Академический Документы
Профессиональный Документы
Культура Документы
PEAD
RUBRO
A.FABRICACIN
Etileno
Hidrgeno
Catalizador
Utilities
Combustible
Energa elctrica
Agua de enfriamiento
SUBTOTAL CVU Produccin
B.Administracin
C.Ventas
TOTAL CVU
PEBD
RUBRO
A.FABRICACIN
Etileno
Catalizadores qumicos
Aire
Utilities
Combustible
Energa elctrica
Agua de enfriamiento
SUBTOTAL CVU Produccin
B.Administracin
C.Ventas
TOTAL CVU
PVC
RUBRO
A.FABRICACIN
Etileno
Catalizadores qumicos
Cloro
Utilities
Combustible
Energa elctrica
Agua de enfriamiento
SUBTOTAL CVU Produccin
B.Administracin
C.Ventas
TOTAL CVU
PEAD
24 h/d
30 d/mes
12 meses/ao
2.48TM Gas Natural/TM PEAD
95%
707683.815 TM/ao
95%
421658.27 TM/ao
PEAD
USO CAPACIDAD
70%
75%
80%
90%
100%
100%
100%
100%
100%
100%
ETILENO
MONTO (MILES $)
99255
38709
27791
30769
9926
21836
9926
54590
5955
298757
31762
33747
364266
18213
36427
418906
PRODUCCIN (TM)
295160.79
316243.70
337326.62
379492.44
421658.27
421658.27
421658.27
421658.27
421658.27
421658.27
PEAD
MONTO (MILES $)
99256
38710
27792
30769
9926
21836
9926
54591
5955
298761
31762
33747
364270
18214
36427
418911
292802
137964
UNIDAD
292806
137966
1.68
0.000056
0.0007
3.83
5%Pv
precio de venta
UNIDAD
1.477
0.00051
0.0059
m3
Kw-h
m3
0.00344
0.0112
0.0000567
5%Pv
precio de venta
UNIDAD
INSUMO / PRODUCTO
kg
kg
m3
1.025
0.0059
0.0816
m3
0.00116
Kw-h
m3
0.525
0.0000338
5%Pv
precio de venta
UNIDAD
INSUMO / PRODUCTO
kg
kg
kg
1.259
0.0059
3.193
m3
Kw-h
m3
0.00116
0.525
0.0000338
5%Pv
precio de venta
ETILENO
PEAD
MILES $ /AO
907683.815
MILES $ /AO
421658.27
152.41
32.256
30.48
36.58
1379.64
8277.84
22.86
29280.2
8784.06
1464.01
49428.08
1274.6
0
50703
0.0558597599
6.45
7.74
1379.66
8277.96
4.84
29280.6
8784.18
1464.03
49237.72
1248.66
0
50486
0.1197320285
1 AO
295160.79
442741.18
59445.44
256566.53
56000
84000
783307.71
2 AO
316243.70
474365.55
63691.55
274892.71
60000
90000
839258.26
108649.75
160921.66
143420.69
98274.4
50703
50486
50497
75975.42
738927.92
44379.79
13313.94
31065.85
163787.65
116410.45
172416.07
153665.02
105294
50703
50486
50497
75975.42
775446.96
63811.31
19143.39
44667.92
177389.72
AO
0
1
2
3
4
5
6
7
8
9
10
UTILIDAD miles $
COMPLEJO PETROQUMICO
UTILIDAD miles $
31065.85
44667.92
58269.97
85474.09
112678.22
112678.22
112678.22
112678.22
112678.22
112678.22
AO 0
AO 1
AO 2
AO 3
AO 4
AO 5
AO 6
AO 7
AO 8
AO 9
AO 10
31065.85
44667.92
58269.97
85474.09
112678.22
112678.22
112678.22
112678.22
112678.22
112678.22
895547.15
89554.72
6.75
FGO miles $
1327218
163787.65
177389.72
190991.77
218195.89
245400.02
245400.02
245400.02
245400.02
245400.02
245400.02
AO
0
1
2
3
4
5
FGO miles $
-1327218
163787.65
177389.72
190991.77
218195.89
245400.02
6
7
8
9
10
245400.02
245400.02
245400.02
245400.02
245400.02
VAN
ANALISIS: como el VAN >0, se acepta el proyecto de la
AO
0
1
2
3
4
5
6
7
8
9
10
-1327218
163788
177390
190992
218196
245400
245400
245400
245400
245400
245400
VAN
PEBD
24 h/d
30 d/mes
12 meses/ao
1.72TM Gas Natural/TM PEBD
PVC
24 h/d
30 d/mes
12 meses/ao
1.722 TM Gas Natural/TM PVC
95%
84922.06 TM/ao
95%
80000 TM/ao
PEAD
PEBD
VENTA (MILES $)
442741.18
474365.55
505989.92
569238.66
632487.41
632487.41
632487.41
632487.41
632487.41
632487.41
PEBD
MONTO (MILES $)
99257
38710
27792
30770
9926
21837
9926
54592
5955
298765
31762
33747
364274
18214
36427
418915
PRODUCCIN (TM)
59445.442
63691.545
67937.648
76429.854
84922.06
84922.06
84922.06
84922.06
84922.06
84922.06
PVC
MONTO (MILES $)
132000
62040
23760
87120
14520
23760
13200
92400
7920
456720
43560
54120
554400
27720
55440
637560
292810
137968
5%(4.4974)
448800
194040
CVU ($/kg)
0.03843
0.0001209886
0.003163601
0.00438918
