7/21/2019 ANALISIS COSECHADORA (1)

http://slidepdf.com/reader/full/analisis-cosechadora-1 1/3

UNIVERSIDAD “PEDRO RUIZ GALLO”

 

LÍNEA DE TIEMPO DE FLUJO DE EFECTIVO DE LA MAQUINARIA AGRÍCOLA - COSECHADORA (EN SOLES)

  2014 2015 2016 2017 2018 2019 2020 2021

2022 2023 2024

  0 K=15 % 1 2 3 4 5 6 7

8 9 10

  S/. -200,000. S/. 533,976.96 S/. 533,976.96 S/. 533,976.96 S/. 533,976.96 S/. 533,976.96 S/. 533,976.96 S/. 533,976.96S/. 533,976.96 S/. 533,976.96 S/. 610,006.96

  S/. 452.522,85

S/. 383.493,94

S/. 324.994,86

S/. 275.419,38

S/. 233.406,25

S/. 197.801,91

S/. 167.628,73

S/. 142.058,25

S/. 120.388,35

S/. 200.795,76

S/. 2.298.5!"28

7/21/2019 ANALISIS COSECHADORA (1)

http://slidepdf.com/reader/full/analisis-cosechadora-1 2/3

UNIVERSIDAD “PEDRO RUIZ GALLO”

VALOR DE SALVAMENTO DEL PRO#ECTO DE E$PANSI%N DE MAQUINARIA AGRICOLA- COSECHADORA (EN SOLES)

I. V&' *+ ', *' 01*3 * 4&6,+&,& &7'& *+ *' & 2!2:

C3 *' +6*; &3,; *+ *' 2!:  S/. 200,000.00

E4&6* * ,+3&'&,+* S/. 1,000.00

<&* *0*,&'* *' &3,;  S/. 201,000.00

D*0*,&,=+ 2!5-2!2:  S/. -180,900.00

V&' *+ ', *+ *' & 2!2:  S/. 20,100.00

II. E>*3 >,&' * '& ;*+3& *' 01*3 * 4&6,+&,& &7'& *+ *' & 2!2:

P*, * ;*+3& *' &3,; S/. 100,000.00

V&' *+ ', *' &3,; S/. -20,100.00

G&+&+,& (0?,&) * '& ;*+3& *' &3,;  S/. 79,900.00

I406*3 (@!)  S/. 23,970.00

III. V&' * &';&4*+3 * FB" *+ *' & 2!2:

F'6 * *>*3,; 0;*+,*+3* *' 01*3  S/. 100,000.00

I40&3 >,&' * '& ;*+3&  S/. -23,970.00

F'6 * *>*3,; *' ;&' * &';&4*+3 +*3  S/. 76,030.00

7/21/2019 ANALISIS COSECHADORA (1)

http://slidepdf.com/reader/full/analisis-cosechadora-1 3/3

UNIVERSIDAD “PEDRO RUIZ GALLO”