c

Flujo neto de inversiones para el inversionista.

c

CONCEPTO


c
c

c
c



c


cc 

c
"
c#
c

c

cc

cc

cc

cc

cc

c

c

c

c

 c

! c

cc

cc

cc

cc

cc

c cc

cc

cc

cc

cc

% &

$ c
Flujo Neto de Inversin

c
AO

cc

$ c

cc

c

! c

! c

!!c

!c

-31.500.000

-32.965.719

-42.990.080

-53.019.681

-63.054.601

-73.094.920

c
c
c
Flujo Neto de Operaciones para el Inversionista

AO
CONCEPTO

1
ccc
!cc
ccc
!cc
ccccc
! !cc
ccccccc
cc
ccccc
! cc

2
ccc
!!cc
ccc
   cc
ccc
 cc
ccccccc
cc
ccc
  !cc

3
4
ccc
! !cc
ccc !cc
ccc
  !cc
cccccc! cc
ccc
!!cc
cccccc  cc
ccccccccccc
cc
ccccccccccccccc!cc
ccc
!!! cc
cccccc !cc
ccccccc
cccccccccccccccccccccccccccccccccccccccccccccccccccccc  cc
cccccc   cc
ccccc
ccc
ccc
! cc   !cc !cc cccccccc
ccccccccccc
ccccccccccc
ccccccccccc
cc
cc
cc
cccccccccccccccccccccccccccccc
c

c

'
c
(cc

cc

)
c c*


c

cc

+ 
c*


c

cc

)
c,
 c


c

cc

+ 
c,

c

cc

)
c  c

cc

+ 
c-
c

cc

)
c

c
)
c% &

cc.c

cc

Flujo Neto de Operacin

cc 23.674.863

182.480.924

436.852.330

c c
c
c
Flujo Financiero Neto para el Inversionista

cc

c

5
ccc
 !cc
cccccc
 ! cc
ccc
  !cc
ccccccccccccccc
cc
ccc
  cc
cccccc
 !cc
ccc
! cc
cccccccccccccccccccccccccc
cccc
c

712.613.736

c
1.149.122.800

AO
CONCEPTO

 c- cc

c

 c- cc*

cc
Flujo Financiero Neto del
Proyecto

c
c
-31.500.000

c ! c  c

!c
!c
ccccc
ccc
ccc
cccccc
ccc
! cc  ! !cc ! cc cc ! cc
-9.290.855

c
c

139.490.845

383.832.649

649.559.135 1.076.027.880

c


c
c
c
c
cc
c  c
c
c

c

cc
c
c
c
c
c
cc
c
c
c
 c
ccc
c
c
c

!c"#!c
$%& c'ccc
c
c
()% c
c
c
c
$*%c'c*%+cc
c
c
$& c'c
,c c
c
 c
c"cc
c
c
c

!c
"
!c

-%,c.)cc
c
c
c/+cc
c
c

c
c
"
!cc
c
c

c
c c
c
c
c
/
!c
/cc1c/ 2c
/3c+c/1c
c
c
 c/cc1c/ 2cc
c
c

c
+ cc c
c
c
c

c/
$cc
c
c

c/
!c$
!c/
$ccc

c
c
c
c

c
c

cccc
cc
c
c

cc

c
c
c
c
c

c c
cc
cc
c
c
c

c c

c
c
c

cc
cc
c

ccccccccccccccccc

0c

c
c

c c
c
c

c
c
c

c c
c
c
c
c

c c

c c

cc

!

c
c!4

!c
c
cc
c5 c
c
$ c
c  c
c
c
ccc
c
c
c
c-c/-%,c c
c
c
4 --c %cccc
c
c-c
-3,c
c
c-ccc
c
c

c
!!c/

!cc
c
4 --c+ cc c
c
c"cc
c
c
4 --c
c-c3+%cc c
/,c+c3+%cc
c
c
v
c

c

c
c
c
c

c
c

c
c

c
c

c
c

c6678c
c0788c

c
c
c
c

c
c
c
c

c
c
c797c
c 5865c
c770 c
c
c
5986 c

c
c
c
c

c
c
c
c

c
c
c
c

c
c
c
c

5868 c
ccccc 868 c
c5878807c
c 9677c

   c

2

 




c
 c cc

  c
cccc c

c c  c    c
 cc 
  c  cc   c  
c
c


c
c

cc cccc ccc c
cc!" c

cc#cc##!"cc#c$c##!"cc#%%"&c

cccc c
c


   




 
c
'c cc

c

c c  cc

  c%()( c c    
c

*
c
c
c+ cc
,cc-ccc c. 
c-c
-cc,c
 cc
/
c-cc0 
cccc

c
c1
c,cc0 
c
c 1
c
cc23
cc

c  
c c  cc
c



!



