Академический Документы
Профессиональный Документы
Культура Документы
Ejericio 1
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
Inversion. $
-75,000.00
Reduccion de desperdicios y por e$45,000.00 $45,000.00 $45,000.00 $45,000.00
Total Ahorro
Costos del proyecto.
FDE
TMAR
VAN
TIR
Ejercicio 2
$
$
###
###
###
###
Ao 5
$45,000.00
###
$10,000.00
$35,000.00
Ejericio 2
Inversion
Costo de produccion (US$/galon)
% de reduccion de repuntes
Ao 0
-95,000
0.45
0.5
200.0
6.0
600
22.0
158,400.0
0.558
88,387.2
0.145
609,566.897
161,048.057
72,471.626
0.8
200.0
960.0
253.4
0.85
72,471.6
60,000
9,500
2,972
891
2,080
9,500
Ao 1
11,580
-95,000
$155,013.53
$60,013.53
29%
8.20
11,580
Ao 2
Ao 3
Ao 4
Ao 5
0.45
0.70
0.45
0.80
0.45
0.9
0.45
0.95
200.0
6.0
840
22.0
221,760.0
0.558
123,742.1
0.145
853,393.655
225,467.280
101,460.276
0.8
200.0
960.0
253.4
0.85
200.0
6.0
960
22.0
253,440.0
0.558
141,419.5
0.145
975,307.034
257,676.892
115,954.601
0.8
200.0
960.0
253.4
0.85
101,460.3
60,000
9,500
31,960
9,588
22,372
9,500
115,954.6
60,000
9,500
46,455
13,936
32,518
9,500
123,201.8
60,000
9,500
53,702
16,111
37,591
9,500
137,696.1
60,000
9,500
68,196
20,459
47,737
9,500
47,500
31,872
42,018
47,091
104,737
31,872
42,018
47,091
104,737
200.0
200.0
6.0
6.0
1020
1140
22.0
22.0
269,280.0
300,960.0
0.558
0.558
150,258.2
167,935.7
0.145
0.145
1,036,263.724 1,158,177.103
273,781.697
305,991.309
123,201.764
137,696.089
0.8
0.8
200.0
200.0
960.0
960.0
253.4
253.4
0.85
0.85
Conceptos\Aos
Depreciacion anu
Valor en Libros
Valor en libros
remanente
1
9,500
85,500
2
9,500
76,000
3
9,500
66,500
4
9,500
57,000
5
9,500
47,500
47,500
6
9,500
38,000
7
9,500
28,500
8
9,500
19,000
9
9,500
9,500
10
9,500
0