Tractomula Jhon Figueroa

48
Entradas Parametros Valor Inversion inicial $ 550,000,000 Salvamento financiero 75% Precio ACPM $ 8,200 Seguros 4% Viaje por mes 30 14 Precio del viaje $ 1,300,000 $ 2,600,000 Sueldo del conductor $ 600,000 Comision del conductor 1.5% 2.5% Gastos generales $ 8,000,000 $ 11,500,000 Consumo ACPM (galones) 42 78 Incrementos Valor del viaje 5% Anual Gastos generales 3% Semestral Precio ACPM 0.5% Mensual Sueldos 5% Anual Seguridad y prestaciones sociales {como porcen Seguridad y prestaciones que se pagan mensualmente Seguridad y prestaciones que se pagan semestralmente Seguridad y prestaciones que se pagan anualmente Concepto Valor Financiacion del credi 80% Costo del credito 26% Cuotas trimestrales 12 DEPRECIACION 60 impuesto renta 33%

Transcript of Tractomula Jhon Figueroa

Page 1: Tractomula Jhon Figueroa

EntradasParametros Valor Observaciones

Inversion inicial $ 550,000,000 Salvamento financiero 75% De la inversion inicialPrecio ACPM $ 8,200 Por galonSeguros 4% Del valor en libros año anticipadoViaje por mes 30 14 10 Depende de la clase de viajePrecio del viaje $ 1,300,000 $ 2,600,000 $ 5,400,000 Depende de la clase de viajeSueldo del conductor $ 600,000 Comision del conductor 1.5% 2.5% 3.5% Depende de la clase de viajeGastos generales $ 8,000,000 $ 11,500,000 $ 12,500,000 Depende de la clase de viajeConsumo ACPM (galones) 42 78 192 Depende de la clase de viaje

IncrementosValor del viaje 5% AnualGastos generales 3% SemestralPrecio ACPM 0.5% MensualSueldos 5% Anual

Seguridad y prestaciones sociales {como porcentaje (%) del sueldo}Seguridad y prestaciones que se pagan mensualmente 28%Seguridad y prestaciones que se pagan semestralmente 8.33%Seguridad y prestaciones que se pagan anualmente 13%

Concepto ValorFinanciacion del credito 80%Costo del credito 26%

Cuotas trimestrales 12DEPRECIACION 60impuesto renta 33%

Page 2: Tractomula Jhon Figueroa

EntradasObservaciones

De la inversion inicial

Del valor en libros año anticipadoDepende de la clase de viajeDepende de la clase de viaje

Depende de la clase de viajeDepende de la clase de viajeDepende de la clase de viaje

Page 3: Tractomula Jhon Figueroa

Depreciaciones MES 0 MES 1 MES 2 Plazo depreciacion (meses) 60 $ 9,166,667 $ 9,166,667 Depreciacion acumulada $ 9,166,667 $ 18,333,333 Valor en libros $ 550,000,000 $ 540,833,333 $ 531,666,667

SegurosPago del seguro $ 22,000,000 Amortizacion del seguro $ 1,833,333 $ 1,833,333

Valor de salvamento financiero $ 412,500,000

Valor credito $ 440,000,000

Tasa trimestral nominal #ADDIN? #ADDIN?

Amortizacion del cliente MES 1 MES 2Saldo inicial $ 440,000,000 $ 440,000,000 Abono a capital 0InteresesValor cuotaSaldo final $ 440,000,000 $ 440,000,000

Interes causado #ADDIN? #ADDIN?

Page 4: Tractomula Jhon Figueroa

MES 3 MES 4 MES 5 MES 6 MES 7 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 27,500,000 $ 36,666,667 $ 45,833,333 $ 55,000,000 $ 64,166,667 $ 522,500,000 $ 513,333,333 $ 504,166,667 $ 495,000,000 $ 485,833,333

$ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333

MES 3 MES 4 MES 5 MES 6 MES 7 $ 440,000,000 $ 403,333,333 $ 403,333,333 $ 403,333,333 $ 366,666,667 $ 36,666,667 $ 36,666,667

#ADDIN? #ADDIN?#ADDIN? #ADDIN?

$ 403,333,333 $ 403,333,333 $ 403,333,333 $ 366,666,667 $ 366,666,667

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 5: Tractomula Jhon Figueroa

MES 8 MES 9 MES 10 MES 11 MES 12 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 73,333,333 $ 82,500,000 $ 91,666,667 $ 100,833,333 $ 110,000,000 $ 476,666,667 $ 467,500,000 $ 458,333,333 $ 449,166,667 $ 440,000,000

$ 17,600,000 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333

MES 8 MES 9 MES 10 MES 11 MES 12 $ 366,666,667 $ 366,666,667 $ 330,000,000 $ 330,000,000 $ 330,000,000

$ 36,666,667 $ 36,666,667 #ADDIN? #ADDIN?#ADDIN? #ADDIN?

