aos
tasa
vena
25
5
34%
10%
100,000.00 100,000.00 100,000.00 100,000.00
1.1
1.21
1.331
1.4641
90909.09091
deuda
aos
tasa
200000
5
8%
comrparla flota
325000
interes
1
5,440.00
1.08
16,000.00
5,440.00
10,560.00
2
5,440.00
1.1664
3
4
5,440.00 5,440.00
1.259712 1.36048896
75,799.02
100,000.00
1.61051
62092.13231 379,078.68
54,078.68
5
5,440.00
1.469328077
3702.372592 21,720.34
vena
inversion incial
20,000,000.00
depreciacion
tx
tasa
deuda
5 aos
gobierno
prestamo
interes
aos
tasa
20%
25%
12%
9% tasa
10,000,000.00
15
5%
-22,408,330.87
vpn
20,000,000.00
10,000,000.00
flujos
aos
ebit
20
3,000,000.00
2,408,330.87
9%
5%
15