Documentos de Académico
Documentos de Profesional
Documentos de Cultura
capacidad
precio
ingresos
200
130
19%
0.10
0.15
20.00
19.50
1,200
1,200
24,000
23,400
ao1
47,400
56,406
ao2
47,400
56,406
ao3
47,400
56,406
ao4
47,400
56,406
1,600
1,600
7,680
2,400
13,280
13,888
1,600
1,600
7,680
2,400
13,280
13,888
1,600
1,600
7,680
2,400
13,280
13,888
1,600
1,600
7,680
2,400
13,280
13,888
0.00
0.00
0.00
0.00
ao 1
5,600
ao 2
5,600
ao 3
5,600
ao 4
5,600
11,265
7,510
3,755
0.0
5,557.4
3,755.0
1,802.4
5,106.8
3,755.0
1,351.8
4,656.2
3,755.0
901.2
4,205.6
3,755.0
450.6
9,006
608
-8,398
9,006
608
-8,398
9,006
608
-8,398
9,006
608
-8,398
-1,064
-3,078
-8,398
-8,398
-8,398
-1,064
47,400
13,280
5,600
28,520
8,556
19,964
47,400
13,280
5,600
28,520
8,556
19,964
47,400
13,280
5,600
28,520
8,556
19,964
47,400
13,280
5,600
28,520
8,556
19,964
56,406
56,406
56,406
56,406
liq.
28,000
4,740
32,740
38,060
Mdulo de depreciacin
valor camin sin IGV
depreciacin
28,000
20%
15,020
12%
5,320
ao 5
5,600
1,064
5,320
30%
4,740
6,664
38,060
-38,060
15,020
-23,040
9.37%
10.00%
9.37%
10.00%
39.46%
60.54%
12.00%
10.00%
13,888
3,078
8,556
30,884
13,888
8,398
8,556
25,564
13,888
8,398
8,556
25,564
13,888
8,398
8,556
25,564
10,340
30,884
25,564
25,564
25,564
10,340
5,557
541
25,867
5,107
406
20,863
4,656
270
21,178
4,206
135
21,494
10,340
1,064
65.07%
Calculado en base del flujo de caja economico
97.06%
Calculado en base del flujo de caja financiero
55,567 -> descontamos con WACC
54,730 -> descontamos con Ks = COK
Horror!
Siempre: Ks > Kd