Van Y Tir

|Años |UNE |UNE Proyectada |Flujos 90% |
|1 |C$ 50,000.00 |60,000.00 |54,000.00 |
|2 |60,000.00 |72,000.00 |64,800.00 |
|3|72,000.00 |86,400.00 |77,760.00 |
|4 |86,400.00 |103,680.00 |93,312.00|
|5 |103,680.00 |124,416.00 |111,974.40 |
|6 |124,000.00|155,520.00 |139,968.00 |
|7 |155,520.00 |194,400.00 |174,960.00 |
|8|194,400.00 |243,000.00 |218,700.00 |
|9 |243,000.00 |303,750.00|273,375.00 |
|10 |303,750.00 |379,687.50 |341,718.75 |
|11|379,687.50 |493,593.50 |444,234.37 |
|12 |493,593.75 |641,671.87 |577,504.68|
|13 |641,671.87 |834,173.45 |750,756.08 |
|14 |834,173.43|1,084,425.46 |975,982.91 |
|15 |1,084,425.46 |1,409,753.10 |1,268,777.79 |...