Professional Documents
Culture Documents
Inversion (US$)
0
319,673.00
FFNE
-319,673.00
VANE
TIRE
B/C
Pay back
140,000.00
140,000.00
140,000.00
140,000.00
140,000.00
47,951.00
54,344.40
54,344.40
54,344.40
54,344.40
54,344.40
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
153,110.05
S/. 105,001.55 S/. 209,845.84 S/. 314,533.09 S/. 419,063.55 S/. 571,030.43
251,357.43
21.89%
1.79
3.05 aos
Adquisicin de 01Desatador
Monto solicitado US$
Costo por accidentesUS$ al ao
Participacion laboral
valor de salvamento
costo de oportunidad
319673
140000
8%
47951
15%
0
Inversion (US$)
Ingresos por ahorros (US$)
Valor de salvamento (US$)
Depreciacion (US$)
Utilidades antes de impuestos (US$)
Impuestos (30%)
Utilidades despues de impuestos (US$)
Depreciacion (US$)
Utilidades antes de la particip. laboral
Participacion laboral (8%)
FFNE
VANE
TIRE
B/C
Pay back