Page 117 - TCL International VILLETA BUSINESS PLAN AND FEASABILITY STUDY

Depreciation in US$

CONCEPT VIDA VALUE Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year7 Year 8 Year 9 Year 10 DEPREC. RESIDUAL
UTIL ACUMUL. VALUE

Existing
Investment 0
Property 2.000.000 0 0 0 0 0 0 0 0 0 0 0 2.000.000 2.000.000

Buildings,
Silos, Civil
Works 1.600.000 53.333 53.333 53.333 53.333 53.333 53.333 53.333 53.333 53.333 53.333 533.333 1.066.667 1.600.000
Machinery
and
equiptment 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Software
and
hardware
computer 0 0 0 0 0 0 0 0 0
Investments

Civil Works 2.782.350 92.745 92.745 92.745 92.745 92.745 92.745 92.745 92.745 92.745 92.745 927.450 1.854.900 2.782.350
Machinery
and
equipment 3.406.422 340.642 340.642 340.642 340.642 340.642 340.642 340.642 340.642 340.642 340.642 3.406.422 0 3.406.422
TOTAL 9.788.772 486.721 486.721 486.721 486.721 486.721 486.721 486.721 486.721 486.721 486.721 4.867.206 4.921.567

50