Ariel Case
Ariel Case
Year 0 1 2 3
Discount rate -3507.5 464.7263 470.5722 477.8878
2012 2013 2014 2015 2016 2017 2018
1.395 1.49927 1.5971 1.7089 1.8286 1.95666 2.0935
2.7543 2.9471 3.1534 3.3742 3.6104 3.8631 4.1335
4.1493 4.44637 4.7505 5.0831 5.439 5.81976 6.227
4 5 6 7 8 9 10
487.6693 461.8316 434.6364 410.6904 388.2849 367.263 347.538 803.5999
current interest ratet 15.99
mexico inflation 0.07
france inflation 0.03
interest rate nominal framnc 0.08
interest rate nominal mexico 0.121942
20 25 25 25 25 25 25
38.63462 32.8394 34.67432 36.75926 38.99177 41.37804 43.93042
4 5 6 7 8 9 10
28.3976 22.34994 21.8507 21.44867 21.06604 20.69932 20.34828
Discount ra 0.08
27.10745 433.4481
2008 2009 2010 2011
Manual Material cot/unit 1.13877 1.21855 1.3037
Manual Labor cost/unit 2.2484 2.4057 2.5741
Sum 3.38717 3.62425 3.8778
19.60753 313.5244
2008 2009 2010 2011
Manual Material cot/unit 1.13877 1.21855 1.3037
Manual Labor cost/unit 2.2484 2.4057 2.5741
Sum 3.38717 3.62425 3.8778
Year 0 1 2 3
Discount rate -3482.5 482.7739 507.8312 535.7542
2012 2013 2014 2015 2016 2017 2018
1.395 1.49927 1.5971 1.7089 1.8286 1.95666 2.0935
2.7543 2.9471 3.1534 3.3742 3.6104 3.8631 4.1335
4.1493 4.44637 4.7505 5.0831 5.439 5.81976 6.227
4 5 6 7 8 9 10
567.952 558.7485 546.2675 536.2168 526.651 517.4831 508.7071 1805.885
current interest ratet 15.99
mexico inflation 0.03
france inflation 0.03
interest rate nominal framnc 0.08
interest rate nominal mexico 0.08
112.938427612499