$ 366,666,667 $ 330,000,000 $ 330,000,000 $ 330,000,000 $ 293,333,333

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 6: Tractomula Jhon Figueroa

MES 13 MES 14 MES 15 MES 16 MES 17 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 119,166,667 $ 128,333,333 $ 137,500,000 $ 146,666,667 $ 155,833,333 $ 430,833,333 $ 421,666,667 $ 412,500,000 $ 403,333,333 $ 394,166,667

$ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667

MES 13 MES 14 MES 15 MES 16 MES 17 $ 293,333,333 $ 293,333,333 $ 293,333,333 $ 256,666,667 $ 256,666,667

$ 36,666,667 #ADDIN?#ADDIN?

$ 293,333,333 $ 293,333,333 $ 256,666,667 $ 256,666,667 $ 256,666,667

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 7: Tractomula Jhon Figueroa

MES 18 MES 19 MES 20 MES 21 MES 22 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 165,000,000 $ 174,166,667 $ 183,333,333 $ 192,500,000 $ 201,666,667 $ 385,000,000 $ 375,833,333 $ 366,666,667 $ 357,500,000 $ 348,333,333

$ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667

MES 18 MES 19 MES 20 MES 21 MES 22 $ 256,666,667 $ 220,000,000 $ 220,000,000 $ 220,000,000 $ 183,333,333 $ 36,666,667 $ 36,666,667

#ADDIN? #ADDIN?#ADDIN? #ADDIN?

$ 220,000,000 $ 220,000,000 $ 220,000,000 $ 183,333,333 $ 183,333,333

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 8: Tractomula Jhon Figueroa

MES 23 MES 24 MES 25 MES 26 MES 27 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 210,833,333 $ 220,000,000 $ 229,166,667 $ 238,333,333 $ 247,500,000 $ 339,166,667 $ 330,000,000 $ 320,833,333 $ 311,666,667 $ 302,500,000

$ 13,200,000 $ 1,466,667 $ 1,466,667 $ 1,100,000 $ 1,100,000 $ 1,100,000

MES 23 MES 24 MES 25 MES 26 MES 27 $ 183,333,333 $ 183,333,333 $ 146,666,667 $ 146,666,667 $ 146,666,667

$ 36,666,667 $ 36,666,667 #ADDIN? #ADDIN?#ADDIN? #ADDIN?

$ 183,333,333 $ 146,666,667 $ 146,666,667 $ 146,666,667 $ 110,000,000

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 9: Tractomula Jhon Figueroa

MES 28 MES 29 MES 30 MES 31 MES 32 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 256,666,667 $ 265,833,333 $ 275,000,000 $ 284,166,667 $ 293,333,333 $ 293,333,333 $ 284,166,667 $ 275,000,000 $ 265,833,333 $ 256,666,667

$ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000

MES 28 MES 29 MES 30 MES 31 MES 32 $ 110,000,000 $ 110,000,000 $ 110,000,000 $ 73,333,333 $ 73,333,333

$ 36,666,667 #ADDIN?#ADDIN?

$ 110,000,000 $ 110,000,000 $ 73,333,333 $ 73,333,333 $ 73,333,333

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 10: Tractomula Jhon Figueroa

MES 33 MES 34 MES 35 MES 36 MES 37 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 302,500,000 $ 311,666,667 $ 320,833,333 $ 330,000,000 $ 339,166,667 $ 247,500,000 $ 238,333,333 $ 229,166,667 $ 220,000,000 $ 210,833,333

$ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000

MES 33 MES 34 MES 35 MES 36 $ 73,333,333 $ 36,666,667 $ 36,666,667 $ 36,666,667 $ 36,666,667 $ 36,666,667

#ADDIN? #ADDIN?#ADDIN? #ADDIN?

