Professional Documents
Culture Documents
Para estimar la demanda del producto, para ello se dispone de la siguiente informacin secundaria:
ao
produccion(und)
ingresos
precio de venta
2013
1728000
S/. 14,688,000
maquinaria
montacarga
depresiacion del montacargas
valor unitario
82500
cantidad
1
5500.00
INVERSION Y FINANCIAMIENTO
Ao 1
14,688,000
-5,500
14,682,500
0.15
-2,202,375
12,480,125
5,500
-82,500
-82,500
S/. 43,966,161
0.11 aos
12,485,625
ROI
1.35 meses
1814400
S/. 15,422,400
2016
1814400
S/. 15,422,400
2017
1814400
S/. 15,422,400
2015
ON Y FINANCIAMIENTO
Ao 2
15,422,400
-5,500
15,416,900
Ao 3
15,422,400
-5,500
15,416,900
Ao 4
15,422,400
-5,500
15,416,900
Ao 5
15,422,400
-5,500
15,416,900
-2,312,535
13,104,365
5,500
-2,312,535
13,104,365
5,500
-2,312,535
13,104,365
5,500
-2,312,535
13,104,365
5,500
13,109,865
13,109,865
13,109,865
32,175
13,142,040
valor de desecho
lineas de produccion
VD= (VS-VL)*(1-t)+VL
valor de salvamento VS:
33000
valor libro VL:
Valor de compra- Depre. Acumulada
VL:
27500.00
VD=
32,175.00