Académique Documents
Professionnel Documents
Culture Documents
Nombre
INSTRUCCIONES
(Todas las cifras estn en unidades de Euro)
El ao 0 refleja los supuestos de partida, que empiezan a aplicarse a partir del ao 1.Las casillas de color azul deben ser rellenadas por el usuario.
CLCULO DEL MARGEN OPERATIVO BRUTO
A) Ingresos:
Tarifa elctrica para la venta a la red (Euros/kWh)
Tasa estimada de incremento de esa tarifa
Volumen de electricidad que se vende a la red (kWh)
Tasa estimada de incremento de ese volumen
Ingresos derivados de la venta a la red
Otros ingresos derivados de la instalacin
Tasa estimada de incremento de esos ingresos
Total de otros ingresos
Ao 0
0.180
500,000
30,000
Ao 1
0.185
3.0%
500,000
0.0%
92,700
30,900
3.0%
30,900
Ao 2
0.191
3.0%
500,000
0.0%
95,481
31,827
3.0%
31,827
Ao 3
0.197
3.0%
500,000
0.0%
98,345
32,782
3.0%
32,782
Ao 4
0.203
3.0%
500,000
0.0%
101,296
33,765
3.0%
33,765
Ao 5
0.209
3.0%
500,000
0.0%
104,335
34,778
3.0%
34,778
Ao 6
0.215
3.0%
500,000
0.0%
107,465
35,822
3.0%
35,822
Ao 7
0.221
3.0%
500,000
0.0%
110,689
36,896
3.0%
36,896
Ao 8
0.228
3.0%
500,000
0.0%
114,009
38,003
3.0%
38,003
Ao 9
0.235
3.0%
500,000
0.0%
117,430
39,143
3.0%
39,143
Ao 10
0.242
3.0%
500,000
0.0%
120,952
40,317
3.0%
40,317
123,600
127,308
131,127
135,061
139,113
143,286
147,585
152,012
156,573
161,270
Ao 0
30,000
18,000
Ao 1
30,900
18,540
Ao 2
31,827
19,096
Ao 3
32,782
19,669
Ao 4
33,765
20,259
Ao 5
34,778
20,867
Ao 6
35,822
21,493
Ao 7
36,896
22,138
Ao 8
38,003
22,802
Ao 9
39,143
23,486
Ao 10
40,317
24,190
48,000
49,440
50,923
52,451
54,024
55,645
57,315
59,034
60,805
62,629
64,508
49,440
50,923
52,451
54,024
55,645
57,315
59,034
60,805
62,629
64,508
74,160
76,385
3.00%
78,676
3.00%
81,037
3.00%
83,468
3.00%
85,972
3.00%
88,551
3.00%
91,207
3.00%
93,944
3.00%
96,762
3.00%
B) Gastos:
Mantenimiento de la instalacin
Servicios, alquileres, derechos y otros
Tasa estimada de incremento de esos gastos
Gastos de operacin y mantenimiento
3%
3%
3%
3%
3%
3%
3%
3%
3%
3%
CLCULO DE LA AMORTIZACIN
Ao 0
300,000
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
30,000
6,000
30,000
6,000
30,000
6,000
30,000
6,000
30,000
6,000
30,000
30,000
30,000
30,000
30,000
36,000
36,000
36,000
36,000
36,000
30,000
30,000
30,000
30,000
30,000
Ao 0
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
300,000
0
300,000
300,000
30,000
270,000
300,000
60,000
240,000
300,000
90,000
210,000
300,000
120,000
180,000
300,000
150,000
150,000
300,000
180,000
120,000
300,000
210,000
90,000
300,000
240,000
60,000
300,000
270,000
30,000
300,000
300,000
0
30,000
0
30,000
30,000
6,000
24,000
30,000
12,000
18,000
30,000
18,000
12,000
30,000
24,000
6,000
30,000
30,000
0
30,000
30,000