$ 36,666,667 $ 36,666,667 $ 36,666,667 $ -

#ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 11: Tractomula Jhon Figueroa

MES 38 MES 39 MES 40 MES 41 MES 42 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 348,333,333 $ 357,500,000 $ 366,666,667 $ 375,833,333 $ 385,000,000 $ 201,666,667 $ 192,500,000 $ 183,333,333 $ 174,166,667 $ 165,000,000

Page 12: Tractomula Jhon Figueroa

MES 43 MES 44 MES 45 MES 46 MES 47 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 394,166,667 $ 403,333,333 $ 412,500,000 $ 421,666,667 $ 430,833,333 $ 155,833,333 $ 146,666,667 $ 137,500,000 $ 128,333,333 $ 119,166,667

Page 13: Tractomula Jhon Figueroa

MES 48 MES 49 MES 50 MES 51 MES 52 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 440,000,000 $ 449,166,667 $ 458,333,333 $ 467,500,000 $ 476,666,667 $ 110,000,000 $ 100,833,333 $ 91,666,667 $ 82,500,000 $ 73,333,333

Page 14: Tractomula Jhon Figueroa

MES 53 MES 54 MES 55 MES 56 MES 57 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 485,833,333 $ 495,000,000 $ 504,166,667 $ 513,333,333 $ 522,500,000 $ 64,166,667 $ 55,000,000 $ 45,833,333 $ 36,666,667 $ 27,500,000

Page 15: Tractomula Jhon Figueroa

MES 58 MES 59 MES 60 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 531,666,667 $ 540,833,333 $ 550,000,000 $ 18,333,333 $ 9,166,667 $ (0)

Page 16: Tractomula Jhon Figueroa

MES 1 MES 2Ingresos $ 39,000,000 $ 39,000,000 Combustibles $ 10,332,000 $ 10,383,660 UTILIDAD BRUTA $ 28,668,000 $ 28,616,340 Sueldo $ 600,000 $ 600,000 Comisiones $ 585,000 $ 585,000 depreciacion $ 9,166,667 $ 9,166,667 Seguro $ 1,833,333 $ 1,833,333 Prestaciones mensuales $ 331,800 $ 331,800 Prestaciones semestrales $ 98,711 $ 98,711 Prestaciones anuales $ 154,050 $ 154,050 Gastos generales $ 8,000,000 $ 8,000,000 gastos totales $ 20,769,561 $ 20,769,561 UTILIDAD OPERACIONAL $ 7,898,440 $ 7,846,780 Gastos no operacionales(financieros) #ADDIN? #ADDIN?Utilidad antes de impuesto #ADDIN? #ADDIN?Impuesto renta (33%) #ADDIN? #ADDIN?Utilidad neta #ADDIN? #ADDIN?

Page 17: Tractomula Jhon Figueroa

MES 3 MES 4 MES 5 MES 6 MES 7 $ 39,000,000 $ 39,000,000 $ 39,000,000 $ 39,000,000 $ 39,000,000 $ 10,435,578 $ 10,487,756 $ 10,540,195 $ 10,592,896 $ 10,645,860 $ 28,564,422 $ 28,512,244 $ 28,459,805 $ 28,407,104 $ 28,354,140 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 585,000 $ 585,000 $ 585,000 $ 585,000 $ 585,000 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 331,800 $ 331,800 $ 331,800 $ 331,800 $ 331,800 $ 98,711 $ 98,711 $ 98,711 $ 98,711 $ 98,711 $ 154,050 $ 154,050 $ 154,050 $ 154,050 $ 154,050 $ 8,000,000 $ 8,000,000 $ 8,000,000 $ 8,000,000 $ 8,240,000 $ 20,769,561 $ 20,769,561 $ 20,769,561 $ 20,769,561 $ 21,009,561 $ 7,794,861 $ 7,742,683 $ 7,690,245 $ 7,637,544 $ 7,344,579

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 18: Tractomula Jhon Figueroa

MES 8 MES 9 MES 10 MES 11 MES 12 $ 39,000,000 $ 39,000,000 $ 39,000,000 $ 39,000,000 $ 39,000,000 $ 10,699,090 $ 10,752,585 $ 10,806,348 $ 10,860,380 $ 10,914,682 $ 28,300,910 $ 28,247,415 $ 28,193,652 $ 28,139,620 $ 28,085,318 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 585,000 $ 585,000 $ 585,000 $ 585,000 $ 585,000 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 331,800 $ 331,800 $ 331,800 $ 331,800 $ 331,800 $ 98,711 $ 98,711 $ 98,711 $ 98,711 $ 98,711 $ 154,050 $ 154,050 $ 154,050 $ 154,050 $ 154,050 $ 8,240,000 $ 8,240,000 $ 8,240,000 $ 8,240,000 $ 8,240,000 $ 21,009,561 $ 21,009,561 $ 21,009,561 $ 21,009,561 $ 21,009,561 $ 7,291,350 $ 7,237,854 $ 7,184,091 $ 7,130,060 $ 7,075,758

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 19: Tractomula Jhon Figueroa

