Professional Documents
Culture Documents
Metano 4 /lb
ndices econmicos
e=d=0.1
t=0.5
imin=0.5
1) Calcular la inversin.
I1997 = 136,000
$
$
(410
) = 55.76 106
$
357.6
$
(
) = 97.6961106
204.1
a) Materias primas.
n butano = 0.83
$
$
(4 ) (22.026 ) 136,000
= 9.9451106
b) Consumo de energa.
CE = (1.6
$
$
) (22.026 ) 136,000
= 4.7028106
c) Costo de operacin.
C = 0.05 (97.6961106
$
$
$
$
+ 4.4728106
= 19.622106
) + 9.9451106
4) Ventas.
S = 136,000
$
$
(20 ) (22.026 ) = 59.9107106
5) Utilidad bruta.
=
R = 59.9107106
$
$
$
19.622106
= 40.2887106
6) Utilidad neta.
P = R eI t(R dI)
P = 40.2887106
$
$
0.1 (97.6961106
)
0.5 (40.2887106
$
$
$
0.1 (97.6961106
)) = 15.2595106
7) Tasa de retorno
ROI =
ROI =
$
15.2595106
$
97.6961106
P
I
= 0.1561
8) Beneficios extras
V = P min I
$
$
$
V = 15.2595106
0.15 (97.6961106
) = 0.6050106
9) Ganancia.
G=P
G = 15.2595106
G = 112.2022
$
1
$
(
) = 112.2022
136,000
$
1
100
(
)(
) = 5.1001
2200
1$
Pv =
$
59.9107106
136,000
Pu = 440.5198
= 440.5198
S
Q
$
1
100
(
)(
) = 20.0262
2200
1$
Alternativa 2
1) Calcular la inversin.
I1997 = 345,000
$
$
(410
) = 79.35 106
I1990
Indice del ao 2
It2 = It1 (
)
Indice del ao 1
$
357.6
$
= 79.35106
(
) = 139.0277106
204.1
a) Materias primas.
Metano = 0.42
$
$
(4 ) (22.026 ) 345,000
= 12.7662106
b) Consumo de energa.
CE = (3.5
$
$
) (22.026 ) 345,000
= 26.5963106
c) Costo de operacin.
C = 0.05 (139.0277106
$
$
$
$
+ 26.5963106
= 46.3138106
) + 12.7662106
4) Ventas.
S = 345,000
$
$
(15 ) (22.026 ) = 113.9845106
5) Utilidad bruta.
R=SC
R = 113.9845106
$
$
$
46.3138106
= 67.6707106
6) Utilidad neta.
P = R eI t(R dI)
P = 67.6707106
$
$
0.1 (139.0277106
)
0.5 (67.6707106
$
$
$
0.1 (139.0277106
)) = 26.8839106
7) Tasa de retorno
ROI =
P
I
ROI =
= 0.1933
$
6
139.027710
26.8839106
8) Beneficios extras
V = P min I
$
$
$
V = 26.8839106
0.15 (139.0277106
) = 6.0297106
9) Ganancia.
G=P
G = 26.8839106
G = 77.9243
$
1
$
(
) = 77.9243
345,000
$
1
100
(
)(
) = 3.5420
2200
1$
Pv =
$
113.9845106
345,000
Pu = 330.3898
= 330.3898
S
Q
$
1
100
(
)(
) = 15.0171
2200
1$
Resultados
$
19.622106
$
59.9107106
$
15.2595106
15.619 %
$
0.6050106
$
112.2022
20.0262
97.6961106
Alternativa 2 (Amoniaco)
$
$
46.3138106
$
113.9845106
$
26.8839106
19.33 %
$
6.0297106
$
77.9243
15.0171
139.0277106