COMPUESTO PRECIO ($US/ Kg)

FURFURAL $1.1
ETHANOL $1,2
ACETONA $13.2
OCTANO $2
WATER $0,015

NPV (Net Present Value)

-16,306,711,559.84
0
-68,225,807,683.65 1 2 3 4 5 6 7 8 9 10
-112,789,313,510.75 -50000000000
-151,039,824,883.41
NPV (Net Present Value)

-183,871,658,391.24 -100000000000
-212,052,439,247.71
-236,241,048,740.63 -150000000000
-257,003,029,197.30 Column A
-200000000000
-274,823,806,639.75
-290,119,166,395.89
-250000000000

-300000000000

-350000000000

COMPUESTO PRECIO ($US/ Kg)

FURFURAL $0,55
ACETONA $6.6
OCTANO $4
WATER $0,0075
ETHANOL $0,6
NPV (Net Present Value) 0
1 2 3 4 5 6 7 8 9 10
-16,295,654,195.16
-50000000000
-68,174,126,804.81

NPV (Net Present Value)

-112,701,936,314.86 -100000000000
-150,921,595,314.94
-183,726,762,389.69 -150000000000
-211,884,494,218.61 Column A
-200000000000
-236,053,180,849.88
-256,797,940,147.41 -250000000000
-274,603,831,360.50
-289,886,322,886.68 -300000000000

-350000000000
 %
Total Raw Materials Cost Cost/period ### 0.13%
Total Operating Labor and Maintenance Cost Cost/period 350,160.00 0.00%
Total Utilities Cost Cost/period ### 92.47%
Operating Charges Cost/period 38,540.00 0.00%
Plant Overhead Cost/period 175,080.00 0.00%
G and A Cost ### 7.41%
DEP (Depreciation Expense) Cost/Period 173,147,946.00 0.00%
Costos totales USD/AÑ O ###
Flujo kg/añ o 4214253.577
Costo de producción 1672397.537
Costo de venta USD $2
Margen de ganacia USD -836,197.77

1 2 3 4 5 6 7 8 9 10

Column A

Total Raw Materials Cost Cost/period ###

Total Operating Labor and Maintenance Cost Cost/period 350,160.00
Total Utilities Cost Cost/period ###
Operating Charges Cost/period 38,540.00
Plant Overhead Cost/period 175,080.00
G and A Cost ###
DEP (Depreciation Expense) Cost/Period 173,147,946.00
Costos totales USD/AÑO ###
Flujo kg/año 4214253.577
Costo de producción 1671267.618
 Costo de venta USD 4
Margen de ganacia USD -417815.9045

0
1 2 3 4 5 6 7 8 9 10
0000

0000

0000
Column A
0000

0000

0000

0000
###
0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0 0 0 0 0 0
0