MES 13 MES 14 MES 15 MES 16 MES 17 $ 40,950,000 $ 40,950,000 $ 40,950,000 $ 40,950,000 $ 40,950,000 $ 10,969,255 $ 11,024,101 $ 11,079,222 $ 11,134,618 $ 11,190,291 $ 29,980,745 $ 29,925,899 $ 29,870,778 $ 29,815,382 $ 29,759,709 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 614,250 $ 614,250 $ 614,250 $ 614,250 $ 614,250 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 348,390 $ 348,390 $ 348,390 $ 348,390 $ 348,390 $ 103,646 $ 103,646 $ 103,646 $ 103,646 $ 103,646 $ 161,753 $ 161,753 $ 161,753 $ 161,753 $ 161,753 $ 8,487,200 $ 8,487,200 $ 8,487,200 $ 8,487,200 $ 8,487,200 $ 20,978,572 $ 20,978,572 $ 20,978,572 $ 20,978,572 $ 20,978,572 $ 9,002,173 $ 8,947,327 $ 8,892,206 $ 8,836,810 $ 8,781,137

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 20: Tractomula Jhon Figueroa

MES 18 MES 19 MES 20 MES 21 MES 22 $ 40,950,000 $ 40,950,000 $ 40,950,000 $ 40,950,000 $ 40,950,000 $ 11,246,243 $ 11,302,474 $ 11,358,986 $ 11,415,781 $ 11,472,860 $ 29,703,757 $ 29,647,526 $ 29,591,014 $ 29,534,219 $ 29,477,140 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 614,250 $ 614,250 $ 614,250 $ 614,250 $ 614,250 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 348,390 $ 348,390 $ 348,390 $ 348,390 $ 348,390 $ 103,646 $ 103,646 $ 103,646 $ 103,646 $ 103,646 $ 161,753 $ 161,753 $ 161,753 $ 161,753 $ 161,753 $ 8,487,200 $ 8,741,816 $ 8,741,816 $ 8,741,816 $ 8,741,816 $ 20,978,572 $ 21,233,188 $ 21,233,188 $ 21,233,188 $ 21,233,188 $ 8,725,186 $ 8,414,338 $ 8,357,826 $ 8,301,031 $ 8,243,952

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 21: Tractomula Jhon Figueroa

MES 23 MES 24 MES 25 MES 26 MES 27 $ 40,950,000 $ 40,950,000 $ 42,997,500 $ 42,997,500 $ 42,997,500 $ 11,530,224 $ 11,587,875 $ 11,645,815 $ 11,704,044 $ 11,762,564 $ 29,419,776 $ 29,362,125 $ 31,351,685 $ 31,293,456 $ 31,234,936 $ 630,000 $ 630,000 $ 661,500 $ 661,500 $ 661,500 $ 614,250 $ 614,250 $ 644,963 $ 644,963 $ 644,963 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 348,390 $ 348,390 $ 365,810 $ 365,810 $ 365,810 $ 103,646 $ 103,646 $ 108,828 $ 108,828 $ 108,828 $ 161,753 $ 161,753 $ 169,840 $ 169,840 $ 169,840 $ 8,741,816 $ 8,741,816 $ 9,004,070 $ 9,004,070 $ 9,004,070 $ 21,233,188 $ 21,233,188 $ 21,221,678 $ 21,221,678 $ 21,221,678 $ 8,186,588 $ 8,128,937 $ 10,130,008 $ 10,071,779 $ 10,013,258

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 22: Tractomula Jhon Figueroa

MES 28 MES 29 MES 30 MES 31 MES 32 $ 42,997,500 $ 42,997,500 $ 42,997,500 $ 42,997,500 $ 42,997,500 $ 11,821,377 $ 11,880,484 $ 11,939,886 $ 11,999,586 $ 12,059,584 $ 31,176,123 $ 31,117,016 $ 31,057,614 $ 30,997,914 $ 30,937,916 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 644,963 $ 644,963 $ 644,963 $ 644,963 $ 644,963 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 365,810 $ 365,810 $ 365,810 $ 365,810 $ 365,810 $ 108,828 $ 108,828 $ 108,828 $ 108,828 $ 108,828 $ 169,840 $ 169,840 $ 169,840 $ 169,840 $ 169,840 $ 9,004,070 $ 9,004,070 $ 9,004,070 $ 9,274,193 $ 9,274,193 $ 21,221,678 $ 21,221,678 $ 21,221,678 $ 21,491,800 $ 21,491,800 $ 9,954,445 $ 9,895,339 $ 9,835,936 $ 9,506,115 $ 9,446,117

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 23: Tractomula Jhon Figueroa

