Académique Documents
Professionnel Documents
Culture Documents
Taux 35%
d'imposition
2008 2009
Coûts d'exploitation prévus, processus manuel
Volume unitaire (000s) 496
Matériaux 564,816
Main-d'œuvre directe 1,115,184
Frais généraux 1,680,000
Total 3,360,000
Matériaux/unité 1.1387
Main-d'œuvre directe/unité 2.2484
Inflation Mexique 7% 7% 7%
Inflation Euro 3% 3% 3%
PPP MXN/Euro $15.99 $16.61 $17.26
Prêt
Capex 3,298,750
Sedn vers la france 869,715Taux d'int. max.
4,168,465 12.19%
(29,167)
350,000
122,500 350,000 350,000 350,000 350,000 350,000 350,000
122,500 122,500 122,500 122,500 122,500 122,500
730,574
863,471 915,339 970,838 1,030,222 1,093,763 1,161,751
660 1,382,099
2,728,843
3,088,611
7,199,553
2.0935 4.1335
660 1,326,815
1,282,556
2,879,415
5,488,786
2.0098 1.9427
1,710,767
10.0%
598,768
350,000
122,500 0
1,234,499
$52,744
7%
3% $23.41
9.12%
4.81% $23.93
$25.00
911,697
193,734
23,624
888,073
(694,339)