tc = 0.

028 Proyección
0 52600 52,600 52,600.0000
1 54,073 54,072.8000
2 55,587 55,586.8384
3 57,143 57,143.2699
4 58,743 58,743.2814
5 60,388 60,388.0933
=+B$4*(1+B$3)^A4
=+B$4*(1+B$3)^A5
=+B$4*(1+B$3)^A6
=+B$4*(1+B$3)^A7
=+B$4*(1+B$3)^A8
=+B$4*(1+B$3)^A9
 0.0247 Proyección
0 6720 6,720 6,720.0000
1
2
3
4
5
6
7
8
9
10

12434
15548
=+B$2*(1+B$1)^C2

1993
3114 2004
0.2002829946 11
0.018207545
1.8207544963
 0.01 0.51
0.0247 Proyección GPC GD
0 6720 6,720 0.51 3427.20
1 6,886 0.52 3546.97
2 7,056 0.52 3670.93
3 7,230 0.53 3799.21
4 7,409 0.53 3931.99
5 7,592 0.54 4069.40
6 7,779 0.54 4211.61
7 7,972 0.55 4358.79
8 8,169 0.55 4511.12
9 8,370 0.56 4668.77
10 8,577 0.56 4831.93

VRSm3/año

ppt 22
 Disp.Final 0.012
GDm3 GAm3 VRSm3/año Almacen Capac
3.43 1,251 75.06 0 3
3.55 1,295 77.68 6 6
3.67 1,340 80.39 6 9
3.80 1,387 83.20 6 9
3.93 1,435 86.11 6 9
4.07 1,485 89.12 6 9
4.21 1,537 92.23 7 9
4.36 1,591 95.46 7 9
4.51 1,647 98.79 7 9
4.67 1,704 102.25 7 9
4.83 1,764 105.82 7 9
10 años 911
Prof. 4 mt 228
+30ar.Ad 296

ppt 24 ppt 27
Dif-Sens
6,720
6,886
7,056
7,230
7,409
7,592
7,779
7,972
8,169
8,370
8,577
 0.11 0 1 2 3 4
B 467,339 1,557,795 1,557,795 1,557,795
C 2,348,920 3,387,782 22,015 22,015 22,015
N - 2,348,920 - 2,920,443 1,535,780 1,535,780 1,535,780
FA 1.00 0.90 0.81 0.73 0.66
BA - 421,026 1,264,341 1,139,046 1,026,168
CA 2,348,920 3,052,056 17,868 16,097 14,502
NA - 2,348,920 - 2,631,030 1,246,474 1,122,949 1,011,666
- 2,348,920 - 2,631,030 1,246,474 1,122,949 1,011,666
VAN 2,415,342 #VALUE!
TIR 22.14%
B/C 1.49
 5 6 7 8 9 10
1,557,795 1,557,795 1,557,795 1,557,795 1,557,795 1,557,795
22,015 22,015 22,015 22,015 22,015 22,015
1,535,780 1,535,780 1,535,780 1,535,780 1,535,780 1,535,780
0.59 0.53 0.48 0.43 0.39 0.35
924,476 832,861 750,325 675,969 608,981 548,631
13,065 11,770 10,604 9,553 8,606 7,753
911,411 821,091 739,721 666,416 600,374 540,878
911,411 821,091 739,721 666,416 600,374 540,878
 #VALUE!

8,191,823
5,510,794
2,681,029
 9% 0 1 2 3
Alt. I -10000 2000 4000 7000 606.87 11.79%
Alt. II -7000 1000 3000 6000 1,075.57 15.56%
FC I 1834.86239 3366.71997 5405.28436 606.866718815
FC II 917.431193 2525.03998 4633.10088 1075.57205283