Valores

P $ 350,000.00
n $ 2.00
s $ 5,000.00
COA $ 125,000.00
 0 $75,000.00
1 $36,500.00
2 $38,000.00
3 $39,500.00
4 $41,000.00
5 $42,500.00
6 $44,000.00

DATOS
P $75,000.00
n 5
s $25,000.00
COA 35000+1500 (incrementando cada año)
 vp de vc
0 250000
1 225000 -$ 33,653.85
2 200000 -$ 65,088.76
3 175000 -$ 94,425.64
4 150000 -$ 121,779.37
5 125000 -$ 147,259.11

DATOS
n 10
interes 4%
COA 25000 x 5 años
va de vc tot va

-$35,000.00 -$60,000.00
-$34,509.80 -$59,509.80
-$34,026.14 -$59,026.14
-$33,549.00 -$58,549.00
-$33,078.39 -$58,078.39
 VC COA
0 $100,000.00 $0.00
1 $75,000.00 -$28,000.00
2 $60,000.00 -$31,000.00
3 $50,000.00 -$34,000.00
4 $40,000.00 -$34,000.00
5 $25,000.00 -$34,000.00
6 $15,000.00 -$45,000.00
7 $0.00 -$49,000.00

interés 14%
 vue=5 años

VP de RC VA de RC VP de COA VA de COA VA TOTAL

-$34,210.53 -$39,000.00 -$24,561.40 -$28,000.00 -$67,000.00

-$53,831.95 -$32,691.59 -$48,414.90 -$29,401.87 -$62,093.46
-$66,251.42 -$28,536.57 -$71,363.93 -$30,738.69 -$59,275.26
-$76,316.79 -$26,192.29 -$91,494.66 -$31,401.40 -$57,593.69
-$87,015.78 -$25,346.27 -$109,153.19 -$31,794.53 -$57,140.79 este
-$93,166.20 -$23,958.39 -$129,654.59 -$33,341.65 -$57,300.04
-$100,000.00 -$23,319.24 -$149,236.82 -$34,800.89 -$58,120.13
 vp coa va coa
1 -$62,000.00 $53,913.04 -$62,000.00
2 -$50,000.00 $37,807.18 -$23,255.81
3 -47000 $30,903.26 -$13,534.92
4 -$53,000.00 $30,302.92 -$10,614.06
5 -$70,000.00 $34,802.37 -$10,382.09

interés 15%
 p 3 p 10

def ret
coa -$200,000.00 -$300,000.00
p -$50,000.00 -$200,000.00
vs $400,000.00 $50,000.00

o1 12% o2

VA d RC $104,087.25 VA d RC $88,492.08
VP de VS ### VP de VS -$16,098.66
VA d VS ### VA d VS -$2,849.21
total $222,626.84 total $91,341.29

reemplazar es lo mejor
TASA 15%
AÑOVALOR COMERCIALCOA SUMA DE VP+VS
0 $45,000.00
1 $6,000.00 $50,000.00 -$2,000.00
2 $4,000.00 $53,000.00 $0.00
3 $1,000.00 $60,000.00 -$1,666.67

ret
VALOR COMER 125000 VA DE RC
COA 31000 VA DE VS
VIDA UTIL 5 VA TOTAL
TASA 15%
VS 10000
VA DE RC VP DE COAS VA DE COA VA TOTAL

-$2,000.00 -$50,000.00 -$50,000.00 -$52,000.00

$0.00 ### -$51,500.00 -$51,500.00 esta
-$555.56 ### -$54,333.33 -$54,888.89

-$37,289.44
-$1,483.16
-$66,806.29
 DEFENSOR
TASA 15% RC VA DE COAS
AÑOVALOR COMERCIALCOA SUMA DE VP+VSVA DE RC VP DE COAS VA DE COA VA TOTAL
0 $20,000.00
1 $10,000.00 $50,000.00 -$11,304.35 -$13,000.00 -$43,478.26 -$50,000.00 -$63,000.00
2 $6,000.00 $60,000.00 -$15,463.14 -$9,511.63 -$88,846.88 -$54,651.16 -$64,162.79
3 $2,000.00 $70,000.00 -$18,684.97 -$8,183.59 ### -$59,071.27 -$67,254.86

TASA 15% RC VA DE COAS

AÑOVALOR COMERCIALCOA SUMA DE VP+VSVA DE RC VP DE COAS VA DE COA MDT REPETID
0 $150,000.00
1 $65,000.00 $10,000.00 -$93,478.26 ### -$8,695.65 -$10,000.00
2 $45,000.00 $14,000.00 ### -$71,337.21 -$19,281.66 -$11,860.47
3 $25,000.00 $18,000.00 ### -$58,497.12 -$31,116.96 -$13,628.51
4 $5,000.00 $22,000.00 ### -$51,538.48 -$43,695.53 -$15,305.03
5 $0.00 $26,000.00 ### -$44,747.33 -$56,622.12 -$16,891.26 -$5,932.62
6 $0.00 $30,000.00 ### -$39,635.54 -$69,591.95 -$18,388.76 -$4,569.48
este

VA TOTAL

###
-$83,197.67
-$72,125.63
-$66,843.51 este
-$67,571.21
-$62,593.77
 coa
1 -$200,000.00
2 -$200,000.00
3 -$300,000.00

coa
1 -$200,000.00
2 -$225,000.00
3 -$225,000.00

coa
tasa 18% 1 -$275,000.00
2 -$275,000.00
3 -$275,000.00
vp va
$169,491.53 ###
$313,128.41 ###
$495,717.67 ###

vp va REEMPLAZAR DESP DE 1 AÑO

$169,491.53 ###
$331,083.02 ###
$468,024.97 ### ESTA COMBIENE MAS

vp va
$233,050.85 ###
$430,551.57 ###
$597,925.06 ###
 MAQUINA ACTUAL
COSTO INICIAL ###
VALOR COMERCIAL $40,000.00
VS
VS 1 AL 5
VS 6
VS 7
8

COA -$85,000.00
AÑOS 3
TASA 20%

A)REEMPLAZAR AHORA
P $73,563.53
VS $6,718.99
RC $66,844.55
VA DE COA $65,000.00

VA TOTAL $131,844.55
NUEVA COMPRA
###
-

$50,000.00
$20,000.00
$10,000.00
$10,000.00

$65,000.00

B) REEMPLAZAR EN 3 AÑOS
P $36,781.77 p $127,314.81
vs $0.00 VP DE VS $20,093.88
RC $36,781.77 VP DE RC $107,220.94
COA $85,000.00 ANUALIZAR $35,852.50
VP DE COAS $179,050.93 COAS $65,000.00
VA DE COAS $59,871.00 VP DE COAS $99,305.56
VP DE COAS $57,468.49
VA DE MAQU $96,652.77 VA DE COAS $19,216.30

VA MAQUINA $55,068.80