Professional Documents
Culture Documents
pregunta 1 593
pregunta 2 379974
pregunta 3 366537
3 4 5
350,000 420,000 546,000
$ 639 $ 671 $ 705
$ 192 $ 201 $ 211 Cuadro de control av
$ 160 $ 168 $ 176 Detalle
$ 352 $ 369 $ 388 infraestructura
$ 223,807,500 $ 281,997,450 $ 384,926,519 Terreno
-$ 123,094,125 -$ 155,098,598 -$ 211,709,586 Lineas de produccion
-$ 82,427,071 -$ 86,960,559 -$ 91,743,390
-$ 4,140,000 -$ 4,761,000 -$ 5,475,150 Subtotal
-$ 11,190,375 -$ 11,279,898 -$ 15,397,061 lineas de pcc posteriores
-$ 3,350,000 -$ 4,250,000 -$ 4,250,000
-$ 9,000,000 total 4-5
-$ 21,200,000
-$ 2,462,231 -$ 1,275,614
$ 812,536 $ 420,953
-$ 11,856,302 $ 18,371,781 $ 35,151,333
$ - -$ 6,062,688 -$ 11,599,940
$ - $ - $ -
los gastos de puesta en marcha seran 27000000 y se amo
-$ 11,856,302 $ 12,309,093 $ 23,551,393 27000000
$ 9,000,000
$ 3,350,000 $ 4,250,000 $ 4,250,000
$ 46,450,000
-$ 9,000,000
-$ 15,821,565.41 -$ 17,008,182.81
TASA 7.5%
Cuota Interés Abono deu Saldo
$ 61,238,400
$ 18,283,796.52 $ 4,592,880.0 $ 13,690,916.52 $ 47,547,483.48
$ 18,283,796.52 $ 3,566,061.3 $ 14,717,735.26 $ 32,829,748.22
$ 18,283,796.52 $ 2,462,231.1 $ 15,821,565.41 $ 17,008,182.81
$ 18,283,796.52 $ 1,275,613.7 $ 17,008,182.81 $ -
Vlr. Slavamento Vlr desecho
$ 14,000,000 -$ 12,250,000
$ 5,000,000 $ -
$ 4,000,000 -$ 4,000,000
$ 2,250,000 -$ 4,950,000
$ 25,250,000 -$ 21,200,000