Professional Documents
Culture Documents
VAN
Tasa de interés ref.
TIR
Análisis de resultados:
Deberás sustentar los valores hallados del Valor Presente Neto, Tasa interna de Retorno y Periodo de Recuperación de Capital en la pregunta anterior desde el punto de vista de un futuro inversionista
comparándola con la tasa de oportunidad (COK)? (Máximo 200 palabras)
3.5
3024 504
6048 1008
9072
Equipos Materiales e insumos S/. 4,173.12 S/. 4,173.12 S/. 4,173.12 S/. 4,173.12 S/. 4,173.12 S/. 4,173.12
Perforación S/. 8,539.78 S/. 8,539.78 S/. 8,539.78 S/. 8,539.78 S/. 8,539.78 S/. 8,539.78
Voladura S/. 7,338.24 S/. 7,338.24 S/. 7,338.24 S/. 7,338.24 S/. 7,338.24 S/. 7,338.24
Transporte de Mineral S/. 6,471.36 S/. 6,471.36 S/. 6,471.36 S/. 6,471.36 S/. 6,471.36 S/. 6,471.36
Remediacion Terreno S/. 6,264.72 S/. 6,264.72 S/. 6,264.72 S/. 3,129.84 S/. 3,129.84 S/. 3,129.84
Gastos administrativos (10%) S/. 15,188.82 S/. 15,188.82 S/. 15,188.82 S/. 14,248.35 S/. 14,248.35 S/. 14,248.35
Contingencias (3%) S/. 1,518.88 S/. 1,518.88 S/. 1,518.88 S/. 1,424.84 S/. 1,424.84 S/. 1,424.84
Total de Egresos $ 67,337.09 $ 67,337.09 $ 67,337.09 $ 63,167.69 $ 63,167.69 $ 63,167.69
Flujo de caja $ 54,076.51 $ 54,076.51 $ 54,076.51 $ 58,245.91 $ 58,245.91 $ 58,245.91
VAN
Tasa de interés ref.
TIR
Análisis
Deberásde resultados:
sustentar los valores hallados del Valor Presente Neto, Tasa interna de Retorno y Periodo de Recuperación de Capital en la preg
la inversión en el proyecto comparándola con la tasa de oportunidad (COK)? (Máximo 200 palabras)
3.5
3024 504
6048 1008
9072
S/. 121,413.60 S/. 121,413.60 S/. 121,413.60 S/. 121,413.60 S/. 121,413.60 S/. 121,413.60
S/. 121,413.60 S/. 121,413.60 S/. 121,413.60 S/. 121,413.60 S/. 121,413.60 S/. 121,413.60
S/. 13,285.71 S/. 13,285.71 S/. 13,285.71 S/. 13,285.71 S/. 13,285.71 S/. 13,285.71
S/. 2,842.86 S/. 2,842.86 S/. 2,842.86 S/. 2,842.86 S/. 2,842.86 S/. 2,842.86
S/. 1,522.08 S/. 1,522.08 S/. 1,522.08 S/. 1,522.08 S/. 1,522.08 S/. 1,522.08
S/. 191.52 S/. 191.52 S/. 191.52 S/. 191.52 S/. 191.52 S/. 191.52
S/. 4,173.12 S/. 4,173.12 S/. 4,173.12 S/. 4,173.12 S/. 4,173.12 S/. 4,173.12
S/. 8,539.78 S/. 8,539.78 S/. 8,539.78 S/. 8,539.78 S/. 8,539.78 S/. 8,539.78
S/. 7,338.24 S/. 7,338.24 S/. 7,338.24 S/. 7,338.24 S/. 7,338.24 S/. 7,338.24
S/. 6,471.36 S/. 6,471.36 S/. 6,471.36 S/. 6,471.36 S/. 6,471.36 S/. 6,471.36
S/. 3,129.84 S/. 3,129.84 S/. 3,129.84 S/. 3,129.84 S/. 3,129.84 S/. 3,129.84
S/. 14,248.35 S/. 14,248.35 S/. 14,248.35 S/. 14,248.35 S/. 14,248.35 S/. 14,248.35
S/. 1,424.84 S/. 1,424.84 S/. 1,424.84 S/. 1,424.84 S/. 1,424.84 S/. 1,424.84
$ 63,167.69 $ 63,167.69 $ 63,167.69 $ 63,167.69 $ 63,167.69 $ 63,167.69
$ 58,245.91 $ 58,245.91 $ 58,245.91 $ 58,245.91 $ 58,245.91 $ 58,245.91
ración de Capital en la pregunta anterior desde el punto de vista de un futuro inversionista. ¿Es rentable
FLUJO BENEFICIO S/. 1,456,963.20
FLUJO COSTO S/. 770,520.51
FLUJO COSTO NETO S/. 686,442.69
S/. 686,442.69
FLUJO DE CAJA
Total de Ingresos S/. - S/. 1,092,722.40 S/. 1,456,963.20 S/. 1,456,963.20 S/. 1,456,963.20
Egresos
Inversión Inicial S/. 300,000.00
Total de Egresos S/. 300,000.00 S/. 608,838.49 S/. 770,520.51 S/. 770,520.51 S/. 770,520.51
Flujo de caja S/. -300,000.00 S/. 483,883.91 S/. 686,442.69 S/. 686,442.69 S/. 686,442.69
Análisis
Deberásde resultados:
sustentar los valores hallados del Valor Presente Neto, Tasa interna de Retorno y Periodo de Recuperación de Capital en la
la tasa de oportunidad (COK)? (Máximo 200 palabras)
Año 5 Año 6 Año 7 Año 8 Año 9 Año 10
S/. 1,456,963.20
S/. 1,456,963.20
cuperación de Capital en la pregunta anterior desde el punto de vista de un futuro inversionista. ¿Es rentable la inversión en el proyecto compará
Año 11 Año 12
S/. - S/. -
S/. - S/. -