!"#$%$&$'&(%)$'*&()+,'&
- '.%)/%0'*/+&$'&12)%3&4526"7%3&
!"#$#%&'()*%+$,-"#+#.+#$&/0),+0#+&'")1'$+0#+'2/'+ 3#$)*%+0#.+#$&/0),+0#.+4,%(#5,+6+77+0#+'2,$&,+0#.+789:+
!"#$%$&$'&(%)$'*&()+,'& - - PowerPoint PPT Presentation
!"#$%$&$'&(%)$'*&()+,'& -'.%)/%0'*/+&$'&12)%3&4526"7%3& !"#$#%&'()*%+$,-"#+#.+#$&/0),+0#+&'")1'$+0#+'2/'+ 3#$)*%+0#.+#$&/0),+0#.+4,%(#5,+6+77+0#+'2,$&,+0#.+789:+
!"#$#%&'()*%+$,-"#+#.+#$&/0),+0#+&'")1'$+0#+'2/'+ 3#$)*%+0#.+#$&/0),+0#.+4,%(#5,+6+77+0#+'2,$&,+0#.+789:+
"#$=,%$'-.#+>+$#"?)(),$+0#+('.)0'0+@)#%&"'$+1,@#%&'@,$+.'+ $#2/")0'06+'"@,%A'+(/.&/"'.+>+#%")B/#()@)#%&,+?)&'.CD+
$#2/"'+>+'&"'(E?'6+(,%+/%'+#(,%,@A'+0)%F@)('+>+/%+=G-.)(,+ )%1,"@'0,+#+)%&#"#$'0,C+3,@,$+/%'+(,@/%)0'0+0)?#"$'+B/#+ =",@/#?#+%/#$&",$+'&")-/&,$+>+="#$#"?'+%/#$&",+('"F(&#"+ "#$)0#%()'.C+
$/H()#%&#+'2/'+$#2/"'+'+.,$+"#$)0#%&#$+0#+.'+4)/0'0+'.+="#(),+ @F$+-'5,+=,$)-.#CD+
7+
ABC',"3%$+&2+))%$+)&$'6&.6%*&D*%*7"')+&$'&7"*7+&%E+3& 7CI.&#"%'E?'$+'+.'+#$&"/(&/"'+&'")1'")'++ JCK#$(/#%&,+='"'+@'>,"#$+0#+-'5,$+"#(/"$,$+ LC4,@=",@)$,+=G-.)(,+ MC3)2/)#%&#$+='$,$+ NC!#E()*%+0#+)%1,"@'()*%+'.+4,%(#5,+ +
J+
– <'$+"#$#"?'$+Q+7+@#$#$+0#+R/5,+0#+('5'+ S+MT+0#.+?'.,"+0#.+$)$&#@'+S+UM88V+ – W'E,+0#+(,-#"&/"'+0#+$#"?)(),+0#+.'+0#/0'+Q+9C:M+
– I/@#%&,$+#%+.,$+(,$&#$+'.+=,"+@'>,"+ – K#@'%0'+0#+'2/'+Y"#(/=#"F%0,$#Y+='"()'.@#%&#+ 0#+.,$+%)?#.#$+0#+$#B/A'+
L+
– `+0)$&'%()'+0#+a'"0#%+a",?#+'+3'%+b"'%()$(,+ – L8T+0#+.'$+('\'$+E#%#+@F$+0#+N8+'\,$+
M+
– <'+#?'./'()*%+0#.+#$&'0,+0#+.,$+#@-'.$#$+)0#%EH(*+@#5,"'$+%#(#$'")'$+#%+,(c,+ #@-'.$#$+ – 4,@,+$#+%,&'+#%+.'+#?'./'()*%+0#.+#$&'0,6+%#(#$)&'%+@#5,"'$+$A$@)('$++ – K#-#+@'%&#%#"+/%+'-'$&#()@)#%&,+@A%)@,+0#+'2/'+='"'+'='2'"+)%(#%0),$++ – I2/'+0#+#$(/"")@)#%&,+0#+1/#"'+0#+.,$+#@-'.$#$+B/#+$#+H.&"'+=,"+#.+$/#.,+#+ )%H.&"'+.,$+#@-'.$#$+
