Costo de Oportunidad 12%

0 1 2 3
COYM 1,100 1,185 1,276
VAN COYM 982 1,927 2,835
Costo anual equivalente de Operación y Mant. (CAE OYM) 1,100 1,140 1,180

Inversión 20,000
Valor Residual de AF 15,455 12,235 9,882
VA del Valor Residual 13,799 9,754 7,034
VAN Inversión 6,201 10,246 12,966
Costo anual equivalente Inversión (CAEI) 6,945 6,063 5,398

Costo total equivalente (CAE OYM + CAEI) 8,045 7,203 6,579

 4 5 6 7 8 9 10 11
1,375 1,481 1,777 2,131 2,555 3,065 3,675 4,409
3,709 4,549 5,450 6,413 7,445 8,551 9,734 11,001
1,221 1,262 1,325 1,405 1,499 1,605 1,723 1,853

8,117 6,764 5,708 4,868 4,192 3,640 3,185 2,806

5,159 3,838 2,892 2,202 1,693 1,313 1,025 807
14,841 16,162 17,108 17,798 18,307 18,687 18,975 19,193
4,886 4,483 4,161 3,900 3,685 3,507 3,358 3,232

6,107 5,745 5,487 5,305 5,184 5,112 5,081 5,085

 12 13 14 15 16 17 18
5,288 6,343 7,608 9,126 10,948 13,133 15,755
12,359 13,812 15,369 17,036 18,822 20,735 22,784
1,995 2,150 2,319 2,501 2,699 2,912 3,143

2,487 2,217 1,986 1,787 1,616 1,466 1,335

638 508 406 326 264 214 174
19,362 19,492 19,594 19,674 19,736 19,786 19,826
3,126 3,034 2,956 2,889 2,830 2,779 2,735

5,121 5,185 5,275 5,390 5,529 5,692 5,878

9,000

8,000
8,045

7,000 7,203

6,579
6,000
6,107
5,878
5,745 5,692
5,487 5,529
5,305 5,390
5,000 5,184 5,185 5,275
5,112 5,081 5,085 5,121

4,000

3,000

2,000

1,000

0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18

Costo anual equivalente de Operación y Mant. (CAE OYM) Costo anual equivalente Inversión (CAEI)
Costo total equivalente (CAE OYM + CAEI)
18000

16000

14000

12000

10000

8000

6000

4000

2000

0
0 2 4 6 8 10 12 14 16 18 20

COYM Valor Residual de AF

 Montos en US$
Años COYM Valor Residual de AF
0
1 1,100 15,455
2 1,185 12,235
3 1,276 9,882
4 1,375 8,117
5 1,481 6,764
6 1,777 5,708
7 2,131 4,868
8 2,555 4,192
9 3,065 3,640
10 3,675 3,185
11 4,409 2,806
12 5,288 2,487
13 6,343 2,217
14 7,608 1,986
15 9,126 1,787
16 10,948 1,616
17 13,133 1,466
18 15,755 1,335