CAUE= S/ -12,150

CAUE= S/ -10,340

CAUE= S/ -9,905

CAUE= S/ -9,844

CAUE= S/ -10,000

CAUE= S/ -10,257

Interés CAUE 1 CAUE 2 CAUE 3 CAUE 4 CAUE 5 CAUE 6

1% S/ 11,156 S/ 9,108 S/ 8,376 S/ 7,997 S/ 7,811 S/ 7,708
2% S/ 11,266 S/ 9,243 S/ 8,542 S/ 8,195 S/ 8,043 S/ 7,975
3% S/ 11,377 S/ 9,379 S/ 8,709 S/ 8,395 S/ 8,278 S/ 8,246
4% S/ 11,487 S/ 9,515 S/ 8,876 S/ 8,596 S/ 8,516 S/ 8,522
5% S/ 11,598 S/ 9,652 S/ 9,045 S/ 8,800 S/ 8,756 S/ 8,801
6% S/ 11,708 S/ 9,789 S/ 9,215 S/ 9,005 S/ 9,000 S/ 9,085
7% S/ 11,819 S/ 9,926 S/ 9,386 S/ 9,212 S/ 9,246 S/ 9,372
8% S/ 11,929 S/ 10,064 S/ 9,558 S/ 9,421 S/ 9,495 S/ 9,663
9% S/ 12,040 S/ 10,202 S/ 9,731 S/ 9,632 S/ 9,746 S/ 9,958
10% S/ 12,150 S/ 10,340 S/ 9,905 S/ 9,844 S/ 10,000 S/ 10,257
11% S/ 12,260 S/ 10,479 S/ 10,080 S/ 10,058 S/ 10,257 S/ 10,559
12% S/ 12,371 S/ 10,619 S/ 10,256 S/ 10,273 S/ 10,516 S/ 10,865
13% S/ 12,481 S/ 10,759 S/ 10,433 S/ 10,490 S/ 10,778 S/ 11,175
14% S/ 12,592 S/ 10,899 S/ 10,610 S/ 10,709 S/ 11,042 S/ 11,488
15% S/ 12,702 S/ 11,039 S/ 10,789 S/ 10,930 S/ 11,309 S/ 11,804
16% S/ 12,813 S/ 11,180 S/ 10,968 S/ 11,151 S/ 11,578 S/ 12,124
17% S/ 12,923 S/ 11,321 S/ 11,148 S/ 11,375 S/ 11,849 S/ 12,446
18% S/ 13,034 S/ 11,463 S/ 11,329 S/ 11,600 S/ 12,123 S/ 12,772
19% S/ 13,144 S/ 11,604 S/ 11,511 S/ 11,826 S/ 12,398 S/ 13,101
20% S/ 13,255 S/ 11,747 S/ 11,694 S/ 12,054 S/ 12,676 S/ 13,433
21% S/ 13,365 S/ 11,889 S/ 11,877 S/ 12,283 S/ 12,956 S/ 13,768
22% S/ 13,475 S/ 12,032 S/ 12,062 S/ 12,513 S/ 13,238 S/ 14,106
23% S/ 13,586 S/ 12,175 S/ 12,247 S/ 12,745 S/ 13,522 S/ 14,446
24% S/ 13,696 S/ 12,319 S/ 12,433 S/ 12,978 S/ 13,808 S/ 14,790
25% S/ 13,807 S/ 12,463 S/ 12,619 S/ 13,213 S/ 14,097 S/ 15,136
26% S/ 13,917 S/ 12,607 S/ 12,807 S/ 13,449 S/ 14,387 S/ 15,484
27% S/ 14,028 S/ 12,751 S/ 12,995 S/ 13,686 S/ 14,678 S/ 15,835
28% S/ 14,138 S/ 12,896 S/ 13,184 S/ 13,924 S/ 14,972 S/ 16,189
29% S/ 14,249 S/ 13,041 S/ 13,373 S/ 14,164 S/ 15,268 S/ 16,545
30% S/ 14,359 S/ 13,187 S/ 13,564 S/ 14,404 S/ 15,565 S/ 16,904
31% S/ 14,470 S/ 13,332 S/ 13,755 S/ 14,646 S/ 15,864 S/ 17,264
32% S/ 14,580 S/ 13,478 S/ 13,946 S/ 14,890 S/ 16,165 S/ 17,627
33% S/ 14,690 S/ 13,625 S/ 14,139 S/ 15,134 S/ 16,467 S/ 17,992
34% S/ 14,801 S/ 13,771 S/ 14,332 S/ 15,379 S/ 16,771 S/ 18,360
35% S/ 14,911 S/ 13,918 S/ 14,525 S/ 15,626 S/ 17,077 S/ 18,729
36% S/ 15,022 S/ 14,065 S/ 14,719 S/ 15,873 S/ 17,384 S/ 19,101
37% S/ 15,132 S/ 14,212 S/ 14,914 S/ 16,122 S/ 17,692 S/ 19,474
38% S/ 15,243 S/ 14,360 S/ 15,110 S/ 16,371 S/ 18,003 S/ 19,849
39% S/ 15,353 S/ 14,508 S/ 15,306 S/ 16,622 S/ 18,314 S/ 20,226
40% S/ 15,464 S/ 14,656 S/ 15,503 S/ 16,874 S/ 18,627 S/ 20,605
41% S/ 15,574 S/ 14,805 S/ 15,700 S/ 17,126 S/ 18,942 S/ 20,986
42% S/ 15,685 S/ 14,953 S/ 15,898 S/ 17,380 S/ 19,257 S/ 21,369
43% S/ 15,795 S/ 15,102 S/ 16,097 S/ 17,635 S/ 19,575 S/ 21,753
44% S/ 15,905 S/ 15,251 S/ 16,296 S/ 17,890 S/ 19,893 S/ 22,139
45% S/ 16,016 S/ 15,401 S/ 16,496 S/ 18,147 S/ 20,213 S/ 22,526
46% S/ 16,126 S/ 15,551 S/ 16,696 S/ 18,404 S/ 20,534 S/ 22,915
47% S/ 16,237 S/ 15,700 S/ 16,897 S/ 18,662 S/ 20,856 S/ 23,305
48% S/ 16,347 S/ 15,851 S/ 17,098 S/ 18,921 S/ 21,179 S/ 23,697
49% S/ 16,458 S/ 16,001 S/ 17,300 S/ 19,181 S/ 21,504 S/ 24,091
50% S/ 16,568 S/ 16,152 S/ 17,502 S/ 19,442 S/ 21,829 S/ 24,486
 Tasa de Interés= 10%
0 1 2 3 4 5
Año 2022 2023 2024 2025 2026 2027
Valor compra/reventa 32000 25000 22000 19200 16000 12800
Mantenimiento 0 1950 2850 3900 4500 6000