$#"?)(),+0#+'2/'+H'-.#+(,%+#.+?,./@#%+0#+('='()0'0+0#+ '.@'(#%'@)#%&,+'(&/'.+
$)$&#@'6+#$=#()'.@#%&#+0/"'%&#+#@#"2#%()'$+
N+
M?J'*3'&'*&'6&/%0%E+&$'6&%#/+&&
:+
– K#&#"@)%'"+.'+?)0'+GE.+="#?)$&'+#+)0#%EH('"+.'$+@#5,"'$+%#(#$'")'$C+ – 3)$&#@'+0#+3/=#"?)$)*%6+4,%&",.+>+I0B/)$)()*%+0#+K'&,$+d!"#$#e++ – a#%#"'0,"#$+0#+"#$='.0,+=,"&FE.#$+
– <A%#'$+0#+$#"?)(),+ – f)0"'%&#$+ – [#0)0,"#$+0#+R/5,6+?F.?/.'$6+'((#$,"),$+0#.+$)$&#@'+
]+
!:TL(1CU:&& 4C1VL!T1&& !19T1&W& Z@-'.$#$++ W#c'-).)&'(),%#$+0#+#@-'.$#$++ U9N67:76MJ]++ W##@=.'O,$+"#(/""#%&#$++ <A%#'$+0#+$#"?)(),6+c)0"'%&#$6+@#0)0,"#$6+ ?F.?/.'$6+'((#$,"),$++ U9:6MJ:6L9M++ Z.#?'0,"#$+0#+=,&#%()'++ a#%#"'0,"#$+0#+"#$='.0,+=,"&FE.#$++ U968L:6M98++ !,O,$++ Z?'./'()*%+0#.+#$&'0,+0#+.,$+=,O,$++ U:JJ67M:++ Z$&/0),$++ I(&/'.)O'()*%+0#.+!.'%+['#$&",++ UMM86888++ Z$&/0),$++ Z$&/0),+0#+2#$E*%+0#+'(E?,$++ UJ7:6JL:++ Z$&/0),$++ 3#2/")0'0+()-#"%gE('++ U9:M6888++
T1T:F&& WXYZY[XZPYQ&&
_+
– W#c'-).)&'()*%+0#+#@-'.$#$P+I(&/'.)O'(),%#$+$A$@)('$+='"'+$#"?)(),+0#+ '2/'+)%)%&#""/@=)0,+0#$=/g$+0#+/%+&#""#@,&,+ – f)0"'%&#$+>+#@-'.$#$P+4'='()0'0+0#+'='2'"+)%(#%0),$+>+$/H()#%&#+'2/'+ '.@'(#%'0'+0/"'%&#+)%(#%0),$+ – [#0)0,"#$P+!"#()$'+@#0)()*%+0#.+/$,+0#+'2/'+"#$/.&'+@F$+#B/)&'E?,+ – hF.?/.'$P+['%&#%)@)#%&,+B/#+)%&#""/@=#+$#"?)(),+=,"+#.+@#%,"+ %G@#",+=,$)-.#+0#+(.)#%&#$+ – <A%#'$+0#+$#"?)(),P+W#0/(#+.'+=g"0)0'+0#+'2/'6+'c,""'+0)%#",+#%+#.+ '2/'+(,@="'0'++
Y<'+0'/%&$'&6%&9'77"8*&$'&9'),"7"+3&$'&:;#%&#$+0#+$/@)%)$&"'"+$/H()#%&#+ '2/'+$#2/"'+'.+@#%,"+="#(),+=,$)-.#+'+.,$+"#$)0#%&#$+0#+.'+4)/0'0CD++
NL\76#K'&'6&]/)%3.%3+]&^#/#)+&$'&0%K+)'3&7+3/+3&$'&%;#%S&&
X%2"#$,$+'%/'.#$+'(&/'.#$+d#$E@'0,6+'\,+H$('.+9:^9]e+ ++++U+J8+[+ b,%0,$+%#(#$'"),$6+'\,+H$('.+79^77 +++++++++++++++++++++++++++++++++++++U+J]+[+
