Documentos de Académico
Documentos de Profesional
Documentos de Cultura
Diferencias 0 1 2
Ganancia por nitrato - - 180,806 - 180,806
Costo sello mecánico - - -
Costo mantención CPR - - 29,000 - 29,000
Costo anillos desgaste - - 13,000 - 13,000
Costo kit mant. - 270,000 270,000
Depreciación - - -
Montaje - - -
Ing. No operacional - - -
Depreciación - - -
Efecto Impuesto - - 8,967 - 8,967
Inversion - - -
Valor libro - - -
Flujo Neto - 38,227 38,227
r 11%
VAN - 262,698
Datos del sistema
19%
11%
98.50%
98.93%
48 Tn/hr
100 US$/Tn
s)
10,000 US$
23,794 US$
1,000 US$
7 años
3 4 5 6 7
41,417,280 41,417,280 41,417,280 41,417,280 41,417,280
- 27,000 - 27,000 - 27,000 - 27,000 - 27,000
- 50,000 - 50,000 - 50,000 - 50,000 - 50,000
- 30,000 - 30,000 - 30,000 - 30,000 - 30,000
- 30,000 - 30,000 - 30,000 - 30,000 - 30,000
- 33,992 - 33,992 - 33,992 - 33,992 - 33,992
- - - - 23,794
33,992 33,992 33,992 33,992 33,992
- 7,843,253 - 7,843,253 - 7,843,253 - 7,843,253 - 7,847,774
- - - - -
33,437,027 33,437,027 33,437,027 33,437,027 33,456,300
3 4 5 6 7
- 180,806 - 180,806 - 180,806 - 180,806 - 180,806
- - - - -
- 29,000 - - - -
- 13,000 - 13,000 - 13,000 - 13,000 - 13,000
270,000 - - - -
- - - - -
- - - - -
- - - - -
- - - - -
- 8,967 36,823 36,823 36,823 36,823
- - - - -
- - - - -
38,227 - 156,983 - 156,983 - 156,983 - 156,983
Bomba AFA Gould 3700 (con repuestos INGEPROCHILE)
4 5 6 7
41,598,086 41,598,086 41,598,086 41,598,086
- 27,000 - 27,000 - 27,000 - 27,000
- 50,000 - 50,000 - 50,000 - 50,000
- 17,000 - 17,000 - 17,000 - 17,000
- 30,000 - 30,000 - 30,000 - 30,000
- 33,992 - 33,992 - 33,992 - 33,992
- - - 23,794
33,992 33,992 33,992 33,992
- 7,880,076 - 7,880,076 - 7,880,076 - 7,884,597
- - - -
33,594,010 33,594,010 33,594,010 33,613,283