0.0461037696
0
0.12487
0.171
CVU ($/kg)
0.3171
15
0.31
0.4683567
0.0001
0.0032
0.0015
0.000000344
0.00003584
8.505E-008
0.4702219691
0
0.075
0.5452
5%( 1.50 )
0.001829
CVU ($/kg)
0.3171
0.31
0.18
0.3250275
0.001829
0.014688
0.0001
0.000000116
0.0032
0.0015
0.00168
5.07E-008
0.3432246667
0
0.2158
0.559
5%( 4.316 )
CVU ($/kg)
0.3171
0.31
0.4
0.3992289
0.001829
1.2772
0.0001
0.0032
0.0015
0.000000116
0.00168
5.07E-008
1.6799380667
0
0.075
1.7549
5%(1.5 )
PEBD
PVC
MILES $ /AO
84922.06
MILES $ /AO
80000
37.632
32.256
7.53
9.03
1379.68
8278.08
5.64
29281
8784.3
1464.05
49246.94
1249.84
0
50497
0.5946275915
6.45
7.74
1940.4
11642.4
4.84
44880
13464
2244
74222.09
1753.33
0
75975.42
0.9496927
3 AO
337326.62
505989.92
67937.65
293218.89
64000
96000
895208.81
4 AO
379492.44
569238.66
76429.85
329871.25
72000
108000
1007109.91
124171.15
183910.47
163909.36
112313.6
50703
50486
50497
75975.42
811965.99
83242.82
24972.85
58269.97
190991.77
139692.54
206899.28
184398.03
126352.8
50703
50486
50497
75975.42
885004.06
122105.85
36631.76
85474.09
218195.89
DEPRECIACIN miles $
FGO miles $
132721.8
132721.8
132721.8
132721.8
132721.8
132721.8
132721.8
132721.8
132721.8
132721.8
INVERSION miles $
163787.65
177389.72
190991.77
218195.89
245400.02
245400.02
245400.02
245400.02
245400.02
245400.02
1327218
1327218
1327218
1327218
1327218
1327218
1327218
1327218
1327218
1327218
1327218
CAPITAL INVERTIDO
1894292
fd
1
0.9524
0.907
0.8638
0.8227
0.7835
VA en miles $
-1327218
155991.36
160892.47
164978.69
179509.76
192270.92
0.7462
0.7107
0.6768
0.6446
0.6139
183117.50
174405.79
166086.73
158184.85
150651.07
358871
R=5 %
fd
VA
1
0.9524
0.907
0.8638
0.8227
0.7835
0.7462
0.7107
0.6768
0.6446
0.6139
-1327218
155991.359179123
160892.472591831
164978.691799723
179509.75922782
192270.915877126
183117.495121265
174405.794401881
166086.733714919
158184.853062406
150651.072440291
358871.147416385
PEBD
PVC
VENTAS (MILES $)
256566.53
274892.71
293218.89
329871.25
366523.61
366523.61
366523.61
366523.61
366523.61
366523.61
PRODUCCIN (TM)
56000
60000
64000
72000
80000
80000
80000
80000
80000
80000
5 AO
421658.27
632487.41
84922.06
366523.61
80000
120000
1119011.02
6 AO
421658.27
632487.41
84922.06
366523.61
80000
120000
1119011.02
155213.93
229888.09
204886.70
140392
50703
50486
50497
75975.42
958042.14
160968.88
48290.66
112678.22
245400.02
155213.93
229888.09
204886.70
140392
50703
50486
50497
75975.42
958042.14
160968.88
48290.66
112678.22
245400.02
R=7%
fd
VA
1
PVC
TOTALES
VENTAS (MILES $)
84000
90000
96000
108000
120000
120000
120000
120000
120000
120000
PRODUCCIN (TM)
410606.23
439935.25
469264.26
527922.30
586580.33
586580.33
586580.33
586580.33
586580.33
586580.33
7 AO
421658.27
632487.41
84922.06
366523.61
80000
120000
1119011.02
8 AO
421658.27
632487.41
84922.06
366523.61
80000
120000.00
1119011.02
155213.93
229888.09
204886.70
140392
50703
50486
50497
75975.42
958042.14
160968.88
48290.66
112678.22
245400.02
155213.93
229888.09
204886.70
140392
50703
50486
50497
75975.42
958042.14
160968.88
48290.66
112678.22
245400.02
R=200 %
fd
VA
TOTALES
VENTAS (MILES $)
783307.711172
839258.261970
895208.812768
1007109.914364
1119011.015960
1119011.015960
1119011.015960
1119011.015960
1119011.015960
1119011.015960
9 AO
421658.27
632487.41
84922.06
366523.61
80000
120000.00
1119011.02
10 AO
421658.27
632487.41
84922.06
366523.61
80000
120000.00
1119011.02
155213.93
229888.09
204886.70
140392
50703
50486
50497
75975.42
958042.14
160968.88
48290.66
112678.22
245400.02
155213.93
229888.09
204886.70
140392
50703
50486
50497
75975.42
958042.14
160968.88
48290.66
112678.22
245400.02
R=206. 452%
fd
VA