+
Reemplazo de capital Inflación en O & M Préstamo Inter-City
99+
"#&",'(E?,+G%)(,+=,"+="#?),$+0'\,$+'+.'$+('..#$+
– Z.+$'.0,+=#%0)#%&#+#$+U9JCL+@)..,%#$+ – i'$'+0#+)%&#"g$+0#.+NCMT+
Aa&%E+3&& OP&%E+3&& 986+&b*/')'3'3&& !'2,+'%/'.+ 4,@='"'0,+(,%+/%+"##@-,.$,+0#+78+'\,$P+ X@='(&,+H%'%()#",+='"'+/%'+ "#$)0#%()'+/%)1'@).)'"+j=)('+++ + U96L786888++ + @F$+ U9^@#$+++ U967986888++ U]J86888++ + @#%,$+ U9CM8^@#$++
9CW#?)$'0,+-,""'0,"+0#.+=.'%+H%'%()#",+0#+()%(,+'\,$+ OB:6/')*%c,%3&%&6%&'3/)#7/#)%&/%)"^%)"%&& JCK#$(/#%&,+='"'+@'>,"#$+0#+-'5,$+"#(/"$,$+ LC4,@=",@)$,+=G-.)(,+ MC3)2/)#%&#$+='$,$+ NC!#E()*%+0#+)%1,"@'()*%+'.+4,%(#5,+ +
9J+
– I.&#"%'E?'+-'$'0'+#%+#.+="#$/=/#$&,+ – I.&#"%'E?'+(,%+("#()#%&#+&'")1'++ #$('.,%'0'+=,"+-.,B/#$+
– m$,+0#+'2/'+=,"+.,$+(.)#%&#$+ – X@='(&,$+H%'%()#",$++
9L+
9M+
– Z.+('"2,+'(&/'.+"#('/0'+UJM86888+('0'+'\,+ – b'$#+9+!",2"'@'+0#+b,%0,+4'=)&'.+d4b!eP+4'=)&'.+'%/'.+S+"##@=.'O,+0#+ U:CJ+@)..,%#$+=,"+'\,+
– 4,%$#"?'()*%P+.,$+)%2"#$,$+0)$@)%/>#%+@F$+B/#+.,$+(,$&,$++ – <'+4)/0'0+c'+0)1#")0,+'(&/'.)O'(),%#$+0#+('=)&'.+>+"##@=.'O,$++ 0#$0#+789M+
B/#+%,+/E.)O'%+@/(c'+'2/'+
9N+
"#='"'(),%#$+$)$&g@)('$+#%+(/"$,++
– 3#+@)E2'%+(,%+#.+=",=/#$&,+0#$(/#%&,+='"'+@'>,"#$+0#+-'5,$+ )%2"#$,$+
9:+
9]+
9_+
9'),"7"+&"*/')"+)&f& aa&;%6+*'3g$?%&\&& .')3+*%3&.+)&G+;%)&& 9'),"7"+&'\/')"+)&f&& h)'%&$'&)"';+&\& &',%.+/)%*3.")%7"8*&\&_Pi&&
2&/#.3/.#"'/"#$%"#$"'-#0-.*&/"4'3,$*+/*'5-$30'#*&$)*+3$"'.+$%"6$,$"#''
!"#
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
– <,$+(.)#%&#$+?#%+.'$+&'")1'$+-'$'0'$+#%+#.+="#$/=/#$&,+ (,@,+5/$&'$+>+1F().#$+0#+#%&#%0#"+ – !",@/#?#+.'+(,%$#"?'()*%+ – 3#\'.+0#+="#(),+=#"$,%'.)O'0'+='"'+('0'+(.)#%&#+
