentos de Cultura
estimados que aparecen a continuación (en unidades de $1 millón). ¿Cuál debe seleccionarse según el criterio del análisis de
presente y con una tasa de 10% anual? InternoContrato Costo inicial, $ –30 0 Costo anual, $ por año –5 –2 Ingreso anual, $ po
3.1 Valor de rescate, $ 2 — Vida, años 5 5
Flujos
Periodo Interno Contrato
0 -30.00 0.00
1 9.00 1.10
2 9.00 1.10
3 9.00 1.10
4 9.00 1.10
5 11.00 1.10
0
1 2 3 4 5
30 5
1.1
VAUE(CONTRATO) 1.1
VAUE(INTERNO)
utuamente excluyentes
esos y restar valor presente de los egresos
1 2 3 4 5
1.1
Material X Material Y
Costo Inicial $15,000.00 $32,000.00
Costo de mantenimiento $9,000.00 $7,000.00
Valor de rescate $2,000.00 $20,000.00
Vida útil 5 5
TMAR 12% 12%
VNA $-46,308.13 $-45,884.90 El valor del costo inicial pasaría
Clase A Clase B
Costo Inicial $30.00 $20.00
Costo acumulativo -$7.12 -$5.55 $40.15 $35.25
Vida útil 5 5
TMAR 8% 8%
VNA $-58.44 $-42.15
CAUE $-14.64 $-10.56
VAUE (valor presente de los $-14.64 $-10.56 EL COSTO DE CADA ACCION QUE LA EMPRESA DEBE OFR
flujos)
Los ingenieros deben elegir la clase A
#NAME?
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
Plan A Plan B NUEVO VALOR ACTUAL
$2,252,000.00 $3,612,120.00 $3,238,490.91
$126,000.00 VALOR PRESENTE DE 500000
$500,000.00 $-373,629.09
50 50
6% 6%
$-4,237,994.44 $-3,238,490.91
$-268,876.53 $-205,463.74
$-268,876.53 $-205,463.74
Interno Contrato
-2252000.00 -3612120.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 500000.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
-126000.00 0.00
Costo de remodelación Alameda $952,000.00
Costo de remodelación Trowbridge $1,300,000.00
Costo adicional Plan A $126,000.00
TMAR 6%
PERIODO
0
1
2
3
TRIM 4
5
ESTR 6
ES
7
8
9
10
11
12
Alternativa A Alternativa B
0 $ 21,000.00
$ 1,500.00
$ 4,000.00
3 3 AÑOS 12 TRIMESTRES
4% 4% EFECTIVA TRIMESTRAL
$-14,077.61 $-18,501.61
$ -1,500.00 $-1,971.39
$-1,500.00 $-1,971.39
Alternativa A Alternativa B
0.00 -21000.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 0.00
-1500.00 4000.00
Tamaño A (250 mm) Tamaño B (300 mm)
Costo Inicial $155,000.00 $210,000.00
Costo de riego (bombeo) $2,000.00 $5,000.00
Vida útil 30 30
TMAR 10% 10%
VNA $-173,853.83 $-257,134.57
CAUE $-18,442.28 $-27,276.64
Periodo
0
1
2
3
4
5
Método A Método B
$8,000.00
$1,450.00 $2,900.00
5 5
10% 10%
$-13,496.64 $-10,993.28
$-3,560.38 $-2,900.00
$-3,560.38 $-2,900.00
Interno Contrato
-8000.00 0.00
-1450.00 -2900.00
-1450.00 -2900.00
-1450.00 -2900.00
-1450.00 -2900.00
-1450.00 -2900.00
Salida
Volt de GM (gasolina y electricidad)
Costo Inicial $35,000.00
Costos de operación $500.00
Alquiler del vehículo
Valor de rescate $15,000.00
Vida útil 60
TMAR 0.75%
VNA $-49,506.19
CAUE $-1,027.67
CAUE (valor presente de
los flujos) $-1,027.67
Periodo Interno
0 -35000.00
1 -500.00
2 -500.00
3 -500.00
4 -500.00
5 -500.00
6 -500.00
7 -500.00
8 -500.00
9 -500.00
10 -500.00
11 -500.00
12 -500.00
13 -500.00
14 -500.00
15 -500.00
16 -500.00
17 -500.00
18 -500.00
19 -500.00
20 -500.00
21 -500.00
22 -500.00
23 -500.00
24 -500.00
25 -500.00
26 -500.00
27 -500.00
28 -500.00
29 -500.00
30 -500.00
31 -500.00
32 -500.00
33 -500.00
34 -500.00
35 -500.00
36 -500.00
37 -500.00
38 -500.00
39 -500.00
40 -500.00
41 -500.00
42 -500.00
43 -500.00
44 -500.00
45 -500.00
46 -500.00
47 -500.00
48 -500.00
49 -500.00
50 -500.00
51 -500.00
52 -500.00
53 -500.00
54 -500.00
55 -500.00
56 -500.00
57 -500.00
58 -500.00
59 -500.00
60 14500.00
Modelo Leaf de Nissan(totalmente eléctrico)
$1,500.00
$500.00
$349.00
60
0.75%
$-42,399.19
$-880.14
$-880.14
Contrato
-1500.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
-849.00
Tubería A (Tierra)
Costo de instalación $215.00
Bombeo, operación y seguridad $22.00
Reemplazo de válvulas y accesorios $30.00
Vida útil 50
TMAR 15.00%
VNA $-362.44
CAUE $-54.42
$-54.87
Tubería B (acuática)
-352.13
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
-2.00
Costo inicial
Costo de operación anual
Valor de rescate
Vida útil
TMAR
VNA
CAUE
CAUE (valor presente de los
flujos)
Periodo
0
1
2
3
4
5
6
7
8
Cada dos años Cada 4 años Cada 8 años
Método A Método B Método C
$ 40,000.00 $ 80,000.00 $ 130,000.00
$ 9,000.00 $ 6,000.00 $ 4,000.00
$ 12,000.00
8.00 8.00 8.00
10% 10% 10%
$-170,971.68 $-166,650.63 $-145,741.62
$ -32,047.62 $ -31,237.66 $ -27,318.39
Periodo
0
1
2
3
4
5
6
7
8
9
10
Plan A Plan B
$5,500,000.00 $5,000,000.00
$5,500,000.00
$25,000,000.00
$30,000,000.00
10 10
10% 10%
$-39,295,119.08 $-41,055,900.57
-$6,395,099.67 $-6,681,658.75
$-6,395,099.67 $-6,681,658.75 $-20,661,157.02
$-15,394,743.55
$-41,055,900.57
PLAN A PLAN B
-5500000.00 -5000000.00
-5500000.00 0.00
-5500000.00 -25000000.00
-5500000.00 0.00
-5500000.00 0.00
-5500000.00 0.00
-5500000.00 0.00
-5500000.00 -30000000.00
-5500000.00 0.00
-5500000.00 0.00
-5500000.00 0.00