Hoja123456789101112131415Edson Velsquez 20112025091Jenny Cullar20121025050CostosingresosIPC0.0366mantenimiento$1,640,1950.0247productividad15cosecha$775,1700.0405precio$4,923,0000.0247otos$770,0920.0405indirectos$452,9050.0555

201620172018201920202021202220232024202520262027202820292030mantenimiento$1,680,708$1,722,221$1,764,760$1,808,350$1,853,016$1,898,785$1,945,685$1,993,744$2,042,989$2,093,451$2,145,159$2,198,145$2,252,439$2,308,074$2,365,084cosecha$806,564$839,230$873,219$908,584$945,382$983,670$1,023,509$1,064,961$1,108,092$1,152,969$1,199,665$1,248,251$1,298,805$1,351,407$1,406,139otos$801,281$833,733$867,499$902,632$939,189$977,226$1,016,804$1,057,984$1,100,833$1,145,417$1,191,806$1,240,074$1,290,297$1,342,554$1,396,928indirectos$471,248$490,333$510,192$530,854$552,354$574,724$598,001$622,220$647,420$673,640$700,923$729,310$758,847$789,580$821,558TOTAL COSTOS$3,759,801$3,885,517$4,015,670$4,150,421$4,289,941$4,434,406$4,583,999$4,738,909$4,899,334$5,065,477$5,237,553$5,415,780$5,600,388$5,791,616$5,989,709PRESENTE COSTOS$3,627,051$3,498,988$3,375,446$3,256,267$3,141,295$3,030,383$2,923,387$2,820,169$2,720,595$2,624,537$2,531,871$2,442,476$2,356,238$2,273,045$2,192,788TOTAL COSTOS PRESENTE$42,814,538precio$5,044,598$5,169,200$5,296,879$5,427,712$5,561,776$5,699,152$5,839,921$5,984,167$6,131,976$6,283,436$6,438,637$6,597,671$6,760,634$6,927,621$7,098,734PRESENTE INGRESOS$4,866,485$4,694,660$4,528,902$4,368,997$4,214,738$4,065,925$3,922,366$3,783,876$3,650,276$3,521,393$3,397,061$3,277,118$3,161,411$3,049,788$2,942,107TOTAL INGRESOS PRESENTE$57,445,104UTILIDAD$1,284,798$1,283,682$1,281,209$1,277,291$1,271,835$1,264,746$1,255,922$1,245,258$1,232,643$1,217,959$1,201,084$1,181,891$1,160,245$1,136,006$1,109,025VALOR PRESENTE UTILIDAD$1,239,434$1,238,358$1,235,973$1,232,192$1,226,929$1,220,091$1,211,579$1,201,291$1,189,121$1,174,955$1,158,677$1,140,161$1,119,280$1,095,896$1,069,868UTILIDAD TOTAL$17,753,805RENTA (2015)$10,349,113

Hoja2

Hoja3