"
#
%!)#####c4)#)&cc 4(!)()5!(cccc4()(55%%"%c

c4"(&%%#)cc

c #%%"&6cc #%%"&6%cccc #%%"&6(c #%%"&c6"ccccc #%%"&c6c

c
%!)#####c4)#)&c4(!)()5!(cccc4()(55%%"%c
%%"&c

c4"(&%%#)cc

c"5)!#""(c ccc)(""#&5c %%")%(5c %&"5%&)#)&c

c
%5((()!c4&)&)#4%##)#!#&54&#5)%%c4%%&!%5c

' cc
c 1
c745"%!5#%c

!




"
#
#######cc
cc#######c
cc#%%"&6#c
c

' cc
c1
c#######c
c
8 c' 
 cc
c 1
c
c 
 cc
c1
c
0-2c #%%"&cc745"%!5#%9#######c#5%!5#%c
0-2c #%%"&cc74#5%!5#%c
c

$


#

2
ccc  cc
*
c
:c  
c  
c c c 
*
c 2c
c c   
c 
c c %%"% c
 
cc cc1 c 
c1  
c
0-2c  cc 
  c74#5%!5#%c





   




 
c
'c cc

c

c c  cc

  c%()( c c    
c

*
c
c
c+ cc
,cc-ccc c. 
c-c
-cc,c
 cc
/
c-cc0 
cccc

c
c1
c,cc0 
c
c 1
c
cc23
cc

c  
c c  cc
c



!



"
#

%55"!####c

c"&!"5##c

&"%)"&5!(c

cc

c #%%"&6ccc #%%"&c6%cc #%%"&c6(c

!55)"cccc)"%&%&%%&c
c #%%"&c6"cc #%%"&c6c

c
%55"!####c

c"&!"5##c

&"%)"&5!(c

c!55)"c)"%&%&%%&c

%%"&c

cc"5)!#""(c

ccc)(""#&5c %%")%(5c

ccccc%&"5%&)#)&c

c("&%)"c

c"#"5%#&&c

c!&#%))#c

c
c
%""!%)))cc

c%#5!%#)c

' cc
c 1
c7%"))5!&c
c

!




"
#
%&#######cc
cc%&#######c
cc#%%"&6#c
c
' cc
c1
c%&#######c
c
8 c' 
 cc
c 1
c
c 
 cc
c1
c
0-2c #%%"&cc%"))5!&9c%&#######c))"))5!&c
0-2c #%%"&cc7))"))5!&c
$


#

'cc  cc
*
c
:c 
c  
ccc
*
c
cc  
c
c c%%"% c
:c0-2c  cc 
  c c    
cc 1 c c0-2cc
*
c
0-2c  cc 
  c7c))"))5!&c
c

%

&


'

(
% & ' 
c
-  c;  c c
8cc  c
Vc
 <
cc  +c
Vc ,.
cc . c
c
* 
c
c
c
:c
*
c
 cc c  +cc%###c   c c.
cc0-2c
c
%#c
%#%c
%#(c
%#"c
%#c
cc
,.
cc . c
c 45%5#)c (5"5#)"c ()()(%!"5c !"55(c #&!#%&))#c
c
-  c;  c c
8c; 
c
cc c+ cc0-2c+
ccc=cc;  cc
0-2cc c = 
c
c#c  
c;  
c c  cc
c
c
0-2c






  





 








c
 
  



  


  

  



c
0-2 ! c/c !c/c!c/c 

c/c c0c975.331.460c


8cc5&(("!#c#5#!"c c
#&!#%&))#c
c

8cc c
c

c
c
c
c
c