Hoja1CASO 4: EVALUACION DE PROYECTOS DE REEMPLAZO DE ACTIVOSFLUJO DE CAJA CON proyecto0123456789101112IngresosValor ResidualTotal Ingresos0000000000000EgresosInversiones20000Movilizacin9,00090,00090,00090,00090,00090,00090,00090,00090,00090,00090,00090,00090,000Desmovilizacin11,000000000000000Total Egresos20,00090,00090,00090,00090,00090,00090,00090,00090,000110,00090,00090,00090,000SALDO CAJA-20,000-90,000-90,000-90,000-90,000-90,000-90,000-90,000-90,000-110,000-90,000-90,000-90,000VAN-584,706($85,813.37)FLUJO CAJA SIN proyecto0123456789101112IngresosValor ResidualTotal Ingresos0000000000000EgresosInversiones0Costos de mantenimiento18,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,00018,000costos operacin48,44448,44448,44448,44448,44448,44448,44448,44448,44448,44448,44448,444alquiler16,29316,29316,29316,29316,29316,29316,29316,29316,29316,29316,29316,293depreciacin1,7561,7561,7561,7561,7561,7561,7561,7561,7561,7561,7561,756Total Egresos084,49484,49484,49484,49484,49484,49484,49484,49484,49484,49484,49484,494SALDO CAJA0-84,494-84,494-84,494-84,494-84,494-84,494-84,494-84,494-84,494-84,494-84,494-84,494VAN-523,389($76,814.27)CONCLUSIONNO CONVIENE ALQUILAR

Hoja4

Hoja2

Hoja3