MES 33 MES 34 MES 35 MES 36 $ 42,997,500 $ 42,997,500 $ 42,997,500 $ 42,997,500 $ 12,119,882 $ 12,180,481 $ 12,241,383 $ 12,302,590 $ 30,877,618 $ 30,817,019 $ 30,756,117 $ 30,694,910 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 644,963 $ 644,963 $ 644,963 $ 644,963 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 365,810 $ 365,810 $ 365,810 $ 365,810 $ 108,828 $ 108,828 $ 108,828 $ 108,828 $ 169,840 $ 169,840 $ 169,840 $ 169,840 $ 9,274,193 $ 9,274,193 $ 9,274,193 $ 9,274,193 $ 21,491,800 $ 21,491,800 $ 21,491,800 $ 21,491,800 $ 9,385,819 $ 9,325,219 $ 9,264,317 $ 9,203,110

#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 24: Tractomula Jhon Figueroa

MES 1 MES 2Ingresos $ 36,400,000 $ 36,400,000 Combustibles $ 8,954,400 $ 8,999,172 UTILIDAD BRUTA $ 27,445,600 $ 27,400,828 Sueldo $ 600,000 $ 600,000 Comisiones $ 910,000 $ 910,000 depreciacion $ 9,166,667 $ 9,166,667 Seguro $ 1,833,333 $ 1,833,333 Prestaciones mensuales $ 422,800 $ 422,800 Prestaciones semestrales $ 125,783 $ 125,783 Prestaciones anuales $ 196,300 $ 196,300 Gastos generales $ 11,500,000 $ 11,500,000 gastos totales $ 24,754,883 $ 24,754,883 UTILIDAD OPERACIONAL $ 2,690,717 $ 2,645,945 Gastos no operacionales(financieros) #ADDIN? #ADDIN?Utilidad antes de impuesto #ADDIN? #ADDIN?Impuesto renta (33%) #ADDIN? #ADDIN?Utilidad neta #ADDIN? #ADDIN?

Page 25: Tractomula Jhon Figueroa

MES 3 MES 4 MES 5 MES 6 MES 7 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 9,044,168 $ 9,089,389 $ 9,134,836 $ 9,180,510 $ 9,226,412 $ 27,355,832 $ 27,310,611 $ 27,265,164 $ 27,219,490 $ 27,173,588 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 910,000 $ 910,000 $ 910,000 $ 910,000 $ 910,000 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 422,800 $ 422,800 $ 422,800 $ 422,800 $ 422,800 $ 125,783 $ 125,783 $ 125,783 $ 125,783 $ 125,783 $ 196,300 $ 196,300 $ 196,300 $ 196,300 $ 196,300 $ 11,500,000 $ 11,500,000 $ 11,500,000 $ 11,500,000 $ 11,845,000 $ 24,754,883 $ 24,754,883 $ 24,754,883 $ 24,754,883 $ 25,099,883 $ 2,600,949 $ 2,555,728 $ 2,510,281 $ 2,464,607 $ 2,073,705

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 26: Tractomula Jhon Figueroa

MES 8 MES 9 MES 10 MES 11 MES 12 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 36,400,000 $ 9,272,544 $ 9,318,907 $ 9,365,502 $ 9,412,329 $ 9,459,391 $ 27,127,456 $ 27,081,093 $ 27,034,498 $ 26,987,671 $ 26,940,609 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 910,000 $ 910,000 $ 910,000 $ 910,000 $ 910,000 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 422,800 $ 422,800 $ 422,800 $ 422,800 $ 422,800 $ 125,783 $ 125,783 $ 125,783 $ 125,783 $ 125,783 $ 196,300 $ 196,300 $ 196,300 $ 196,300 $ 196,300 $ 11,845,000 $ 11,845,000 $ 11,845,000 $ 11,845,000 $ 11,845,000 $ 25,099,883 $ 25,099,883 $ 25,099,883 $ 25,099,883 $ 25,099,883 $ 2,027,573 $ 1,981,210 $ 1,934,615 $ 1,887,788 $ 1,840,726

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 27: Tractomula Jhon Figueroa

MES 13 MES 14 MES 15 MES 16 MES 17 $ 38,220,000 $ 38,220,000 $ 38,220,000 $ 38,220,000 $ 38,220,000 $ 9,506,688 $ 9,554,221 $ 9,601,992 $ 9,650,002 $ 9,698,252 $ 28,713,312 $ 28,665,779 $ 28,618,008 $ 28,569,998 $ 28,521,748 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 955,500 $ 955,500 $ 955,500 $ 955,500 $ 955,500 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 443,940 $ 443,940 $ 443,940 $ 443,940 $ 443,940 $ 132,072 $ 132,072 $ 132,072 $ 132,072 $ 132,072 $ 206,115 $ 206,115 $ 206,115 $ 206,115 $ 206,115 $ 12,200,350 $ 12,200,350 $ 12,200,350 $ 12,200,350 $ 12,200,350 $ 25,201,310 $ 25,201,310 $ 25,201,310 $ 25,201,310 $ 25,201,310 $ 3,512,002 $ 3,464,468 $ 3,416,697 $ 3,368,687 $ 3,320,437