– i'"0'+@F$+E#@=,+>+/$'+@F$+"#(/"$,$+='"'+)@=.#@#%&'"+>+ '0@)%)$&"'"+ – <,$+(.)#%&#$+=/#0#%+-/$('"+&'")1'$+@F$+-'5'$+ '+&"'?g$+0#.+=",(#$,+0#+'=#.'()*%+
4)+3&K&7+*/)%3&.%)%&+/)%3&%;'*7"%3&=#'&G%*&"0.6'0'*/%$+& 6%3&/%)"^%3&2%3%$%3&'*&'6&.)'3#.#'3/+&&
79+
– <,$+(.)#%&#$+?#%+.'$+&'")1'$+-'$'0'$+#%+#.+="#$/=/#$&,+(,@,+5/$&'$+>+1F().#$+0#+#%&#%0#"+ – !",@/#?#+.'+(,%$#"?'()*%+ – 3#\'.+0#+="#(),+=#"$,%'.)O'0'+='"'+('0'+(.)#%&#+
– i'"0'+@F$+E#@=,+>+/$#+@F$+"#(/"$,$+='"'+)@=.#@#%&'"+>+'0@)%)$&"'"+ – <,$+"#$)0#%&#$+$,%+@F$+=",=#%$,$+'+0)$=/&'"+ .,$+0'&,$+/E.)O'0,$+#%+#.+(F.(/.,+ – <,$+"#$)0#%&#$+0#+a'"0#%+a",?#+/$'%+@#%,$+'2/'+#p&#"),"+B/#+.,$+(.)#%&#$+#%+,&"'$+ F"#'$+0#+$#"?)(),+(,%+&'")1'$+-'$'0'$+#%+#.+="#$/=/#$&,+ – <'+@'>,"+='"&#+0#+/$,+0#+'2/'+#%+#.+?#"'%,+%,+#p(#0#+$#"?)(),+)%&#"),"+,+#p&#"),"+ – Z.+/$,+#p(#$)?,+0#+'2/'+..#2'+'.+@Fp)@,+#%+#.+)%?)#"%,++
77+
– 4'"2'+=,"+%)?#.#$+0#+(,%$/@,+ – Z.+%)?#.+@F$+'.&,+#$+#.+%)?#.+@F$+('",+
– K,$+%)?#.#$+#%+./2'"+0#+(/'&",+ – U^=((+#%&"#+%)?#.#$+#$+@F$+2"'%0#+ – Z%?A'+$#\'.+='"'+(,%$#"?'()*%+ – <'+('%E0'0+0#+'2/'+#%+#.+=")@#"+%)?#.+?'"A'+ $#2G%+#.+&'@'\,+0#.+@#0)0,"+
7J+
– 3#@#5'%&#+'+.'+#$&"/(&/"'+&'")1'")'+'(&/'.6++ 1F().+0#+#%&#%0#"+='"'+.,$+(.)#%&#$++ – !",@/#?#+(,%$#"?'()*%+ – bF().+0#+)@=.#@#%&'"+>+'0@)%)$&"'"++ ='"'+.'+4)/0'0+
– n,+=#"$,%'.)O'+.'+$#\'.+0#+="#(),++ ='"'+('0'+(.)#%&#++
7L+
L3/)#7/#)%&/%)"^%)"%&.)+.#'3/%Z&!6"'*/'&e."7+&$'&)'3"$'*7"%&#*"^%0"6"%)&&
7M+
T%)"^%3& %7/#%6'3&& T%)"^%3&.)+.#'3/%3& '*')+&$'6&OPA_&&& T%)"^%3&.)+.#'3/%3& '*')+&$'6&OPOO&& 4'"2'+@A%)@'++ U97C:L++ U9:C]]++ UJJCJ9++ 4,$&,+0#+@#5,"'$+('=)&'.#$++ U9CL:++ UJC88++ U:C88++ 4'"2'+'(&/'.+=,"+#.+=",0/(&,++U^=((++ UJC8:++ n)?#.+96+U^=((++ U7C]_++ U7C]_++ n)?#.+76+U^=((++ UJCNN++ ULCLL+
