Professional Documents
Culture Documents
4.44 US$/bl
Transporte
0
1
10,200
3,723,000
16,527
2
11,100
4,051,500
17,985
3
12,100
4,416,500
19,605
4
13,200
4,818,000
21,387
-110,400.0
-3,170.0
Ingreso
16,526.7
17,984.9
19,605.2
21,387.4
-3,012.4
-700.0
-727.5
-165.3
-11,040.0
881.5
-88.2
793.4
-238.0
555.4
11,040.0
-3,012.4
-742.1
-791.7
-179.8
-11,040.0
2,218.9
-221.9
1,997.0
-599.1
1,397.9
11,040.0
-3,012.4
-784.2
-863.0
-196.1
-11,040.0
3,709.5
-371.0
3,338.6
-1,001.6
2,337.0
11,040.0
-3,012.4
-826.3
-941.4
-213.9
-11,040.0
5,353.4
-535.3
4,818.1
-1,445.4
3,372.6
11,040.0
11,595.4
12,437.9
13,377.0
14,412.6
Egresos
Costo fijo
Costo de MTO.
Costo variable (0.1954$/bl)
OSINERGMIN
Depreciacin
Utilidad operativa
Utilidad para trabajadores (10%)
Utilidad antes de impuestos
Impuestos 30%
Utilidad neta
Depreciacin
VR
FLUJO de FONDOS
VAN al 12%
-113,570.0
0.00 MUS$
5
14,400
5,256,000
23,332
6
15,700
5,730,500
25,438
7
16,400
5,986,000
26,572
8
17,300
6,314,500
28,031
9
18,100
6,606,500
29,327
10
19,000
6,935,000
30,785
AOS
10
11
19,000
6,935,000
30,785
11
23,331.8
25,438.1
26,572.3
28,030.5
29,326.7
30,785.0
30,785.0
-3,012.4
-868.4
-1,027.0
-233.3
-11,040.0
7,150.6
-715.1
6,435.5
-1,930.7
4,504.9
11,040.0
-3,012.4
-910.5
-1,119.7
-254.4
-11,040.0
9,101.0
-910.1
8,190.9
-2,457.3
5,733.7
11,040.0
-3,012.4
-952.6
-1,169.7
-265.7
-11,040.0
10,131.9
-1,013.2
9,118.7
-2,735.6
6,383.1
11,040.0
-3,012.4
-994.7
-1,233.9
-280.3
-11,040.0
11,469.2
-1,146.9
10,322.3
-3,096.7
7,225.6
11,040.0
-3,012.4
-1,036.8
-1,290.9
-293.3
-11,040.0
12,653.3
-1,265.3
11,388.0
-3,416.4
7,971.6
11,040.0
-3,012.4
-1,078.9
-1,355.1
-307.8
-11,040.0
13,990.7
-1,399.1
12,591.6
-3,777.5
8,814.1
11,040.0
-3,012.4
-1,121.1
-1,355.1
-307.8
0.0
24,988.6
-2,498.9
22,489.7
-6,746.9
15,742.8
0.0
15,544.9
16,773.7
17,423.1
18,265.6
19,011.6
19,854.1
15,742.8
12
19,000
6,935,000
30,785
12
13
19,000
6,935,000
30,785
13
14
19,000
6,935,000
30,785
14
15
19,000
6,935,000
30,785
15
16
19,000
6,935,000
30,785
16
17
19,000
6,935,000
30,785
17
18
19,000
6,935,000
30,785
18
30,785.0
30,785.0
30,785.0
30,785.0
30,785.0
30,785.0
30,785.0
-3,012.4
-1,163.2
-1,355.1
-307.8
0.0
24,946.4
-2,494.6
22,451.8
-6,735.5
15,716.3
0.0
-3,012.4
-1,205.3
-1,355.1
-307.8
0.0
24,904.3
-2,490.4
22,413.9
-6,724.2
15,689.7
0.0
-3,012.4
-1,247.4
-1,355.1
-307.8
0.0
24,862.2
-2,486.2
22,376.0
-6,712.8
15,663.2
0.0
-3,012.4
-1,289.5
-1,355.1
-307.8
0.0
24,820.1
-2,482.0
22,338.1
-6,701.4
15,636.7
0.0
-3,012.4
-1,331.6
-1,355.1
-307.8
0.0
24,778.0
-2,477.8
22,300.2
-6,690.1
15,610.2
0.0
-3,012.4
-1,373.7
-1,355.1
-307.8
0.0
24,735.9
-2,473.6
22,262.3
-6,678.7
15,583.6
0.0
-3,012.4
-1,415.8
-1,355.1
-307.8
0.0
24,693.8
-2,469.4
22,224.4
-6,667.3
15,557.1
0.0
15,716.3
15,689.7
15,663.2
15,636.7
15,610.2
15,583.6
15,557.1
19
19,000
6,935,000
30,785
19
20
19,000
6,935,000
30,785
20
30,785.0
30,785.0
-3,012.4
-1,457.9
-1,355.1
-307.8
0.0
24,651.7
-2,465.2
22,186.5
-6,656.0
15,530.6
0.0
-3,012.4
-1,500.0
-1,355.1
-307.8
0.0
24,609.6
-2,461.0
22,148.6
-6,644.6
15,504.0
0.0
3,170.0
18,674.0
15,530.6