ao

FFNE
VANE (US$)
TIRE (%)
B/C
Pay back (aos)

0
-319,673.00
48,189.13
20.99%
1.15
4.20

1
105,158.94
91,442.56

2
105,158.94
170,957.83

3
105,158.94
240,101.54

4
105,158.94
300,226.51

5
136,039.39
367,862.13

Inversion (US$)
Ingresos por ahorros (US$)
Valor de salvamento (US$)
Depreciacion (US$)
Utilidades antes de impuestos (US$)
Impuestos (30%)
Utilidades despues de impuestos (US$)
Depreciacion (US$)
Utilidades antes de la particip. laboral
Participacion laboral (8%)
FFNE

0
319,673.00

-319,673.00
VANE
TIRE
B/C
Pay back

140,000.00

140,000.00

140,000.00

140,000.00

54,344.00
85,656.00
25,696.80
59,959.20
54,344.00
114,303.20
9,144.26
105,158.94

54,344.00
85,656.00
25,696.80
59,959.20
54,344.00
114,303.20
9,144.26
105,158.94

54,344.00
85,656.00
25,696.80
59,959.20
54,344.00
114,303.20
9,144.26
105,158.94

54,344.00
85,656.00
25,696.80
59,959.20
54,344.00
114,303.20
9,144.26
105,158.94

48,189.13
20.99%
1.15
4.20 aos

5
140,000.00
47,951.00
54,344.00
133,607.00
40,082.10
93,524.90
54,344.00
147,868.90
11,829.51
136,039.39

Inversion (US$)
Ingresos por ahorros (US$)
Valor de salvamento (US$)
Depreciacion (US$)
Utilidades antes de impuestos (US$)
Impuestos (30%)
Utilidades despues de impuestos (US$)
Depreciacion (US$)
Utilidades antes de la particip. laboral
Participacion laboral (8%)
FFNE

0
-319,673.00

-319,673.00

VANE
TIRE
B/C
Pay back

140,000.00

140,000.00

140,000.00

140,000.00

54,344.40
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
89,117.84

54,344.40
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
164,641.44

54,344.40
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
228,644.49

54,344.40
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
105,159.05
282,884.36

30,137.17
21.89%
1.09
4.55 aos

4 aos
x
5 aos

282,884.36
319,673.00
349,810.17

5
140,000.00
47,951.00
54,344.40
85,655.60
25,696.68
59,958.92
54,344.40
114,303.32
9,144.27
153,110.05
349,810.17