UND COSTO UNITARIO TRM TOTAL

INV INICIAL 14000 $ 3.00 $ 3,775.00 $ 158,550,000.00

COMPRA 1 20000 $ 2.75 $ 3,800.00 $ 209,000,000.00
COMPRA 2 30000 $ 2.00 $ 3,700.00 $ 222,000,000.00
COMPRA 3 40000 $ 3.50 $ 3,900.00 $ 546,000,000.00

DEV COMPRA 1 -4000 $ 2.75 $ 3,800.00 -$ 41,800,000.00

$ -
$ -
DEV COMPRA 2 -10000 $ 2.00 $ 3,700.00 -$ 74,000,000.00
COMPRA 4 70000 $ 1.50 $ 3,650.00 $ 383,250,000.00
VENTA 1 50000 $ - -14000
$ - -20000
$ - -16000
VENTA 2 40000 $ - -14000
$ - -26000
COMPRA 5 50000 4 3500 $ 700,000,000.00
DEV VENTA 1 20000 $ - 20000
DEV VENTA 2 10000 $ - 10000
VENTA 3 30000 $ - -20000
-10000
COMPRA 6 30000 $ 1.00 $ 3,970.00
 UND COSTO UNITARIO VT
14000 $ 11,325.00 $ 158,550,000.00
20000 $ 10,450.00 $ 209,000,000.00
30000 $ 7,400.00 $ 222,000,000.00
40000 $ 13,650.00 $ 546,000,000.00
14000 $ 11,325.00 $ 158,550,000.00
16000 $ 10,450.00 $ 167,200,000.00
30000 $ 7,400.00 $ 222,000,000.00
40000 $ 13,650.00 $ 546,000,000.00
20000 $ 10,450.00 $ 209,000,000.00
70000 5475 $ 383,250,000.00
$11,325.00 $ -158,550,000.00 0 $ - $ -
$10,450.00 $ -209,000,000.00 0 $ - $ -
$ 7,400.00 $ -118,400,000.00 14000 $ 7,400.00 $ 103,600,000.00
$ 7,400.00 $ -103,600,000.00 0 $ - $ -
$13,650.00 $ -354,900,000.00 14000 $ 13,650.00 $ 191,100,000.00
$ - 50000 $ 14,000.00 $ 700,000,000.00
$10,450.00 $ 209,000,000.00 20000 $ 10,450.00 $ 209,000,000.00
$ 7,400.00 $ 74,000,000.00 10000 $ 7,400.00 $ 74,000,000.00
$10,450.00 $ -209,000,000.00 0 $ - $ -
$ 7,400.00 $ -74,000,000.00 0 $ -
30000 3970 $ 119,100,000.00