Madera Madera con tatamiento

0 -40 0 -53.024075 -53.024075

1 1 0
2 2 0
3 -40 3 0
4 4 0
5 5 0
6 -40 6 -53.024075 -53.024075
7 7 0
8 8 0
9 -40 9 0
10 10 0
11 11 0
12 -40 12 -53.024075 -53.024075
13 13 0
14 14 0
15 -40 15 0
16 16 0
17 17 0
18 -40 18 -53.024075 -53.024075
19 19 0
20 20 0
21 -40 21 0
22 22 0
23 23 0
24 -40 24 -41 -41
25 25 0
26 26 0
27 -40 27 0
28 28
tratamiento: -13.024074971
tasa: 0.28

Van 1 ($ 167.37)
van2 ($ 167.37)
 Maquina 1 Maquina 2
valor salvamento valor
0 -800000 -800000 0 -1200000
1 0 1
2 0 2
3 150000 150000 3
4 -650000 -650000 4
5 0 5
6 0 6
7 150000 150000 7
8 -650000 -650000 8
9 0 9
10 0 10 -1000000
11 150000 150000 11
12 -650000 -650000 12
13 0 13
14 0 14
15 150000 150000 15
16 -650000 -650000 16
17 0 17
18 0 18
19 150000 150000 19
20 -650000 -650000 20 -1000000
21 0 21
22 0 22
23 150000 150000 23
24 -650000 -650000 24
25 0 25
26 0 26
27 150000 150000 27
28 -650000 -650000 28
29 0 29
30 0 30 -1000000
31 150000 150000 31
32 -650000 -650000 32
33 0 33
34 0 34
35 150000 150000 35
36 -650000 -650000 36
37 0 37
38 0 38
39 150000 150000 39
40 40
 Tasa 0.02
salvamento VAN 1 ($ 3,804,254.48)
-1200000 VAN 2 ($ 2,735,741.21)
0
0 $ (335,544.32)
0
0
0
0
0
0
200000 200000
-1000000
0
0
0
0
0
0
0
0
200000 200000
-1000000
0
0
0
0
0
0
0
0
200000 200000
-1000000
0
0
0
0
0
0
0
0
200000 200000
 Maquina 1 Maquina 2
valor salvamento valor
1 -800000 -800000 1 -1200000
2 0 2
3 0 3
4 150000 150000 4
5 -650000 -650000 5
6 0 6
7 0 7
8 150000 150000 8
9 -650000 -650000 9
10 0 10
11 0 11 -1000000
12 150000 150000 12
13 -650000 -650000 13
14 0 14
15 0 15
16 150000 150000 16
17 -650000 -650000 17
18 0 18
19 0 19
20 150000 150000 20
21 -650000 -650000 21 -1000000
22 0 22
23 0 23
24 150000 150000 24
25 -650000 -650000 25
26 0 26
27 0 27
28 150000 150000 28
29 -650000 -650000 29
30 0 30
31 0 31 -1000000
32 150000 150000 32
33 -650000 -650000 33
34 0 34
35 0 35
36 150000 150000 36
37 -650000 -650000 37
38 0 38
39 0 39
40 150000 150000 40
 Tasa 0.02
salvamento VAN 1 ($ 3,804,254.48)
-1200000 VAN 2 ($ 2,735,741.21)
0
0
0
0
0
0
0
0
200000 200000
-1000000
0
0
0
0
0
0
0
0
200000 200000
-1000000
0
0
0
0
0
0
0
0
200000 200000
-1000000
0
0
0
0
0
0
0
0
200000 200000
 Camion Camion con tratamiento
costo Salvamento Suma costo Salvamento
1 -50000000 -50000000 1 25486125.95764
2 5000000 5000000 2 75486125.95764
3 -45000000 -45000000 3
4 5000000 5000000 4 1000000
5 -45000000 -45000000 5 26486125.95764
6 5000000 5000000 6 -1
7 -45000000 -45000000 7
8 5000000 5000000 8 1000000
 Tratamiento 75486125.957637
Suma Tasa 0.3
25486126 Van 1 ($ 93,440,437.80)
75486126 Van 2 $ 93,440,437.80
0
1000000
26486126
-1
0
1000000