METALURGIA DEL NORTE - METALURGIA DEL NORTE S.A 9,300,000.00 KW HORA CONSUMO MEDIO ANUAL MENOSA 14 RENTABILIDAD MNIMA HISURSA 5 PTAS X KW HORA 8,000,000

METALURGIA DEL NORTE - METALURGIA DEL NORTE S.A...

This preview shows page 1 - 2 out of 3 pages.

METALURGIA DEL NORTE S.A.9,300,000.00 KW HORA CONSUMO MEDIO ANUAL MENOSA14% RENTABILIDAD MÍNIMAHISURSA5 PTAS X KW HORA8,000,000 CONSUMO MÍNIMO18,000,000 SUMINISTRO MÁXIMO20 AÑOS10% PRODUCCIÓN DE HISURSA AUMENTARÍAOPCIÓN SEGUIR CON LA CENTRALAÑO 1AÑO 2AÑO 3AÑO 4AÑO 5AÑO 6AÑO 7AÑO 8AÑO 9AÑO 10AÑO 11AÑO 12AÑO 13AÑO 14AÑO 15AÑO 16AÑO 17AÑO 18AÑO 19AÑO 20AÑO 21REPARACIÓN-150,000,0005,250,0005,250,0005,250,0005,250,0005,250,0005,250,0005,250,0005,250,0005,250,0005,250,000COSTE PRODUCCIÓN-144,000,000###-144,000,000###-144,000,000 -144,000,000 -144,000,000 -144,000,000 -144,000,000-144,000,000 -144,000,000 -144,000,000 -144,000,000 -144,000,000 -144,000,000 -144,000,000############50,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,00050,400,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,0003,500,000FLUJOS DE CAJA-140,500,000 -90,100,000-90,100,000-90,100,000-90,100,000-90,100,000-90,100,000-90,100,000-90,100,000-240,100,000-84,850,000-84,850,000-84,850,000-84,850,000-84,850,000-84,850,000 -84,850,000 -84,850,000 -84,850,000 -84,850,00053,900,000VAN-670,589,107OPCIÓN SUBCONTRATAR HISURSAAÑO 1AÑO 2AÑO 3AÑO 4AÑO 5AÑO 6AÑO 7AÑO 8AÑO 9AÑO 10AÑO 11AÑO 12AÑO 13AÑO 14AÑO 15AÑO 16AÑO 17AÑO 18AÑO 19AÑO 20AÑO 21VENTA CENTRAL60,000,00014,000,000AHORRO SUPERVISOR5,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,0005,000,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000-1,750,000SUBESTACIÓN-400,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,000EXPLOTACIÓN-20,000,000 -20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000-20,000,000 -20,000,000 -20,000,000 -20,000,000 -20,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,0007,000,000-46,500,000 -46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000-46,500,000 -46,500,000 -46,500,000 -46,500,000 -46,500,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,00016,275,000FLUJOS DE CAJA-401,500,000 -18,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000-32,975,000 -32,975,000 -32,975,000 -32,975,000 -32,975,00028,525,000
Background image
Image of page 2

You've reached the end of your free preview.

Want to read all 3 pages?

  • Winter '11
  • M.J.
  • Año, Arminio, Año cero, Vonones I de Partia, Vipsania Agripina

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture

  • Left Quote Icon

    Student Picture