0
30,000
30,000
0
30,000
30,000
0
30,000
30,000
0
30,000
30,000
0
10
30,000
5
TOTAL AMORTIZACIN
Evolucin del inmovilizado y de los gastos amortizables
Inmovilizado bruto a final de ao
Amortizacin acumulada
Inmovilizado neto
Gastos amortizables brutos
Amortizacin acumulada
Gastos amortizables netos
Ao 10
Ao 10
Ao 0
330,000
50%
30%
20%
165,000
99,000
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
Ao 8
Ao 9
Ao 10
6,600
59,400
62,700
5.00%
1.00%
6.00%
6,600
52,800
56,100
5.00%
1.00%
6.00%
6,600
46,200
49,500
5.00%
1.00%
6.00%
6,600
39,600
42,900
5.00%
1.00%
6.00%
6,600
33,000
36,300
5.00%
1.00%
6.00%
6,600
26,400
29,700
5.00%
1.00%
6.00%
6,600
19,800
23,100
5.00%
1.00%
6.00%
6,600
13,200
16,500
5.00%
1.00%
6.00%
6,600
6,600
9,900
5.00%
1.00%
6.00%
6,600
0
3,300
5.00%
1.00%
6.00%
Ao 1
3,762
Ao 2
3,366
Ao 3
2,970
Ao 4
2,574
Ao 5
2,178
Ao 6
1,782
Ao 7
1,386
Ao 8
990
Ao 9
594
Ao 10
198
10,362
9,966
9,570
9,174
8,778
8,382
7,986
7,590
7,194
6,798
66,000
10
66,000
5.00%
1.00%
6.00%
Ao 0
Inters anual
Ao 1
Ao 0
Ingresos operativos
Gastos operativos
Margen operativo bruto
- Amortizacin
- Intereses
Beneficio antes de impuestos
(Tipo impositivo)
- Impuestos
BENEFICIO NETO
Porcentaje de incremento
Ao 1
123,600
49,440
74,160
Ao 2
127,308
50,923
76,385
Ao 3
131,127
52,451
78,676
Ao 4
135,061
54,024
81,037
Ao 5
139,113
55,645
83,468
Ao 6
143,286
57,315
85,972
Ao 7
147,585
59,034
88,551
Ao 8
152,012
60,805
91,207
Ao 9
156,573
62,629
93,944
36,000
3,762
34,398
35%
12,039
22,359
36,000
3,366
37,019
35%
12,957
24,062
7.62%
36,000
2,970
39,706
35%
13,897
25,809
7.26%
36,000
2,574
42,463
35%
14,862
27,601
6.94%
36,000
2,178
45,290
35%
15,851
29,438
6.66%
30,000
1,782
54,190
35%
18,966
35,223
19.65%
30,000
1,386
57,165
35%
20,008
37,157
5.49%
30,000
990
60,217
35%
21,076
39,141
5.34%
30,000
594
63,350
35%
22,172
41,177
5.20%
Ao 1
74,160
12,039
24,720
Ao 2
76,385
12,957
742
Ao 3
78,676
13,897
764
Ao 4
81,037
14,862
787
Ao 5
83,468
15,851
810
Ao 6
85,972
18,966
835
Ao 7
88,551
20,008
860
Ao 8
91,207
21,076
886
Ao 9
93,944
22,172
912
5%
6,180
20%
24,720
5%
6,180
20%
24,720
5%
6,365
20%
25,462
5%
6,365
20%
25,462
5%
6,556
20%
26,225
5%
6,556
20%
26,225
5%
6,753
20%
27,012
5%
6,753
20%
27,012
5%
6,956
20%
27,823
5%
6,956
20%
27,823
5%
7,164
20%
28,657
5%
7,164
20%
28,657
5%
7,379
20%
29,517
5%
7,379
20%
29,517
5%
7,601
20%
30,402
5%
7,601
20%
30,402
5%
7,829
20%
31,315
5%
7,829
20%
31,315
37,401
62,687
64,015
65,388
66,806
66,171
67,683
69,246
70,859
35%
Ao 0
Ao 1
37,401
Ao 2
62,687
Ao 3
64,015
Ao 4
65,388
Ao 5
66,806
Ao 6
66,171
Ao 7
67,683
Ao 8
69,246
Ao 9
70,859
10,362
9,966
9,570
9,174
8,778
8,382
7,986
7,590
7,194
3.61
6.29
6.69
7.13
7.61
7.89
8.48
9.12
9.85
Ao 10
