Professional Documents
Culture Documents
e n (cuando se conoce P y F)
15%
0
-3000
6000
4.96
J K L M
i= 12.48% n= 9
333.35 400.02 466.69 533.36 600.03
DATOS:
LINEA RECTA:
n 1 2 3 4 5 6
Dt(VR %) 2715.255 2715.255 2715.255 2715.255 2715.255 2715.255
VLt(VR%) 12369.495 9654.24 6938.985 4223.73 1508.475 -1206.78
Dt (VR $) 3016.95 3016.95 3016.95 3016.95 3016.95 3016.95
VLt(VR $) 12067.8 9050.85 6033.9 3016.95 0 -3016.95
n 1 2 3 4 5 6
dt 0.333333 0.266667 0.200000 0.133333 0.066667 0.000000
Dt(VR%) 4525.43 3620.34 2715.26 1810.17 905.09 0.00
VLt(VR%) 10559.33 6938.99 4223.73 2413.56 1508.48 1508.48
Dt(VR$) 5028.25 4022.60 3016.95 2011.30 1005.65 0.00
VLt(VR$) 10056.50 6033.90 3016.95 1005.65 0.00 0.00
PORCENTUAL: %= 10.00% VR = 0
n 1 2 3 4 5 6
D(%) 1508.475 1508.475 1508.475 1508.475 1508.475 1508.475
VLt 13576.275 12067.8 10559.325 9050.85 7542.375 6033.9
IGV = 18%
Activo Costo Precio C = P /1.18 Monto base
Fresadora 10,000 10,000.00
Instalacion fresadora 1,000 847.46
PLC 5,000 4237.29
Precio base
Precios de lista de activos= 14,237.29
VALOR RESIDUAL (10%) = (10000+4237)0,1 1423.73
7 8 9 10
2715.255 2715.255 2715.255 2715.255
-3922.035 -6637.29 -9352.545 -12067.8
3016.95 3016.95 3016.95 3016.95
-6033.9 -9050.85 -12067.8 -15084.75
7 8 9 10
-0.066667 -0.133333 -0.200000 -0.266667
-905.09 -1810.17 -2715.26 -3620.34
2413.56 4223.73 6938.99 10559.33
-1005.65 -2011.30 -3016.95 -4022.60
1005.65 3016.95 6033.90 10056.50
7 8 9 10
1508.475 1508.475 1508.475 1508.475
4525.425 3016.95 1508.475 0
TASA INTERNO DE RETORNO INCREMENTAL
DATOS:
CMS FMS
Io -5000 -12000
CO -8500 -6500
VS 500 2000