Академический Документы
Профессиональный Документы
Культура Документы
Dor ado
1. ZONA DE DATOS de LA PLANTA EXISTENTE
PRODUCTOS
CANTIDAD
AGUA RESIDENCIAL
AGUA INSTITUCIONAL
AGUA INDUSTRIAL
14368
4000
2000
TARIFA EN MILLONES
M3/DIA
M3/DIA
M3/DIA
0.00064
0.000794
0.0011
COSTOS:
NPD/M3
NPD/M3
NPD/M3
ENERGIA
QUIMICOS
PERSONAL
MANTENIMIENTO
8%
4%
10%
12%
DE VENTAS ANUAL
DE VENTAS ANUAL
DE VENTAS ANUAL
DE VENTAS ANUAL
10
80
82
84
87
85
92
87
88
85
87
957.40
1,064.00
1,150.00
1,200.00
1,100.00
1,150.00
1,200.00
1,170.00
1,250.00
1,300.00
1,300.00
744.6
904.00
950.00
960.00
950.00
970.00
940.00
980.00
990.00
950.00
990.00
10
80.00
2.00
2.00
3.00
-2.00
7.00
-5.00
1.00
-3.00
2.00
957.40
106.60
86.00
50.00
-100.00
50.00
50.00
-30.00
80.00
50.00
0.00
744.6
159.40
46.00
10.00
-10.00
20.00
-30.00
40.00
10.00
-40.00
40.00
AGUA RESIDENCIAL
10
3356.3648
3356.3648
3356.3648
3356.3648
3356.3648
3356.3648
3356.3648
3356.3648
3356.3648
3356.3648
1159.24
1159.24
1159.24
1159.24
1159.24
1159.24
1159.24
1159.24
1159.24
1159.24
AGUA INSTITUCIONAL
AGUA INDUSTRIAL
VALOR TOTAL:
803
803
803
803
803
803
803
803
803
803
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
10
ENERGIA
425.488384
425.488384
425.488384
425.488384
425.488384
425.488384
425.488384
425.488384
425.488384
425.488384
QUIMICOS
212.744192
212.744192
212.744192
212.744192
212.744192
212.744192
212.744192
212.744192
212.744192
212.744192
PERSONAL
MANTENIMIENTO
TOTAL:
531.86048
531.86048
531.86048
531.86048
531.86048
531.86048
531.86048
531.86048
531.86048
531.86048
638.232576
638.232576
638.232576
638.232576
638.232576
638.232576
638.232576
638.232576
638.232576
638.232576
1808.32563
1808.32563
1808.32563
1808.325632
1808.32563
1808.32563
1808.32563
1808.32563
1808.32563
1808.32563
VENTAS
(-) COSTOS OPERATIVOS:
10
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
5318.6048
1808.32563
1808.32563
1808.32563
1808.325632
1808.32563
1808.32563
1808.32563
1808.32563
1808.32563
1808.32563
3510.27917
3510.27917
3510.27917
3510.279168
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.279168
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.279168
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
3510.27917
(-) DEPRECIACION
MARGEN OPERATIVO
(-) GASTOS FINANCIEROS
UTILIDAD ANTES DE IMPUESTOS
(-)IMPUESTO RENTA
UTILIDAD NETA
CUENTAS POR PAGAR
80.00
2.00
2.00
3.00
-2.00
7.00
-5.00
1.00
-3.00
2.00
-106.60
-86.00
-50.00
100.00
-50.00
-50.00
30.00
-80.00
-50.00
0.00
SALDO DE CAJA
-159.40
-46.00
-10.00
10.00
-20.00
30.00
-40.00
-10.00
40.00
-40.00
(+) DEPRECIACION
(+) VALOR DE
LIQUIDACION
(-) INVERSION
FLUJO DE CAJA NETO
30000
3,324.28
3,380.28
3,452.28
3,623.28
3,438.28
3,497.28
3,495.28
3,421.28
3,497.28
33,472.28