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 28: Tractomula Jhon Figueroa

MES 18 MES 19 MES 20 MES 21 MES 22 $ 38,220,000 $ 38,220,000 $ 38,220,000 $ 38,220,000 $ 38,220,000 $ 9,746,744 $ 9,795,477 $ 9,844,455 $ 9,893,677 $ 9,943,145 $ 28,473,256 $ 28,424,523 $ 28,375,545 $ 28,326,323 $ 28,276,855 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 955,500 $ 955,500 $ 955,500 $ 955,500 $ 955,500 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 443,940 $ 443,940 $ 443,940 $ 443,940 $ 443,940 $ 132,072 $ 132,072 $ 132,072 $ 132,072 $ 132,072 $ 206,115 $ 206,115 $ 206,115 $ 206,115 $ 206,115 $ 12,200,350 $ 12,566,361 $ 12,566,361 $ 12,566,361 $ 12,566,361 $ 25,201,310 $ 25,567,321 $ 25,567,321 $ 25,567,321 $ 25,567,321 $ 3,271,946 $ 2,857,202 $ 2,808,224 $ 2,759,002 $ 2,709,534

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 29: Tractomula Jhon Figueroa

MES 23 MES 24 MES 25 MES 26 MES 27 $ 38,220,000 $ 38,220,000 40,131,000 40,131,000 40,131,000 $ 9,992,861 $ 10,042,825 $ 10,093,040 $ 10,143,505 $ 10,194,222 $ 28,227,139 $ 28,177,175 $ 30,037,960 $ 29,987,495 $ 29,936,778 $ 630,000 $ 630,000 $ 661,500 $ 661,500 $ 661,500 $ 955,500 $ 955,500 $ 1,003,275 $ 1,003,275 $ 1,003,275 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 443,940 $ 443,940 $ 466,137 $ 466,137 $ 466,137 $ 132,072 $ 132,072 $ 138,676 $ 138,676 $ 138,676 $ 206,115 $ 206,115 $ 216,421 $ 216,421 $ 216,421 $ 12,566,361 $ 12,566,361 $ 12,943,351 $ 12,943,351 $ 12,943,351 $ 25,567,321 $ 25,567,321 $ 25,696,026 $ 25,696,026 $ 25,696,026 $ 2,659,818 $ 2,609,854 $ 4,341,934 $ 4,291,469 $ 4,240,751

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 30: Tractomula Jhon Figueroa

MES 28 MES 29 MES 30 MES 31 MES 3240,131,000 40,131,000 40,131,000 40,131,000 40,131,000

$ 10,245,193 $ 10,296,419 $ 10,347,901 $ 10,399,641 $ 10,451,639 $ 29,885,807 $ 29,834,581 $ 29,783,099 $ 29,731,359 $ 29,679,361 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 1,003,275 $ 1,003,275 $ 1,003,275 $ 1,003,275 $ 1,003,275 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 466,137 $ 466,137 $ 466,137 $ 466,137 $ 466,137 $ 138,676 $ 138,676 $ 138,676 $ 138,676 $ 138,676 $ 216,421 $ 216,421 $ 216,421 $ 216,421 $ 216,421 $ 12,943,351 $ 12,943,351 $ 12,943,351 $ 13,331,652 $ 13,331,652 $ 25,696,026 $ 25,696,026 $ 25,696,026 $ 26,084,327 $ 26,084,327 $ 4,189,780 $ 4,138,554 $ 4,087,072 $ 3,647,032 $ 3,595,034

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 31: Tractomula Jhon Figueroa

MES 33 MES 34 MES 35 MES 3640,131,000 40,131,000 40,131,000 40,131,000

$ 10,503,897 $ 10,556,417 $ 10,609,199 $ 10,662,245 $ 29,627,103 $ 29,574,583 $ 29,521,801 $ 29,468,755 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 1,003,275 $ 1,003,275 $ 1,003,275 $ 1,003,275 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 466,137 $ 466,137 $ 466,137 $ 466,137 $ 138,676 $ 138,676 $ 138,676 $ 138,676 $ 216,421 $ 216,421 $ 216,421 $ 216,421 $ 13,331,652 $ 13,331,652 $ 13,331,652 $ 13,331,652 $ 26,084,327 $ 26,084,327 $ 26,084,327 $ 26,084,327 $ 3,542,776 $ 3,490,256 $ 3,437,474 $ 3,384,428

