PTU(10%) 2,610,000.00 7
𝐼𝑠 = 𝐶 ∗ 𝑖 ∗ 𝑛 = 12,500,000
Interés simple
n C i Pagado M
1 10,000,000.00 2,500,000.00 2,500,000.00 10,000,000.00
2 10,000,000.00 2,500,000.00 2,500,000.00 10,000,000.00
3 10,000,000.00 2,500,000.00 2,500,000.00 10,000,000.00
4 10,000,000.00 2,500,000.00 2,500,000.00 10,000,000.00
5 10,000,000.00 2,500,000.00 2,500,000.00 10,000,000.00
Interés Real=
2,500,000/10,000,000
Total interés $ 12,500,000.00 25%
𝑛 5
𝐼𝑐 = 𝐶 1 + 𝑖 = 10,000,000 ∗ 1.25 = 20,517,578.13
Interés compuesto
n C i M
1 10,000,000.00 2,500,000.00 12,500,000.00
2 12,500,000.00 3,125,000.00 15,625,000.00
3 15,625,000.00 3,906,250.00 19,531,250.00
4 19,531,250.00 4,882,812.50 24,414,062.50
5 24,414,062.50 6,103,515.63 30,517,578.13
Interés Real=
20,517,578.13
Total interés $ 20,517,578.13
/10,000,000=
205%
1 + 𝑖 𝑛𝑖 1.25 5 ∗ 0.25
=𝐶∗ = 10,000,000 ∗ = 3,718,467.40
1− 1+𝑖 𝑛 1 − 1.25 5
Anualidad
n C i A M
1 10,000,000.00 2,500,000.00 3,718,467.40 8,781,532.60
2 8,781,532.60 2,195,383.15 3,718,467.40 7,258,448.36
3 7,258,448.36 1,814,612.09 3,718,467.40 5,354,593.05
4 5,354,593.05 1,338,648.26 3,718,467.40 2,974,773.92
5 2,974,773.92 743,693.48 3,718,467.40 0.00
VPN= 43,028,936.37
TIR
𝑛
𝐹𝑁𝐸 𝑣𝑠
0 = −𝑆𝑂 + + 𝑛
1+ⅈ 𝑡 𝑙+1
𝑡=1
VPN= $9.75
PRI
Año Inversión FNE TREMA Acumulado
1.00 20,000,000.00 18,871,000.00 15,096,800.00 15,096,800.00
2.00 20,000,000.00 20,437,000.00 13,079,680.00 28,176,480.00
3.00 20,000,000.00 22,159,600.00 11,345,715.20 39,522,195.20
4.00 20,000,000.00 24,054,460.00 9,852,706.82 49,374,902.02
5.00 20,000,000.00 26,051,306.00 8,536,491.95 57,911,393.97
PRI = a+(b-c)/d a b c d
1.00 20,000,000.00 13,079,680.00 13,079,680.00
PRI = a+(b-c)/d a b c d
1.00 20,000,000.00 13,079,680.00 13,079,680.00
PE
CF C.C.M. 𝐶𝐹
10,000,000.00 0.857142857 𝑃𝐸 =
𝐶. 𝐶. 𝑀.
CF= 3,675,000.00
Máquina 2
Coef. De Contrib. Coef. De Contrib. Marg. De cada
Costos fijos totales Ventas Totales Vtas. De cada linea Marginal Global linea
51,243,500.0
10,000,000.00 0 20,497,400.00 0.86 0.89
CF= 4,153,333.33
Máquina 3
Coef. De Contrib. Coef. De Contrib. Marg. De cada
Costos fijos totales Ventas Totales Vtas. De cada linea Marginal Global linea
51,243,500.0
10,000,000.00 0 12,810,875.00 0.86 0.74
CF= 2,158,333.33
Distribución de los C.F.
prorrateados
Máquina 1
CF Coef. De Contrib. Marg. De cada linea Precio de venta
3,675,000.00 0.9 896,761.25
Máquina 2
CF Coef. De Contrib. Marg. De cada linea Precio de venta
4,153,333.33 0.89 341,623.33
Máquina 3
CF Coef. De Contrib. Marg. De cada linea Precio de venta
2,158,333.33 0.74 106,757.29