0 1 2 3 4 5
Valor compra/reventa -32000 25000
Mantenimiento 0 -1950
Flujo de Caja -32000 23050
VAN= -11045
Valor compra/reventa -32000 22000
Mantenimiento 0 -1950 -2850
Flujo de Caja -32000 -1950 19150
VAN= -17946
Valor compra/reventa -32000 19200
Mantenimiento 0 -1950 -2850 -3900
Flujo de Caja -32000 -1950 -2850 15300
VAN= -24633
Valor compra/reventa -32000 16000
Mantenimiento 0 -1950 -2850 -3900 -4500
Flujo de Caja -32000 -1950 -2850 -3900 11500
VAN= -31204
Valor compra/reventa -32000 12800
Mantenimiento 0 -1950 -2850 -3900 -4500 -6000
Flujo de Caja -32000 -1950 -2850 -3900 -4500 6800
VAN= -37910
Valor compra/reventa -32000
Mantenimiento 0 -1950 -2850 -3900 -4500 -6000
Flujo de Caja -32000 -1950 -2850 -3900 -4500 -6000
VAN= -44672

Costos Anuales Equivalentes a Diferentes Años de Uso

S/ 14,000

S/ 13,000
S/ 14,000

S/ 13,000

S/ 12,000

S/ 11,000

S/ 10,000

S/ 9,000

5% 10% 15% 20%

S/ 8,000
1 2 3 4 5 6
 6
2028
9600
7500

9600
-7500
2100

os de Uso
 20%

5 6