#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 32: Tractomula Jhon Figueroa

MES 1 MES 2Ingresos $ 54,000,000 $ 54,000,000 Combustibles $ 15,744,000 $ 15,822,720 UTILIDAD BRUTA $ 38,256,000 $ 38,177,280 Sueldo $ 600,000 $ 600,000 Comisiones $ 1,890,000 $ 1,890,000 depreciacion $ 9,166,667 $ 9,166,667 Seguro $ 1,833,333 $ 1,833,333 Prestaciones mensuales $ 697,200 $ 697,200 Prestaciones semestrales $ 207,417 $ 207,417 Prestaciones anuales $ 323,700 $ 323,700 Gastos generales $ 12,500,000 $ 12,500,000 gastos totales $ 27,218,317 $ 27,218,317 UTILIDAD OPERACIONAL $ 11,037,683 $ 10,958,963 Gastos no operacionales(financieros) #ADDIN? #ADDIN?Utilidad antes de impuesto #ADDIN? #ADDIN?Impuesto renta (33%) #ADDIN? #ADDIN?Utilidad neta #ADDIN? #ADDIN?

Page 33: Tractomula Jhon Figueroa

MES 3 MES 4 MES 5 MES 6 MES 7 $ 54,000,000 $ 54,000,000 $ 54,000,000 $ 54,000,000 $ 54,000,000 $ 15,901,834 $ 15,981,343 $ 16,061,249 $ 16,141,556 $ 16,222,264 $ 38,098,166 $ 38,018,657 $ 37,938,751 $ 37,858,444 $ 37,777,736 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 1,890,000 $ 1,890,000 $ 1,890,000 $ 1,890,000 $ 1,890,000 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 697,200 $ 697,200 $ 697,200 $ 697,200 $ 697,200 $ 207,417 $ 207,417 $ 207,417 $ 207,417 $ 207,417 $ 323,700 $ 323,700 $ 323,700 $ 323,700 $ 323,700 $ 12,500,000 $ 12,500,000 $ 12,500,000 $ 12,500,000 $ 12,875,000 $ 27,218,317 $ 27,218,317 $ 27,218,317 $ 27,218,317 $ 27,593,317 $ 10,879,849 $ 10,800,340 $ 10,720,434 $ 10,640,127 $ 10,184,419

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 34: Tractomula Jhon Figueroa

MES 8 MES 9 MES 10 MES 11 MES 12 $ 54,000,000 $ 54,000,000 $ 54,000,000 $ 54,000,000 $ 54,000,000 $ 16,303,375 $ 16,384,892 $ 16,466,816 $ 16,549,150 $ 16,631,896 $ 37,696,625 $ 37,615,108 $ 37,533,184 $ 37,450,850 $ 37,368,104 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 600,000 $ 1,890,000 $ 1,890,000 $ 1,890,000 $ 1,890,000 $ 1,890,000 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 1,833,333 $ 697,200 $ 697,200 $ 697,200 $ 697,200 $ 697,200 $ 207,417 $ 207,417 $ 207,417 $ 207,417 $ 207,417 $ 323,700 $ 323,700 $ 323,700 $ 323,700 $ 323,700 $ 12,875,000 $ 12,875,000 $ 12,875,000 $ 12,875,000 $ 12,875,000 $ 27,593,317 $ 27,593,317 $ 27,593,317 $ 27,593,317 $ 27,593,317 $ 10,103,308 $ 10,021,791 $ 9,939,867 $ 9,857,533 $ 9,774,787

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 35: Tractomula Jhon Figueroa

MES 13 MES 14 MES 15 MES 16 MES 17 $ 56,700,000 $ 56,700,000 $ 56,700,000 $ 56,700,000 $ 56,700,000 $ 16,715,055 $ 16,798,631 $ 16,882,624 $ 16,967,037 $ 17,051,872 $ 39,984,945 $ 39,901,369 $ 39,817,376 $ 39,732,963 $ 39,648,128 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 732,060 $ 732,060 $ 732,060 $ 732,060 $ 732,060 $ 217,788 $ 217,788 $ 217,788 $ 217,788 $ 217,788 $ 339,885 $ 339,885 $ 339,885 $ 339,885 $ 339,885 $ 13,261,250 $ 13,261,250 $ 13,261,250 $ 13,261,250 $ 13,261,250 $ 27,798,816 $ 27,798,816 $ 27,798,816 $ 27,798,816 $ 27,798,816 $ 12,186,128 $ 12,102,553 $ 12,018,560 $ 11,934,147 $ 11,849,312

