Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
10
Impuesto a la Renta
30%
Tasa de inters
10%
Costo m3
15%
Recuperacin de grasas
7.0%
50%
Das de operacin
360
Aos
950
1,017
1,088
Ahorro de agua en m3
200
214
229
750
803
859
Costo m3
1.45
1.45
1.45
360
360
360
391,500
418,905
448,228
30,000
32,100
34,347
421,500
451,005
482,575
Bacteria
14,400
15,408
16,487
Electricidad
24,000
25,680
27,478
1,584
1,695
1,814
36,550
36,550
36,550
76,534
79,333
82,328
18,275
16,448
14,620
326,691
355,225
385,628
98,007
106,567
115,688
Ahorro Anual
Agua
Grasas (ventas)
Total ahorros
Desembolsos
Mantenimiento
Depreciacin
Total desembolsos
Intereses
UAI
Impuesto (30 %)
Utilidad neta
Depreciacin
Amortizacin del Prstamo
Inversin
228,684
248,657
269,939
36,550
36,550
36,550
-18,275
-18,275
-18,275
246,959
266,932
288,214
-365,500
-365,500
1,594,672
TIR
75%
KE
15%
B/C
1.7
KO
7%
Perodo de Recup.
Total Costos
Aos
Inversin
Flujos Positivos Acumulados
1,5 MESES
365,500
WACC
211,091
220,623
230,911
246,959
513,891
802,105
-365,500
950
Inversin
200
1.45
100
300
Total
265,000
365,500
1,200
2,000
132
10
1,164
1,245
1,332
1,426
1,525
1,632
1,747
245
262
281
300
321
344
368
919
983
1,052
1,126
1,204
1,289
1,379
1.45
1.45
1.45
1.45
1.45
1.45
1.45
360
360
360
360
360
360
360
479,604
513,177
549,099
587,536
628,663
672,670
719,757
36,751
39,324
42,077
45,022
48,173
51,546
55,154
516,356
552,501
591,176
632,558
676,837
724,215
774,911
17,641
18,875
20,197
21,611
23,123
24,742
26,474
29,401
31,459
33,661
36,018
38,539
41,236
44,123
1,940
2,076
2,222
2,377
2,544
2,722
2,912
36,550
36,550
36,550
36,550
36,550
36,550
36,550
85,532
88,961
92,630
96,555
100,756
105,250
110,059
12,793
10,965
9,138
7,310
5,483
3,655
1,828
418,031
452,575
489,408
528,693
570,599
615,311
663,024
125,409
135,772
146,823
158,608
171,180
184,593
198,907
292,622
316,802
342,586
370,085
399,419
430,717
464,117
36,550
36,550
36,550
36,550
36,550
36,550
36,550
-18,275
-18,275
-18,275
-18,275
-18,275
-18,275
-18,275
310,897
335,077
360,861
388,360
417,694
448,992
482,392
266,865
280,748
295,693
311,773
329,069
7.5%
50%
3.5%
11.0%
242,009
1,113,002
253,973
1,448,079
1,808,940
2,197,300
2,614,994
3,063,987
10
3,546,378
CRITERIOS
VAN
ESCENARIO 1
ESCENARIO 2 SIN g
ESCENARIO 3
FINANCIACION CON DEUDA
1,594,672
1,116,429
1,841,913
TIR
75%
68%
68%
B/C
1.7
1.5
1.5
Perodo de Recup.
Valores
Actualizados
2,706,822
1,5 MESES
1,6 MESES
1,5 MESES
1,619,892
ESCENARIO 4 FINANCIACION
CON RECURSOS PROPIOS
1,404,565
82%
1.8
1,5 MESES
Nro.
Hoy
1
2
3
4
5
6
7
8
9
10
n del
Capital
18,275
18,275
18,275
18,275
18,275
18,275
18,275
18,275
18,275
18,275
182,750
365,500
182,750
10 aos
10%
Inters
18,275
16,448
14,620
12,793
10,965
9,138
7,310
5,483
3,655
1,828
100,513
Cuota
36,550
34,723
32,895
31,068
29,240
27,413
25,585
23,758
21,930
20,103
283,263
Saldo
182,750
164,475
146,200
127,925
109,650
91,375
73,100
54,825
36,550
18,275
-