161,270
64,508
96,762
30,000
198
66,564
35%
23,297
43,267
5.07%
Ao 10
96,762
23,297
939
5%
8,063
20%
32,254
5%
8,063
20%
32,254
72,525
Ao 10
72,525
6,798
10.67
Caja necesaria
Caja suplementaria (si es negativa, sera deuda suplementaria)
Clientes
Inmovilizado neto
Gastos amortizables netos
Total Activo
Ao 0
0
0
0
300,000
30,000
330,000
Ao 1
6,180
27,039
24,720
270,000
24,000
351,939
Ao 2
6,365
79,759
25,462
240,000
18,000
369,586
Ao 3
6,556
134,205
26,225
210,000
12,000
388,986
Ao 4
6,753
190,419
27,012
180,000
6,000
410,184
Ao 5
6,956
248,447
27,823
150,000
0
433,225
Ao 6
7,164
306,235
28,657
120,000
0
462,057
Ao 7
7,379
365,933
29,517
90,000
0
492,829
Proveedores
Deuda principal
Beneficios del ao
Reservas acumuladas
Subvencin
Capital
Total Pasivo
0
66,000
0
0
99,000
165,000
330,000
6,180
59,400
22,359
0
99,000
165,000
351,939
6,365
52,800
24,062
22,359
99,000
165,000
369,586
6,556
46,200
25,809
46,421
99,000
165,000
388,986
6,753
39,600
27,601
72,230
99,000
165,000
410,184
6,956
33,000
29,438
99,831
99,000
165,000
433,225
7,164
26,400
35,223
129,269
99,000
165,000
462,057
7,379
19,800
37,157
164,492
99,000
165,000
492,829
Ao 0
Ao 1
37,401
10,362
27,039
27,039
22,359
22,359
22,359
22,359
Ao 2
62,687
9,966
52,721
79,759
24,062
46,421
46,421
24,062
Ao 3
64,015
9,570
54,445
134,205
25,809
72,230
72,230
25,809
Ao 4
65,388
9,174
56,214
190,419
27,601
99,831
99,831
27,601
Ao 5
66,806
8,778
58,028
248,447
29,438
129,269
129,269
29,438
Ao 6
66,171
8,382
57,789
306,235
35,223
164,492
164,492
35,223
Ao 7
67,683
7,986
59,697
365,933
37,157
201,650
201,650
37,157
0
0
0
0
0
0
0
0
CLCULO DEL BALANCE TRAS EL REPARTO DEL TOTAL DE LOS DIVIDENDOS REPARTIBLES
Caja necesaria
Caja suplementaria
Clientes
Inmovilizado neto
Gastos amortizables netos
Total Activo
Ao 0
0
0
0
300,000
30,000
330,000
Ao 1
6,180
4,680
24,720
270,000
24,000
329,580
Ao 2
6,365
33,338
25,462
240,000
18,000
323,165
Ao 3
6,556
61,975
26,225
210,000
12,000
316,756
Ao 4
6,753
90,588
27,012
180,000
6,000
310,353
Ao 5
6,956
119,177
27,823
150,000
0
303,956
Ao 6
7,164
141,743
28,657
120,000
0
297,564
Ao 7
7,379
164,283
29,517
90,000
0
291,179
Proveedores
Deuda principal
Reservas
Subvencin
Capital
Total Pasivo
0
66,000
0
99,000
165,000
330,000
6,180
59,400
0
99,000
165,000
329,580
6,365
52,800
0
99,000
165,000
323,165
6,556
46,200
0
99,000
165,000
316,756
6,753
39,600
0
99,000
165,000
310,353
6,956
33,000
0
99,000
165,000
303,956
7,164
26,400
0
99,000
165,000
297,564
7,379
19,800
0
99,000
165,000
291,179
CLCULO DEL VAN, TIR Y PERODO DE RETORNO DE LA INVERSIN EN BASE A CAPITAL INVERTIDO Y DIVIDENDOS REPARTIBLES (sin considerar un valor residual del proyecto,
que incluira el remanente de la subvencin).
