Anda di halaman 1dari 4

autos

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

82644.6281 75131.48009 68301.34554

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

5037.037037 4663.923182 4318.447391 3998.562399

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

Anda mungkin juga menyukai