()/0'0+#.'-,"'"F%+.,$+1/&/",$+Y&"'$='$,$Y+$,-"#+/%'+-'$#+'%/'.++
LJ'0.6+&$'&#*%&7#'*/%&2"0'*3#%6Z&76"'*/'&e."7+&)'3"$'*7"%&#*"^%0"6"%)&&
7N+
$130 $120 $110 $100 17/18 18/19 19/20 20/21 21/22
Cuenta de agua bimensual
Total sin “traspasos” futuros Actual
15 pcc/mes
I(&/'.+(/#%&'+
U98NCJ9++
9CW#?)$'0,+-,""'0,"+0#.+=.'%+H%'%()#",+0#+()%(,+'\,$+ 7CI.&#"%'E?'$+'+.'+#$&"/(&/"'+&'")1'")'++ XB-'37#'*/+&.%)%&0%K+)'3&$'&2%J+3&)'7#)3+3& LC4,@=",@)$,+=G-.)(,+ MC3)2/)#%&#$+='$,$+ NC!#E()*%+0#+)%1,"@'()*%+'.+4,%(#5,+ +
7:+
– W#$)0#%&#+B/#+?)?#+#%+.'+0)"#(()*%+0#+1'(&/"'()*%+ – i)#%#+NM+'\,$+,+@F$+ – W#G%#+.,$+"#B/)$)&,$+='"'+#.+=",2"'@'+4IWZ+0#+!"-+
– JJ6888+0#+.,$+LL6888+(.)#%&#$+0#+a'"0#%+a",?#+"#G%#%+.,$+ "#B/)$)&,$+='"'+#.+=",2"'@'+4IWZ+0#+!"-+
7]+
– 4'.(/.'0,+#%+UJM86888+'%/'.@#%&#+=,"+('"2,$+'+='2,$+&'"0A,$+
– 4/'%&,$+(.)#%&#$+$#+)%$(")-#%+ – 3)+$#+=/#0#+'/@#%&'"+#.+0#$(/#%&,+#%+'\,$+$/-$#(/#%&#$++
7_+
b0.6'0'*/%7"8*&.)+.#'3/%&&
9CW#?)$'0,+-,""'0,"+0#.+=.'%+H%'%()#",+0#+()%(,+'\,$+ 7CI.&#"%'E?'$+'+.'+#$&"/(&/"'+&'")1'")'++ JCK#$(/#%&,+='"'+@'>,"#$+0#+-'5,$+"#(/"$,$+ [B!+0.)+0"3+&.526"7+& MC3)2/)#%&#$+='$,$+ NC!#E()*%+0#+)%1,"@'()*%+'.+4,%(#5,+ +
J8+
J9+
9CW#?)$'0,+-,""'0,"+0#.+=.'%+H%'%()#",+0#+()%(,+'\,$+ 7CI.&#"%'E?'$+'+.'+#$&"/(&/"'+&'")1'")'++ JCK#$(/#%&,+='"'+@'>,"#$+0#+-'5,$+"#(/"$,$+ LC4,@=",@)$,+=G-.)(,+ aB9";#"'*/'3&.%3+3& NC!#E()*%+0#+)%1,"@'()*%+'.+4,%(#5,+ +
J7+
– s'$'0,+#%+.'$+"#$=/#$&'$+,-&#%)0'$+ – 3#$),%#$+0#+#$&/0),+'0)(),%'.#$+"#B/#")0'$+=,"+#.+4,%(#5,+
JJ+
9CW#?)$'0,+-,""'0,"+0#.+=.'%+H%'%()#",+0#+()%(,+'\,$+ 7CI.&#"%'E?'$+'+.'+#$&"/(&/"'+&'")1'")'++ JCK#$(/#%&,+='"'+@'>,"#$+0#+-'5,$+"#(/"$,$+ LC4,@=",@)$,+=G-.)(,+ MC3)2/)#%&#$+='$,$+ YB4'c7"8*&$'&"*^+)0%7"8*&%6&!+*7'J+& +
JL+
JM+
+ +