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 36: Tractomula Jhon Figueroa

MES 18 MES 19 MES 20 MES 21 MES 22 $ 56,700,000 $ 56,700,000 $ 56,700,000 $ 56,700,000 $ 56,700,000 $ 17,137,132 $ 17,222,817 $ 17,308,931 $ 17,395,476 $ 17,482,453 $ 39,562,868 $ 39,477,183 $ 39,391,069 $ 39,304,524 $ 39,217,547 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 630,000 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 1,466,667 $ 732,060 $ 732,060 $ 732,060 $ 732,060 $ 732,060 $ 217,788 $ 217,788 $ 217,788 $ 217,788 $ 217,788 $ 339,885 $ 339,885 $ 339,885 $ 339,885 $ 339,885 $ 13,261,250 $ 13,659,088 $ 13,659,088 $ 13,659,088 $ 13,659,088 $ 27,798,816 $ 28,196,654 $ 28,196,654 $ 28,196,654 $ 28,196,654 $ 11,764,052 $ 11,280,529 $ 11,194,415 $ 11,107,870 $ 11,020,893

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 37: Tractomula Jhon Figueroa

MES 23 MES 24 MES 25 MES 26 MES 27 $ 56,700,000 $ 56,700,000 $ 59,535,000 $ 59,535,000 $ 59,535,000 $ 17,569,866 $ 17,657,715 $ 17,746,004 $ 17,834,734 $ 17,923,907 $ 39,130,134 $ 39,042,285 $ 41,788,996 $ 41,700,266 $ 41,611,093 $ 630,000 $ 630,000 $ 661,500 $ 661,500 $ 661,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,466,667 $ 1,466,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 732,060 $ 732,060 $ 740,880 $ 740,880 $ 740,880 $ 217,788 $ 217,788 $ 220,412 $ 220,412 $ 220,412 $ 339,885 $ 339,885 $ 343,980 $ 343,980 $ 343,980 $ 13,659,088 $ 13,659,088 $ 14,068,860 $ 14,068,860 $ 14,068,860 $ 28,196,654 $ 28,196,654 $ 28,286,799 $ 28,286,799 $ 28,286,799 $ 10,933,481 $ 10,845,631 $ 13,502,198 $ 13,413,468 $ 13,324,294

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 38: Tractomula Jhon Figueroa

MES 28 MES 29 MES 30 MES 31 MES 32 $ 59,535,000 $ 59,535,000 $ 59,535,000 $ 59,535,000 $ 59,535,000 $ 18,013,527 $ 18,103,594 $ 18,194,112 $ 18,285,083 $ 18,376,508 $ 41,521,473 $ 41,431,406 $ 41,340,888 $ 41,249,917 $ 41,158,492 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 740,880 $ 740,880 $ 740,880 $ 740,880 $ 740,880 $ 220,412 $ 220,412 $ 220,412 $ 220,412 $ 220,412 $ 343,980 $ 343,980 $ 343,980 $ 343,980 $ 343,980 $ 14,068,860 $ 14,068,860 $ 14,068,860 $ 14,490,926 $ 14,490,926 $ 28,286,799 $ 28,286,799 $ 28,286,799 $ 28,708,864 $ 28,708,864 $ 13,234,675 $ 13,144,607 $ 13,054,089 $ 12,541,053 $ 12,449,627

#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?

Page 39: Tractomula Jhon Figueroa

MES 33 MES 34 MES 35 MES 36 $ 59,535,000 $ 59,535,000 $ 59,535,000 $ 59,535,000 $ 18,468,391 $ 18,560,733 $ 18,653,536 $ 18,746,804 $ 41,066,609 $ 40,974,267 $ 40,881,464 $ 40,788,196 $ 661,500 $ 661,500 $ 661,500 $ 661,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 1,984,500 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 9,166,667 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 1,100,000 $ 740,880 $ 740,880 $ 740,880 $ 740,880 $ 220,412 $ 220,412 $ 220,412 $ 220,412 $ 343,980 $ 343,980 $ 343,980 $ 343,980 $ 14,490,926 $ 14,490,926 $ 14,490,926 $ 14,490,926 $ 28,708,864 $ 28,708,864 $ 28,708,864 $ 28,708,864 $ 12,357,745 $ 12,265,403 $ 12,172,599 $ 12,079,331

#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?#ADDIN? #ADDIN? #ADDIN? #ADDIN?