Ao 0
165,000
0
10%
1.0000
0
188,088
23,088
Capital invertido
Dividendos repartibles anualmente
Tasa de descuento aplicable para calcular el VAN
Factor de descuento a esa tasa
Dividendos descontados
VA de los dividendos
VAN de la inversin
Ao 0
-165,000
13%
Esquema de la inversin
TIR de la inversin
Ao 0
Dividendos repartibles
Dividendos repartibles acumulados (A)
Capital invertido (B)
A-B
Perodo de retorno de la inversin
0
0
165,000
-165,000
y
Aos
Meses
Ao 1
Ao 2
Ao 3
Ao 4
Ao 5
Ao 6
Ao 7
22,359
10%
1.1000
20,326
24,062
10%
1.2100
19,886
25,809
10%
1.3310
19,391
27,601
10%
1.4641
18,852
29,438
10%
1.6105
18,279
35,223
10%
1.7716
19,883
37,157
10%
1.9487
19,068
Ao 1
22,359
Ao 2
24,062
Ao 3
25,809
Ao 4
27,601
Ao 5
29,438
Ao 6
35,223
Ao 7
37,157
Ao 1
22,359
22,359
165,000
-142,641
Ao 2
24,062
46,421
165,000
-118,579
Ao 3
25,809
72,230
165,000
-92,770
Ao 4
27,601
99,831
165,000
-65,169
Ao 5
29,438
129,269
165,000
-35,731
Ao 6
35,223
164,492
165,000
-508
Ao 7
37,157
201,650
165,000
36,650
6
0
Ao 8
7,601
427,588
30,402
60,000
0
525,592
Ao 9
7,829
491,254
31,315
30,000
0
560,397
Ao 10
8,063
556,981
32,254
0
0
597,298
7,601
13,200
39,141
201,650
99,000
165,000
525,592
7,829
6,600
41,177
240,791
99,000
165,000
560,397
8,063
0
43,267
281,968
99,000
165,000
597,298
Ao 8
69,246
7,590
61,656
427,588
39,141
240,791
240,791
39,141
Ao 9
70,859
7,194
63,665
491,254
41,177
281,968
281,968
41,177
Ao 10
72,525
6,798
65,727
556,981
43,267
325,235
325,235
43,267
Ao 8
7,601
186,798
30,402
60,000
0
284,801
Ao 9
7,829
209,285
31,315
30,000
0
278,429
Ao 10
8,063
231,746
32,254
0
0
272,063
7,601
13,200
0
99,000
165,000
284,801
7,829
6,600
0
99,000
165,000
278,429
8,063
0
0
99,000
165,000
272,063
Ao 8
Ao 9
Ao 10
39,141
10%
2.1436
18,260
41,177
10%
2.3579
17,463
Ao 8
39,141
Ao 9
41,177
Ao 10
43,267
Ao 8
39,141
240,791
165,000
75,791
Ao 9
41,177
281,968
165,000
116,968
Ao 10
43,267
325,235
165,000
160,235
43,267
10%
2.5937
16,681
500,000
30,000
0.180
30,000
18,000
ASPECTOS ECONMICO-FINANCIEROS
Total de la inversin
A financiar con recursos propios
A financiar con subvencin a fondo perdido
A financiar con deuda
Plazo de devolucin
Tipo de inters
Necesidades operativas de fondos (NOF) como % de las ventas
Tasa de descuento aplicada para calcular el VAN de la inversin
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
Ao 6
0.00%
3.00%
Ao 7
0.00%
3.00%
Ao 8
0.00%
3.00%
Ao 9
0.00%
3.00%
Ao 10
0.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
3.00%
330,000
165,000
99,000
66,000
10
6.00%
20%
10%
RESULTADOS
Total de ingresos operativos
Margen operativo bruto
Beneficio neto
Flujo de caja disponible para el servicio de la deuda (FCD)
Servicio a la deuda anual
Ratio de cobertura del servicio anual de la deuda (RCSD)
Dividendos distribuibles anualmente
VAN de la inversin para el accionista
TIR de la inversin para el accionista
Perodo de retorno (pay-back) de la inversin para el accionista
y
Ao 0
Ao 1
0
123,600
0
74,160
0
22,359
0
37,401
0
10,362
0.00
3.61
0
22,359
23,088
13%
Aos
Meses
Ao 2
127,308
76,385
24,062
62,687
9,966
6.29
24,062
Ao 3
131,127
78,676
25,809
64,015
9,570
6.69
25,809
Ao 4
135,061
81,037
27,601
65,388
9,174
7.13
27,601
Ao 5
139,113
83,468
29,438
66,806
8,778
7.61
29,438
Ao 6
143,286
85,972
35,223
66,171
8,382
7.89
35,223
Ao 7
147,585
88,551
37,157
67,683
7,986
8.48
37,157
Ao 8
152,012
91,207
39,141
69,246
7,590
9.12
39,141
6
0
Ao 9
156,573
93,944
41,177
70,859
7,194
9.85
41,177
Ao 10
161,270
96,762
43,267
72,525
6,798
10.67
43,267
100,000
80,000
Margen operativo bruto
Euros
Beneficio neto
Flujo de caja disponible para el servicio de la deuda (FCD)
60,000
40,000
20,000
0
1
6
Aos
10