Documentos de Académico
Documentos de Profesional
Documentos de Cultura
ANALISIS FINANCIERO Final
ANALISIS FINANCIERO Final
𝐼 ∗ 𝑓𝑟𝑐
𝐶𝑘𝑊−ℎ = + 𝐶𝑣𝑛𝑐 + 𝐶𝑛𝑐
𝑓𝑑𝑖𝑠𝑝𝑜𝑛𝑖𝑏𝑖𝑙𝑖𝑑𝑎𝑑 ∗ 𝑓𝑝𝑙𝑎𝑛𝑡𝑎 ∗ 𝑇
𝐼 = 𝐶𝑜𝑠𝑡𝑜 𝑒𝑠𝑝𝑒𝑐í𝑓𝑖𝑐𝑜
505,810,000
𝐼= = 2.813 $/𝑊
179.8
𝑖(1 + 𝑖)𝑛
𝑓𝑟𝑐 =
(1 + 𝑖)𝑛 − 1
𝑖 = 𝑡𝑎𝑠𝑎 𝑑𝑒 𝑖𝑛𝑣𝑒𝑟𝑠𝑖ó𝑛 = 15%
𝑛 = 𝑣𝑖𝑑𝑎 𝑒𝑐𝑜𝑛𝑜𝑚𝑖𝑐𝑎 ú𝑡𝑖𝑙 = 25 𝑎ñ𝑜𝑠
0.15(1 + 0.15)25
𝑓𝑟𝑐 = = 0.1546
(1 + 0.15)25 − 1
𝑓𝑑 = 𝑓𝑎𝑐𝑡𝑜𝑟 𝑑𝑒 𝑑𝑖𝑠𝑝𝑜𝑛𝑖𝑏𝑖𝑙𝑖𝑑𝑎𝑑
8760ℎ − 𝑇𝑚𝑎𝑛𝑡
𝑓𝑑 = = 0.988
8760ℎ
𝑇𝑚𝑎𝑛𝑡 = 105.12
𝑃̅
𝑓𝑝 =
𝑃𝑚𝑎𝑥
𝑃̅ = 𝑝𝑜𝑡𝑒𝑛𝑐𝑖𝑎 𝑚𝑒𝑑𝑖𝑎
𝑃𝑚𝑎𝑥 = 𝑝𝑜𝑡𝑒𝑛𝑐𝑖𝑎 𝑚𝑎𝑥𝑖𝑚𝑎
𝑓𝑝 = 52% (𝑑𝑎𝑡𝑜 𝑒𝑥𝑡𝑟𝑎𝑖𝑑𝑜 𝐶𝑂𝐸𝑆)