Economies">
Beneficio Costo
Beneficio Costo
Beneficio Costo
COK 14%
COSTOS
n FLUJO (1+i)^n CN/(1+i)^n
0 -10000 1 -10000
1 -300 1.14 -263.157895
2 -150 1.2996 -115.420129
3 -150 1.481544 -101.245727
4 -150 1.6889602 -88.8120416
10568.63579
VAN S/ 10,568.64
S/ 10,335.42 B/C 0.9779336
S/ 10,568.64
BENEFICIO
n (1+i)^n CN/(1+i)^n
1 5000 1.14 4385.96491
2 4000 1.2996 3077.87011
3 2500 1.481544 1687.42879
4 2000 1.6889602 1184.16055
10335.4244
INVERSION S/15,000.00
TASA 12%
COK 12%
COSTOS
n FLUJO (1+i)^n CN/(1+i)^n
0 -15000 1 -15000
1 -S/20,600.00 1.12 -S/18,392.86
2 -S/26,000.00 1.2544 -S/20,727.04
3 -S/29,150.00 1.404928 -S/20,748.39
4 -S/32,100.00 1.57351936 -20400.130317
VAN 95268.4224997
VAN S/ 95,268.42
S/ 154,305.42 B/C 1.6196911 El B/C, es mayor que 1. esto indica que los be
y el proyecto deberia ser aceptado.
S/ 95,268.42 B/C 1.6196911
BENEFICIO
n (1+i)^n CN/(1+i)^n
1 S/20,000.00 1.12 17857.1429
2 S/60,000.00 1.2544 47831.6327
3 S/62,000.00 1.404928 44130.3754
4 S/70,000.00 1.57351936 44486.2655
VAN 154305.416
1. esto indica que los beneficios son mayores a los costos
ser aceptado.
enero febrero marzo abril B/C
BENEFICIOS 1920 9890 12540 12530
EGRESOS -67080 -71310 -71260 -73270
INVERSION 20000
TASA
MENSUAL 10%
BENEFICIOS COSTOS
n FLUJOS (1+i)^n FLUJO/(1+i)^n n
1 1920 1.1 1745.45454545 0
2 9890 1.21 8173.55371901 1
3 12540 1.331 9421.48760331 2
4 12530 1.4641 8558.15859572 3
27898.6544635 4
VAN S/ 27,898.65
0.1145741
S/ 3,500.00 S/ 3,500.00
S/ 5,000.00 S/ 5,000.00
S/ 11,100.00
S/ 124,314.12 S/ 141,013.56
Cok 10%
Inversion 105000
Costo
Nº FNE (1+i)^n FNE/(1+i)^n
0 -105000 -105000
1 -S/ 119,726.25 1.1 -S/ 108,842.05
2 -S/ 107,068.41 1.21 -88486.2913223
3 -S/ 108,444.58 1.331 -81476.0203794
4 -S/ 110,855.82 1.4641 -75716.0168576
5 -S/ 119,303.22 1.61051 -74077.9147322
6 -S/ 114,285.06 1.771561 -64510.9369428
7 -S/ 132,411.13 1.9487171 -67947.8446462
8 -S/ 115,874.04 2.14358881 -54056.0959664
9 -S/ 124,477.95 2.357947691 -52790.8038527
10 -S/ 120,124.19 2.5937424601 -46313.0747537
11 -S/ 124,314.12 2.85311670611 -43571.3421852
12 -S/ 141,013.56 3.13842837672 -44931.2648644
VAN S/ 907,719.65
VAN S/ 907,719.65
Ratio
Beneficio/Costo 0.40 No deberia ser Aceptado/Considerado
Mayo Junio Julio Agosto Setiembre Octubre
Beneficios
Nº FNE (1+i)^n FNE/(1+i)^n
1 S/ 16,608.75 1.1 15098.86
2 S/ 36,083.34 1.21 29820.94
3 S/ 41,864.75 1.331 31453.61
4 S/ 46,968.98 1.4641 32080.45
5 S/ 46,412.82 1.61051 28818.71
6 S/ 59,716.79 1.771561 33708.57
7 S/ 50,290.81 1.9487171 25807.14
8 S/ 75,962.99 2.14358881 35437.30
9 S/ 76,950.93 2.357947691 32634.71
10 S/ 91,376.14 2.5937424601 35229.46
11 S/ 97,761.22 2.85311670611 34264.71
12 S/ 103,269.33 3.13842837672 32904.79
VAN S/ 367,259.25
VAN S/ 367,259.25
S/ 222,075.35 S/ 244,282.88
S/ 124,314.12 S/ 141,013.56
S/ 97,761.22 S/ 103,269.33