Documente Academic
Documente Profesional
Documente Cultură
M1 M2
Costo inicial 2,60 3,400
0
Beneficio anual (aos 1 a 5) 460 740
Costo de mantenimiento anual 100 140
(aos 1 a 5)
Solucin
Para M1:
460+VS
278=1,4 75.69+
(1+0.08 )5
VS=1,300
Para M2:
740+VS
16.50=1,508+
( 1+ 0.08 )5
VS=1,500
2. La empresa Akasha, fabricante de la fibra ptica Fohat, desea
aumentar su produccin. Cuenta con tres procesos mutuamente
exclusivo, cuyos datos se muestran en la Tabla:
Solucin:
VS H =33,250
VS A =34,675
VPN A =127,500+9,142
[ ( 1+0.05 )251
( 0.05 ) (1+0.05 )]25
+31,875
[1
( 1+ 0.05 )25 ]
V PN A =10,760
A B C
Inversin 360 320 405
Costo operacin 57 50 51
manual
Vida til (aos) 10 7 12
Horas de trabajo en 60,000 42,000 72,000
vida util
El VS de un horno se calcula con la siguiente formula:
Solucin:
VS A =360360 ( 36,000
60,000 )
VSA A =144
VSA B=45.7
[ ]
6
CAUE A =360
(0.10) ( 1+10 )
6
( 1+0.10 ) 1
+57144
[
0.10
( 1+10 )61 ]
CAUE A =121
CAUEB =320
[ (0.10) (1+10 )6
6
( 1+0.10 ) 1 ] +5045.7
[ 0.10
( 1+10 )6 1 ]
CAUEB =117.5
CAUEC =405
[
(0.10) (1+10 )6
6
( 1+0.10 ) 1
+51202.5
] 0.10
( 1+10 )6 1 [ ]
CAUEC =117.7
Anlisis Incremental
Solucin:
[ ]
10
(1+ 0.12) 1
VPN 1 =3,600+ 620
(0.12)(1+ 0.12)10
VPN 1 =97
VPN 2=4,050+720
[
(1+0.12)101
(0.12)(1+0.12)10 ]
VPN 2=18
Solucion:
[ ]
6
( 1+ 0.08) 1
VPN 1 =90,000+17,920
(0.08)(1+0.08)6
VPN 1 =7,156
[ ]
6
(1+0.08) 1
VPN 2=170,000+35,840
( 0.08)( 1+ 0.08)6
VPN 2=4,312
VPN 4=310,000+71,680
[ (1+0.08)61
(0.08)(1+0.08)6 ]
VPN 4=4,312
VPN 5 / 4=(400,000310,000)+(89,6007 1, 68 0)
[
(1+ 0.08)6 1
( 0.08)(1+ 0.08)6 ]
VPN 5 / 4=7,156
VPN 6/ 4=(483,000310,000)+(107,52071,680)
[
(1+ 0.08)6 1
(0.08)(1+0.08)6 ]
VPN 6/ 4=7,312
VPN 7 / 4=(559,000310,000)+(125,44071,680)
[
(1+0.08)61
(0.08)(1+0.08)6 ]
VPN 7 / 4=468
VPN 8/ 4=(605,000310,000)+(143,36071,680)
[ (1+0.08)61
( 0.08)(1+ 0.08)6 ]
VPN 8/ 4=36,377
VPN 9/ 8=(697,000605,000)+(161,280143,360)
[ (1+0.08)61
(0.08)(1+0.08)6 ]
VPN 9/ 8=9.159
VPN 10 /8 =(771,000605,000)+(179,200143,360)
[
(1+ 0.08)6 1
(0.08)(1+ 0.08)6 ]
VPN 10 /8 =312
VPN 11 / 8=(885,500605,000)+(197,360143,360)
[ (1+0.08)61
(0.08)(1+0.08)6 ]
VPN 11/ 8=1,968
VPN 12 /8 =(925,000605,000)+(215,040143,360)
[ (1+ 0.08)61
(0.08)(1+0.08)6 ]
VPN 9/ 8=11,377
Respuesta: es apropiado construir 12 aulas.
Solucin:
Ordenamiento de inversiones
[ ] [ ]
9 9
(1+0.10) 1 (1+ 0.10) 1
VPN 1 =48+7.0 + 16.8 (0.10)(1+0.10)9 +
(0.10)(1+0.10)9
VPN 1 =0.56
VPN 2=1.7
VPN 3 2 =(6054.8)+(9.08.4)
[ ( 1+ 0.10) 91
(0.10)(1+0.10)9 ] +
(21.019.18)
[ 1
(1+0.10)9 ]
VPN 3 2 =0.97
VPN 42=(63.554.8)+(9.58.4)
[
(1+0.10)91
(0.10)(1+0.10)9 ] +
(22.2219.18)
[ 1
(1+0.10)9 ]
VPN 42=1.07
VPN 5 2 =(6954.8)+(10.78.4)
[
(1+ 0.10)9 1
(0.10)( 1+ 0.10) 9 ] +
(24.1519.18)
[ 1
(1+0.10)
9
]
VPN 42=1.15
VPN 65=(7169)+(10.910.7)
[ (1+0.10)91
(0.10)(1+0.10)9 ] +
(24.8524.15)
[ 1
(1+0.10)9 ]
VPN 42=0.55